PNC MORTGAGE SECURITIES CORP MORT PASS THRO CERT SER 1999-5
8-K, 1999-06-11
ASSET-BACKED SECURITIES
Previous: VOYAGER NET INC, S-1/A, 1999-06-11
Next: PAINEWEBBER MORT ACCEPT CORP IV NEW SOUTH HOME EQ TR 1999-1, 8-K, 1999-06-11



               SECURITIES AND EXCHANGE COMMISSION

                      Washington, DC 20549

                            FORM 8-K
                         CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
                              1934

                          May 27, 1999
                (date of earliest event reported)

                  PNC MORTGAGE SECURITIES CORP.
            as Depositor and Master Servicer under a
                 Pooling and Servicing Agreement
                     dated as of May 1, 1999
                  providing for the issuance of

                        $1,083,142,111.37

               MORTGAGE PASS-THROUGH CERTIFICATES
                          SERIES 1999-5

          Delaware         333-72879         94-2528990

          (State or other  (Commission       (IRS Employer
          jurisdiction of   File Number)     Identification
          Incorporation)                     Number)

                     75 NORTH FAIRWAY DRIVE
                  VERNON HILLS, ILLINOIS 60061

            (Address of principal executive offices)

       Registrant's telephone number, including area code:

                         (847) 549-6500

Item 1.   Changes in Control of Registrant. Not applicable.

Item 2.   Acquisition or Disposition of Assets. Not applicable.

Item 3.   Bankruptcy or Receivership. Not applicable.

Item 4.   Changes in Registrant's Certifying Accountant. Not
applicable.

Item 5.   Other Events. Not applicable.

Item 6.   Resignation of Registrant's Directors. Not applicable.

Item 7.   Financial Statements and Exhibits.

          The following exhibit is furnished herewith:

                    7.1  Pooling and Servicing Agreement between
               PNC Mortgage Securities Corp., Depositor and
               Master Servicer, and State Street Bank and Trust
               Company, Trustee, dated as of May 1, 1999.

Item 8.   Change in Fiscal Year. Not applicable.

Item  9.    Sales of Equity Securities Pursuant to Regulation  S.
Not applicable.

                             SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act
of 1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned thereunto duly authorized.

Dated: June 11, 1999.
                         PNC MORTGAGE SECURITIES CORP.
                         (Registrant)

                         By: /s/ Thomas G. Lehmann
                         -----------------------------------
                         Thomas G. Lehmann
                         Vice President and General Counsel
                         (Authorized Officer)



                                                     EXHIBIT 7.1

<PAGE> 1


                      PNC MORTGAGE SECURITIES CORP.,
                     as Depositor and Master Servicer
                                    and
                   STATE STREET BANK AND TRUST COMPANY,
                                as Trustee


                      POOLING AND SERVICING AGREEMENT
                             $1,083,142,111.37
                       PNC Mortgage Securities Corp.
                    Mortgage Pass-Through Certificates
                               Series 1999-5
                        Cut-Off Date:  May 1, 1999


     This Pooling and Servicing Agreement, dated and effective as of May 1,
1999 (this "Agreement"), is executed by and between PNC Mortgage Securities
Corp., as Depositor and Master Servicer (the "Company") and State Street
Bank and Trust Company, as Trustee (the "Trustee").  Capitalized terms used
in this Agreement and not otherwise defined have the meanings ascribed to
such terms in Article I hereof.

                           PRELIMINARY STATEMENT

     The Company at the Closing Date is the owner of the PNC Mortgage Loans
and the other property being conveyed by it to the Trustee for inclusion in
the Trust Fund. On the Closing Date, the Company will acquire the REMIC I
Regular Interests and the Class R-1 Certificates from the REMIC I Trust
Fund as consideration for its transfer to the Trust Fund of the PNC
Mortgage Loans and certain other assets and the deposit into the
Certificate Account of the Clipper Mortgage Loan Purchase Amount and will
be the owner of the REMIC I Regular Interests and the Class R-1
Certificates. Thereafter on the Closing Date, the Company will acquire the
REMIC II Regular Interests and the Class R-2 Certificates from REMIC II as
consideration for its transfer to REMIC II of the REMIC I Regular Interests
and will be the owner of the REMIC II Regular Interests and the Class R-2
Certificates.  Thereafter on the Closing Date, the Company will acquire the
Certificates (other than the Class R-1 and Class R-2 Certificates) from
REMIC III as consideration for its transfer to REMIC III of the REMIC II
Regular Interests and will be the owner of the Certificates.  The Company
has duly authorized the execution and delivery of this Agreement to provide
for (i) the conveyance to the Trustee of the PNC Mortgage Loans and the
issuance to the Company of the REMIC I Regular Interests and the Class R-1
Certificates representing in the aggregate the entire beneficial ownership
of REMIC I, (ii) the conveyance to the Trustee of the Clipper Mortgage
Loans pursuant to the Clipper Loan Sale Agreement, (iii) the conveyance to
the Trustee of the REMIC I Regular Interests and the issuance to the
Company of the REMIC II Regular Interests and the Class R-2 Certificates
representing in the aggregate the entire beneficial interest of REMIC II
and (iv) the conveyance to the Trustee of the REMIC II Regular Interests
and the issuance to the Company of the Certificates (other than the Class R-




<PAGE> 2

1 and Class R-2 Certificates) representing in the aggregate the entire
beneficial interest of REMIC III.  All covenants and agreements made by the
Company and the Trustee herein with respect to the Mortgage Loans and the
other property constituting the assets of REMIC I are for the benefit of
the Holders from time to time of the REMIC I Regular Interests and the
Class R-1 Certificates.  All covenants and agreements made by the Company
and the Trustee herein with respect to the REMIC I Regular Interests are
for the benefit of the Holders from time to time of the REMIC II Regular
Interests and the Class R-2 Certificates. All covenants and agreements made
by the Company and the Trustee herein with respect to the REMIC II Regular
Interests are for the benefit of the Holders from time to time of the
Certificates (other than the Class R-1 and Class R-2 Certificates).  The
Company is entering into this Agreement, and the Trustee is accepting the
three separate trusts created hereby, for good and valuable consideration,
the receipt and sufficiency of which are hereby acknowledged.

     The Certificates issued hereunder, other than the Junior Subordinate
Certificates, have been offered for sale pursuant to a Prospectus, dated
May 25, 1999, and a Prospectus Supplement, dated May 25, 1999, of the
Company (together, the "Prospectus"). The Junior Subordinate Certificates
have been offered for sale pursuant to a Private Placement Memorandum,
dated May 27, 1999.  The Trust Fund, the REMIC II Trust Fund and the REMIC
III Trust Fund created hereunder are collectively intended to be the
"Trust" described in the Prospectus and the Private Placement Memorandum
and the Certificates are intended to be the "Certificates" described
therein. The following tables set forth the designation, type of interest,
initial Certificate Interest Rate, initial Class Principal Balance, initial
Class Notional Amount and Final Maturity Date for the REMIC I Regular
Interests, the REMIC II Regular Interests and the Certificates:


<TABLE>
<CAPTION>
                                  REMIC I
Class Designation
for each REMIC I
Regular Interest
and the Class R-1 Type of  Remittance     Initial Class     Final Maturity
Certificates      Interest Rate (1)       Principal Balance Date*
- ----------------- -------- -------------  ----------------- --------------
<S>               <C>      <C>            <C>               <C>
Class U           Regular  6.500%          $ 592,192,286.27 June 2029
Class C-Y-1       Regular  6.750%                 77,428.47 July 2029
Class C-Y-2       Regular  7.000%                133,873.33 July 2029
Class C-Y-3       Regular  6.750%                 32,382.43 June 2014
Class C-Z-1       Regular  6.750%            154,888,253.51 July 2029
Class C-Z-2       Regular  7.000%            267,612,779.19 July 2029
Class C-Z-3       Regular  6.750%             64,777,965.17 June 2014
Class I-X-M       Regular  6.500% (2)              -------- June 2029
Class II-X-M      Regular  6.750% (2)              -------- July 2029
Class III-X-1-M   Regular  7.000% (2)              -------- July 2029
Class III-X-2-M   Regular  7.000% (2)              -------- July 2029




<PAGE> 3

Class III-X-3-M   Regular  7.000% (2)              -------- July 2029
Class IV-X-M      Regular  6.750% (2)              -------- June 2014
Class I-P-M       Regular  (3)                 2,156,594.00 June 2029
Class II-P-M      Regular  (3)                   150,325.00 July 2029
Class III-P-M     Regular  (3)                   782,739.00 July 2029
Class IV-P-M      Regular  (3)                   337,435.00 June 2014
Class R-1+        Residual 6.750%                     50.00 July 2029
*The Distribution Date in the month following the month the latest maturing
Mortgage Loan in the related Loan Group (or Loan Groups, as applicable)
matures.
+ The Class R-1 Certificates are entitled to receive the applicable
Residual Distribution Amount and any Excess Liquidation Proceeds.
(1) Interest distributed to the REMIC I Regular Interests (other than the
Class P-M Regular Interests, which shall not be entitled to receive any
distributions of interest) and the Class R-1 Certificates on each
Distribution Date will have accrued at the applicable per annum Certificate
Interest Rate on the Class Principal Balance or Class Notional Amount
outstanding following the immediately prior Distribution Date (or with
respect to the first Distribution Date, as of the Closing Date).
(2) Each Class of the Class X-M Regular Interests will accrue interest on
the related Class Notional Amount.  The Class X-M Regular Interests will
not be entitled to receive any distributions of principal.
(3) The Class P-M Regular Interests will not be entitled to receive any
distributions of interest.
</TABLE>

     As provided herein, with respect to REMIC I, the Company will cause an
election to be made on behalf of REMIC I to be treated for federal income
tax purposes as a REMIC. The REMIC I Regular Interests will be designated
regular interests in REMIC I and the Class R-1 Certificates will be
designated the sole class of residual interest in REMIC I, for purposes of
the REMIC Provisions.

<TABLE>
<CAPTION>
                                 REMIC II
Class Designation
for each REMIC II
Regular Interest
and the Class R-2 Type of  Remittance     Initial Class     Final Maturity
Certificates      Interest Rate (1)       Principal Balance Date*
- ----------------- -------- -------------  ----------------- --------------
<S>               <C>      <C>            <C>               <C>
Class I-A-1-L     Regular  6.500%          $  49,731,000.00 June 2029
Class I-A-2-L     Regular  6.500%             14,244,000.00 June 2029
Class I-A-3-L     Regular  6.500%             22,303,000.00 June 2029
Class I-A-4-L     Regular  6.500%             56,000,458.00 June 2029
Class I-A-5-L     Regular  6.500%             25,000,000.00 June 2029
Class I-A-6-L     Regular  6.500%             31,337,000.00 June 2029
Class I-A-7-L     Regular  6.500%             66,610,000.00 June 2029
Class I-A-8-L     Regular  6.500% (2)          9,633,000.00 June 2029
Class I-A-9-L     Regular  6.500%            138,112,000.00 June 2029




<PAGE> 4

Class I-A-10-L    Regular  6.500%             10,120,000.00 June 2029
Class I-A-12-L    Regular  6.500%             92,896,000.00 June 2029
Class I-A-13-L    Regular  6.500%             26,249,000.00 June 2029
Class I-A-14-L    Regular  6.500%             24,697,000.00 June 2029
Class II-A-1-L    Regular  6.750%             35,054,000.00 July 2029
Class II-A-2-L    Regular  6.750%              1,438,000.00 July 2029
Class II-A-3-L    Regular  6.750%             14,874,667.00 July 2029
Class II-A-4-L    Regular  6.750%              2,099,000.00 July 2029
Class II-A-5-L    Regular  6.750%             20,000,000.00 July 2029
Class II-A-6-L    Regular  6.750%             70,254,000.00 July 2029
Class III-A-1-L   Regular  7.000%            248,278,271.00 July 2029
Class IV-A-1-L    Regular  6.750%             60,087,133.00 July 2029
Class I-X-L       Regular  6.500% (3)             --------- June 2029
Class II-X-L      Regular  6.750% (3)             --------- July 2029
Class III-X-1-L   Regular  7.000% (3)             --------- July 2029
Class III-X-2-L   Regular  7.000% (3)             --------- July 2029
Class III-X-3-L   Regular  7.000% (3)             --------- July 2029
Class IV-X-L      Regular  6.750% (3)             --------- July 2029
Class I-P-L       Regular  (4)                 2,156,594.00 June 2029
Class II-P-L      Regular  (4)                   150,325.00 July 2029
Class III-P-L     Regular  (4)                   782,739.00 July 2029
Class IV-P-L      Regular  (4)                   337,435.00 July 2029
Class I-B-1-L     Regular  6.500%             12,481,326.00 June 2029
Class I-B-2-L     Regular  6.500%              5,646,315.00 June 2029
Class I-B-3-L     Regular  6.500%              2,377,396.00 June 2029
Class I-B-4-L     Regular  6.500%              1,783,046.00 June 2029
Class I-B-5-L     Regular  6.500%              1,485,873.00 June 2029
Class I-B-6-L     Regular  6.500%              1,485,872.27 June 2029
Class C-B-1-L     Regular  Variable (5)       16,130,176.00 July 2029
Class C-B-2-L     Regular  Variable (5)        7,576,295.00 July 2029
Class C-B-3-L     Regular  Variable (5)        4,399,139.00 July 2029
Class C-B-4-L     Regular  Variable (5)        3,421,554.00 July 2029
Class C-B-5-L     Regular  Variable (5)        1,221,982.00 July 2029
Class C-B-6-L     Regular  Variable (5)        2,688,365.10 July 2029
Class R-3-L       Regular  6.750%                     50.00 July 2029
Class R-2+        Residual 6.750%                     50.00 July 2029
* The Distribution Date in the month following the month the latest
maturing Mortgage Loan in the related Loan Group (or Loan Groups, as
applicable) matures.
+ The Class R-2 Certificates are entitled to receive the applicable
Residual Distribution Amount.
(1) Interest distributed to the REMIC II Regular Interests (other than the
Class P-L Regular Interests, which will not be entitled to receive any
distributions of interest) and the Class R-2 Certificates on each
Distribution Date will have accrued at the applicable per annum Certificate
Interest Rate on the Class Principal Balance or Class Notional Amount
outstanding following the immediately prior Distribution Date (or, with
respect to the first Distribution Date, as of the Closing Date).
(2) On each Distribution Date on or before the Class I-A-8 Accretion
Termination Date, an amount equal to the Class I-A-8 Accrual Amount will be
added to the Class I-A-8-L Principal Balance, and such amount will be
distributed as principal to certain Classes of Group I-A-L Regular




<PAGE> 5

Interests and will not be distributed as interest to the Class I-A-8-L
Regular Interest.
(3) Each of the Class X-L Regular Interests shall accrue interest on the
related Class Notional Amount.  The Class X-L Regular Interests shall not
be entitled to receive any distributions of principal.
(4) The Class P-L Regular Interests shall not be entitled to receive any
distributions of interest.
(5) The Certificate Interest Rate on each Class of the Group C-B-L Regular
Interests shall equal, on any Distribution Date, the weighted average of
the Certificate Interest Rates on the Class C-Y-1, Class C-Y-2 and Class C-
Y-3 Regular Interests.
</TABLE>

     As provided herein, with respect to REMIC II, the Company will cause
an election to be made on behalf of REMIC II to be treated for federal
income tax purposes as a REMIC. The REMIC II Regular Interests will be
designated regular interests in REMIC II and the Class R-2 Certificates
will be designated the sole class of residual interest in REMIC II, for
purposes of the REMIC Provisions.
<TABLE>
<CAPTION>
                                 REMIC III
Class Designation
for each REMIC III
Regular Interest
and the Class R-3 Type of  Remittance     Initial Class     Final Maturity
Certificates      Interest Rate (1)       Principal Balance Date*
- ----------------- -------- -------------  ----------------- --------------
<S>               <C>      <C>            <C>               <C>
Class I-A-1       Regular  6.150%          $  49,731,000.00 June 2029
Class I-A-2       Regular  6.500%             14,244,000.00 June 2029
Class I-A-3       Regular  6.500%             22,303,000.00 June 2029
Class I-A-4       Regular  6.500%             56,000,458.00 June 2029
Class I-A-5       Regular  6.500%             25,000,000.00 June 2029
Class I-A-6       Regular  6.500%             31,337,000.00 June 2029
Class I-A-7       Regular  6.300%             66,610,000.00 June 2029
Class I-A-8       Regular  6.500% (2)          9,633,000.00 June 2029
Class I-A-9       Regular  6.500%            138,112,000.00 June 2029
Class I-A-10      Regular  6.100%             10,120,000.00 June 2029
Class I-A-11      Regular  6.500% (3)             --------- June 2029
Class I-A-12      Regular  6.500%             92,896,000.00 June 2029
Class I-A-13      Regular  6.500%             26,249,000.00 June 2029
Class I-A-14      Regular  6.500%             24,697,000.00 June 2029
Class II-A-1      Regular  6.750%             35,054,000.00 July 2029
Class II-A-2      Regular  6.750%              1,438,000.00 July 2029
Class II-A-3      Regular  6.750%             14,874,667.00 July 2029
Class II-A-4      Regular  6.750%              2,099,000.00 July 2029
Class II-A-5      Regular  6.750%             20,000,000.00 July 2029
Class II-A-6      Regular  6.750%             70,254,000.00 July 2029
Class III-A-1     Regular  7.000%            248,278,271.00 July 2029
Class IV-A-1      Regular  6.750%             60,087,133.00 July 2029
Class I-X         Regular  6.500% (3)             --------- June 2029




<PAGE> 6

Class II-X        Regular  6.750% (3)             --------- July 2029
Class III-X-1     Regular  7.000% (3)             --------- July 2029
Class III-X-2     Regular  7.000% (3)             --------- July 2029
Class III-X-3     Regular  7.000% (3)             --------- July 2029
Class IV-X        Regular  6.750% (3)             --------- July 2029
Class I-P         Regular  (4)                 2,156,594.00 June 2029
Class II-P        Regular  (4)                   150,325.00 July 2029
Class III-P       Regular  (4)                   782,739.00 July 2029
Class IV-P        Regular  (4)                   337,435.00 July 2029
Class I-B-1       Regular  6.500%             12,481,326.00 June 2029
Class I-B-2       Regular  6.500%              5,646,315.00 June 2029
Class I-B-3       Regular  6.500%              2,377,396.00 June 2029
Class I-B-4       Regular  6.500%              1,783,046.00 June 2029
Class I-B-5       Regular  6.500%              1,485,873.00 June 2029
Class I-B-6       Regular  6.500%              1,485,872.27 June 2029
Class C-B-1       Regular  Variable (5)       16,130,176.00 July 2029
Class C-B-2       Regular  Variable (5)        7,576,295.00 July 2029
Class C-B-3       Regular  Variable (5)        4,399,139.00 July 2029
Class C-B-4       Regular  Variable (5)        3,421,554.00 July 2029
Class C-B-5       Regular  Variable (5)        1,221,982.00 July 2029
Class C-B-6       Regular  Variable (5)        2,688,365.10 July 2029
Class R-3+        Residual 6.750%                     50.00 July 2029
* The Distribution Date in the month following the month the latest
maturing Mortgage Loan in the related Loan Group (or Loan Groups, as
applicable) matures.
+ The Class R-3 Certificates are entitled to receive the applicable
Residual Distribution Amount.
(1)Interest distributed to the Certificates (other than the Class P
Certificates, which will not be entitled to receive any distributions of
interest) on each Distribution Date will have accrued at the applicable per
annum Certificate Interest Rate on the Class Principal Balance or Class
Notional Amount outstanding following the immediately prior Distribution
Date (or, with respect to the first Distribution Date, as of the Closing
Date).
(2) On each Distribution Date on or before the Class I-A-8 Accretion
Termination Date, an amount equal to the Class I-A-8 Accrual Amount will be
added to the Class I-A-8 Principal Balance, and such amount will be
distributed as principal to certain Classes of Group I-A Certificates and
will not be distributed as interest to the Class I-A-8 Certificates.
(3) Each of the Class X and Class I-A-11 Certificates shall accrue interest
on the related Class Notional Amount.  The Class X and Class I-A-11
Certificates shall not be entitled to receive any distributions of
principal.
(4)The Class P Certificates shall not be entitled to receive any
distributions of interest.
(5)The Certificate Interest Rate on each Class of the Group C-B
Certificates shall equal, on any Distribution Date, the Certificate
Interest Rate on their respective Corresponding Class.
</TABLE>
     As provided herein, with respect to REMIC III, the Company will cause
an election to be made on behalf of REMIC III to be treated for federal
income tax purposes as a REMIC. The Certificates (other than the Class R-1,




<PAGE> 7

Class R-2 and Class R-3 Certificates) will be designated regular interests
in REMIC III, and the Class R-3 Certificates will be designated the sole
class of residual interest in REMIC III, for purposes of the REMIC
Provisions.  As of the Cut-Off Date, the Mortgage Loans have an aggregate
Principal Balance of $1,083,142,113.22 and the Certificates have an
Aggregate Certificate Principal Balance of $1,083,142,111.37.


                           W I T N E S S E T H :


     WHEREAS, the Company is a corporation duly organized and existing
under and by virtue of the laws of the State of Delaware and has full
corporate power and authority to enter into this Agreement and to undertake
the obligations undertaken by it herein;

     WHEREAS, the Company is the owner of the PNC Mortgage Loans identified
in the Mortgage Loan Schedule hereto having unpaid Principal Balances on
the Cut-Off Date as stated therein;

     WHEREAS, the Company has been duly authorized to (i) create a trust
(the "Trust Fund") to hold the PNC Mortgage Loans, the Clipper Mortgage
Loans and certain other property and (ii) sell undivided beneficial
ownership interests in REMIC I and in order to do so is selling the REMIC I
Regular Interests issued hereunder as hereinafter provided;

     WHEREAS, the Company has been duly authorized to (i) create a trust
("REMIC II") to  hold the REMIC I Regular Interests and (ii) sell undivided
beneficial ownership interests in REMIC II and in order to do so is selling
the REMIC II Regular Interests issued hereunder as hereinafter provided;

     WHEREAS, the Company has been duly authorized to (i) create a trust
("REMIC III") to  hold the REMIC II Regular Interests and (ii) sell
undivided beneficial ownership interests in REMIC III and in order to do so
is selling the Certificates issued hereunder as hereinafter provided; and

     WHEREAS, the Trustee is a Massachusetts trust company duly organized
and existing under the laws of The Commonwealth of Massachusetts and has
full power and authority to enter into this Agreement.

     NOW, THEREFORE, in order to declare the terms and conditions upon
which the Certificates are, and are to be, authenticated, issued and
delivered, and in consideration of the premises and of the purchase and
acceptance of the Certificates by the Holders thereof, the Company
covenants and agrees with the Trustee, for the equal and proportionate
benefit of the respective Holders from time to time of the Certificates, as
follows:

                                 ARTICLE I
Section 1.01.  Definitions.
     Whenever used in this Agreement, the following words and phrases,
unless the context otherwise requires, shall have the following meanings:




<PAGE> 8


     Accretion Directed Classes:  The Class I-A-8 and Class I-A-9
Certificates and their Corresponding Classes.

     Aggregate Certificate Principal Balance: At any given time, the sum of
the then current Class Principal Balances of the Certificates.

     Appraised Value: The amount set forth in an appraisal made by or for
the mortgage originator in connection with its origination of each Mortgage
Loan, or with respect to certain Mortgage Loans originated to refinance
mortgage debt, the appraisal made by or for the mortgage originator in
connection with the origination of such mortgage debt.

     Assignment of Proprietary Lease: With respect to a Cooperative Loan,
the assignment or mortgage of the related Cooperative Lease from the
Mortgagor to the originator of the Cooperative Loan.

     Authenticating Agent: Any authenticating agent appointed by the
Trustee pursuant to Section 8.11.

     Authorized Denomination: With respect to the Certificates (other than
the Class X, Class I-A-3, Class I-A-11, Class I-A-14, Class II-A-2, Class
II-A-4 and Residual Certificates), an initial Certificate Principal Balance
equal to $25,000 and multiples of $1 in excess thereof.  With respect to
the Class I-A-3, Class I-A-14, Class II-A-2 and Class II-A-4 Certificates,
an initial Certificate Principal Balance equal to $1,000 and multiples of
$1 in excess thereof.  With respect to the Class X and Class I-A-11
Certificates, a Class Notional Amount as of the Cut-Off Date equal to
$100,000 and multiples of $1 in excess thereof, except that one Certificate
of each Class of Class X and Class I-A-11 Certificates may be offered in a
different amount. With respect to each Class of the Residual Certificates,
one Certificate with a Percentage Interest equal to 0.01% and one
Certificate with a Percentage Interest equal to 99.99%.

     Balloon Loan: Any Mortgage Loan which, by its terms, does not fully
amortize the principal balance thereof by its stated maturity and thus
requires a payment at the stated maturity larger than the monthly payments
due thereunder.

     Bankruptcy Coverage: With respect to Loan Group I, $173,352 less (a)
any scheduled or permissible reduction in the amount of Bankruptcy Coverage
for such Loan Group pursuant to this definition and (b) Bankruptcy Losses
allocated to the Group I-L Regular Interests.

     With respect to Loan Group II, Loan Group III and Loan Group IV,
$175,954 less (a) any scheduled or permissible reduction in the amount of
Bankruptcy Coverage for such Loan Groups pursuant to this definition and
(b) Bankruptcy Losses allocated to the Group II-L, Group III-L, Group IV-L
and Group C-B-L Regular Interests and the Class R-1 and Class R-2
Certificates.

     The Bankruptcy Coverage for Loan Group I and the Bankruptcy Coverage
for Loan Group II, Loan Group III and Loan Group IV may be reduced upon




<PAGE> 9

written confirmation from the Rating Agencies that such reduction will not
adversely affect the then current ratings assigned to the Certificates by
the Rating Agencies.

     Bankruptcy Loss: A loss on a Mortgage Loan arising out of (i) a
reduction in the scheduled Monthly Payment for such Mortgage Loan by a
court of competent jurisdiction in a case under the United States
Bankruptcy Code, other than any such reduction that arises out of clause
(ii) of this definition of "Bankruptcy Loss", including, without
limitation, any such reduction that results in a permanent forgiveness of
principal, or (ii) with respect to any Mortgage Loan, a valuation, by a
court of competent jurisdiction in a case under such Bankruptcy Code, of
the related Mortgaged Property in an amount less than the then outstanding
Principal Balance of such Mortgage Loan.

     Beneficial Holder: A Person holding a beneficial interest in any Book-
Entry Certificate as or through a DTC Participant or an Indirect DTC
Participant or a Person holding a beneficial interest in any Definitive
Certificate.

     Book-Entry Certificates: The Class A, Class X and Class P
Certificates, beneficial ownership and transfers of which shall be made
through book entries as described in Section 5.07.

     Business Day: Any day other than a Saturday, a Sunday, or a day on
which banking institutions in Chicago, Illinois, Boston, Massachusetts or
New York, New York are authorized or obligated by law or executive order to
be closed.

     Buydown Agreement: An agreement between a Person and a Mortgagor
pursuant to which such Person has provided a Buydown Fund.

     Buydown Fund: A fund provided by the originator of a Mortgage Loan or
another Person with respect to a Buydown Loan which provides an amount
sufficient to subsidize regularly scheduled principal and interest payments
due on such Buydown Loan for a period. Buydown Funds may be (i) funded at
the par values of future payment subsidies, or (ii) funded in an amount
less than the par values of future payment subsidies, and determined by
discounting such par values in accordance with interest accruing on such
amounts, in which event they will be deposited in an account bearing
interest. Buydown Funds may be held in a separate Buydown Fund Account or
may be held in a Custodial Account for P&I or a Custodial Account for
Reserves and monitored by a Servicer.

     Buydown Fund Account: A separate account or accounts created and
maintained pursuant to Section 3.02 (a) with the corporate trust department
of the Trustee or another financial institution approved by the Master
Servicer, (b) within FDIC insured accounts (or other accounts with
comparable insurance coverage acceptable to the Rating Agencies) created,
maintained and monitored by a Servicer or (c) in a separate non-trust
account without FDIC or other insurance in an Eligible Institution. Such
account or accounts may be non-interest bearing or may bear interest. In




<PAGE> 10

the event that a Buydown Fund Account is established pursuant to clause (b)
of the preceding sentence, amounts held in such Buydown Fund Account shall
not exceed the level of deposit insurance coverage on such account;
accordingly, more than one Buydown Fund Account may be established.

     Buydown Loan: A Mortgage Loan for which the Mortgage Interest Rate has
been subsidized through a Buydown Fund provided at the time of origination
of such Mortgage Loan.

     Certificate: Any one of the Group I, Group II, Group III, Group IV,
Group C-B or Residual Certificates, issued pursuant to this Agreement,
executed by the Trustee and authenticated by or on behalf of the Trustee
hereunder in substantially one of the forms set forth in Exhibit A and B
hereto. The additional matter appearing in Exhibit H shall be deemed
incorporated into Exhibit A as though set forth at the end of such Exhibit.

     Certificate Account: The separate trust account created and maintained
with the Trustee, the Investment Depository or any other bank or trust
company acceptable to the Rating Agencies which is incorporated under the
laws of the United States or any state thereof pursuant to Section 3.04,
which account shall bear a designation clearly indicating that the funds
deposited therein are held in trust for the benefit of the Trustee on
behalf of the Certificateholders or any other account serving a similar
function acceptable to the Rating Agencies. Funds in the Certificate
Account in respect of the Mortgage Loans in each of the Loan Groups and
amounts withdrawn from the Certificate Account attributable to each of such
Loan Groups shall be accounted for separately.  Funds in the Certificate
Account may be invested in Eligible Investments pursuant to Section 3.04(b)
and reinvestment earnings thereon shall be paid to the Master Servicer as
additional servicing compensation. Funds deposited in the Certificate
Account (exclusive of the Master Servicing Fee) shall be held in trust for
the Certificateholders and for the uses and purposes set forth in Section
2.01, Section 3.04, Section 3.05, Section 4.01, Section 4.04 and Section
4.05.

     Certificateholder or Holder: With respect to the Certificates, the
person in whose name a Certificate is registered in the Certificate
Register, except that, solely for the purposes of giving any consent
pursuant to this Agreement, any Certificate registered in the name of the
Company, the Master Servicer or any affiliate thereof shall be deemed not
to be outstanding and the Percentage Interest evidenced thereby shall not
be taken into account in determining whether the requisite percentage of
Percentage Interests necessary to effect any such consent has been
obtained; provided, that the Trustee may conclusively rely upon an
Officer's Certificate to determine whether any Person is an affiliate of
the Company or the Master Servicer. With respect to the REMIC I Regular
Interests, the owner of the REMIC I Regular Interests, which as of the
Closing Date shall be the Trustee. With respect to the REMIC II Regular
Interests, the owner of the REMIC II Regular Interests, which as of the
Closing Date shall be the Trustee.

     Certificate Interest Rate: For each Class of Certificates and REMIC I




<PAGE> 11

and REMIC II Regular Interests, the per annum rate set forth as the
Certificate Interest Rate for such Class in the Preliminary Statement
hereto.

     Certificate Principal Balance: For each Certificate of any Class, the
portion of the related Class Principal Balance, if any, represented by such
Certificate.

     Certificate Register and Certificate Registrar: The register
maintained and the registrar appointed, respectively, pursuant to Section
5.03.

     Class: All REMIC I Regular Interests or the Class R-1 Certificates
having the same priority and rights to payments on the Mortgage Loans from
the REMIC I Available Distribution Amount, all REMIC II Regular Interests
or the Class R-2 Certificates having the same priority and rights to
payments on the REMIC I Regular Interests from the REMIC II Available
Distribution Amount, and all REMIC III Regular Interests or the Class R-3
Certificates having the same priority and rights to payments on the REMIC
II Regular Interests from the REMIC III Available Distribution Amount, as
applicable, which REMIC I Regular Interests, REMIC II Regular Interests,
REMIC III Regular Interests and Residual Certificates, as applicable, shall
be designated as a separate Class, and which, in the case of the
Certificates, shall be set forth in the applicable forms of Certificates
attached hereto as Exhibits A and B. Each Class of REMIC I Regular
Interests and the Class R-1 Certificates shall be entitled to receive the
amounts allocated to such Class pursuant to the definition of "REMIC I
Distribution Amount" only to the extent of the REMIC I Available
Distribution Amount for such Distribution Date remaining after
distributions in accordance with prior clauses of the definition of "REMIC
I Distribution Amount," each Class of REMIC II Regular Interests and the
Class R-2 Certificates shall be entitled to receive the amounts allocated
to such Class pursuant to the definition of "REMIC II Distribution Amount"
only to the extent of the REMIC II Available Distribution Amount for such
Distribution Date remaining after distributions in accordance with prior
clauses of the definition of "REMIC II Distribution Amount" and each Class
of Certificates (other than the Class R-1 and Class R-2 Certificates) shall
be entitled to receive the amounts allocated to such Class pursuant to the
definition of "REMIC III Distribution Amount" only to the extent of the
REMIC III Available Distribution Amount for such Distribution Date
remaining after distributions in accordance with prior clauses of the
definition of "REMIC III Distribution Amount."

     Class A Certificates: The Group I-A, Group II-A, Class III-A-1 and
Class IV-A-1 Certificates.

     Class A-L Regular Interests: The Group I-A-L, Group II-A-L, Class III-
A-1-L and Class IV-A-1-L Regular Interests.

     Class B Certificates: The Group I-B and Group C-B Certificates.

     Class B-L Regular Interests: The Group I-B-L and Group C-B-L Regular




<PAGE> 12

Interests.

     Class C-B-1 Certificates: The Certificates designated as "Class C-B-1"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class C-B-1-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class C-B-2 Certificates: The Certificates designated as "Class C-B-2"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class C-B-2-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class C-B-3 Certificates: The Certificates designated as "Class C-B-3"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class C-B-3-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class C-B-4 Certificates: The Certificates designated as "Class C-B-4"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class C-B-4-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class C-B-5 Certificates: The Certificates designated as "Class C-B-5"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class C-B-5-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class C-B-6 Certificates: The Certificates designated as "Class C-B-6"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class C-B-6-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class C-Y Regular Interests: The Class C-Y-1, Class C-Y-2 and Class C-
Y-3 Regular Interests.

     Class C-Y-1 Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class C-Y-1 Principal Distribution Amount:  For any Distribution Date,




<PAGE> 13

the excess, if any, of the Class C-Y-1 Principal Reduction Amount for such
Distribution Date over the principal portion of Realized Losses allocated
to the Class C-Y-1 Regular Interest on such Distribution Date.

     Class C-Y-2 Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class C-Y-2 Principal Distribution Amount:  For any Distribution Date,
the excess, if any, of the Class C-Y-2 Principal Reduction Amount for such
Distribution Date over the principal portion of Realized Losses allocated
to the Class C-Y-2 Regular Interest on such Distribution Date.

     Class C-Y-3 Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class C-Y-3 Principal Distribution Amount:  For any Distribution Date,
the excess, if any, of the Class C-Y-3 Principal Reduction Amount for such
Distribution Date over the principal portion of Realized Losses allocated
to the Class C-Y-3 Regular Interest on such Distribution Date.

     Class C-Y Principal Reduction Amounts:  For any Distribution Date, the
amounts by which the Class Principal Balances of the Class C-Y-1, Class C-Y-
2 and Class C-Y-3 Regular Interests respectively will be reduced on such
Distribution Date by the allocation of Realized Losses and the distribution
of principal, determined as follows:

     For purposes of the succeeding formulas the following symbols shall
have the meanings set forth below:

PIIB =    the sum of the Group II Subordinate Balance and the Group IV
     Subordinate Balance after the allocation of Realized Losses and
     distributions of principal on such Distribution Date.

PIIIB =   the Group III Subordinate Balance after the allocation of
     Realized Losses and distributions of principal on such Distribution
     Date.

R =  the Certificate Interest Rate on the Group C-B Certificates =
     (6.75%PIIB + 7%PIIIB)/(PIIB + PIIIB)

CY1 =     the Class C-Y-1 Principal Balance after distributions on the
     prior Distribution Date.

CY2 =     the Class C-Y-2 Principal Balance after distributions on the
     prior Distribution Date.

CY3 =     the Class C-Y-3 Principal Balance after distributions on the
     prior Distribution Date.

DELTACY1 =  the Class C-Y-1 Principal Reduction Amount.




<PAGE> 14


DELTACY2 =  the Class C-Y-2 Principal Reduction Amount.

DELTACY3 =  the Class C-Y-3 Principal Reduction Amount.

P1 =      the aggregate Class Principal Balance of the Class C-Y-1 and
     Class C-Z-1 Regular Interests after distributions on the prior
     Distribution Date.

P2 =      the aggregate Class Principal Balance of the Class C-Y-2 and
     Class C-Z-2 Regular Interests after distributions on the prior
     Distribution Date.

P3 =      the aggregate Class Principal Balance of the Class C-Y-3 and
     Class C-Z-3 Regular Interests after distributions on the prior
     Distribution Date.

DELTAP1 = the aggregate of the Class C-Y-1 and Class C-Z-1 Principal
     Reduction Amounts.

DELTAP2=  the aggregate of the Class C-Y-2 and Class C-Z-2 Principal
     Reduction Amounts.

DELTAP3 = the aggregate of the Class C-Y-3 and Class C-Z-3 Principal
     Reduction Amounts.

P9 =      P1 + P3.

DELTAP9 =      DELTAP1 + DELTAP3.

CY9 =     CY1 + CY3.

DELTACY9 =  DELTACY1 + DELTACY3.

If DELTAP1 = P1, DELTACY1 = CY1 and DELTACY3 = DELTACY9 - DELTACY1.

If DELTAP3 = P3, DELTACY3 = CY3 and DELTACY1 = DELTACY9 - DELTACY3.

Otherwise, DELTACY1 = DELTACY9 (DELTAP1 /DELTAP9) and DELTACY3 = DELTACY9
(DELTAP3 /DELTAP9).

alpha =   .0005

gamma1 =  (R u 6.75%)/(7% - R).  gamma1 is a non-negative number unless its
     denominator is zero, in which event it is undefined.

If gamma1 is zero, DELTACY2 = CY2 and DELTACY9 = (CY9/P9)DELTAP9.

If gamma1 is undefined, DELTACY9 = CY9, DELTACY2 = (CY2/P2)DELTAP2.

In the remaining situations, DELTACY2 and DELTACY9 shall be defined as
     follows:





<PAGE> 15


1.   If CY2 - alpha(P2 - DELTAP2)  0, CY9- alpha(P9 - DELTAP9)  0, and
  gamma1(P9 - DELTAP9) < (P2 - DELTAP2), DELTACY2 = CY2 - alphagamma1(P9 -
   DELTAP9) and DELTACY9 = CY9 - alpha(P9 - DELTAP9).

2.   If CY2 - alpha(P2 - DELTAP2)  0, CY9 - alpha(P9 - DELTAP9)  0, and
  gamma1(P9 - DELTAP9)  (P2 - DELTAP2), DELTACY2 = CY2 - alpha(P2 - DELTAP2)
  and DELTACY9 = CY9 - (alpha/gamma1)(P2 - DELTAP2).

3.   If CY2 - alpha(P2 - DELTAP2) < 0, CY9 - alpha(P9 - DELTAP9)  0, and
  CY9 - alpha(P9 - DELTAP9)  CY9 - (CY2/gamma1),
  DELTACY2 = CY2 - alphagamma1(P9 - DELTAP9) and
  DELTACY9 = CY9 - alpha(P9 - DELTAP9).

4.   If CY2 - alpha(P2 - DELTAP2) < 0, CY9 - (CY2/gamma1)  0, and
  CY9 - alpha(P9 - DELTAP9)  CY9 - (CY2/gamma1), DELTACY2 = 0 and
  DELTACY9 = CY9 - (CY2/gamma1).

5.   If CY9 - alpha(P9 - DELTAP9) < 0, CY9 - (CY2/gamma1) < 0, and
  CY2 - alpha(P2 - DELTAP2)  CY2 - (gamma1CY9), DELTACY2 = CY2 - (gamma1CY9)
  and DELTACY9 = 0.

6.   If CY9 - alpha(P9 - DELTAP9) < 0, CY2 - alpha(P2 - DELTAP2)  0, and
  CY2 - alpha(P2 - DELTAP2)  CY2 - (gamma1CY9),
  DELTACY2 = CY2 - alpha(P2 - DELTAP2) and
  DELTACY9 = CY9 - (alpha/gamma1)(P2 - DELTAP2).

The purpose of the foregoing definitional provisions together with the
related provisions allocating Realized Losses and defining the Class C-Y
and Class C-Z Principal Distribution Amounts is to accomplish the following
goals in the following order of priority:

  1.   Making the ratio of CY2 to CY9 equal to gamma1 after taking account of
     the allocation Realized Losses and the distributions that will be made
     through end of the Distribution Date to which such provisions relate and
     assuring that the Principal Reduction Amount for each of the Class C-Y-1,
     Class C-Y-2, Class C-Y-3, Class C-Z-1, Class C-Z-2 and Class C-Z-3 Regular
     Interests is greater than or equal to zero for such Distribution Date;
  2.   Making the Class C-Y-1 Principal Balance less than or equal to 0.0005
     of the sum of the Class C-Y-1 and Class C-Z-1 Principal Balances, the Class
     C-Y-2 Principal Balance less than or equal to 0.0005 of the sum of the
     Class C-Y-2 and Class C-Z-2 Principal Balances and the Class C-Y-3
     Principal Balance less than or equal to 0.0005 of the sum of the Class C-Y-
     3 and Class C-Z-3 Principal Balances in each case after giving effect to
     allocations of Realized Losses and distributions to be made through the end
     of the Distribution Date to which such provisions relate; and
  3.   Making the larger of (a) the fraction whose numerator is CY2 and whose
     denominator is the sum of CY2 and the Class C-Z-2 Principal Balance and (b)
     the fraction whose numerator is CY9 and whose denominator is the sum of
     CY9, the Class C-Z-1 Principal Balance and the Class C-Z-3 Principal
     Balance as large as possible while remaining less than or equal to 0.0005.

In the event of a failure of the foregoing portion of the definition of




<PAGE> 16

Class C-Y Principal Reduction Amounts to accomplish both of goals 1 and 2
above, the amounts thereof should be adjusted so as to accomplish such
goals within the requirement that each Class C-Y Principal Reduction Amount
must be less than or equal to the sum of (a) the principal portion of
Realized Losses to be allocated on the related Distribution Date for the
related Loan Group remaining after the allocation of such Realized Losses
to the related Class P-M Regular Interest and (b) the remainder of the
REMIC I Available Distribution Amount for the related Loan Group or after
reduction thereof by the distributions to be made on such Distribution Date
(i) to the related Class P-M Regular Interest, (ii) to the related Class X-
M Regular Interests and (iii) in respect of interest on the related Class C-
Y and Class C-Z Regular Interests, or, if both of such goals cannot be
accomplished within such requirement, such adjustment as is necessary shall
be made to accomplish goal 1 within such requirement.  In the event of any
conflict among the provisions of the definition of the Class C-Y Principal
Reduction Amounts, such conflict shall be resolved on the basis of the
goals and their priorities set forth above within the requirement set forth
in the preceding sentence.  If the formula allocation of DELTACY9 between
DELTACY1 and DELTACY3 cannot be achieved because either DELTACY1 as so
defined is greater than DELTAP1 or DELTACY3 as so defined is greater than
DELTAP3, such an allocation shall be made as close as possible to the
formula allocation within the requirement that DELTACY1 < DELTAP1 and
DELTACY3 < DELTAP3.

  In the execution copy of this Agreement, symbols are represented by the
following labels; in any conformed copy of this Agreement, such symbols may
be represented by characters other than numerals and the upper and lower
case letters of the alphabet and standard punctuation, including, without
limitation, Greek letters and mathematical symbols.

Example:

Greek letter alpha               alpha
Greek letter delta               DELTA
Greek letter gamma               gamma

     To calculate the initial Class Principal Balances for the Class C-Y-1,
Class C-Y-2, Class C-Y-3, Class C-Z-1, Class C-Z-2 and Class C-Z-3 Regular
Interests, first calculate the Group II, Group III and Group IV Subordinate
Balances as of the Cut-Off Date.  Then calculate R according to the
definition above.  Calculate gamma1 according to the definition above.
Calculate P1 as the aggregate Class Principal Balance of the Group II
Certificates reduced by the Class II-P Principal Balance.  Calculate P2 as
the aggregate Class Principal Balance of the Group III Certificates reduced
by the Class III-P Principal Balance.  Calculate P3 as the aggregate Class
Principal Balance of the Group IV Certificates reduced by the Class IV-P
Principal Balance.

          If 0.0005 gamma1 (P1 + P3)  0.0005 P2, Y1 = 0.0005 P1, Y3 =
          0.0005 P3, and Y2 = 0.0005 gamma1 (P1 + P3).

          If 0.0005 gamma1 (P1 + P3) > 0.0005 P2, Y2 = 0.0005 P2,




<PAGE> 17

          Y1 = 0.0005 P2 P1/gamma1 (P1 + P3) and
          Y3 = 0.0005 P2 P3/gamma1 (P1 + P3).

          Then Z1 = P1 - Y1, Z2 = P2 - Y2 and Z3 = P3 - Y3.

     Class C-Z Regular Interests: The Class C-Z-1, Class C-Z-2 and Class C-
Z-3 Regular Interests.

     Class C-Z Principal Reduction Amounts: For any Distribution Date, the
amounts by which the Class Principal Balances of the Class C-Z-1, Class C-Z-
2 and Class C-Z-3 Regular Interests, respectively, will be reduced on such
Distribution Date by the allocation of Realized Losses and the distribution
of principal, which shall be in each case the excess of (A) the sum of (x)
the excess of the REMIC I Available Distribution Amount for the related
Loan Group (i.e. the "related Loan Group" for the Class C-Z-1 Regular
Interest is Loan Group II, the "related Loan Group" for the Class C-Z-2
Regular Interest is Loan Group III and the "related Loan Group" for the
Class C-Z-3 Regular Interest is Loan Group IV) over the sum of the amounts
thereof distributable (i) to the related Class P-M Regular Interest, (ii)
to the related Class X-M Regular Interest, (iii) in respect of interest on
the related Class C-Y and Class C-Z Regular Interests and (iv) to the Class
R-1 Certificates (in the case of Loan Group II) and (y) the excess of the
Realized Losses allocable to principal for the related Loan Group over the
portion of such Realized Losses allocable to the related Class P-M Regular
Interest over (B) the Class C-Y Principal Reduction Amount for the related
Loan Group.

     Class C-Z-1 Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class C-Z-1 Principal Distribution Amount: For any Distribution Date,
the excess, if any, of the Class C-Z-1 Principal Reduction Amount for such
Distribution Date over the principal portion of Realized Losses allocated
to the Class C-Z-1 Regular Interest on such Distribution Date.

     Class C-Z-2 Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class C-Z-2 Principal Distribution Amount: For any Distribution Date,
the excess, if any, of the Class C-Z-2 Principal Reduction Amount for such
Distribution Date over the principal portion of Realized Losses allocated
to the Class C-Z-2 Regular Interest on such Distribution Date.

     Class C-Z-3 Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class C-Z-3 Principal Distribution Amount: For any Distribution Date,
the excess, if any, of the Class C-Z-3 Principal Reduction Amount for such
Distribution Date over the principal portion of Realized Losses allocated




<PAGE> 18

to the Class C-Z-3 Regular Interest on such Distribution Date.

     Class P Certificates: The Class I-P, Class II-P, Class III-P and Class
IV-P Certificates.

     Class P Fraction: Any of the Class I-P, Class II-P, Class III-P or
Class IV-P Fractions, as applicable.

     Class P Mortgage Loan: Any of the Class I-P, Class II-P, Class III-P
or Class IV-P Mortgage Loans.

     Class P-L Regular Interests: The Class I-P-L, Class II-P-L, Class III-
P-L and Class IV-P-L Regular Interests.

     Class P-M Regular Interests: The Class I-P-M, Class II-P-M, Class III-
P-M and Class IV-P-M Regular Interests.

     Class R-1 Certificates: The Certificates designated as "Class R-1" on
the face thereof in substantially the form attached hereto as Exhibit B,
which have been designated as the single class of "residual interest" in
REMIC I pursuant to Section 2.01.

     Class R-2 Certificates: The Certificates designated as "Class R-2" on
the face thereof in substantially the form attached hereto as Exhibit B,
which have been designated as the single class of "residual interest" in
REMIC II pursuant to Section 2.05.

     Class R-3 Certificates: The Certificates designated as "Class R-3" on
the face thereof in substantially the form attached hereto as Exhibit A,
which have been designated as the single class of "residual interest" in
REMIC III pursuant to Section 2.07.

     Class R-3-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class X Certificates: The Class I-X, Class II-X, Class III-X and Class
IV-X Certificates.

     Class X-L Regular Interests: The Class I-X-L, Class II-X-L, Class III-
X-L and Class IV-X-L Regular Interests.

     Class X-M Regular Interests: The Class I-X-M, Class II-X-M, Class III-
X-M and Class IV-X-M Regular Interests.

     Class I-A-1 Certificates: The Certificates designated as "Class I-A-1"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-A-1-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which is comprised of REMIC II
Regular Interests as specified in the Preliminary Statement and is entitled
to distributions as set forth herein.




<PAGE> 19


     Class I-A-2 Certificates: The Certificates designated as "Class I-A-2"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-A-2-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which is comprised of REMIC II
Regular Interests as specified in the Preliminary Statement and is entitled
to distributions as set forth herein.

     Class I-A-3 Certificates: The Certificates designated as "Class I-A-3"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-A-3-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-A-4 Adjusted Percentage:  For any Distribution Date occurring
prior to the Distribution Date in June 2004, 0%; and for the Distribution
Date occurring in June 2004 and any Distribution Date thereafter, the Class
I-A-4 Percentage.

     Class I-A-4 Certificates: The Certificates designated as "Class I-A-4"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-A-4 Liquidation Amount: The aggregate, for each Group I Loan
which became a Liquidated Mortgage Loan during the calendar month preceding
the month of the Distribution Date, of the lesser of (i) the Class I-A-4
Percentage of the Principal Balance of such Mortgage Loan (exclusive of the
Class I-P Fraction thereof, with respect to any Class I-P Mortgage Loan)
and (ii) the Class I-A-4 Percentage of the Liquidation Principal with
respect to such Mortgage Loan.

     Class I-A-4 Percentage: For any Distribution Date, the Class I-A-4
Principal Balance divided by the aggregate Class Principal Balance of the
Group I Certificates (less the Class I-P Principal Balance), in each case
immediately prior to such Distribution Date.

     Class I-A-4 Prepayment Percentage: For any Distribution Date, the
product of the Class I-A-4 Percentage and the Step Down Percentage.

     Class I-A-4 Priority Amount: For any Distribution Date, the sum of
(i) the Class I-A-4 Adjusted Percentage of the Principal Payment Amount for
Loan Group I (exclusive of the portion thereof attributable to principal
distributions to the Class I-P-L Regular Interest pursuant to clause
(I)(a)(i) of the definition of "REMIC II Distribution Amount"), (ii) the
Class I-A-4 Prepayment Percentage of the Principal Prepayment Amount for
Loan Group I (exclusive of the portion thereof attributable to principal
distributions to the Class I-P-L Regular Interest pursuant to clause
(I)(a)(i) of the definition of "REMIC II Distribution Amount") and
(iii) the Class I-A-4 Liquidation Amount.

     Class I-A-4-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II




<PAGE> 20

Regular Interest and is entitled to distributions as set forth herein.

     Class I-A-5 Certificates: The Certificates designated as "Class I-A-5"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-A-5-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-A-6 Certificates: The Certificates designated as "Class I-A-6"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-A-6-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-A-7 Certificates: The Certificates designated as "Class I-A-7"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-A-7-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-A-8 Accretion Termination Date: The earlier to occur of (i)
the Distribution Date on which the Class I-A-9 Principal Balance has been
reduced to zero and (ii) the Group I Credit Support Depletion Date.

     Class I-A-8 Accrual Amount: On any Distribution Date, an amount equal
to the amount allocable to the Class I-A-8-L Regular Interest on such
Distribution Date pursuant to the definition of "Interest Distribution
Amount."  Notwithstanding the foregoing, for any Distribution Date after
the Class I-A-8 Accretion Termination Date, the Class I-A-8 Accrual Amount
shall be zero.

     Class I-A-8 Certificates: The Certificates designated as "Class I-A-8"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-A-8-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-A-9 Certificates: The Certificates designated as "Class I-A-9"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-A-9-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-A-10 Certificates: The Certificates designated as "Class I-A-
10" on the face thereof in substantially the form attached hereto as
Exhibit A.





<PAGE> 21

     Class I-A-10-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-A-11 Certificates: The Certificates designated as "Class I-A-
11" on the face thereof in substantially the form attached hereto as
Exhibit A.

     Class I-A-11 Notional Amount: For any Distribution Date, the sum of
(i) the Class I-A-1 Principal Balance immediately prior to such
Distribution Date multiplied by 35/650, (ii) the Class I-A-7 Principal
Balance immediately prior to such Distribution Date multiplied by 20/650
and (iii) the Class I-A-10 Principal Balance immediately prior to such
Distribution Date multiplied by 40/650.

     Class I-A-12 Certificates: The Certificates designated as "Class I-A-
12" on the face thereof in substantially the form attached hereto as
Exhibit A.

     Class I-A-12-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which is comprised of REMIC II
Regular Interests as specified in the Preliminary Statement and is entitled
to distributions as set forth herein.

     Class I-A-13 Certificates: The Certificates designated as "Class I-A-
13" on the face thereof in substantially the form attached hereto as
Exhibit A.

     Class I-A-13-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-A-14 Certificates: The Certificates designated as "Class I-A-
14" on the face thereof in substantially the form attached hereto as
Exhibit A.

     Class I-A-14-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-B-1 Certificates: The Certificates designated as "Class I-B-1"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-B-1-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-B-2 Certificates: The Certificates designated as "Class I-B-2"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-B-2-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II




<PAGE> 22

Regular Interest and is entitled to distributions as set forth herein.

     Class I-B-3 Certificates: The Certificates designated as "Class I-B-3"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-B-3-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-B-4 Certificates: The Certificates designated as "Class I-B-4"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-B-4-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-B-5 Certificates: The Certificates designated as "Class I-B-5"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-B-5-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-B-6 Certificates: The Certificates designated as "Class I-B-6"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-B-6-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-P Certificates: The Certificates designated as "Class I-P" on
the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-P Fraction: For each Class I-P Mortgage Loan, a fraction, the
numerator of which is 6.500% less the Pass-Through Rate on such Class I-P
Mortgage Loan and the denominator of which is 6.500%.

     Class I-P Mortgage Loan: Any Group I Loan with a Pass-Through Rate of
less than 6.500% per annum.

     Class I-P-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-P-M Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class I-X Certificates: The Certificates designated as "Class I-X" on
the face thereof in substantially the form attached hereto as Exhibit A.

     Class I-X Notional Amount: With respect to any Distribution Date, the




<PAGE> 23

product of (x) the aggregate scheduled principal balance, as of the second
preceding Due Date after giving effect to payments scheduled to be received
as of such Due Date, whether or not received (and after giving effect to
Principal Prepayments, Monthly P&I Advances and the principal portion of
Realized Losses applied prior to such Due Date), or with respect to the
initial Distribution Date, as of the Cut-Off Date, of the Group I Premium
Rate Mortgage Loans and (y) a fraction, the numerator of which is the
weighted average of the Stripped Interest Rates for the Group I Premium
Rate Mortgage Loans as of such Due Date and the denominator of which is
6.500%.

     Class I-X-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class I-X-M Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class II-A-1 Certificates: The Certificates designated as "Class II-A-
1" on the face thereof in substantially the form attached hereto as Exhibit
A.

     Class II-A-1-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class II-A-2 Certificates: The Certificates designated as "Class II-A-
2" on the face thereof in substantially the form attached hereto as Exhibit
A.

     Class II-A-2-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class II-A-3 Adjusted Percentage:  For any Distribution Date occurring
prior to the Distribution Date in June 2004, 0%; and for the Distribution
Date occurring in June 2004 and any Distribution Date thereafter, the Class
II-A-3 Percentage.

     Class II-A-3 Certificates: The Certificates designated as "Class II-A-
3" on the face thereof in substantially the form attached hereto as Exhibit
A.

     Class II-A-3 Liquidation Amount: The aggregate, for each Group II Loan
which became a Liquidated Mortgage Loan during the calendar month preceding
the month of the Distribution Date, of the lesser of (i) the Class II-A-3
Percentage of the Principal Balance of such Mortgage Loan (exclusive of the
Class II-P Fraction thereof, with respect to any Class II-P Mortgage Loan)
and (ii) the Class II-A-3 Percentage of the Liquidation Principal with
respect to such Mortgage Loan.





<PAGE> 24

     Class II-A-3 Percentage: For any Distribution Date, the lesser of (a)
100% and (b) the Class II-A-3 Principal Balance divided by the aggregate
Principal Balance of the Group II Loans (less the Class II-P Fraction of
each Class II-P Mortgage Loan), in each case immediately prior to such
Distribution Date.

     Class II-A-3 Prepayment Percentage: For any Distribution Date, the
product of the Class II-A-3 Percentage and the Step Down Percentage.

     Class II-A-3 Priority Amount: For any Distribution Date, the sum of
(i) the Class II-A-3 Adjusted Percentage of the Principal Payment Amount
for Loan Group II (exclusive of the portion thereof attributable to
principal distributions to the Class II-P-L Regular Interest pursuant to
clause (I)(b)(i) of the definition of "REMIC II Distribution Amount"),
(ii) the Class II-A-3 Prepayment Percentage of the Principal Prepayment
Amount for Loan Group II (exclusive of the portion thereof attributable to
principal distributions to the Class II-P-L Regular Interest pursuant to
clause (I)(b)(i) of the definition of "REMIC II Distribution Amount") and
(iii) the Class II-A-3 Liquidation Amount.

     Class II-A-3-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class II-A-4 Certificates: The Certificates designated as "Class II-A-
4" on the face thereof in substantially the form attached hereto as Exhibit
A.

     Class II-A-4 Rounding Account: The separate trust account established
by DLJ by deposit as of the Closing Date of $999.99 and maintained by the
Master Servicer with the Trustee, the Investment Depository or any other
bank or trust company acceptable to the Rating Agencies which is
incorporated under the laws of the United States or any state thereof
pursuant to Section 3.21, which account shall bear a designation clearly
indicating that the funds deposited therein are held in trust for the
benefit of the Trustee on behalf of the Class II-A-4 Certificateholders or
any other account serving a similar function acceptable to the Rating
Agencies, and which account provides that the Trustee may make, or cause to
be made, withdrawals as provided in Section 3.21 hereof, to the extent of
the amount then remaining in the Class II-A-4 Rounding Account.

     Class II-A-4 Rounding Amount: The amount of funds, if any, needed to
be withdrawn from the Class II-A-4 Rounding Account and used to round the
amount of any distributions in reduction of the Class II-A-4 Principal
Balance on any Distribution Date upward to the next higher integral
multiple of $1,000.

     Class II-A-4-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class II-A-5 Certificates: The Certificates designated as "Class II-A-




<PAGE> 25

5" on the face thereof in substantially the form attached hereto as Exhibit
A.

     Class II-A-5-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class II-A-6 Certificates: The Certificates designated as "Class II-A-
6" on the face thereof in substantially the form attached hereto as Exhibit
A.

     Class II-A-6-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class II-P Certificates: The Certificates designated as "Class II-P"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class II-P Fraction: For each Class II-P Mortgage Loan, a fraction,
the numerator of which is 6.750% less the Pass-Through Rate on such Class
II-P Mortgage Loan and the denominator of which is 6.750%.

     Class II-P Mortgage Loan: Any Group II Loan with a Pass-Through Rate
of less than 6.750% per annum.

     Class II-P-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class II-P-M Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class II-X Certificates: The Certificates designated as "Class II-X"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class II-X Notional Amount: With respect to any Distribution Date, the
product of (x) the aggregate scheduled principal balance, as of the second
preceding Due Date after giving effect to payments scheduled to be received
as of such Due Date, whether or not received (and after giving effect to
Principal Prepayments, Monthly P&I Advances and the principal portion of
Realized Losses applied prior to such Due Date), or with respect to the
initial Distribution Date, as of the Cut-Off Date, of the Group II Premium
Rate Mortgage Loans and (y) a fraction, the numerator of which is the
weighted average of the Stripped Interest Rates for the Group II Premium
Rate Mortgage Loans as of such Due Date and the denominator of which is
6.750%.

     Class II-X-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.





<PAGE> 26

     Class II-X-M Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class III-A-1 Certificates: The Certificates designated as "Class III-
A-1" on the face thereof in substantially the form attached hereto as
Exhibit A.

     Class III-A-1-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class III-P Certificates: The Certificates designated as "Class III-P"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class III-P Fraction: For each Class III-P Mortgage Loan, a fraction,
the numerator of which is 7.000% less the Pass-Through Rate on such Class
III-P Mortgage Loan and the denominator of which is 7.000%.

     Class III-P Mortgage Loan: Any Group III Loan with a Pass-Through Rate
of less than 7.000% per annum.

     Class III-P-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class III-P-M Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class III-X Certificates: The Class III-X-1, Class III-X-2 and Class
III-X-3 Certificates.

     Class III-X-1 Certificates: The Certificates designated as "Class III-
X-1" on the face thereof in substantially the form attached hereto as
Exhibit A.

     Class III-X-1 Notional Amount: With respect to any Distribution Date,
the product of (x) the aggregate scheduled principal balance, as of the
second preceding Due Date after giving effect to payments scheduled to be
received as of such Due Date, whether or not received (and after giving
effect to Principal Prepayments, Monthly P&I Advances and the principal
portion of Realized Losses applied prior to such Due Date), or with respect
to the initial Distribution Date, as of the Cut-Off Date, of the Class III-
X-1 Premium Rate Mortgage Loans and (y) a fraction, the numerator of which
is the weighted average of the Stripped Interest Rates for the Class III-X-
1 Premium Rate Mortgage Loans as of such Due Date and the denominator of
which is 7.000%.

     Class III-X-1 Premium Rate Mortgage Loans: The Group III Loans having
Pass-Through Rates in excess of 7.000% per annum and Mortgage Interest
Rates less than or equal to 8.250% per annum.




<PAGE> 27


     Class III-X-1-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class III-X-1-M Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class III-X-2 Certificates: The Certificates designated as "Class III-
X-2" on the face thereof in substantially the form attached hereto as
Exhibit A.

     Class III-X-2 Notional Amount: With respect to any Distribution Date,
the product of (x) the aggregate scheduled principal balance, as of the
second preceding Due Date after giving effect to payments scheduled to be
received as of such Due Date, whether or not received (and after giving
effect to Principal Prepayments, Monthly P&I Advances and the principal
portion of Realized Losses applied prior to such Due Date), or with respect
to the initial Distribution Date, as of the Cut-Off Date, of the Class III-
X-2 Premium Rate Mortgage Loans and (y) a fraction, the numerator of which
is the weighted average of the Stripped Interest Rates for the Class III-X-
2 Premium Rate Mortgage Loans as of such Due Date and the denominator of
which is 7.000%.

     Class III-X-2 Premium Rate Mortgage Loans: The Group III Loans having
Pass-Through Rates in excess of 7.000% per annum and Mortgage Interest
Rates greater than 8.250% per annum but less than 9.000% per annum.

     Class III-X-2-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class III-X-2-M Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class III-X-3 Certificates: The Certificates designated as "Class III-
X-3" on the face thereof in substantially the form attached hereto as
Exhibit A.

     Class III-X-3 Notional Amount: With respect to any Distribution Date,
the product of (x) the aggregate scheduled principal balance, as of the
second preceding Due Date after giving effect to payments scheduled to be
received as of such Due Date, whether or not received (and after giving
effect to Principal Prepayments, Monthly P&I Advances and the principal
portion of Realized Losses applied prior to such Due Date), or with respect
to the initial Distribution Date, as of the Cut-Off Date, of the Class III-
X-3 Premium Rate Mortgage Loans and (y) a fraction, the numerator of which
is the weighted average of the Stripped Interest Rates for the Class III-X-
3 Premium Rate Mortgage Loans as of such Due Date and the denominator of
which is 7.000%.





<PAGE> 28

     Class III-X-3 Premium Rate Mortgage Loans: The Group III Loans having
Pass-Through Rates in excess of 7.000% per annum and Mortgage Interest
Rates greater than or equal to 9.000% per annum.

     Class III-X-3-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class III-X-3-M Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class III-X-L Regular Interests: The Class III-X-1-L, Class III-X-2-L
and Class III-X-3-L Regular Interests.

     Class III-X-M Regular Interests: The Class III-X-1-M, Class III-X-2-M
and Class III-X-3-M Regular Interests.

     Class IV-A-1 Certificates: The Certificates designated as "Class IV-A-
1" on the face thereof in substantially the form attached hereto as Exhibit
A.

     Class IV-A-1-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class IV-P Certificates: The Certificates designated as "Class IV-P"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class IV-P Fraction: For each Class IV-P Mortgage Loan, a fraction,
the numerator of which is 6.750% less the Pass-Through Rate on such Class
IV-P Mortgage Loan and the denominator of which is 6.750%.

     Class IV-P Mortgage Loan: Any Group IV Loan with a Pass-Through Rate
of less than 6.750% per annum.

     Class IV-P-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class IV-P-M Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class IV-X Certificates: The Certificates designated as "Class IV-X"
on the face thereof in substantially the form attached hereto as Exhibit A.

     Class IV-X Notional Amount: With respect to any Distribution Date, the
product of (x) the aggregate scheduled principal balance, as of the second
preceding Due Date after giving effect to payments scheduled to be received
as of such Due Date, whether or not received (and after giving effect to
Principal Prepayments, Monthly P&I Advances and the principal portion of




<PAGE> 29

Realized Losses applied prior to such Due Date), or with respect to the
initial Distribution Date, as of the Cut-Off Date, of the Group IV Premium
Rate Mortgage Loans and (y) a fraction, the numerator of which is the
weighted average of the Stripped Interest Rates for the Group IV Premium
Rate Mortgage Loans as of such Due Date and the denominator of which is
6.750%.

     Class IV-X-L Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC II which constitutes a REMIC II
Regular Interest and is entitled to distributions as set forth herein.

     Class IV-X-M Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

     Class Notional Amount:  With respect to any of the Class X
Certificates, the Class X-L Regular Interests, the Class X-M Regular
Interests and the Class I-A-11 Certificates, the related notional amount
for any such Class, as specified herein (i.e. the "Class Notional Amount"
for each of the Class I-X Certificates, the Class I-X-L Regular Interest
and the Class I-X-M Regular Interest is the Class I-X Notional Amount).

     Class Principal Balance: For any Class of Certificates and for any
Class of Regular Interests, the applicable initial Class Principal Balance
therefor set forth in the Preliminary Statement hereto, corresponding to
the rights of such Class in payments of principal due to be passed through
to Certificateholders or Holders of the Regular Interests from principal
payments on the Mortgage Loans, the REMIC I Regular Interests or the REMIC
II Regular Interests, as applicable, as reduced from time to time by (x)
distributions of principal to Certificateholders or the Holders of the
Regular Interests of such Class (including, with respect to the Accretion
Directed Classes, the portion of the Class I-A-8 Accrual Amount distributed
to such Classes) and (y) the portion of Realized Losses allocated to the
Class Principal Balance of such Class pursuant to the definition of
"Realized Loss" with respect to a given Distribution Date. For any
Distribution Date, the reduction of the Class Principal Balance of any
Class of Certificates and Regular Interests pursuant to the definition of
"Realized Loss" shall be deemed effective prior to the determination and
distribution of principal on such Class pursuant to the definitions of
"REMIC I Distribution Amount," "REMIC II Distribution Amount" and "REMIC
III Distribution Amount." In addition to the foregoing, on each
Distribution Date on or before the Class I-A-8 Accretion Termination Date,
the Class Principal Balance for each of the Class I-A-8-L Regular Interest
and the Class I-A-8 Certificates will be increased by the Class I-A-8
Accrual Amount for such Distribution Date.  Notwithstanding the foregoing,
any amounts distributed in respect of losses pursuant to paragraph
(I)(a)(v), (I)(a)(vi), (I)(e)(i) or (I)(e)(ii) of the definition of "REMIC
II Distribution Amount" shall not cause a further reduction in the Class
Principal Balances of the Class P-L Regular Interests and any amounts
distributed in respect of losses pursuant to paragraph (I)(a)(xxv) or
(I)(e)(xxi) of the definition of "REMIC II Distribution Amount" shall not
cause a further reduction in the Class Principal Balances of the Group I-B-




<PAGE> 30

L Regular Interests or the Group C-B-L Regular Interests, as applicable.
The Class Principal Balance for the Class I-A-1 Certificates shall be
referred to as the "Class I-A-1 Principal Balance," the Class Principal
Balance for the Class I-A-1-L Regular Interest shall be referred to as the
"Class I-A-1-L Principal Balance" and so on.  The Class Principal Balances
for the Class X Certificates, the Class X-L Regular Interests, the Class X-
M Regular Interests and the Class I-A-11 Certificates shall each be zero.

     Clearing Agency: An organization registered as a "clearing agency"
pursuant to Section 17A of the Securities Exchange Act of 1934, as amended,
which initially shall be DTC.

     Clipper: Clipper Receivables Corporation, a Delaware corporation.

     Clipper Loan Sale Agreement: The Loan Sale Agreement, substantially in
the form of Exhibit O hereto, to be entered into between Clipper and the
Trustee pursuant to Section 2.01.

     Clipper Mortgage Loans: The Mortgage Loans identified as Clipper
Mortgage Loans on the Mortgage Loan Schedule and conveyed by Clipper to the
Trustee pursuant to the Clipper Loan Sale Agreement.

     Clipper Mortgage Loan Purchase Amount: The amount of $462,546,154.39,
which shall be deposited by the Company into the Certificate Account on the
Closing Date and withdrawn therefrom and applied by the Trustee in payment
of the purchase price for the Clipper Mortgage Loans pursuant to Section
2.01.

     Closing Date: May 27, 1999, which is the date of settlement of the
sale of the Certificates to the original purchasers thereof.

     Code: The Internal Revenue Code of 1986, as amended.

     Company: PNC Mortgage Securities Corp., a Delaware corporation, or its
successor-in-interest.

     Compensating Interest: For any Distribution Date with respect to each
Loan Group and the Mortgage Loans contained therein, the lesser of (i) the
sum of (a) the aggregate Master Servicing Fee payable with respect to such
Loan Group on such Distribution Date, (b) the aggregate Payoff Earnings
with respect to such Loan Group and (c) the aggregate Payoff Interest with
respect to such Loan Group and (ii) the aggregate Uncollected Interest with
respect to such Loan Group.

     Cooperative: A private, cooperative housing corporation organized
under the laws of, and headquartered in, the States of New York, New Jersey
or Washington which owns or leases land and all or part of a building or
buildings located in any such state, including apartments, spaces used for
commercial purposes and common areas therein and whose board of directors
authorizes, among other things, the sale of Cooperative Stock.

     Cooperative Apartment: A dwelling unit in a multi-dwelling building




<PAGE> 31

owned or leased by a Cooperative, which unit the Mortgagor has an exclusive
right to occupy pursuant to the terms of a proprietary lease or occupancy
agreement.

     Cooperative Lease: With respect to a Cooperative Loan, the proprietary
lease or occupancy agreement with respect to the Cooperative Apartment
occupied by the Mortgagor and relating to the related Cooperative Stock,
which lease or agreement confers an exclusive right to the holder of such
Cooperative Stock to occupy such apartment.

     Cooperative Loans:  Any of the Mortgage Loans made in respect of a
Cooperative Apartment, evidenced by a Mortgage Note and secured by (i) a
Security Agreement, (ii) the related Cooperative Stock Certificate, (iii)
an assignment or mortgage of the Cooperative Lease, (iv) financing
statements and (v) a stock power (or other similar instrument), and
ancillary thereto, a recognition agreement between the Cooperative and the
originator of the Cooperative Loan, each of which was transferred and
assigned to the Trustee pursuant to Section 2.01 and are from time to time
held as part of the Trust Fund created hereunder.

     Cooperative Stock:  With respect to a Cooperative Loan, the single
outstanding class of stock, partnership interest or other ownership
instrument in the related Cooperative.

     Cooperative Stock Certificate:  With respect to a Cooperative Loan,
the stock certificate or other instrument evidencing the related
Cooperative Stock.

     Corporate Trust Office: The corporate trust office of the Trustee in
the Commonwealth of Massachusetts, at which at any particular time its
corporate trust business with respect to this Agreement shall be
administered, which office at the date of the execution of this Agreement
is located at 225 Franklin Street, Boston, MA 02110, Attention: Corporate
Trust PNC 1999-5.

     Corresponding Class: With respect to the Group I Certificates and the
Group I-L Regular Interests, the "Corresponding Class" shall be as
indicated in the following table:

Class I-A-1-L       Class I-A-1
Class I-A-2-L       Class I-A-2
Class I-A-3-L       Class I-A-3
Class I-A-4-L       Class I-A-4
Class I-A-5-L       Class I-A-5
Class I-A-6-L       Class I-A-6
Class I-A-7-L       Class I-A-7
Class I-A-8-L       Class I-A-8
Class I-A-9-L       Class I-A-9
Class I-A-10-L      Class I-A-10
Class I-A-12-L      Class I-A-12
Class I-A-13-L      Class I-A-13
Class I-A-14-L      Class I-A-14




<PAGE> 32

Class I-X-L         Class I-X
Class I-P-L         Class I-P
Class I-B-1-L       Class I-B-1
Class I-B-2-L       Class I-B-2
Class I-B-3-L       Class I-B-3
Class I-B-4-L       Class I-B-4
Class I-B-5-L       Class I-B-5
Class I-B-6-L       Class I-B-6


     With respect to the Group II and Class R-3 Certificates and the Group
II-L Regular Interests, the "Corresponding Class" shall be as indicated in
the following table:

Class II-A-1-L           Class II-A-1
Class II-A-2-L           Class II-A-2
Class II-A-3-L           Class II-A-3
Class II-A-4-L           Class II-A-4
Class II-A-5-L           Class II-A-5
Class II-A-6-L           Class II-A-6
Class II-X-L             Class II-X
Class II-P-L             Class II-P
Class R-3-L              Class R-3


     With respect to the Group III Certificates and the Group III-L Regular
Interests, the "Corresponding Class" shall be as indicated in the following
table:

Class III-A-1-L          Class III-A-1
Class III-X-1-L          Class III-X-1
Class III-X-2-L          Class III-X-2
Class III-X-3-L          Class III-X-3
Class III-P-L            Class III-P


     With respect to the Group IV Certificates and the Group IV-L Regular
Interests, the "Corresponding Class" shall be as indicated in the following
table:

Class IV-A-1-L               Class IV-A-1
Class IV-A-X-L               Class IV-A-X
Class IV-A-P-L               Class IV-A-P


     With respect to the Group C-B Certificates and the Group C-B-L Regular
Interests, the "Corresponding Class" shall be as indicated in the following
table:

Class C-B-1-L             Class C-B-1
Class C-B-2-L             Class C-B-2
Class C-B-3-L             Class C-B-3




<PAGE> 33

Class C-B-4-L             Class C-B-4
Class C-B-5-L             Class C-B-5
Class C-B-6-L             Class C-B-6


     Curtailment: Any payment of principal (exclusive of any prepayment
penalty) on a Mortgage Loan, made by or on behalf of the related Mortgagor,
other than a Monthly Payment, a Prepaid Monthly Payment or a Payoff, which
is applied to reduce the outstanding principal balance of the Mortgage
Loan.

     Curtailment Shortfall: With respect to any Curtailment applied with a
Monthly Payment other than a Prepaid Monthly Payment, an amount equal to
one month's interest on such Curtailment at the applicable Pass-Through
Rate on such Mortgage Loan.

     Custodial Account for P&I: The Custodial Account for principal and
interest established and maintained by each Servicer pursuant to its
Selling and Servicing Contract and caused by the Master Servicer to be
established and maintained pursuant to Section 3.02 (a) with the corporate
trust department of the Trustee or another financial institution approved
by the Master Servicer such that the rights of the Master Servicer, the
Trustee and the Certificateholders thereto shall be fully protected against
the claims of any creditors of the applicable Servicer and of any creditors
or depositors of the institution in which such account is maintained, (b)
within FDIC insured accounts (or other accounts with comparable insurance
coverage acceptable to the Rating Agencies) created, maintained and
monitored by a Servicer or (c) in a separate non-trust account without FDIC
or other insurance in an Eligible Institution. In the event that a
Custodial Account for P&I is established pursuant to clause (b) of the
preceding sentence, amounts held in such Custodial Account for P&I shall
not exceed the level of deposit insurance coverage on such account;
accordingly, more than one Custodial Account for P&I may be established.
Any amount that is at any time not protected or insured in accordance with
the first sentence of this definition of "Custodial Account for P&I" shall
promptly be withdrawn from such Custodial Account for P&I and be remitted
to the Investment Account.

     Custodial Account for Reserves: The Custodial Account for Reserves
established and maintained by each Servicer pursuant to its Selling and
Servicing Contract and caused by the Master Servicer to be established and
maintained pursuant to Section 3.02 (a) with the corporate trust department
of the Trustee or another financial institution approved by the Master
Servicer such that the rights of the Master Servicer, the Trustee and the
Certificateholders thereto shall be fully protected against the claims of
any creditors of the applicable Servicer and of any creditors or depositors
of the institution in which such account is maintained, (b) within FDIC
insured accounts (or other accounts with comparable insurance coverage
acceptable to the Rating Agencies) created, maintained and monitored by a
Servicer or (c) in a separate non-trust account without FDIC or other
insurance in an Eligible Institution. In the event that a Custodial Account
for Reserves is established pursuant to clause (b) of the preceding




<PAGE> 34

sentence, amounts held in such Custodial Account for Reserves shall not
exceed the level of deposit insurance coverage on such account;
accordingly, more than one Custodial Account for Reserves may be
established. Any amount that is at any time not protected or insured in
accordance with the first sentence of this definition of "Custodial Account
for Reserves" shall promptly be withdrawn from such Custodial Account for
Reserves and be remitted to the Investment Account.

     Custodial Agreement: The agreement, if any, among the Master Servicer,
the Trustee and a Custodian providing for the safekeeping of the Mortgage
Files on behalf of the Certificateholders.

     Custodian: A custodian (other than the Trustee) which is not an
affiliate of the Master Servicer or the Company and which is appointed
pursuant to a Custodial Agreement. Any Custodian so appointed shall act as
agent on behalf of the Trustee, and shall be compensated by the Trustee at
no additional charge to the Master Servicer. The Trustee shall remain at
all times responsible under the terms of this Agreement, notwithstanding
the fact that certain duties have been assigned to a Custodian.

     Cut-Off Date: May 1, 1999.

     DCR: Duff and Phelps Credit Rating Co., provided that at any time it
be a Rating Agency.

     Deceased Holder: A Beneficial Holder of a Class II-A-4 Certificate who
was living at the time such Certificate was acquired and whose authorized
personal representative, surviving tenant by the entirety, surviving joint
tenant or surviving tenant in common or other person empowered to act on
behalf of such Beneficial Holder causes to be furnished to DTC evidence of
such Beneficial Holder's death satisfactory to the Trustee and any tax
waivers requested by the Trustee.

     Definitive Certificates: Certificates in definitive, fully registered
and certificated form.

     Depositary Agreement: The Letter of Representations, dated May 26,
1999 by and among DTC, the Company and the Trustee.

     Destroyed Mortgage Note: A Mortgage Note the original of which was
permanently lost or destroyed and has not been replaced.

     Determination Date: A day not later than the 10th day preceding a
related Distribution Date.

     Disqualified Organization:  Any Person which is not a Permitted
Transferee, but does not include any Pass-Through Entity which owns or
holds a Residual Certificate and of which a Disqualified Organization,
directly or indirectly, may be a stockholder, partner or beneficiary.

     Distribution Date: With respect to distributions on the REMIC I
Regular Interests, the REMIC II Regular Interests and the Certificates, the




<PAGE> 35

25th day (or, if such 25th day is not a Business Day, the Business Day
immediately succeeding such 25th day) of each month, with the first such
date being June 25, 1999.  The "related Due Date" for any Distribution Date
is the Due Date immediately preceding such Distribution Date.

     DLJ: Donaldson, Lufkin and Jenrette Securities Corporation.

     DTC: The Depository Trust Company.

     DTC Participant: A broker, dealer, bank, other financial institution
or other Person for whom DTC effects book-entry transfers and pledges of
securities deposited with DTC.

     Due Date: The day on which the Monthly Payment for each Mortgage Loan
is due.

     Eligible Institution: An institution having (i) the highest short-term
debt rating, and one of the two highest long-term debt ratings of the
Rating Agencies, (ii) with respect to any Custodial Account for P&I and
special Custodial Account for Reserves, an unsecured long-term debt rating
of at least one of the two highest unsecured long-term debt ratings of the
Rating Agencies, (iii) with respect to any Buydown Fund Account or
Custodial Account which also serves as a Buydown Fund Account, the highest
unsecured long-term debt rating by the Rating Agencies, or (iv) the
approval of the Rating Agencies. Such institution may be the Servicer if
the applicable Selling and Servicing Contract requires the Servicer to
provide the Master Servicer with written notice on the Business Day
following the date on which the Servicer determines that such Servicer's
short-term debt and unsecured long-term debt ratings fail to meet the
requirements of the prior sentence.

     Eligible Investments: Any one or more of the obligations or securities
listed below in which funds deposited in the Investment Account, the
Certificate Account, the Custodial Account for P&I and the Custodial
Account for Reserves may be invested:

gamma(ii) Repurchase agreements on obligations described in clause (i) of
this definition of "Eligible Investments", provided that the unsecured
obligations of the party (including the Trustee in its commercial capacity)
agreeing to repurchase such obligations have at the time one of the two
highest short term debt ratings  of the Rating Agencies and provided that
such repurchaser's unsecured long term debt has one of the two highest
unsecured long term debt ratings of the Rating Agencies;
(iii)     Federal funds, certificates of deposit, time deposits and
bankers' acceptances of any U.S. bank or trust company incorporated under
the laws of the United States or any state (including the Trustee in its
commercial capacity), provided that the debt obligations of such bank or
trust company (or, in the case of the principal bank in a bank holding
company system, debt obligations of the bank holding company) at the date
of acquisition thereof have one of the two highest short term debt ratings
of the Rating Agencies and unsecured long term debt has one of the two
highest unsecured long term debt ratings of the Rating Agencies;




<PAGE> 36

(iv) Obligations of, or obligations guaranteed by, any state of the United
States or the District of Columbia, provided that such obligations at the
date of acquisition thereof shall have the highest long-term debt ratings
available for such securities from the Rating Agencies;
(v)  Commercial paper of any corporation incorporated under the laws of the
United States or any state thereof, which on the date of acquisition has
the highest commercial paper rating of the Rating Agencies, provided that
the corporation has unsecured long term debt that has one of the two
highest unsecured long term debt ratings of the Rating Agencies;
(vi) Securities (other than stripped bonds or stripped coupons) bearing
interest or sold at a discount that are issued by any corporation
incorporated under the laws of the United States or any state thereof and
have the highest long-term unsecured rating available for such securities
from the Rating Agencies; provided, however, that securities issued by any
such corporation will not be investments to the extent that investment
therein would cause the outstanding principal amount of securities issued
by such corporation that are then held as part of the Investment Account or
the Certificate Account to exceed 20% of the aggregate principal amount of
all Eligible Investments then held in the Investment Account and the
Certificate Account;
(vii)     Units of taxable money market funds (which may be 12b-1 funds, as
contemplated under the rules promulgated by the Securities and Exchange
Commission under the Investment Company Act of 1940), which funds have the
highest rating available for such securities from the Rating Agencies or
which have been designated in writing by the Rating Agencies as Eligible
Investments; and
(viii)    Such other investments the investment in which will not, as
evidenced by a letter from each of the Rating Agencies, result in the
downgrading or withdrawal of the Ratings;
provided, however, that such obligation or security is held for a temporary
period pursuant to Section 1.860G-2(g)(1) of the Treasury Regulations, and
that such period can in no event exceed thirteen months.
     In no event shall an instrument be an Eligible Investment if such
instrument (a) evidences a right to receive only interest payments with
respect to the obligations underlying such instrument or (b) has been
purchased at a price greater than the outstanding principal balance of such
instrument.

     ERISA: The Employee Retirement Income Security Act of 1974, as
amended.

     Event of Default: Any event of default as specified in Section 7.01.

     Excess Liquidation Proceeds: With respect to any Distribution Date,
the excess, if any, of aggregate Liquidation Proceeds received during the
Prior Period over the amount that would have been received if Payoffs had
been made with respect to such Mortgage Loans on the date such Liquidation
Proceeds were received.

     FDIC: Federal Deposit Insurance Corporation, or any successor thereto.

     FHA: Federal Housing Administration, or any successor thereto.




<PAGE> 37


     Fannie Mae: The entity formerly known as the Federal National Mortgage
Association, or any successor thereto.

     Final Maturity Date:  With respect to each Class of the REMIC I
Regular Interests, the REMIC II Regular Interests and the Certificates, the
date set forth in the table contained in the Preliminary Statement hereto.

     Fraud Coverage: During the period prior to the first anniversary of
the Cut-Off Date and with respect to Loan Group I, 2.00% of the aggregate
principal balance of the Group I Loans as of the Cut-Off Date (the "Initial
Group I Fraud Coverage"), reduced by Fraud Losses allocated to the Group I-
L Regular Interests; during the period from the first anniversary of the
Cut-Off Date to (but not including) the fifth anniversary of the Cut-Off
Date, the amount of the Fraud Coverage for Loan Group I on the most recent
previous anniversary of the Cut-Off Date (calculated in accordance with the
second sentence of this paragraph) reduced by Fraud Losses allocated to the
Group I-L Regular Interests since such anniversary; and during the period
on and after the fifth anniversary of the Cut-Off Date, zero. On each
anniversary of the Cut-Off Date, the Fraud Coverage for Loan Group I shall
be reduced to the lesser of (i) on the first, second, third and fourth
anniversaries of the Cut-Off Date, 1.00% of the aggregate principal balance
of the Group I Loans as of the Due Date in the preceding month and (ii) the
excess of the Initial Group I Fraud Coverage over cumulative Fraud Losses
allocated to the Group I-L Regular Interests.

     During the period prior to the first anniversary of the Cut-Off Date
and with respect to Loan Group II, Loan Group III and Loan Group IV, 2.00%
of the aggregate principal balance of the Group II, Group III and Group IV
Loans as of the Cut-Off Date (the "Initial Group II, Group III and Group IV
Fraud Coverage"), reduced by Fraud Losses allocated to the Group II-L,
Group III-L, Group IV-L and Group C-B-L Regular Interests and the Class R-1
and Class R-2 Certificates; during the period from the first anniversary of
the Cut-Off Date to (but not including) the fifth anniversary of the Cut-
Off Date, the amount of the Fraud Coverage for Loan Group II, Loan Group
III and Loan Group IV on the most recent previous anniversary of the Cut-
Off Date (calculated in accordance with the second sentence of this
paragraph) reduced by Fraud Losses allocated to the Group II-L, Group III-
L, Group IV-L and Group C-B-L Regular Interests and the Class R-1 and Class
R-2 Certificates since such anniversary; and during the period on and after
the fifth anniversary of the Cut-Off Date, zero. On each anniversary of the
Cut-Off Date, the Fraud Coverage for Loan Group II, Loan Group III and Loan
Group IV shall be reduced to the lesser of (i) on the first, second, third
and fourth anniversaries of the Cut-Off Date, 1.00% of the aggregate
principal balance of the Group II, Group III and Group IV Loans as of the
Due Date in the preceding month and (ii) the excess of the Initial Group
II, Group III and Group IV Fraud Coverage over cumulative Fraud Losses
allocated to the Group II-L, Group III-L, Group IV-L and Group C-B-L
Regular Interests and the Class R-1 and Class R-2 Certificates.

     The Fraud Coverage for Loan Group I and the Fraud Coverage for Loan
Group II, Loan Group III and Loan Group IV may be reduced upon written
confirmation from the Rating Agencies that such reduction will not




<PAGE> 38

adversely affect the then current ratings assigned to the Certificates by
the Rating Agencies.

     Fraud Loss: The occurrence of a loss on a Mortgage Loan arising from
any action, event or state of facts with respect to such Mortgage Loan
which, because it involved or arose out of any dishonest, fraudulent,
criminal, negligent or knowingly wrongful act, error or omission by the
Mortgagor, originator (or assignee thereof) of such Mortgage Loan, Lender,
a Servicer or the Master Servicer, would result in an exclusion from,
denial of, or defense to coverage which otherwise would be provided by a
Primary Insurance Policy previously issued with respect to such Mortgage
Loan.

     Freddie Mac: The entity formerly known as the Federal Home Loan
Mortgage Corporation, or any successor thereto.

     Group C-B Certificates: The Class C-B-1, Class C-B-2, Class C-B-3,
Class C-B-4, Class C-B-5 and Class C-B-6 Certificates.

     Group C-B-L Regular Interests: The Class C-B-1-L, Class C-B-2-L, Class
C-B-3-L, Class C-B-4-L, Class C-B-5-L and Class C-B-6-L Regular Interests.

     Group C-B Credit Support Depletion Date: The first Distribution Date
on which the aggregate Class Principal Balance of the Group C-B
Certificates has been or will be reduced to zero as a result of principal
distributions thereon and the allocation of Realized Losses on such
Distribution Date.

     Group C-B Percentage: At any time, the aggregate Class Principal
Balance of the Group C-B Certificates divided by the then outstanding
aggregate Principal Balance of the Group II, Group III and Group IV Loans.

     Group C-B Subordinate Liquidation Amount: The excess, if any, of the
aggregate of Liquidation Principal for all Group II, Group III and Group IV
Loans which became Liquidated Mortgage Loans during the Prior Period, over
the sum of the Group II Senior Liquidation Amount, the Group III Senior
Liquidation Amount and the Group IV Senior Liquidation Amount for such
Distribution Date.

     Group C-B Subordinate Principal Distribution Amount: On any
Distribution Date, the excess of (A) the sum of (i) the Group II
Subordinate Percentage of the Principal Payment Amount for Loan Group II
(exclusive of the portion thereof attributable to principal distributions
to the Class II-P-L Regular Interest pursuant to clause (I)(b)(i) of the
definition of "REMIC II Distribution Amount"), (ii) the Group III
Subordinate Percentage of the Principal Payment Amount for Loan Group III
(exclusive of the portion thereof attributable to principal distributions
to the Class III-P-L Regular Interest pursuant to clause (I)(c)(i) of the
definition of "REMIC II Distribution Amount"), (iii) the Group IV
Subordinate Percentage of the Principal Payment Amount for Loan Group IV
(exclusive of the portion thereof attributable to principal distributions
to the Class IV-P-L Regular Interest pursuant to clause (I)(d)(i) of the




<PAGE> 39

definition of "REMIC II Distribution Amount"), (iv) the Group C-B
Subordinate Principal Prepayments Distribution Amount and (v) the Group C-B
Subordinate Liquidation Amount over (B) the sum of (x) the amounts required
to be distributed to the Class II-P-L, Class III-P-L and Class IV-P-L
Regular Interests pursuant to clauses (I)(e)(i) and (I)(e)(ii) of the
definition of "REMIC II Distribution Amount" on such Distribution Date, (y)
in the event that any one or more of the aggregate Class Principal Balance
of the Group II-A-L Regular Interests, the Class III-A-1-L Principal
Balance or the Class IV-A-1-L Principal Balance has been reduced to zero,
principal paid from the REMIC II Available Distribution Amount related to
such Class A-L Regular Interests to the remaining Class A-L Regular
Interests as set forth in clause (X) of the last sentence of paragraph
(I)(e) of the definition of "REMIC II Distribution Amount", and (z) the
amounts in respect of principal paid from the REMIC II Available
Distribution Amount for the Regular Interest Group or Groups related to an
Overcollateralized Group or Groups to the Regular Interest Group related to
an Undercollateralized Group pursuant to clause (Y) of the last sentence of
paragraph (I)(e) of the definition of "REMIC II Distribution Amount."  Any
reduction in the Group C-B Subordinate Principal Distribution Amount
pursuant to clause (B) of this definition shall offset: (i) first, the
amount calculated pursuant to clause (A)(i), clause (A)(ii) and clause
(A)(iii) of this definition, pro rata, (ii) second, the amount calculated
pursuant to clause (A)(v) of this definition and (iii) third, the amount
calculated pursuant to clause (A)(iv) of this definition.

     On any Distribution Date, the Group C-B Subordinate Principal
Distribution Amount shall be allocated pro rata, by Class Principal
Balance, among the Classes of Group C-B-L Regular Interests and paid in the
order of distribution to such Classes pursuant to clause (I)(e) of the
definition of "REMIC II Distribution Amount" except as otherwise stated in
such definition. Notwithstanding the foregoing, on any Distribution Date
prior to distributions on such date, if the Subordination Level for any
Class of Group C-B-L Regular Interests is less than such percentage as of
the Closing Date, the pro rata portion of the Group C-B Subordinate
Principal Prepayments Distribution Amount otherwise allocable to the Class
or Classes of Group C-B-L Regular Interests junior to such Class will be
distributed to the most senior Class of Group C-B-L Regular Interests for
which the Subordination Level is less than such percentage as of the
Closing Date, and to the Class or Classes of Group C-B-L Regular Interests
senior thereto, pro rata according to the Class Principal Balances of such
Classes. For purposes of this definition and the definition of
"Subordination Level," the relative seniority, from highest to lowest, of
the Group C-B-L Regular Interests shall be as follows: Class C-B-1-L, Class
C-B-2-L, Class C-B-3-L, Class C-B-4-L, Class C-B-5-L and Class C-B-6-L.

     Group C-B Subordinate Principal Prepayments Distribution Amount: On
any Distribution Date, the sum of (i) the Group II Subordinate Prepayment
Percentage of the Principal Prepayment Amount for Loan Group II (exclusive
of the portion thereof attributable to principal distributions to the Class
II-P-L Regular Interest pursuant to clause (I)(b)(i) of the definition of
"REMIC II Distribution Amount"), (ii) the Group III Subordinate Prepayment
Percentage of the Principal Prepayment Amount for Loan Group III (exclusive




<PAGE> 40

of the portion thereof attributable to principal distributions to the Class
III-P-L Regular Interest pursuant to clause (I)(c)(i) of the definition of
"REMIC II Distribution Amount") and (iii) the Group IV Subordinate
Prepayment Percentage of the Principal Prepayment Amount for Loan Group IV
(exclusive of the portion thereof attributable to principal distributions
to the Class IV-P-L Regular Interest pursuant to clause (I)(d)(i) of the
definition of "REMIC II Distribution Amount").

     Group I Certificates: The Group I-A, Class I-P, Class I-X and Group I-
B Certificates.

     Group I-L Regular Interests: The Group I-A-L, Class I-P-L, Class I-X-L
and Group I-B-L Regular Interests.

     Group I Credit Support Depletion Date: The first Distribution Date on
which the aggregate Class Principal Balance of the Group I-B Certificates
has been or will be reduced to zero as a result of principal distributions
thereon and the allocation of Realized Losses on such Distribution Date.

     Group I Loans:  The Mortgage Loans designated on the Mortgage Loan
Schedule as Group I Loans.

     Group I Premium Rate Mortgage Loans: The Group I Loans having Pass-
Through Rates in excess of 6.500% per annum.

     Group I Senior Liquidation Amount: The aggregate, for each Group I
Loan which became a Liquidated Mortgage Loan during the Prior Period, of
the lesser of: (i) the Group I Senior Percentage of the Principal Balance
of such Mortgage Loan (exclusive of the Class I-P Fraction thereof, with
respect to any Class I-P Mortgage Loan) and (ii) the Group I Senior
Prepayment Percentage of the Liquidation Principal with respect to such
Mortgage Loan.

     Group I Senior Percentage: With respect to any Distribution Date, the
aggregate Class Principal Balance of the Group I-A Certificates divided by
the aggregate Class Principal Balance of the Group I Certificates (less the
Class I-P Principal Balance), in each case immediately prior to the
Distribution Date.

     Group I Senior Prepayment Percentage: (i) On any Distribution Date
occurring before the Distribution Date in the month of the fifth
anniversary of the first Distribution Date, 100%; (ii) on any other
Distribution Date on which the Group I Senior Percentage for such
Distribution Date exceeds the Group I Senior Percentage as of the Closing
Date, 100%; and (iii) on any other Distribution Date in each of the months
of the fifth anniversary of the first Distribution Date and thereafter,
100%, unless:

     (a)  the mean aggregate Principal Balance of the Group I Loans which
          are 60 or more days delinquent (including loans in foreclosure
          and property held by REMIC I) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the




<PAGE> 41

          aggregate Class Principal Balance of the Group I-B Certificates
          as of such Distribution Date, and

     (b)  cumulative Realized Losses on the Group I Loans allocated to the
          Group I-B-L Regular Interests are less than or equal to (1) for
          any Distribution Date before the month of the sixth anniversary
          of the month of the first Distribution Date, 30% of the aggregate
          Class Principal Balance of the Group I-B Certificates as of the
          Closing Date, (2) for any Distribution Date in or after the month
          of the sixth anniversary of the month of the first Distribution
          Date but before the seventh anniversary of the month of the first
          Distribution Date, 35% of the aggregate Class Principal Balance
          of the Group I-B Certificates as of the Closing Date, (3) for any
          Distribution Date in or after the month of the seventh
          anniversary of the month of the first Distribution Date but
          before the eighth anniversary of the month of the first
          Distribution Date, 40% of the aggregate Class Principal Balance
          of the Group I-B Certificates as of the Closing Date, (4) for any
          Distribution Date in or after the month of the eighth anniversary
          of the month of the first Distribution Date but before the ninth
          anniversary of the month of the first Distribution Date, 45% of
          the aggregate Class Principal Balance of the Group I-B
          Certificates as of the Closing Date and (5) for any Distribution
          Date in or after the month of the ninth anniversary of the month
          of the first Distribution Date, 50% of the aggregate Class
          Principal Balance of the Group I-B Certificates as of the Closing
          Date,

in which case the Group I Senior Prepayment Percentage will be calculated
as follows: (1) for any such Distribution Date in or after the month of the
fifth anniversary of the month of the first Distribution Date but before
the sixth anniversary of the month of the first Distribution Date, the
Group I Senior Percentage for such Distribution Date plus 70% of the Group
I Subordinate Percentage for such Distribution Date; (2) for any such
Distribution Date in or after the month of the sixth anniversary of the
month of the first Distribution Date but before the seventh anniversary of
the month of the first Distribution Date, the Group I Senior Percentage for
such Distribution Date plus 60% of the Group I Subordinate Percentage for
such Distribution Date; (3) for any such Distribution Date in or after the
month of the seventh anniversary of the month of the first Distribution
Date but before the eighth anniversary of the month of the first
Distribution Date, the Group I Senior Percentage for such Distribution Date
plus 40% of the Group I Subordinate Percentage for such Distribution Date;
(4) for any such Distribution Date in or after the month of the eighth
anniversary of the month of the first Distribution Date but before the
ninth anniversary of the month of the first Distribution Date, the Group I
Senior Percentage for such Distribution Date plus 20% of the Group I
Subordinate Percentage for such Distribution Date; and (5) for any such
Distribution Date thereafter, the Group I Senior Percentage for such
Distribution Date.

     If on any Distribution Date the allocation to the Group I-A-L Regular




<PAGE> 42

Interests of Principal Prepayments in the percentage required would reduce
the sum of the Class Principal Balances of such Regular Interests below
zero, the Group I Senior Prepayment Percentage for such Distribution Date
shall be limited to the percentage necessary to reduce such sum to zero.
Notwithstanding the foregoing, however, on each Distribution Date, the
Class I-P-L Regular Interest will receive the applicable Class I-P Fraction
of all principal payments, including, without limitation, Principal
Prepayments, received in respect of each Class I-P Mortgage Loan.

     Group I Senior Principal Distribution Amount: For any Distribution
Date, an amount equal to the sum of (a) the Group I Senior Percentage of
the Principal Payment Amount for Loan Group I (exclusive of the portion
thereof attributable to principal distributions to the Class I-P-L Regular
Interest pursuant to clauses (I)(a)(i) and (II)(a)(i) of the definition of
"REMIC II Distribution Amount"), (b) the Group I Senior Prepayment
Percentage of the Principal Prepayment Amount for Loan Group I (exclusive
of the portion thereof attributable to principal distributions to the Class
I-P-L Regular Interest pursuant to clauses (I)(a)(i) and (II)(a)(i) of the
definition of "REMIC II Distribution Amount") and (c) the Group I Senior
Liquidation Amount.

     Group I Subordinate Liquidation Amount: The excess, if any, of the
aggregate of Liquidation Principal for all Group I Loans which became
Liquidated Mortgage Loans during the Prior Period, over the Group I Senior
Liquidation Amount for such Distribution Date.

     Group I Subordinate Percentage: With respect to any Distribution Date,
the excess of 100% over the Group I Senior Percentage for such date.

     Group I Subordinate Prepayment Percentage: On any Distribution Date,
the excess of 100% over the Group I Senior Prepayment Percentage for such
Distribution Date; provided, however, that if the aggregate Class Principal
Balance of the Group I-A Certificates has been reduced to zero, then the
Group I Subordinate Prepayment Percentage shall equal 100%.

     Group I Subordinate Principal Distribution Amount:  On any
Distribution Date, the excess of (A) the sum of (i) the Group I Subordinate
Percentage of the Principal Payment Amount for Loan Group I (exclusive of
the portion thereof attributable to principal distributions to the Class I-
P-L Regular Interest pursuant to clause (I)(a)(i) of the definition of
"REMIC II Distribution Amount"), (ii) the Group I Subordinate Principal
Prepayments Distribution Amount and (iii) the Group I Subordinate
Liquidation Amount over (B) the amounts required to be distributed to the
Class I-P-L Regular Interest pursuant to clauses (I)(a)(v) and (I)(a)(vi)
of the definition of "REMIC II Distribution Amount" on such Distribution
Date. Any reduction in the Group I Subordinate Principal Distribution
Amount pursuant to clause (B) of this definition shall offset: (i) first,
the amount calculated pursuant to clause (A)(i) of this definition, (ii)
second, the amount calculated pursuant to clause (A)(iii) of this
definition and (iii) third, the amount calculated pursuant to clause
(A)(ii) of this definition.





<PAGE> 43

     On any Distribution Date, the Group I Subordinate Principal
Distribution Amount shall be allocated pro rata, by Class Principal
Balance, among the Classes of Group I-B-L Regular Interests and paid in the
order of distribution to such Classes pursuant to clause (I)(a) of the
definition of "REMIC II Distribution Amount" except as otherwise stated in
such definition. Notwithstanding the foregoing, on any Distribution Date
prior to distributions on such date, if the Subordination Level for any
Class of Group I-B-L Regular Interests is less than such percentage as of
the Closing Date, the pro rata portion of the Group I Subordinate Principal
Prepayments Distribution Amount otherwise allocable to the Class or Classes
of Group I-B-L Regular Interests junior to such Class will be distributed
to the most senior Class of Group I-B-L Regular Interests for which the
Subordination Level is less than such percentage as of the Closing Date,
and to the Class or Classes of Group I-B-L Regular Interests senior
thereto, pro rata according to the Class Principal Balances of such
Classes. For purposes of this definition and the definition of
"Subordination Level", the relative seniority, from highest to lowest, of
the Group I-B-L Regular Interests shall be as follows: Class I-B-1-L, Class
I-B-2-L, Class I-B-3-L, Class I-B-4-L, Class I-B-5-L and Class I-B-6-L.

     Group I Subordinate Principal Prepayments Distribution Amount: On any
Distribution Date, the Group I Subordinate Prepayment Percentage of the
Principal Prepayment Amount for Loan Group I (exclusive of the portion
thereof attributable to principal distributions to the Class I-P-L Regular
Interest pursuant to clause (I)(a)(i) of the definition of "REMIC II
Distribution Amount").

     Group I-A Certificates: The Class I-A-1, Class I-A-2, Class I-A-3,
Class I-A-4, Class I-A-5, Class I-A-6, Class I-A-7, Class I-A-8, Class I-A-
9, Class I-A-10, Class I-A-11, Class I-A-12, Class I-A-13 and Class I-A-14
Certificates.

     Group I-A-L Regular Interests: The Class I-A-1-L, Class I-A-2-L, Class
I-A-3-L, Class I-A-4-L, Class I-A-5-L, Class I-A-6-L, Class I-A-7-L, Class
I-A-8-L, Class I-A-9-L, Class I-A-10-L, Class I-A-12-L, Class I-A-13-L and
Class I-A-14-L Regular Interests.

     Group I-B Certificates: The Class I-B-1, Class I-B-2, Class I-B-3,
Class I-B-4, Class I-B-5 and Class I-B-6 Certificates.

     Group I-B-L Regular Interests: The Class I-B-1-L, Class I-B-2-L, Class
I-B-3-L, Class I-B-4-L, Class I-B-5-L and Class I-B-6-L Regular Interests.

     Group II Certificates: The Group II-A, Class II-P and Class II-X
Certificates.

     Group II-L Regular Interests: The Group II-A-L, Class II-P-L, Class II-
X-L and Class R-3-L Regular Interests.

     Group II Loans:  The Mortgage Loans designated on the Mortgage Loan
Schedule as Group II Loans.





<PAGE> 44

     Group II Premium Rate Mortgage Loans: The Group II Loans having Pass-
Through Rates in excess of 6.750% per annum.

     Group II Senior Liquidation Amount: The aggregate, for each Group II
Loan which became a Liquidated Mortgage Loan during the Prior Period, of
the lesser of: (i) the Group II Senior Percentage of the Principal Balance
of such Mortgage Loan (exclusive of the Class II-P Fraction thereof, with
respect to any Class II-P Mortgage Loan) and (ii) the Group II Senior
Prepayment Percentage of the Liquidation Principal with respect to such
Mortgage Loan.

     Group II Senior Percentage: With respect to any Distribution Date, the
lesser of (i) 100% and (ii) the aggregate Class Principal Balance of the
Group II-A and Residual Certificates divided by the aggregate Principal
Balance of the Group II Loans (less the Class II-P Fraction of each Class
II-P Mortgage Loan), in each case immediately prior to the Distribution
Date.

     Group II Senior Prepayment Percentage, Group III Senior Prepayment
Percentage or Group IV Senior Prepayment Percentage: (i) On any
Distribution Date occurring before the Distribution Date in the month of
the fifth anniversary of the first Distribution Date, each of the Group II
Senior Prepayment Percentage, the Group III Senior Prepayment Percentage
and the Group IV Senior Prepayment Percentage shall equal 100%; (ii) on any
other Distribution Date on which the Group II Senior Percentage for such
Distribution Date exceeds the Group II Senior Percentage as of the Closing
Date, the Group III Senior Percentage for such Distribution Date exceeds
the Group III Senior Percentage as of the Closing Date or the Group IV
Senior Percentage for such Distribution Date exceeds the Group IV Senior
Percentage as of the Closing Date, each of the Group II Senior Prepayment
Percentage, the Group III Senior Prepayment Percentage and the Group IV
Senior Prepayment Percentage shall equal 100%; and (iii) on any other
Distribution Date in each of the months of the fifth anniversary of the
first Distribution Date and thereafter, each of the Group II Senior
Prepayment Percentage, the Group III Senior Prepayment Percentage and the
Group IV Senior Prepayment Percentage shall equal 100%, unless the
following tests specified in clauses (a) through (f) are met with respect
to each of Loan Group II, Loan Group III and Loan Group IV:

     (a)  the mean aggregate Principal Balance of the Group II Loans which
          are 60 or more days delinquent (including loans in foreclosure
          and property held by REMIC I) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the
          Subordinate Component Balance for Loan Group II as of such
          Distribution Date,

     (b)  the mean aggregate Principal Balance of the Group III Loans which
          are 60 or more days delinquent (including loans in foreclosure
          and property held by REMIC I) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the
          Subordinate Component Balance for Loan Group III as of such
          Distribution Date,




<PAGE> 45


      (c) the mean aggregate Principal Balance of the Group IV Loans which
          are 60 or more days delinquent (including loans in foreclosure
          and property held by REMIC I) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the
          Subordinate Component Balance for Loan Group IV as of such
          Distribution Date,

     (d)  cumulative Realized Losses on the Group II Loans allocated to the
          Group C-B Certificates are less than or equal to (1) for any
          Distribution Date before the month of the sixth anniversary of
          the month of the first Distribution Date, 30% of the Subordinate
          Component Balance for Loan Group II as of the Closing Date, (2)
          for any Distribution Date in or after the month of the sixth
          anniversary of the month of the first Distribution Date but
          before the seventh anniversary of the month of the first
          Distribution Date, 35% of the Subordinate Component Balance for
          Loan Group II as of the Closing Date, (3) for any Distribution
          Date in or after the month of the seventh anniversary of the
          month of the first Distribution Date but before the eighth
          anniversary of the month of the first Distribution Date, 40% of
          the Subordinate Component Balance for Loan Group II as of the
          Closing Date, (4) for any Distribution Date in or after the month
          of the eighth anniversary of the month of the first Distribution
          Date but before the ninth anniversary of the month of the first
          Distribution Date, 45% of the Subordinate Component Balance for
          Loan Group II as of the Closing Date and (5) for any Distribution
          Date in or after the month of the ninth anniversary of the month
          of the first Distribution Date, 50% of the Subordinate Component
          Balance for Loan Group II as of the Closing Date,

     (e)  cumulative Realized Losses on the Group III Loans allocated to
          the Group C-B Certificates are less than or equal to (1) for any
          Distribution Date before the month of the sixth anniversary of
          the month of the first Distribution Date, 30% of the Subordinate
          Component Balance for Loan Group III as of the Closing Date, (2)
          for any Distribution Date in or after the month of the sixth
          anniversary of the month of the first Distribution Date but
          before the seventh anniversary of the month of the first
          Distribution Date, 35% of the Subordinate Component Balance for
          Loan Group III as of the Closing Date, (3) for any Distribution
          Date in or after the month of the seventh anniversary of the
          month of the first Distribution Date but before the eighth
          anniversary of the month of the first Distribution Date, 40% of
          the Subordinate Component Balance for Loan Group III as of the
          Closing Date, (4) for any Distribution Date in or after the month
          of the eighth anniversary of the month of the first Distribution
          Date but before the ninth anniversary of the month of the first
          Distribution Date, 45% of the Subordinate Component Balance for
          Loan Group III as of the Closing Date and (5) for any
          Distribution Date in or after the month of the ninth anniversary
          of the month of the first Distribution Date, 50% of the




<PAGE> 46

          Subordinate Component Balance for Loan Group III as of the
          Closing Date, and

     (f)  cumulative Realized Losses on the Group IV Loans allocated to the
          Group C-B Certificates are less than or equal to (1) for any
          Distribution Date before the month of the sixth anniversary of
          the month of the first Distribution Date, 30% of the Subordinate
          Component Balance for Loan Group IV as of the Closing Date, (2)
          for any Distribution Date in or after the month of the sixth
          anniversary of the month of the first Distribution Date but
          before the seventh anniversary of the month of the first
          Distribution Date, 35% of the Subordinate Component Balance for
          Loan Group IV as of the Closing Date, (3) for any Distribution
          Date in or after the month of the seventh anniversary of the
          month of the first Distribution Date but before the eighth
          anniversary of the month of the first Distribution Date, 40% of
          the Subordinate Component Balance for Loan Group IV as of the
          Closing Date, (4) for any Distribution Date in or after the month
          of the eighth anniversary of the month of the first Distribution
          Date but before the ninth anniversary of the month of the first
          Distribution Date, 45% of the Subordinate Component Balance for
          Loan Group IV as of the Closing Date and (5) for any Distribution
          Date in or after the month of the ninth anniversary of the month
          of the first Distribution Date, 50% of the Subordinate Component
          Balance for Loan Group IV as of the Closing Date,

in which case the Group II Senior Prepayment Percentage, the Group III
Senior Prepayment Percentage and the Group IV Senior Prepayment Percentage
shall be calculated as follows: (1) for any such Distribution Date in or
after the month of the fifth anniversary of the month of the first
Distribution Date but before the sixth anniversary of the month of the
first Distribution Date, the Group II Senior Percentage, the Group III
Senior Percentage or the Group IV Senior Percentage, as applicable, for
such Distribution Date plus 70% of the Subordinate Percentage for the
related Loan Group for such Distribution Date; (2) for any such
Distribution Date in or after the month of the sixth anniversary of the
month of the first Distribution Date but before the seventh anniversary of
the month of the first Distribution Date, the Group II Senior Percentage,
the Group III Senior Percentage or the Group IV Senior Percentage, as
applicable, for such Distribution Date plus 60% of the Subordinate
Percentage for the related Loan Group for such Distribution Date; (3) for
any such Distribution Date in or after the month of the seventh anniversary
of the month of the first Distribution Date but before the eighth
anniversary of the month of the first Distribution Date, the Group II
Senior Percentage, the Group III Senior Percentage or the Group IV Senior
Percentage, as applicable, for such Distribution Date plus 40% of the
Subordinate Percentage for the related Loan Group for such Distribution
Date; (4) for any such Distribution Date in or after the month of the
eighth anniversary of the month of the first Distribution Date but before
the ninth anniversary of the month of the first Distribution Date, the
Group II Senior Percentage, the Group III Senior Percentage or the Group IV
Senior Percentage, as applicable, for such Distribution Date plus 20% of




<PAGE> 47

the Subordinate Percentage for the related Loan Group for such Distribution
Date; and (5) for any such Distribution Date thereafter, the Group II
Senior Percentage, the Group III Senior Percentage or the Group IV Senior
Percentage, as applicable, for such Distribution Date.

     If on any Distribution Date the allocation to the Group II-L, Group
III-L or Group IV-L Regular Interests (other than the Class II-P-L, Class
III-P-L and Class IV-P-L Regular Interests) of Principal Prepayments in the
percentage required would reduce the sum of the Class Principal Balances of
such Regular Interests below zero, the Group II Senior Prepayment
Percentage, the Group III Senior Prepayment Percentage or the Group IV
Senior Prepayment Percentage, as applicable, for such Distribution Date
shall be limited to the percentage necessary to reduce such sum to zero.
Notwithstanding the foregoing, however, on each Distribution Date, the
Class II-P-L Regular Interest will receive the applicable Class II-P
Fraction of all principal payments, including, without limitation,
Principal Prepayments, received in respect of Class II-P Mortgage Loans,
the Class III-P-L Regular Interest will receive the applicable Class III-P
Fraction of all principal payments, including, without limitation,
Principal Prepayments, received in respect of Class III-P Mortgage Loans,
and the Class IV-P-L Regular Interest will receive the applicable Class IV-
P Fraction of all principal payments, including, without limitation,
Principal Prepayments, received in respect of Class IV-P Mortgage Loans.

     Group II Senior Principal Distribution Amount: For any Distribution
Date, an amount equal to the sum of (a) the Group II Senior Percentage of
the Principal Payment Amount for Loan Group II (exclusive of the portion
thereof attributable to principal distributions to the Class II-P-L Regular
Interest pursuant to clauses (I)(b)(i) and (II)(b)(i) of the definition of
"REMIC II Distribution Amount"), (b) the Group II Senior Prepayment
Percentage of the Principal Prepayment Amount for Loan Group II (exclusive
of the portion thereof attributable to principal distributions to the Class
II-P-L Regular Interest pursuant to clauses (I)(b)(i) and (II)(b)(i) of the
definition of "REMIC II Distribution Amount") and (c) the Group II Senior
Liquidation Amount.

     Group II Subordinate Balance: For any date of determination, an amount
equal to the then outstanding aggregate Principal Balance of the Group II
Loans reduced by the sum of the aggregate Class Principal Balance of the
Group II-A, Class II-P and Residual Certificates.

     Group II Subordinate Percentage: With respect to any Distribution
Date, the excess of 100% over the Group II Senior Percentage for such date.

     Group II Subordinate Prepayment Percentage: On any Distribution Date,
the excess of 100% over the Group II Senior Prepayment Percentage for such
Distribution Date; provided, however, that if the aggregate Class Principal
Balance of the Group II-A and Residual Certificates has been reduced to
zero, then the Group II Subordinate Prepayment Percentage shall equal 100%.

     Group II-A Certificates: The Class II-A-1, Class II-A-2, Class II-A-3,
Class II-A-4, Class II-A-5 and Class II-A-6 Certificates.




<PAGE> 48


     Group II-A-L Regular Interests: The Class II-A-1-L, Class II-A-2-L,
Class II-A-3-L, Class II-A-4-L, Class II-A-5-L and Class II-A-6-L Regular
Interests.

     Group III Certificates: The Class III-A-1, Class III-X and Class III-P
Certificates.

     Group III-L Regular Interests: The Class III-A-1-L, Class III-X-L and
Class III-P-L Regular Interests.

      Group III Loans:  The Mortgage Loans designated on the Mortgage Loan
Schedule as Group III Loans.

     Group III Senior Liquidation Amount: The aggregate, for each Group III
Loan which became a Liquidated Mortgage Loan during the Prior Period, of
the lesser of: (i) the Group III Senior Percentage of the Principal Balance
of such Mortgage Loan (exclusive of the Class III-P Fraction thereof, with
respect to any Class III-P Mortgage Loan) and (ii) the Group III Senior
Prepayment Percentage of the Liquidation Principal with respect to such
Mortgage Loan.

     Group III Senior Percentage: With respect to any Distribution Date,
the lesser of (i) 100% and (ii) the Class III-A-1 Principal Balance divided
by the aggregate Principal Balance of the Group III Loans (less the Class
III-P Principal Balance), in each case immediately prior to the
Distribution Date.

     Group III Senior Prepayment Percentage: See the definition of "Group
II Senior Prepayment Percentage, Group III Senior Prepayment Percentage or
Group IV Senior Prepayment Percentage."

     Group III Senior Principal Distribution Amount: For any Distribution
Date, an amount equal to the sum of (a) the Group III Senior Percentage of
the Principal Payment Amount for Loan Group III (exclusive of the portion
thereof attributable to principal distributions to the Class III-P-L
Regular Interest pursuant to clauses (I)(c)(i) and (II)(c)(i) of the
definition of "REMIC II Distribution Amount"), (b) the Group III Senior
Prepayment Percentage of the Principal Prepayment Amount for Loan Group III
(exclusive of the portion thereof attributable to principal distributions
to the Class III-P-L Regular Interest pursuant to clauses (I)(c)(i) and
(II)(c)(i) of the definition of "REMIC II Distribution Amount") and (c) the
Group III Senior Liquidation Amount.

     Group III Subordinate Balance:  For any date of determination, an
amount equal to the then outstanding aggregate Principal Balance of the
Group III Loans reduced by the aggregate Class Principal Balance of the
Class III-A-1 and Class III-P Certificates.

     Group III Subordinate Percentage: With respect to any Distribution
Date, the excess of 100% over the Group III Senior Percentage for such
date.





<PAGE> 49

     Group III Subordinate Prepayment Percentage: On any Distribution Date,
the excess of 100% over the Group III Senior Prepayment Percentage for such
Distribution Date; provided, however, that if the Class III-A-1 Principal
Balance has been reduced to zero, then the Group III Subordinate Prepayment
Percentage shall equal 100%.

     Group IV Certificates: The Class IV-A-1, Class IV-X and Class IV-P
Certificates.

     Group IV-L Regular Interests: The Class IV-A-1-L, Class IV-X-L and
Class IV-P-L Regular Interests.

      Group IV Loans:  The Mortgage Loans designated on the Mortgage Loan
Schedule as Group IV Loans.

     Group IV Premium Rate Mortgage Loans: The Group IV Loans having Pass-
Through Rates in excess of 6.750% per annum.

     Group IV Senior Liquidation Amount: The aggregate, for each Group IV
Loan which became a Liquidated Mortgage Loan during the Prior Period, of
the lesser of: (i) the Group IV Senior Percentage of the Principal Balance
of such Mortgage Loan (exclusive of the Class IV-P Fraction thereof, with
respect to any Class IV-P Mortgage Loan) and (ii) the Group IV Senior
Prepayment Percentage of the Liquidation Principal with respect to such
Mortgage Loan.

     Group IV Senior Percentage: With respect to any Distribution Date, the
lesser of (i) 100% and (ii) the Class IV-A-1 Principal Balance divided by
the aggregate Principal Balance of the Group IV Loans (less the Class IV-P
Principal Balance), in each case immediately prior to the Distribution
Date.

     Group IV Senior Prepayment Percentage: See the definition of "Group II
Senior Prepayment Percentage, Group III Senior Prepayment Percentage or
Group IV Senior Prepayment Percentage."

     Group IV Senior Principal Distribution Amount: For any Distribution
Date, an amount equal to the sum of (a) the Group IV Senior Percentage of
the Principal Payment Amount for Loan Group IV (exclusive of the portion
thereof attributable to principal distributions to the Class IV-P-L Regular
Interest pursuant to clauses (I)(d)(i) and (II)(d)(i) of the definition of
"REMIC II Distribution Amount"), (b) the Group IV Senior Prepayment
Percentage of the Principal Prepayment Amount for Loan Group IV (exclusive
of the portion thereof attributable to principal distributions to the Class
IV-P-L Regular Interest pursuant to clauses (I)(d)(i) and (II)(d)(i) of the
definition of "REMIC II Distribution Amount") and (c) the Group IV Senior
Liquidation Amount.

     Group IV Subordinate Balance:  For any date of determination, an
amount equal to the then outstanding aggregate Principal Balance of the
Group IV Loans reduced by the aggregate Class Principal Balance of the
Class IV-A-1 and Class IV-P Certificates.




<PAGE> 50


     Group IV Subordinate Percentage: With respect to any Distribution
Date, the excess of 100% over the Group IV Senior Percentage for such date.

     Group IV Subordinate Prepayment Percentage: On any Distribution Date,
the excess of 100% over the Group IV Senior Prepayment Percentage for such
Distribution Date; provided, however, that if the Class IV-A-1 Principal
Balance has been reduced to zero, then the Group IV Subordinate Prepayment
Percentage shall equal 100%.

     Indirect DTC Participants: Entities such as banks, brokers, dealers or
trust companies, that clear through or maintain a custodial relationship
with a DTC Participant, either directly or indirectly.

     Insurance Proceeds: Amounts paid or payable by the insurer under any
Primary Insurance Policy or any other insurance policy (including any
replacement policy permitted under this Agreement) covering any Mortgage
Loan or Mortgaged Property, including, without limitation, any hazard
insurance policy required pursuant to Section 3.07, any title insurance
policy required pursuant to Section 2.03 and any FHA insurance policy or VA
guaranty.

     Interest Distribution Amount: On any Distribution Date, for any Class
of the REMIC I Regular Interests, the REMIC II Regular Interests, the Class
R-1 Certificates and the Class R-2 Certificates, the amount of interest
accrued on the respective Class Principal Balance or Class Notional Amount,
as applicable, at the related Certificate Interest Rate for such Class
during the Prior Period, in each case before giving effect to allocations
of Realized Losses for the Prior Period or distributions to be made on such
Distribution Date, reduced by Uncompensated Interest Shortfall, interest
shortfalls related to the Relief Act and the interest portion of Realized
Losses allocated to such Class pursuant to the definitions of
"Uncompensated Interest Shortfall", "Relief Act" and "Realized Loss",
respectively.  The Interest Distribution Amount for the Class P-L and Class
P-M Regular Interests shall equal zero.

     Interest Transfer Amount: On any Distribution Date for each
Undercollateralized Group, an amount equal to one month's interest on the
applicable Principal Transfer Amount at 6.750% per annum if the
Undercollateralized Group is Loan Group II or Loan Group IV and at 7.000%
per annum if the Undercollateralized Group is Loan Group III, plus any
portion of the Interest Transfer Amount for such Undercollateralized Group
remaining unpaid from prior Distribution Dates.

     Investment Account: The commingled account (which shall be commingled
only with investment accounts related to series of pass-through
certificates with a class of certificates which has a rating equal to the
highest of the Ratings of the Certificates) maintained by the Master
Servicer in the trust department of the Investment Depository pursuant to
Section 3.03 and which bears a designation acceptable to the Rating
Agencies.

     Investment Depository: The Chase Manhattan Bank, New York, New York or




<PAGE> 51

another bank or trust company designated from time to time by the Master
Servicer. The Investment Depository shall at all times be an Eligible
Institution.

     Junior Subordinate Certificates: The Class I-B-4, Class I-B-5, Class I-
B-6, Class C-B-4, Class C-B-5 and Class C-B-6 Certificates.

     Last Scheduled Distribution Date: With respect to any Class of
Certificates, the Final Maturity Date for such Class; provided that with
respect to the Group IV Certificates, the "Last Scheduled Distribution
Date" shall be the Distribution Date in June 2014.

     Lender: An institution from which the Company purchased any Mortgage
Loans pursuant to a Selling and Servicing Contract.

     Liquidated Mortgage Loan: A Mortgage Loan as to which the Master
Servicer or the applicable Servicer has determined in accordance with its
customary servicing practices that all amounts which it expects to recover
from or on account of such Mortgage Loan, whether from Insurance Proceeds,
Liquidation Proceeds or otherwise, have been recovered. For purposes of
this definition, acquisition of a Mortgaged Property by the Trust Fund
shall not constitute final liquidation of the related Mortgage Loan.

     Liquidation Principal: The principal portion of Liquidation Proceeds
received (exclusive of the portion thereof attributable to distributions to
the Class P-L Regular Interests pursuant to clauses (I)(a)(i), (I)(b)(i),
(I)(c)(i), (I)(d)(i), (II)(a)(i), (II)(b)(i), (II)(c)(i) and (II)(d)(i) of
the definition of "REMIC II Distribution Amount") with respect to each
Mortgage Loan which became a Liquidated Mortgage Loan (but not in excess of
the principal balance thereof) during the Prior Period.

     Liquidation Proceeds: Amounts after deduction of amounts reimbursable
under Section 3.05(a)(i) and (ii) received and retained in connection with
the liquidation of defaulted Mortgage Loans, whether through foreclosure or
otherwise.

     Living Holder: A Beneficial Holder of a Class II-A-4 Certificate other
than a Deceased Holder.

     Loan Group: Loan Group I, Loan Group II, Loan Group III or Loan Group
IV, as applicable.

     Loan Group I: The group of Mortgage Loans comprised of the Group I
Loans.

     Loan Group II: The group of Mortgage Loans comprised of the Group II
Loans.

     Loan Group III: The group of Mortgage Loans comprised of the Group III
Loans.

     Loan Group IV: The group of Mortgage Loans comprised of the Group IV




<PAGE> 52

Loans.

     Loan-to-Value Ratio: The original principal amount of a Mortgage Loan
divided by the Original Value; however, references to "current Loan-to-
Value Ratio" shall mean the then current Principal Balance of a Mortgage
Loan divided by the Original Value.

     Master Servicer:  The Company, or any successor thereto appointed as
provided pursuant to Section 7.02, acting to service and administer the
Mortgage Loans pursuant to Section 3.01.

     Master Servicing Fee: The fee charged by the Master Servicer for
supervising the mortgage servicing and advancing certain expenses, equal to
a per annum rate set forth for each Mortgage Loan in Exhibit D on the
outstanding Principal Balance of such Mortgage Loan, payable monthly from
the Certificate Account, the Investment Account or the Custodial Account
for P&I.

     Monthly P&I Advance: An advance of funds by the Master Servicer
pursuant to Section 4.02 or a Servicer pursuant to its Selling and
Servicing Contract to cover delinquent principal and interest installments.

     Monthly Payment: The scheduled payment of principal and interest on a
Mortgage Loan (including any amounts due from a Buydown Fund, if any) which
is due on the related Due Date for such Mortgage Loan.

     Mortgage: The mortgage, deed of trust or other instrument securing a
Mortgage Note.

     Mortgaged Property: With respect to any Mortgage Loan, other than a
Cooperative Loan, the real property, together with improvements thereto,
and, with respect to any Cooperative Loan, the related Cooperative Stock
and Cooperative Lease, securing the indebtedness of the Mortgagor under the
related Mortgage Loan.

     Mortgage File: The following documents or instruments with respect to
each PNC Mortgage Loan transferred and assigned by the Company pursuant to
Section 2.01 and each Clipper Mortgage Loan transferred and assigned by
Clipper pursuant to the Clipper Loan Sale Agreement, (X) with respect to
each Mortgage Loan that is not a Cooperative Loan:

(i)  The original Mortgage Note endorsed to "State Street Bank and Trust
Company, as Custodian/Trustee, without recourse" or "State Street Bank and
Trust Company, as Trustee for the benefit of the Holders from time to time
of PNC Mortgage Securities Corp. Mortgage Pass-Through Certificates, Series
1999-5, without recourse" and all intervening endorsements evidencing a
complete chain of endorsements from the originator to the Trustee, or, in
the event of any Destroyed Mortgage Note, a copy or a duplicate original of
the Mortgage Note, together with an original lost note affidavit from the
originator of the related Mortgage Loan or the Company or Clipper, as
applicable, stating that the original Mortgage Note was lost, misplaced or
destroyed, together with a copy of the related Mortgage Note; in the event




<PAGE> 53

the Mortgage Notes are endorsed in blank as of the Closing Date, the
Company shall, within 45 days of the Closing Date, cause such Mortgage
Notes to be endorsed pursuant to the terms set forth herein; provided,
that, with respect to any Mortgage Note whereby the related Mortgaged
Property is located in California, such original Mortgage Note may be
endorsed in blank and the Company shall not be required to endorse such
Mortgage Notes pursuant to the terms otherwise set forth in this clause
(i);
(ii)      The Buydown Agreement, if applicable;
(iii)     A Mortgage that is either
               (1)  the original recorded Mortgage with recording
          information thereon for the jurisdiction in which the Mortgaged
          Property is located and a Mortgage assignment thereof in
          recordable form to "State Street Bank and Trust Company, as
          Custodian/Trustee", or to "State Street Bank and Trust Company,
          as Trustee for the Holders of PNC Mortgage Securities Corp.
          Mortgage Pass-Through Certificates, Series 1999-5" and all
          intervening assignments evidencing a complete chain of
          assignment, from the originator to the name holder or the payee
          endorsing the related Mortgage Note; or

               (2)  a copy of the Mortgage which represents a true and
          correct reproduction of the original Mortgage and which has
          either been certified (i) on the face thereof by the public
          recording office in the appropriate jurisdiction in which the
          Mortgaged Property is located, or (ii) by the originator or
          Lender as a true and correct copy the original of which has been
          sent for recordation and an original Mortgage assignment thereof
          duly executed and acknowledged in recordable form to "State
          Street Bank and Trust Company, as Custodian/Trustee" or to "State
          Street Bank and Trust Company, as Trustee for the Holders of PNC
          Mortgage Securities Corp. Mortgage Pass-Through Certificates,
          Series 1999-5" and all intervening assignments evidencing a
          complete chain of assignment from the originator to the name
          holder or the payee endorsing the related Mortgage Note;
          provided, that in the event the assignments are executed in blank
          as of the Closing Date, the Company shall, within 45 days of the
          Closing Date, cause such assignments to be executed pursuant to
          the terms set forth herein; provided, that, with respect to any
          Mortgage whereby the related Mortgaged Property is located in
          California, the Mortgage assignment may be executed and
          acknowledged in blank and the Company shall not be required to
          deliver such Mortgage assignment in the form otherwise set forth
          in clause (iii)(1) or this clause (iii)(2);

(iv) A copy of (a) the title insurance policy, or (b) in lieu thereof, a
title insurance binder, a copy of an attorney's title opinion, certificate
or other evidence of title acceptable to the Company; and
(v)  For any Mortgage Loan that has been modified or amended, the original
instrument or instruments effecting such modification or amendment;
and (Y) with respect to each Cooperative Loan:
(i)  the original Mortgage Note endorsed to "State Street Bank and Trust




<PAGE> 54

Company, as Custodian/Trustee", or to "State Street Bank and Trust Company,
as Trustee for the Holders of PNC Mortgage Securities Corp. Mortgage Pass-
Through Certificates, Series 1999-5" and all intervening endorsements
evidencing a complete chain of endorsements, from the originator to the
Trustee, or, in the event of any Destroyed Mortgage Note, a copy or a
duplicate original of the Mortgage Note, together with an original lost
note affidavit from the originator of the related Mortgage Loan or the
Company or Clipper, as applicable, stating that the original Mortgage Note
was lost, misplaced or destroyed, together with a copy of the related
Mortgage Note;
(ii) A counterpart of the Cooperative Lease and the Assignment of
Proprietary Lease to the originator of the Cooperative Loan with
intervening assignments showing an unbroken chain of title from such
originator to the Trustee;
(iii)     The related Cooperative Stock Certificate, representing the
related Cooperative Stock pledged with respect to such Cooperative Loan,
together with an undated stock power (or other similar instrument) executed
in blank;
(iv) The original recognition agreement by the Cooperative of the interests
of the mortgagee with respect to the related Cooperative Loan;
(v)  The Security Agreement;
(vi) Copies of the original UCC-1 financing statement, and any continuation
statements, filed by the originator of such Cooperative Loan as secured
party, each with evidence of recording thereof, evidencing the interest of
the originator under the Security Agreement and the Assignment of
Proprietary Lease;
(vii)     Copies of the filed UCC-3 assignments of the security interest
referenced in clause (vi) above showing an unbroken chain of title from the
originator to the Trustee, each with evidence of recording thereof,
evidencing the interest of the originator under the Security Agreement and
the Assignment of Proprietary Lease;
(viii)    An executed assignment of the interest of the originator in the
Security Agreement, Assignment of Proprietary Lease and the recognition
agreement referenced in clause (iv) above, showing an unbroken chain of
title from the originator to the Trustee;
(ix) An executed UCC-1 financing statement showing the Company or Clipper,
as applicable, as debtor and the Trustee as secured party, each in a form
sufficient for filing, evidencing the interest of such debtors in the
Cooperative Loans; and
(x)  For any Cooperative Loan that has been modified or amended, the
original instrument or instruments effecting such modification or
amendment.
     Mortgage Interest Rate: For any Mortgage Loan, the per annum rate at
which interest accrues on such Mortgage Loan pursuant to the terms of the
related Mortgage Note.

     Mortgage Loan Schedule: The schedule, as amended from time to time, of
Mortgage Loans attached hereto as Exhibit D, which shall set forth as to
each Mortgage Loan the following, among other things:

(i)  its loan number,
(ii) the address of the Mortgaged Property,




<PAGE> 55

(iii)     the name of the Mortgagor,
(iv) the Original Value of the property subject to the Mortgage,
(v)  the Principal Balance as of the Cut-Off Date,
(vi) the Mortgage Interest Rate borne by the Mortgage Note,
(vii)     whether a Primary Insurance Policy is in effect as of the Cut-Off
Date,
(viii)    the maturity of the Mortgage Note,
(ix) the Servicing Fee and the Master Servicing Fee,
(x)  its Loan Group, and
(xi) whether it is a PNC Mortgage Loan or a Clipper Mortgage Loan.
     Mortgage Loans: With respect to each Cooperative Loan, the related
Mortgage Note, Security Agreement, Assignment of Proprietary Lease,
Cooperative Stock Certificate and Cooperative Lease, and, with respect to
each Mortgage Loan other than a Cooperative Loan, the Mortgages and the
related Mortgage Notes, each transferred and assigned to the Trustee
pursuant to the provisions hereof or of the Clipper Loan Sale Agreement as
from time to time are held as part of the Trust Fund, the Mortgage Loans so
held being identified in the Mortgage Loan Schedule.

     Mortgage Note: The note or other evidence of the indebtedness of a
Mortgagor under a Mortgage Loan.

     Mortgage Pool: All of the Mortgage Loans.

     Mortgagor: The obligor on a Mortgage Note.

     Nonrecoverable Advance: With respect to any Mortgage Loan, any advance
which the Master Servicer shall determine to be a Nonrecoverable Advance
pursuant to Section 4.03 and which was, or is proposed to be, made by (i)
the Master Servicer or (ii) a Servicer pursuant to its Selling and
Servicing Contract.

     Non-U.S. Person: A Person that is not a U.S. Person.

     OTS: The Office of Thrift Supervision, or any successor thereto.

     Officer's Certificate: A certificate signed by the Chairman of the
Board, the President, a Vice President, or the Treasurer of the Master
Servicer and delivered to the Trustee.

     Opinion of Counsel: A written opinion of counsel, who shall be
reasonably acceptable to the Trustee and who may be counsel (including in-
house counsel) for the Company or the Master Servicer.

     Original Value: With respect to any Mortgage Loan other than a
Mortgage Loan originated for the purpose of refinancing an existing
mortgage debt, the lesser of (a) the Appraised Value (if any) of the
Mortgaged Property at the time the Mortgage Loan was originated or (b) the
purchase price paid for the Mortgaged Property by the Mortgagor. With
respect to a Mortgage Loan originated for the purpose of refinancing
existing mortgage debt, the Original Value shall be equal to the Appraised
Value of the Mortgaged Property at the time the Mortgage Loan was




<PAGE> 56

originated or the appraised value at the time the refinanced mortgage debt
was incurred.

     Overcollateralized Group:  Any of Loan Group II, Loan Group III or
Loan Group IV, if on any Distribution Date such Loan Group is not an
Undercollateralized Group and one or both of the other of such Loan Groups
is an Undercollateralized Group.

     Ownership Interest:  With respect to any Residual Certificate, any
ownership or security interest in such Residual Certificate, including any
interest in a Residual Certificate as the Holder thereof and any other
interest therein whether direct or indirect, legal or beneficial, as owner
or as pledgee.

     PNC Mortgage Loans: The Mortgage Loans identified as PNC Mortgage
Loans on the Mortgage Loan Schedule and conveyed by the Company to the
Trustee pursuant to Section 2.01.

     Pass-Through Entity:  Any regulated investment company, real estate
investment trust, common trust fund, partnership, trust or estate, and any
organization to which Section 1381 of the Code applies.

     Pass-Through Rate: For each Mortgage Loan, a rate equal to the
Mortgage Interest Rate for such Mortgage Loan less the applicable per annum
percentage rates related to each of (i) the Servicing Fee and (ii) the
Master Servicing Fee. For each Mortgage Loan, any calculation of monthly
interest at such rate shall be based upon annual interest at such rate
(computed on the basis of a 360-day year of twelve 30-day months) on the
unpaid Principal Balance of the related Mortgage Loan divided by twelve,
and any calculation of interest at such rate by reason of a Payoff shall be
based upon annual interest at such rate on the outstanding Principal
Balance of the related Mortgage Loan multiplied by a fraction, the
numerator of which is the number of days elapsed from the Due Date of the
last scheduled payment of principal and interest to, but not including, the
date of such Payoff, and the denominator of which is (a) for Payoffs
received on a Due Date, 360, and (b) for all other Payoffs, 365.

     Paying Agent: Any paying agent appointed by the Trustee pursuant to
Section 8.12.

     Payoff: Any Mortgagor payment of principal (exclusive of any
prepayment penalty) on a Mortgage Loan equal to the entire outstanding
Principal Balance of such Mortgage Loan, if received in advance of the last
scheduled Due Date for such Mortgage Loan and accompanied by an amount of
interest equal to accrued unpaid interest on the Mortgage Loan to the date
of such payment-in-full.

     Payoff Earnings: For any Distribution Date with respect to each
Mortgage Loan on which a Payoff was received by the Master Servicer during
the Payoff Period, the aggregate of the interest earned by the Master
Servicer from investment of each such Payoff from the date of receipt of
such Payoff until the Business Day immediately preceding the related




<PAGE> 57

Distribution Date (net of investment losses).

     Payoff Interest: For any Distribution Date with respect to a Mortgage
Loan for which a Payoff was received on or after the first calendar day of
the month of such Distribution Date and before the 15th calendar day of
such month, an amount of interest thereon at the applicable Pass-Through
Rate from the first day of the month of distribution through the day of
receipt thereof; to the extent (together with Payoff Earnings and the
aggregate Master Servicing Fee) not required to be distributed as
Compensating Interest on such Distribution Date, Payoff Interest shall be
payable to the Master Servicer as additional servicing compensation.

     Payoff Period: With respect to the first Distribution Date, the period
from the Cut-Off Date through June 14, 1999, inclusive; and with respect to
any Distribution Date thereafter, the period from the 15th day of the Prior
Period through the 14th day of the month of such Distribution Date,
inclusive

     Percentage Interest:  (a)  With respect to the right of each
Certificate of a particular Class in the distributions allocated to such
Class, "Percentage Interest" shall mean the percentage undivided beneficial
ownership interest evidenced by such Certificate of such Class, which
percentage shall equal:

(i)  with respect to any Certificate (other than the Residual, Class I-A-11
and Class X Certificates), its Certificate Principal Balance divided by the
applicable Class Principal Balance;
(ii) with respect to the Class X and Class I-A-11 Certificates, the portion
of the respective Class Notional Amount evidenced by such Certificate
divided by the respective Class Notional Amount; and
(iii)     with respect to the Residual Certificates, the percentage set
forth on the face of such Certificate.
     (b)  With respect to the rights of each Certificate in connection with
Sections 5.09, 7.01, 8.01(c), 8.02, 8.07, 10.01 and 10.03, "Percentage
Interest" shall mean the percentage undivided beneficial interest evidenced
by such Certificate in REMIC III, which for purposes of such rights only
shall equal:

          (i)  with respect to any Certificate (other than the Class X,
     Class I-A-11 and Class R-3 Certificates), the product of (x) ninety-
     three percent (93%) and (y) the percentage calculated by dividing its
     Certificate Principal Balance by the Aggregate Certificate Principal
     Balance of the Certificates; provided, however, that the percentage in
     (x) above shall be increased by one percent (1%) upon each retirement
     of the Classes of Certificates referenced in the parenthetical above
     (other than the Class R-3 Certificates);

          (ii) with respect to any of the Class X and Class I-A-11
     Certificates, one percent (1%) of such Certificate's Percentage
     Interest as calculated by paragraph (a)(ii) of this definition; and

          (iii)     with respect to the Class R-3 Certificates, zero.




<PAGE> 58


     Permitted Transferee: With respect to the holding or ownership of any
Residual Certificate, any Person other than (i) the United States, a State
or any political subdivision thereof, or any agency or instrumentality of
any of the foregoing, (ii) a foreign government, International Organization
or any agency or instrumentality of either of the foregoing, (iii) an
organization (except certain farmers' cooperatives described in Code
Section 521) which is exempt from the taxes imposed by Chapter 1 of the
Code (unless such organization is subject to the tax imposed by Section 511
of the Code on unrelated business taxable income), (iv) rural electric and
telephone cooperatives described in Code Section 1381(a)(2)(C), (v) any
"electing large partnership" as defined in Section 775(a) of the Code, (vi)
any Person from whom the Trustee has not received an affidavit to the
effect that it is not a "disqualified organization" within the meaning of
Section 860E(e)(5) of the Code, and (vii) any other Person so designated by
the Company based upon an Opinion of Counsel that the transfer of an
Ownership Interest in a Residual Certificate to such Person may cause REMIC
I, REMIC II or REMIC III, as applicable, to fail to qualify as a REMIC at
any time that the Certificates are outstanding. The terms "United States",
"State" and "International Organization" shall have the meanings set forth
in Code Section 7701 or successor provisions. A corporation shall not be
treated as an instrumentality of the United States or of any State or
political subdivision thereof if all of its activities are subject to tax,
and, with the exception of the Freddie Mac, a majority of its board of
directors is not selected by such governmental unit.

     Person: Any individual, corporation, limited liability company,
partnership, joint venture, association, joint-stock company, trust,
unincorporated organization or government or any agency or political
subdivision thereof.

     Planned Principal Balance: The combined amount set forth in the table
attached as Appendix C to the Prospectus, for the applicable Distribution
Date, for the Class I-A-1, Class I-A-7 and Class I-A-10 Certificates, which
amount shall also constitute the "Planned Principal Balance" for the
Corresponding Classes in the aggregate.

     Prepaid Monthly Payment: Any Monthly Payment received prior to its
scheduled Due Date, which is intended to be applied to a Mortgage Loan on
its scheduled Due Date and held in the related Custodial Account for P&I
until the Withdrawal Date following its scheduled Due Date.

     Primary Insurance Policy: A policy of mortgage guaranty insurance, if
any, on an individual Mortgage Loan or on pools of mortgage loans that
include an individual Mortgage Loan, providing coverage as required by
Section 2.03(xi).

     Principal Balance: Except as used in Sections 2.02, 3.09 and 9.01 and
for purposes of the definition of Purchase Price, at the time of any
determination, the principal balance of a Mortgage Loan remaining to be
paid at the close of business on the Cut-Off Date, after application of all
scheduled principal payments due on or before the Cut-Off Date, whether or




<PAGE> 59

not received, reduced by all amounts distributed or (except when such
determination occurs earlier in the month than the Distribution Date) to be
distributed to Certificateholders through the Distribution Date in the
month of determination that are reported as allocable to principal of such
Mortgage Loan.

     For purposes of the definition of Purchase Price and as used in
Sections 2.02, 3.09 and 9.01, at the time of any determination, the
principal balance of a Mortgage Loan remaining to be paid at the close of
business on the Cut-Off Date, after deduction of all scheduled principal
payments due on or before the Cut-Off Date, whether or not received,
reduced by all amounts distributed or to be distributed to
Certificateholders through the Distribution Date in the month of
determination that are reported as allocable to principal of such Mortgage
Loan.

     In the case of a Substitute Mortgage Loan, "Principal Balance" shall
mean, at the time of any determination, the principal balance of such
Substitute Mortgage Loan transferred to the Trust Fund, on the date of
substitution, reduced by all amounts distributed or to be distributed to
Certificateholders through the Distribution Date in the month of
determination that are reported as allocable to principal of such
Substitute Mortgage Loan.

     The Principal Balance of a Mortgage Loan (including a Substitute
Mortgage Loan) shall not be adjusted solely by reason of any bankruptcy or
similar proceeding or any moratorium or similar waiver or grace period.
Whenever a Realized Loss has been incurred with respect to a Mortgage Loan
during a calendar month, the Principal Balance of such Mortgage Loan shall
be reduced by the amount of such Realized Loss as of the Distribution Date
next following the end of such calendar month after giving effect to the
allocation of Realized Losses and distributions of principal to the
Certificates.

     Principal Payment: Any payment of principal on a Mortgage Loan other
than a Principal Prepayment.

     Principal Payment Amount: On any Distribution Date and for any Loan
Group, the sum with respect to the Mortgage Loans in such Loan Group of (i)
the scheduled principal payments on the Mortgage Loans due on the related
Due Date, (ii) the principal portion of proceeds received with respect to
any Mortgage Loan which was purchased or repurchased by the Company
pursuant to a Purchase Obligation or as permitted by this Agreement during
the Prior Period and (iii) any other unscheduled payments of principal
which were received with respect to any Mortgage Loan during the Prior
Period, other than Payoffs, Curtailments and Liquidation Principal.  In
addition, in the event that all or a portion of the Clipper Mortgage Loan
Purchase Amount has not been applied to the purchase of Clipper Mortgage
Loans under the Clipper Loan Sale Agreement in accordance with Section
2.01, such remaining portion shall on the first Distribution Date be
included in the Principal Payment Amount for each Loan Group, pro rata
according to the aggregate Principal Balance of the Clipper Mortgage Loans




<PAGE> 60

not so purchased but intended for inclusion in such Loan Group.

     Principal Prepayment: Any payment of principal on a Mortgage Loan
which constitutes a Payoff or a Curtailment.

     Principal Prepayment Amount: On any Distribution Date and for any Loan
Group, the sum with respect to the Mortgage Loans in such Loan Group of (i)
Curtailments received during the Prior Period from such Mortgage Loans and
(ii) Payoffs received during the Payoff Period from such Mortgage Loans.

     Principal Transfer Amount: For any Distribution Date for each
Undercollateralized Group, the excess, if any, of the aggregate Class
Principal Balance of the Class A-L Regular Interests related to such
Undercollateralized Group over the aggregate Principal Balance of the
Mortgage Loans in the such Loan Group (less the applicable Class P Fraction
of any Class P Mortgage Loans in such Loan Group), in each case immediately
prior to such Distribution Date.

     Prior Period: The calendar month immediately preceding any
Distribution Date.

     Pro Rata Allocation: (i) With respect to Realized Losses on Group I
Loans, the allocation of the principal portion of such losses to all
Classes of the Group I-L Regular Interests (other than the Class I-P-L
Regular Interest) pro rata according to their respective Class Principal
Balances in reduction thereof (except if the loss is recognized with
respect to a Class I-P Mortgage Loan, in which case the applicable Class I-
P Fraction of such loss will first be allocated to the Class I-P-L Regular
Interest, and the remainder of such loss will be allocated as set forth
above), and the allocation of the interest portion of such losses to all
Classes of the Group I-L Regular Interests (other than the Class I-P-L
Regular Interest) pro rata according to the amount of interest accrued but
unpaid on each such Class, in reduction thereof, and then to such Classes
(other than the Class I-P-L and I-X-L Regular Interests) pro rata according
to their respective Class Principal Balances in reduction thereof and (ii)
with respect to Realized Losses on Group II Loans, Group III Loans and
Group IV Loans, the allocation of the principal portion of such losses to
all Classes of the Group II-L, Group III-L, Group IV-L and Group C-B-L
Regular Interests (other than the related Class P-L Regular Interests) and
the Class R-1 and Class R-2 Certificates pro rata according to their
respective Class Principal Balances in reduction thereof (except if the
loss is recognized with respect to a Class II-P, Class III-P or Class IV-P
Mortgage Loan, in which case the applicable Class P Fraction of such loss
will first be allocated to the related Class P-L Regular Interest, and the
remainder of such loss will be allocated as set forth above), and the
allocation of the interest portion of such losses to all Classes of the
Group II-L, Group III-L, Group IV-L and Group C-B-L Regular Interests
(other than the related Class P-L Regular Interests) and the Class R-1 and
Class R-2 Certificates pro rata according to the amount of interest accrued
but unpaid on each such Class, in reduction thereof, and then to such
Classes (other than the related Class P-L and Class X-L Regular Interests)
pro rata according to their respective Class Principal Balances in




<PAGE> 61

reduction thereof. Any losses allocated among the outstanding Classes of
REMIC II Regular Interests pursuant to this definition of "Pro Rata
Allocation" shall also be allocated to the Corresponding Classes of
Certificates in the same manner and amounts as they reduce such attributes
of such Classes of REMIC II Regular Interests; provided, however, that (i)
the interest portion of such losses allocated to the Class I-A-1-L, Class I-
A-7-L and Class I-A-10-L Regular Interests and applied to reduce the
Interest Distribution Amount thereof shall be allocated to the Class I-A-1,
Class I-A-7, Class I-A-10 and Class I-A-11 Certificates in reduction of the
distribution of interest to such Certificates pursuant to the distributions
set forth in clause (a)(ii) of the definition of "REMIC III Distribution
Amount", pro rata according to the allocation set forth in such clause.

     Prospectus:  The Prospectus, dated May 25, 1999, and the Prospectus
Supplement, dated May 25, 1999, of the Company.

     Protective Transfer Agreement:  The Protective Transfer Agreement,
substantially in the form of Exhibit P hereto, to be entered into between
Fairway Drive Funding Corp. and the Trustee pursuant to Section 2.01.

     Purchase Obligation: An obligation of the Company to purchase or
repurchase Mortgage Loans under the circumstances and in the manner
provided in Section 2.02 or Section 2.03.

     Purchase Price: With respect to any Mortgage Loan to be purchased
pursuant to a Purchase Obligation, an amount equal to the sum of the
Principal Balance thereof, and unpaid accrued interest thereon, if any, to
the last day of the calendar month in which the date of purchase or
repurchase occurs at a rate equal to the applicable Pass-Through Rate;
provided, however, that no Mortgage Loan shall be purchased or required to
be purchased pursuant to Section 2.03, or more than two years after the
Closing Date under Section 2.02, unless (a) the Mortgage Loan to be
purchased is in default, or default is in the judgment of the Company
reasonably imminent, or (b) the Company, at its expense, delivers to the
Trustee an Opinion of Counsel to the effect that the purchase of such
Mortgage Loan will not give rise to a tax on a prohibited transaction, as
defined in Section 860F(a) of the Code.

     Qualified Insurer: A mortgage guaranty insurance company duly
qualified as such under the laws of the states in which the Mortgaged
Properties are located if such qualification is necessary to issue the
applicable insurance policy or bond, duly authorized and licensed in such
states to transact the applicable insurance business and to write the
insurance provided by the Primary Insurance Policies and approved as an
insurer by Freddie Mac or Fannie Mae and the Master Servicer. A Qualified
Insurer must have the rating required by the Rating Agencies.

     Random Lot: With respect to any Distribution Date on which a mandatory
distribution is to be made on the Class II-A-4 Certificates (as described
in Section 4.07), the method by which DTC will determine which Class II-A-4
Certificates will be paid principal, using its established random lot
procedures or, if such Certificates are no longer represented by a Book-




<PAGE> 62

Entry Certificate, using the Trustee's procedures.

     Rating Agency: Initially, each of S&P and DCR and thereafter, each
nationally recognized statistical rating organization that has rated the
Certificates at the request of the Company, or their respective successors
in interest.

     Ratings: As of any date of determination, the ratings, if any, of the
Certificates as assigned by the Rating Agencies.

     Realized Loss: For any Distribution Date, with respect to any Mortgage
Loan which became a Liquidated Mortgage Loan during the related Prior
Period, the sum of (i) the principal balance of such Mortgage Loan
remaining outstanding and the principal portion of Nonrecoverable Advances
actually reimbursed with respect to such Mortgage Loan (the principal
portion of such Realized Loss), and (ii) the accrued interest on such
Mortgage Loan remaining unpaid and the interest portion of Nonrecoverable
Advances actually reimbursed with respect to such Mortgage Loan (the
interest portion of such Realized Loss). For any Distribution Date, with
respect to any Mortgage Loan which is not a Liquidated Mortgage Loan, the
amount of the Bankruptcy Loss incurred with respect to such Mortgage Loan
as of the related Due Date.

     Realized Losses, Special Hazard Losses, Fraud Losses and Bankruptcy
Losses on Group I, Group II, Group III and Group IV Loans shall be
allocated to the REMIC I Regular Interests as follows: The interest portion
of Realized Losses, if any, shall be allocated among the Classes of REMIC I
Regular Interests related to such Loan Groups pro rata according to the
amount of interest accrued but unpaid thereon, in reduction thereof (i.e.
the "related" Loan Group for the Class U and Class I-X-M Regular Interests
is Loan Group I, the "related" Loan Group for the Class C-Y-1, Class C-Z-1
and Class II-X-M Regular Interests is Loan Group II, the "related" Loan
Group for the Class C-Y-2, Class C-Z-2 and Class III-X-M Regular Interests
is Loan Group III and the "related" Loan Group for the Class C-Y-3, Class C-
Z-3 and Class IV-X-M Regular Interests is Loan Group IV). Any interest
portion of Realized Losses in excess of the amount allocated pursuant to
the preceding sentence shall be treated as a principal portion of Realized
Losses not attributable to any specific Mortgage Loan in such Loan Group
and allocated pursuant to the succeeding sentences. The applicable Class P
Fraction of any principal portion of Realized Losses attributable to a
Class P Mortgage Loan shall be allocated to the related Class P-M Regular
Interest in reduction of the principal balance thereof. The remainder of
the principal portion of Realized Losses with respect to Loan Group I shall
be allocated to the Class U Regular Interest in reduction of the Class
Principal Balance of such Regular Interest. The remainder of the principal
portion of Realized Losses with respect to Loan Group II, Loan Group III
and Loan Group IV shall be allocated, first, to the Class C-Y Regular
Interest related to the Loan Group to the extent of the applicable Class C-
Y Principal Reduction Amount in reduction of the Class Principal Balance of
such Regular Interest and, second, the remainder, if any, of such principal
portion of Realized Losses shall be allocated to the related Class C-Z
Regular Interest in reduction of the Class Principal Balance thereof.




<PAGE> 63


     Realized Losses, Special Hazard Losses, Fraud Losses and Bankruptcy
Losses allocated to any Class of REMIC II Regular Interests shall also be
allocated to the Corresponding Class of Certificates thereof and applied to
reduce the Class Principal Balance of such Corresponding Class in the same
manner and amounts as they reduce such attributes of such Class of REMIC II
Regular Interests; provided, however, that the allocation of the interest
portion of such losses is subject to the proviso contained in the last
sentence of the definition of "Pro Rata Allocation" herein.

     Except for Special Hazard Losses in excess of the Special Hazard
Coverage for Loan Group I, Fraud Losses in excess of the Fraud Coverage for
Loan Group I and Bankruptcy Losses in excess of the Bankruptcy Coverage for
Loan Group I, Realized Losses with respect to the Group I Loans shall be
allocated among the Group I-L Regular Interests (i) for Realized Losses
allocable to principal (a) first, to the Class I-B-6-L Regular Interest,
until the Class I-B-6-L Principal Balance has been reduced to zero, (b)
second, to the Class I-B-5-L Regular Interest, until the Class I-B-5-L
Principal Balance has been reduced to zero, (c) third, to the Class I-B-4-L
Regular Interest, until the Class I-B-4-L Principal Balance has been
reduced to zero, (d) fourth, to the Class I-B-3-L Regular Interest, until
the Class I-B-3-L Principal Balance has been reduced to zero, (e) fifth, to
the Class I-B-2-L Regular Interest, until the Class I-B-2-L Principal
Balance has been reduced to zero, (f) sixth, to the Class I-B-1-L Regular
Interest, until the Class I-B-1-L Principal Balance has been reduced to
zero, and (g) seventh, to the Group I-A-L Regular Interests, pro rata
according to the Class Principal Balances thereof, in reduction thereof;
provided, however, that if the loss is recognized with respect to a Class I-
P Mortgage Loan, the applicable Class I-P Fraction of such loss will first
be allocated to the Class I-P-L Regular Interest and the remainder of such
loss will be allocated as set forth above in this clause (i); and (ii) for
Realized Losses allocable to interest (a) first, to the Class I-B-6-L
Regular Interest, in reduction of accrued but unpaid interest thereon and
then in reduction of the Class I-B-6-L Principal Balance, (b) second, to
the Class I-B-5-L Regular Interest, in reduction of accrued but unpaid
interest thereon and then in reduction of the Class I-B-5-L Principal
Balance, (c) third, to the Class I-B-4-L Regular Interest, in reduction of
accrued but unpaid interest thereon and then in reduction of the Class I-B-
4-L Principal Balance, (d) fourth, to the Class I-B-3-L Regular Interest,
in reduction of accrued but unpaid interest thereon and then in reduction
of the Class I-B-3-L Principal Balance, (e) fifth, to the Class I-B-2-L
Regular Interest, in reduction of accrued but unpaid interest thereon and
then in reduction of the Class I-B-2-L Principal Balance, (f) sixth, to the
Class I-B-1-L Regular Interest, in reduction of accrued but unpaid interest
thereon and then in reduction of the Class I-B-1-L Principal Balance, and
(g) seventh, to the Group I-A-L and Class I-X-L Regular Interests, pro rata
according to accrued but unpaid interest on such Classes, in reduction
thereof, and then to the Group I-A-L Regular Interests, pro rata according
to the Class Principal Balances thereof, in reduction thereof.

     Except for Special Hazard Losses in excess of the Special Hazard
Coverage for Loan Group II, Loan Group III and Loan Group IV, Fraud Losses
in excess of the Fraud Coverage for Loan Group II, Loan Group III and Loan




<PAGE> 64

Group IV and Bankruptcy Losses in excess of the Bankruptcy Coverage for
Loan Group II, Loan Group III and Loan Group IV, Realized Losses with
respect to the Group II, Group III and Group IV Loans shall be allocated
among the Group II-L, Group III-L, Group IV-L and Group C-B-L Regular
Interests (i) for Realized Losses allocable to principal (a) first, to the
Class C-B-6-L Regular Interest, until the Class C-B-6-L Principal Balance
has been reduced to zero, (b) second, to the Class C-B-5-L Regular
Interest, until the Class C-B-5-L Principal Balance has been reduced to
zero, (c) third, to the Class C-B-4-L Regular Interest, until the Class C-B-
4-L Principal Balance has been reduced to zero, (d) fourth, to the Class C-
B-3-L Regular Interest, until the Class C-B-3-L Principal Balance has been
reduced to zero, (e) fifth, to the Class C-B-2-L Regular Interest, until
the Class C-B-2-L Principal Balance has been reduced to zero, (f) sixth, to
the Class C-B-1-L Regular Interest, until the Class C-B-1-L Principal
Balance has been reduced to zero, and (g) seventh, to (I) the Group II-A-L
and Class R-3-L Regular Interests and the Class R-1 and Class R-2
Certificates, pro rata according to the Class Principal Balance thereof, in
reduction thereof, (II) the Class III-A-1-L Regular Interest, in reduction
of the Class Principal Balance thereof, or (III) the Class IV-A-1-L Regular
Interest, in reduction of the Class Principal Balance thereof, as
applicable; provided, however, that if the loss is recognized with respect
to a Class II-P, Class III-P or Class IV-P Mortgage Loan, the applicable
Class P Fraction of such loss will first be allocated to the related Class
P-L Regular Interest, and the remainder of such loss will be allocated as
set forth above in this clause (i); and (ii) for Realized Losses allocable
to interest (a) first, to the Class C-B-6-L Regular Interest, in reduction
of accrued but unpaid interest thereon and then in reduction of the Class C-
B-6-L Principal Balance, (b) second, to the Class C-B-5-L Regular Interest,
in reduction of accrued but unpaid interest thereon and then in reduction
of the Class C-B-5-L Principal Balance, (c) third, to the Class C-B-4-L
Regular Interest, in reduction of accrued but unpaid interest thereon and
then in reduction of the Class C-B-4-L Principal Balance, (d) fourth, to
the Class C-B-3-L Regular Interest, in reduction of accrued but unpaid
interest thereon and then in reduction of the Class C-B-3-L Principal
Balance, (e) fifth, to the Class C-B-2-L Regular Interest, in reduction of
accrued but unpaid interest thereon and then in reduction of the Class C-B-
2-L Principal Balance, (f) sixth, to the Class C-B-1-L Regular Interest, in
reduction of accrued but unpaid interest thereon and then in reduction of
the Class C-B-1-L Principal Balance, and (g) seventh, to (I) the Group II-A-
L, Class II-X-L and Class R-3-L Regular Interests and the Class R-1 and
Class R-2 Certificates, (II) the Class III-A-1-L and Class III-X-L Regular
Interests or (III) the Class IV-A-1-L and Class IV-X-L Regular Interests,
as applicable, pro rata according to accrued but unpaid interest on such
Classes and then to the Group II-A-L and Class R-3-L Regular Interests and
the Class R-1 and Class R-2 Certificates, the Class III-A-1-L Regular
Interest or the Class IV-A-1-L Regular Interest, as applicable, in
reduction of the Class Principal Balance thereof; provided, however, that
in the case of clause (i)(g) and (ii)(g) of this paragraph, (X) if such
loss occurs in an Overcollateralized Group and there are two
Undercollateralized Groups, the REMIC II Regular Interests related to each
Undercollateralized Group (and, if Loan Group II is the Undercollateralized
Group, also the Class R-1 and Class R-2 Certificates) will receive a




<PAGE> 65

portion of such loss (such portion equal to a fraction, the numerator of
which is the Principal Transfer Amount with respect to such
Undercollateralized Group and the denominator of which is the sum of (1)
the Principal Transfer Amount with respect to such Undercollateralized
Group, (2) the Principal Transfer Amount with respect to the other
Undercollateralized Group and (3) the aggregate Class Principal Balance of
the outstanding Class A-L Regular Interests related to the
Overcollateralized Group and, if Loan Group II is the Overcollateralized
Group, also the Class R-3-L Regular Interest and the Class R-1 and Class R-
2 Certificates), and the remainder of such loss will be allocated to the
REMIC II Regular Interests related to the Loan Group that suffered such
loss (and, if Loan Group II suffered such loss, also to the Class R-1 and
Class R-2 Certificates) and (Y) if such loss occurs in an
Overcollateralized Group and there is only one Undercollateralized Group,
the REMIC II Regular Interests related to such Undercollateralized Group
(and, if Loan Group II is the Undercollateralized Group, also the Class R-1
and Class R-2 Certificates) will receive a portion of such loss (such
portion equal to a fraction, the numerator of which is the Subordinate
Component Balance with respect to the Overcollateralized Group that
suffered such loss and the denominator of which is the aggregate Principal
Balance of the Mortgage Loans in such Overcollateralized Group less the
applicable Class P Fraction of any Class P Mortgage Loan in such
Overcollateralized Group), and the remainder of such loss will be allocated
to the REMIC II Regular Interests related to the Loan Group that suffered
such loss (and, if Loan Group II suffered such loss, also to the Class R-1
and Class R-2 Certificates); provided, further, that all such losses
allocated to the REMIC II Regular Interests related to a Loan Group (and,
with respect to Loan Group II, also to the Class R-1 and Class R-2
Certificates) pursuant to clause (X) or (Y) of this paragraph will be
allocated to such Regular Interests and Certificates as described in clause
(i)(g) and (ii)(g) of this paragraph.

     Special Hazard Losses on Group I Loans in excess of the Special Hazard
Coverage for Loan Group I, Fraud Losses on Group I Loans in excess of the
Fraud Coverage for Loan Group I and Bankruptcy Losses on Group I Loans in
excess of the Bankruptcy Coverage for Loan Group I shall be allocated among
the Group I-L Regular Interests by Pro Rata Allocation.

     Special Hazard Losses on Group II Loans, Group III Loans and Group IV
Loans in excess of the Special Hazard Coverage for Loan Group II, Loan
Group III and Loan Group IV, Fraud Losses on Group II Loans, and Group III
Loans and Group IV Loans in excess of the Fraud Coverage for Loan Group II,
Loan Group III and Loan Group IV and Bankruptcy Losses on Group II Loans,
Group III Loans and Group IV Loans in excess of the Bankruptcy Coverage for
Loan Group II, Loan Group III and Loan Group IV shall be allocated among
the Group II-L, Group III-L, Group IV-L and Group C-B-L Regular Interests
and the Class R-1 and Class R-2 Certificates by Pro Rata Allocation.

     On each Distribution Date, after giving effect to the principal
distributions and allocations of losses as provided in this Agreement
(without regard to this paragraph), if the aggregate Class Principal
Balance of all outstanding Group I-L Regular Interests exceeds the




<PAGE> 66

aggregate principal balance of the Group I Loans remaining to be paid at
the close of business on the Cut-Off Date, after deduction of (i) all
principal payments due on or before the Cut-Off Date in respect of each
such Mortgage Loan whether or not paid and (ii) all amounts of principal in
respect of each such Mortgage Loan that have been received or advanced and
included in the REMIC II Available Distribution Amount for the Group I-L
Regular Interests, and all losses in respect of each such Mortgage Loan
that have been allocated to the Group I-L Regular Interests on such
Distribution Date or prior Distribution Dates, then such excess will be
deemed a principal loss and will be allocated to the most junior Class of
Group I-B-L Regular Interests, in reduction of the Class Principal Balance
thereof.

     On each Distribution Date, after giving effect to the principal
distributions and allocations of losses as provided in this Agreement
(without regard to this paragraph), if the aggregate Class Principal
Balance of all outstanding Group II-L, Group III-L, Group IV-L and Group C-
B-L Regular Interests and the Residual Certificates exceeds the aggregate
principal balance of the Group II, Group III and Group IV Loans remaining
to be paid at the close of business on the Cut-Off Date, after deduction of
(i) all principal payments due on or before the Cut-Off Date in respect of
each such Mortgage Loan whether or not paid and (ii) all amounts of
principal in respect of each such Mortgage Loan that have been received or
advanced and included in the REMIC II Available Distribution Amount for the
Group II-L, Group III-L and Group IV-L Regular Interests, and all losses in
respect of each such Mortgage Loan that have been allocated to the Group II-
L, Group III-L, Group IV-L and Group C-B-L Regular Interests and the
Residual Certificates on such Distribution Date or prior Distribution
Dates, then such excess will be deemed a principal loss and will be
allocated to the most junior Class of Group C-B-L Regular Interests, in
reduction of the Class Principal Balance thereof.

     Record Date: The last Business Day of the month immediately preceding
the month of the related Distribution Date.

     Regular Interest Group: The Group I-L, Group II-L, Group III-L, Group
IV-L or Group C-B-L Regular Interests, as applicable.

     Regular Interests: (i) With respect to REMIC I, the REMIC I Regular
Interests, (ii) with respect to REMIC II, the REMIC II Regular Interests
and (iii) with respect to REMIC III, the REMIC III Regular Interests.

     Relief Act:  The Soldiers' and Sailors' Civil Relief Act of 1940, as
amended. Interest shortfalls related to the Relief Act shall be allocated
in the same manner as Realized Losses attributable to interest are
allocated.

     REMIC: A real estate mortgage investment conduit, as such term is
defined in the Code.

     REMIC Provisions: Sections 860A through 860G of the Code, related Code
provisions and regulations promulgated thereunder, as the foregoing may be




<PAGE> 67

in effect from time to time.

     REMIC I: The segregated pool of assets consisting of the REMIC I Trust
Fund, with respect to which a separate REMIC election is to be made.

     REMIC I Available Distribution Amount:  With respect to each Loan
Group on any Distribution Date, the sum of the following amounts with
respect to the Mortgage Loans in such Loan Group:

     (1)  the total amount of all cash received by or on behalf of the
Master Servicer with respect to such Mortgage Loans by the Determination
Date for such Distribution Date and not previously distributed, including
Monthly P&I Advances made by Servicers, Liquidation Proceeds and scheduled
amounts of distributions from Buydown Funds respecting Buydown Loans, if
any, except:

          (a)  all scheduled payments of principal and interest collected
     but due on or subsequent to such Distribution Date;

          (b)  all Curtailments received after the Prior Period (together
     with any interest payment received with such prepayments to the extent
     that it represents the payment of interest accrued on a related
     Mortgage Loan subsequent to the Prior Period);

          (c)  all Payoffs received after the Payoff Period immediately
     preceding such Distribution Date (together with any interest payment
     received with such Payoffs to the extent that it represents the
     payment of interest accrued on the Mortgage Loans for the period
     subsequent to the Prior Period), and interest which was accrued and
     received on Payoffs received during the period from the 1st to the
     14th day of the month of such Determination Date, which interest shall
     not be included in the calculation of the REMIC I Available
     Distribution Amount for any Distribution Date;

          (d)  Insurance Proceeds and Liquidation Proceeds received on such
     Mortgage Loans after the Prior Period;

          (e)  all amounts in the Certificate Account which are due and
     reimbursable to a Servicer or the Master Servicer pursuant to the
     terms of this Agreement;

          (f)  the sum of the Master Servicing Fee and the Servicing Fee
     for each Mortgage Loan; and

          (g)  Excess Liquidation Proceeds;

     (2)  the sum, to the extent not previously distributed, of the
following amounts, to the extent advanced or received, as applicable, by
the Master Servicer:

          (a)  any Monthly P&I Advance made by the Master Servicer to the
     Trustee with respect to such Distribution Date relating to such




<PAGE> 68

     Mortgage Loans; and

          (b)  Compensating Interest; and

     (3)  the total amount, to the extent not previously distributed, of
all cash received by the Distribution Date by the Trustee or the Master
Servicer, in respect of a Purchase Obligation under Section 2.02 and
Section 2.03 or any permitted purchase or repurchase of a Mortgage Loan.

     REMIC I Distribution Amount: For any Distribution Date, the REMIC I
Available Distribution Amount shall be distributed to the REMIC I Regular
Interests and the Class R-1 Certificates in the following amounts and
priority:

     (a)  To the extent of the REMIC I Available Distribution Amount for
Loan Group I:

(i)  first, to the Class I-P-M Regular Interest, the aggregate for all of
the Class I-P Mortgage Loans of the product for each Class I-P Mortgage
Loan of the applicable Class I-P Fraction and the sum of (x) scheduled
payments of principal on such Class I-P Mortgage Loan due on or before the
related Due Date in respect of which no distribution has been made on any
previous Distribution Date and which were received by the Determination
Date, or which have been advanced as part of a Monthly P&I Advance with
respect to such Distribution Date, (y) the principal portion received in
respect of such Class I-P Mortgage Loan during the Prior Period of (1)
Curtailments, (2) Insurance Proceeds, (3) the amount, if any, of the
principal portion of the Purchase Price paid pursuant to a Purchase
Obligation or any purchase or repurchase of a Mortgage Loan permitted
hereunder and (4) Liquidation Proceeds and (z) the principal portion of
Payoffs received in respect of such Class I-P Mortgage Loan during the
Payoff Period;
(ii) second, to the Class U and Class I-X-M Regular Interests,
concurrently, the sum of the Interest Distribution Amounts for such Classes
of Regular Interests remaining unpaid from previous Distribution Dates, pro
rata according to their respective shares of such unpaid amounts;
(iii)     third, to the Class U and Class I-X-M Regular Interests,
concurrently, the sum of the Interest Distribution Amounts for such Classes
of Regular Interests for the current Distribution Date, pro rata according
to their respective Interest Distribution Amounts;
(iv) fourth, to the Class U Regular Interest, until the Class U Principal
Balance has been reduced to zero; and
(v)  fifth, to the Class R-1 Certificates, the Residual Distribution Amount
for Loan Group I for such Distribution Date.
      (b) To the extent of the REMIC I Available Distribution Amount for
Loan Group II:

(i)  first, to the Class II-P-M Regular Interest, the aggregate for all of
the Class II-P Mortgage Loans of the product for each Class II-P Mortgage
Loan of the applicable Class II-P Fraction and the sum of (x) scheduled
payments of principal on such Class II-P Mortgage Loan due on or before the
related Due Date in respect of which no distribution has been made on any




<PAGE> 69

previous Distribution Date and which were received by the Determination
Date, or which have been advanced as part of a Monthly P&I Advance with
respect to such Distribution Date, (y) the principal portion received in
respect of such Class II-P Mortgage Loan during the Prior Period of (1)
Curtailments, (2) Insurance Proceeds, (3) the amount, if any, of the
principal portion of the Purchase Price paid pursuant to a Purchase
Obligation or any purchase or repurchase of a Mortgage Loan permitted
hereunder and (4) Liquidation Proceeds and (z) the principal portion of
Payoffs received in respect of such Class II-P Mortgage Loan during the
Payoff Period;
(ii) second, to the Class R-1 Certificates and the Class II-X-M, Class C-Y-
1 and Class C-Z-1 Regular Interests, concurrently, the sum of the Interest
Distribution Amounts for such Classes of Certificates and Regular Interests
remaining unpaid from previous Distribution Dates, pro rata according to
their respective shares of such unpaid amounts;
(iii)     third, to the Class R-1 Certificates and the Class II-X-M, Class
C-Y-1 and Class C-Z-1 Regular Interests, concurrently, the sum of the
Interest Distribution Amounts for such Classes of Certificates and Regular
Interests for the current Distribution Date, pro rata according to their
respective Interest Distribution Amounts;
(iv) fourth, to the Class R-1 Certificates, until the Class Principal
Balance thereof has been reduced to zero;
(v)  fifth, to the Class C-Y-1 and Class C-Z-1 Regular Interests, the Class
C-Y-1 Principal Distribution Amount and the Class C-Z-1 Principal
Distribution Amount, respectively; and
(vi) sixth, to the Class R-1 Certificates, the Residual Distribution Amount
for Loan Group II for such Distribution Date.
      (c) To the extent of the REMIC I Available Distribution Amount for
Loan Group III:

(i)  first, to the Class III-P-M Regular Interest, the aggregate for all of
the Class III-P Mortgage Loans of the product for each Class III-P Mortgage
Loan of the applicable Class III-P Fraction and the sum of (x) scheduled
payments of principal on such Class III-P Mortgage Loan due on or before
the related Due Date in respect of which no distribution has been made on
any previous Distribution Date and which were received by the Determination
Date, or which have been advanced as part of a Monthly P&I Advance with
respect to such Distribution Date, (y) the principal portion received in
respect of such Class III-P Mortgage Loan during the Prior Period of (1)
Curtailments, (2) Insurance Proceeds, (3) the amount, if any, of the
principal portion of the Purchase Price paid pursuant to a Purchase
Obligation or any purchase or repurchase of a Mortgage Loan permitted
hereunder and (4) Liquidation Proceeds and (z) the principal portion of
Payoffs received in respect of such Class III-P Mortgage Loan during the
Payoff Period;
(ii) second, to the Class III-X-M, Class C-Y-2 and Class C-Z-2 Regular
Interests, concurrently, the sum of the Interest Distribution Amounts for
such Classes of Regular Interests remaining unpaid from previous
Distribution Dates, pro rata according to their respective shares of such
unpaid amounts;
(iii)     third, to the Class III-X-M, Class C-Y-2 and Class C-Z-2 Regular
Interests, concurrently, the sum of the Interest Distribution Amounts for




<PAGE> 70

such Classes of Regular Interests for the current Distribution Date, pro
rata according to their respective Interest Distribution Amounts;
(iv) fourth, to the Class C-Y-2 and Class C-Z-2 Regular Interests, the
Class C-Y-2 Principal Distribution Amount and the Class C-Z-2 Principal
Distribution Amount, respectively; and
(v)  fifth, to the Class R-1 Certificates, the Residual Distribution Amount
for Loan Group III for such Distribution Date.
     (d)  To the extent of the REMIC I Available Distribution Amount for
Loan Group IV:

(i)  first, to the Class IV-P-M Regular Interest, the aggregate for all of
the Class IV-P Mortgage Loans of the product for each Class IV-P Mortgage
Loan of the applicable Class IV-P Fraction and the sum of (x) scheduled
payments of principal on such Class IV-P Mortgage Loan due on or before the
related Due Date in respect of which no distribution has been made on any
previous Distribution Date and which were received by the Determination
Date, or which have been advanced as part of a Monthly P&I Advance with
respect to such Distribution Date, (y) the principal portion received in
respect of such Class IV-P Mortgage Loan during the Prior Period of (1)
Curtailments, (2) Insurance Proceeds, (3) the amount, if any, of the
principal portion of the Purchase Price paid pursuant to a Purchase
Obligation or any purchase or repurchase of a Mortgage Loan permitted
hereunder and (4) Liquidation Proceeds and (z) the principal portion of
Payoffs received in respect of such Class IV-P Mortgage Loan during the
Payoff Period;
(ii) second, to the Class IV-X-M, Class C-Y-3 and Class C-Z-3 Regular
Interests, concurrently, the sum of the Interest Distribution Amounts for
such Classes of Regular Interests remaining unpaid from previous
Distribution Dates, pro rata according to their respective shares of such
unpaid amounts;
(iii)     third, to the Class IV-X-M, Class C-Y-3 and Class C-Z-3 Regular
Interests, concurrently, the sum of the Interest Distribution Amounts for
such Classes of Regular Interests for the current Distribution Date, pro
rata according to their respective Interest Distribution Amounts;
(iv) fourth, to the Class C-Y-3 and Class C-Z-3 Regular Interests, the
Class C-Y-3 Principal Distribution Amount and the Class C-Z-3 Principal
Distribution Amount, respectively; and
(v)  fifth, to the Class R-1 Certificates, the Residual Distribution Amount
for Loan Group IV for such Distribution Date.
     REMIC I Regular Interests: The Classes of Regular Interests in the
REMIC I Trust Fund designated as "regular interests" in the table titled
"REMIC I Trust Fund" in the Preliminary Statement hereto.

     REMIC I Trust Fund: All of the assets in the Trust Fund other than the
Class II-A-4 Rounding Account.

     REMIC II: The segregated pool of assets consisting of the REMIC II
Trust Fund conveyed in trust to the Trustee for the benefit of the Holders
of the REMIC II Regular Interests and the Class R-2 Certificateholders
pursuant to Section 2.05, with respect to which a separate REMIC election
is to be made.





<PAGE> 71

     REMIC II Available Distribution Amount: For the Group I-L Regular
Interests, on any Distribution Date, the aggregate of all distributions to
the Class I-X-M, Class I-P-M and Class U Regular Interests (which amount
shall be available for distributions to the Group I-L Regular Interests and
the Class R-2 Certificates as provided herein). For the Group II-L Regular
Interests, on any Distribution Date, the aggregate of all distributions to
the Class II-X-M, Class II-P-M, Class C-Y-1 and Class C-Z-1 Regular
Interests (which amount shall be available for distributions to the Group
II-L and Group C-B-L Regular Interests and the Class R-2 Certificates as
provided herein). For the Group III-L Regular Interests, on any
Distribution Date, the aggregate of all distributions to the Class III-X-M,
Class III-P-M, Class C-Y-2 and Class C-Z-2 Regular Interests (which amount
shall be available for distributions to the Group III-L and Group C-B-L
Regular Interests and the Class R-2 Certificates as provided herein). For
the Group IV-L Regular Interests, on any Distribution Date, the aggregate
of all distributions to the Class IV-X-M, Class IV-P-M, Class C-Y-3 and
Class C-Z-3 Regular Interests (which amount shall be available for
distributions to the Group IV-L and Group C-B-L Regular Interests and the
Class R-2 Certificates as provided herein).

     REMIC II Distribution Amount: (I) For any Distribution Date prior to
the Group I Credit Support Depletion Date or the Group C-B Credit Support
Depletion Date, as applicable, the REMIC II Available Distribution Amount
shall be distributed to the REMIC II Regular Interests and the Class R-2
Certificates in the following amounts and priority:

     (a)  With respect to the Group I-L Regular Interests and the Class R-2
Certificates, on any Distribution Date prior to the Group I Credit Support
Depletion Date, to the extent of the REMIC II Available Distribution Amount
for the Group I-L Regular Interests remaining following prior
distributions, if any, on such Distribution Date:

(i)  first, to the Class I-P-L Regular Interest, the aggregate for all
Class I-P Mortgage Loans of the product for each Class I-P Mortgage Loan of
the applicable Class I-P Fraction and the sum of (x) scheduled payments of
principal on such Class I-P Mortgage Loan due on or before the related Due
Date in respect of which no distribution has been made on any previous
Distribution Date and which were received by the Determination Date, or
which have been advanced as part of a Monthly P&I Advance with respect to
such Distribution Date, (y) the principal portion received in respect of
such Class I-P Mortgage Loan during the Prior Period of (1) Curtailments,
(2) Insurance Proceeds, (3) the amount, if any, of the principal portion of
the Purchase Price paid pursuant to a Purchase Obligation or any purchase
or repurchase of a Mortgage Loan permitted hereunder and (4) Liquidation
Proceeds and (z) the principal portion of Payoffs received in respect of
such Class I-P Mortgage Loan during the Payoff Period;
(ii) second, to the Group I-A-L and Class I-X-L Regular Interests,
concurrently, the sum of the Interest Distribution Amounts for such Classes
of Regular Interests remaining unpaid from previous Distribution Dates, pro
rata according to their respective shares of such unpaid amounts; provided,
however, that on or before the Class I-A-8 Accretion Termination Date, the
amount that would otherwise be payable to the Class I-A-8-L Regular




<PAGE> 72

Interest pursuant to this clause (I)(a)(ii) will be paid instead as
principal as set forth in clause (I)(a)(iii)(b) of this definition of
"REMIC II Distribution Amount";
(iii)     third,
          (a)  to the Group I-A-L and Class I-X-L Regular Interests,
          concurrently, the sum of the Interest Distribution Amounts for
          such Classes of Regular Interests for the current Distribution
          Date, pro rata according to their respective Interest
          Distribution Amounts; provided, however, that on or before the
          Class I-A-8 Accretion Termination Date, the amount that would
          otherwise be payable to the Class I-A-8-L Regular Interest
          pursuant to this clause (I)(a)(iii)(a) will be paid instead as
          principal as set forth in clause (I)(a)(iii)(b) of this
          definition of "REMIC II Distribution Amount"; and
          (b)  on or before the Class I-A-8 Accretion Termination Date, the
          Class I-A-8 Accrual Amount, as principal, as follows:
               (1)  first, to the Class I-A-9-L Regular Interest, to the
               extent necessary to reduce the Class I-A-9-L Principal
               Balance to the Targeted Principal Balance for such
               Distribution Date; and
               (2)  second, to the Class I-A-8-L Regular Interest;
(iv) fourth, to the Group I-A-L Regular Interests, as principal, the Group
I Senior Principal Distribution Amount, as follows:
               (a)  first, to the Class I-A-4-L Regular Interest, an
          amount, up to the amount of the Class I-A-4 Priority Amount for
          such Distribution Date, until the Class I-A-4-L Principal Balance
          has been reduced to zero;

               (b)  second, concurrently, until the aggregate Class
          Principal Balance of the Class I-A-L Regular Interests (other
          than the Class I-A-4-L Regular Interest) has been reduced to
          zero, as follows:

                    (1)  57. 2704391191%, sequentially, as follows:

                         (A)  first, up to the amount necessary to reduce
                    the aggregate Class Principal Balance of the Class I-A-
                    1-L, Class I-A-10-L and Class I-A-7-L Regular Interests
                    to the Planned Principal Balance for such Distribution
                    Date, such amount to be distributed to the Class I-A-1-
                    L, Class I-A-10-L and Class I-A-7-L Regular Interests
                    sequentially, as follows:

                              (i)  first, to the Class I-A-1-L Regular
                         Interest, until the Class I-A-1-L Principal
                         Balance has been reduced to zero;

                              (ii) second, to the Class I-A-10-L Regular
                         Interest, until the Class I-A-10-L Principal
                         Balance has been reduced to zero; and

                              (iii)     third, to the Class I-A-7-L Regular




<PAGE> 73

                         Interest, until the Class I-A-7-L Principal
                         Balance has been reduced to zero;

                         (B)  second, to the Class I-A-9-L Regular
                    Interest, to the extent necessary to reduce the Class I-
                    A-9-L Principal Balance to the Targeted Principal
                    Balance for such Distribution Date;

                         (C)  third, to the Class I-A-8-L Regular Interest,
                    until the Class I-A-8-L Principal Balance has been
                    reduced to zero;

                         (D)  fourth, to the Class I-A-9-L Regular
                    Interest, until the Class I-A-9-L Principal Balance has
                    been reduced to zero;

                         (E)  fifth, to the Class I-A-1-L Regular Interest,
                    until the Class I-A-1-L Principal Balance has been
                    reduced to zero;

                         (F)  sixth, to the Class I-A-10-L Regular
                    Interest, until the Class I-A-10-L Principal Balance
                    has been reduced to zero;

                         (G)  seventh, to the Class I-A-7-L Regular
                    Interest, until the Class I-A-7-L Principal Balance has
                    been reduced to zero; and

                         (H)  eighth, to the Class I-A-3-L Regular
                    Interest, until the Class I-A-3-L Principal Balance has
                    been reduced to zero; and

                    (2)  42.7295608809%, sequentially, as follows:

                         (A)  first, concurrently, until the Class I-A-2-L
                    Principal Balance has been reduced to zero, as follows:

                              (i)  6.8743846644% to the Class I-A-2-L
                         Regular Interest;

                              (ii) 44.3886218413%, sequentially, as
                         follows:

                                   (a)  first, to the Class I-A-12-L
                              Regular Interest, until the Class I-A-12-L
                              Regular Interest has received $25,828,000.00
                              according to this paragraph
                              (I)(a)(iv)(b)(2)(A)(ii)(a) of this definition
                              of "REMIC II Distribution Amount";

                                   (b)  second, concurrently, until the
                              Class I-A-13-L Principal Balance has been




<PAGE> 74

                              reduced to zero, 77.0420592293% to the Class
                              I-A-13-L Regular Interest and 22.9579407707%
                              to the Class I-A-12-L Regular Interest;

                                   (c)  third, to the Class I-A-12-L
                              Regular Interest, until the Class I-A-12-L
                              Regular Interest has received $20,139,000.00
                              according to this paragraph
                              (I)(a)(iv)(b)(2)(A)(ii)(c) of this definition
                              of "REMIC II Distribution Amount"; and

                                   (d)  fourth, to the Class I-A-14-L
                              Regular Interest;

                              (iii)     21.5478465667%, sequentially, as
                         follows:

                                   (a)  first, to the Class I-A-12-L
                              Regular Interest, until the Class I-A-12-L
                              Regular Interest has received $39,107,000.00
                              according to this paragraph
                              (I)(a)(iv)(b)(2)(A)(iii)(a) of this
                              definition of "REMIC II Distribution Amount";
                              and

                                   (b)  second, to the Class I-A-14-L
                              Regular Interest; and

                              (iv) 27.1891469276%, sequentially, as
                         follows:

                                   (a)  first, to the Class I-A-6-L Regular
                              Interest, until the Class I-A-6-L Regular
                              Interest has received $15,582,000.00
                              according to this paragraph
                              (I)(a)(iv)(b)(2)(A)(iv)(a) of this definition
                              of "REMIC II Distribution Amount";

                                   (b)  second, concurrently, until the
                              Class I-A-5-L Principal Balance has been
                              reduced to zero, 77.5314002171% to the Class
                              I-A-5-L Regular Interest and 22.4685997829%
                              to the Class I-A-6-L Regular Interest; and

                                   (c)  third, to the Class I-A-6-L Regular
                              Interest; and

                         (B)  second, concurrently, until the Class I-A-3-L
                    Principal Balance and the Class I-A-14-L Principal
                    Balance have each been reduced to zero, 35.0517318938%
                    to the Class I-A-3-L Regular Interest and
                    64.9482681062% to the Class I-A-14-L Regular Interest;




<PAGE> 75

                    and

               (c)  third, to the Class I-A-4-L Regular Interest, until the
          Class I-A-4-L Principal Balance has been reduced to zero;

(v)  fifth, to the Class I-P-L Regular Interest, to the extent of amounts
otherwise available to pay the Group I Subordinate Principal Distribution
Amount (without regard to clause (B) of the definition thereof) on such
Distribution Date, the amount payable to such Class of Regular Interests on
previous Distribution Dates pursuant to clause (I)(a)(vi) of this
definition of "REMIC II Distribution Amount" and remaining unpaid from such
previous Distribution Dates;
(vi) sixth, to the Class I-P-L Regular Interest, to the extent of amounts
otherwise available to pay the Group I Subordinate Principal Distribution
Amount (without regard to clause (B) of the definition thereof) on such
Distribution Date, principal in an amount equal to the Class I-P Fraction
of any Realized Loss on a Class I-P Mortgage Loan (other than a Realized
Loss which, pursuant to the definition of "Realized Loss", is allocated by
Pro Rata Allocation); provided, that any amounts distributed in respect of
losses pursuant to paragraph (I)(a)(v) or this paragraph (I)(a)(vi) of this
definition of "REMIC II Distribution Amount" shall not cause a further
reduction in the Class I-P-L Principal Balance;
(vii)     seventh, to the Class I-B-1-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests remaining unpaid
from previous Distribution Dates;
(viii)    eighth, to the Class I-B-1-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(ix) ninth, to the Class I-B-1-L Regular Interest, the portion of the Group
I Subordinate Principal Distribution Amount allocable to such Class of
Regular Interests pursuant to the definition of "Group I Subordinate
Principal Distribution Amount", until the Class I-B-1-L Principal Balance
has been reduced to zero;
(x)  tenth, to the Class I-B-2-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests remaining unpaid
from previous Distribution Dates;
(xi) eleventh, to the Class I-B-2-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(xii)     twelfth, to the Class I-B-2-L Regular Interest, the portion of
the Group I Subordinate Principal Distribution Amount allocable to such
Class of Regular Interests pursuant to the definition of "Group I
Subordinate Principal Distribution Amount", until the Class I-B-2-L
Principal Balance has been reduced to zero;
(xiii)    thirteenth, to the Class I-B-3-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests remaining unpaid
from previous Distribution Dates;
(xiv)     fourteenth, to the Class I-B-3-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(xv) fifteenth, to the Class I-B-3-L Regular Interest, the portion of the
Group I Subordinate Principal Distribution Amount allocable to such Class




<PAGE> 76

of Regular Interests pursuant to the definition of "Group I Subordinate
Principal Distribution Amount", until the Class I-B-3-L Principal Balance
has been reduced to zero;
(xvi)     sixteenth, to the Class I-B-4-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests remaining unpaid
from previous Distribution Dates;
(xvii)    seventeenth, to the Class I-B-4-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(xviii)   eighteenth, to the Class I-B-4-L Regular Interest, the portion of
the Group I Subordinate Principal Distribution Amount allocable to such
Class of Regular Interests pursuant to the definition of "Group I
Subordinate Principal Distribution Amount", until the Class I-B-4-L
Principal Balance has been reduced to zero;
(xix)     nineteenth, to the Class I-B-5-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests remaining unpaid
from previous Distribution Dates;
(xx) twentieth, to the Class I-B-5-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(xxi)     twenty-first, to the Class I-B-5-L Regular Interest, the portion
of the Group I Subordinate Principal Distribution Amount allocable to such
Class of Regular Interests pursuant to the definition of "Group I
Subordinate Principal Distribution Amount", until the Class I-B-5-L
Principal Balance has been reduced to zero;
(xxii)    twenty-second, to the Class I-B-6-L Regular Interest, the
Interest Distribution Amount for such Class of Regular Interests remaining
unpaid from previous Distribution Dates;
(xxiii)   twenty-third, to the Class I-B-6-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(xxiv)    twenty-fourth, to the Class I-B-6-L Regular Interest, the portion
of the Group I Subordinate Principal Distribution Amount allocable to such
Class of Regular Interests pursuant to the definition of "Group I
Subordinate Principal Distribution Amount", until the Class I-B-6-L
Principal Balance has been reduced to zero;
(xxv)     twenty-fifth, to each Class of Group I-B-L Regular Interests in
the order of seniority, the remaining portion, if any, of the REMIC II
Available Distribution Amount for the Group I-L Regular Interests, up to
the amount of unreimbursed Realized Losses previously allocated to such
Class, if any, provided that any amounts distributed pursuant to this
paragraph (I)(a)(xxv) of this definition of "REMIC II Distribution Amount"
shall not cause a further reduction in the Class Principal Balances of the
Group I-B-L Regular Interests; and
(xxvi)    twenty-sixth, to the Class R-2 Certificates, the Residual
Distribution Amount for the Group I-L Regular Interests for such
Distribution Date.
     (b)  With respect to the Group II-L Regular Interests and the Class R-
2 Certificates, on any Distribution Date prior to the Group C-B Credit
Support Depletion Date, to the extent of the REMIC II Available
Distribution Amount for the Group II-L Regular Interests remaining
following prior distributions, if any, on such Distribution Date:




<PAGE> 77


(i)  first, to the Class II-P-L Regular Interest, the aggregate for all
Class II-P Mortgage Loans of the product for each Class II-P Mortgage Loan
of the applicable Class II-P Fraction and the sum of (x) scheduled payments
of principal on such Class II-P Mortgage Loan due on or before the related
Due Date in respect of which no distribution has been made on any previous
Distribution Date and which were received by the Determination Date, or
which have been advanced as part of a Monthly P&I Advance with respect to
such Distribution Date, (y) the principal portion received in respect of
such Class II-P Mortgage Loan during the Prior Period of (1) Curtailments,
(2) Insurance Proceeds, (3) the amount, if any, of the principal portion of
the Purchase Price paid pursuant to a Purchase Obligation or any purchase
or repurchase of a Mortgage Loan permitted hereunder and (4) Liquidation
Proceeds and (z) the principal portion of Payoffs received in respect of
such Class II-P Mortgage Loan during the Payoff Period;
(ii) second, to the Group II-A-L, Class II-X-L and Class R-3-L Regular
Interests and the Class R-2 Certificates, the sum of the Interest
Distribution Amounts for such Classes of Regular Interests and Certificates
remaining unpaid from previous Distribution Dates, pro rata according to
their respective shares of such unpaid amounts;
(iii)     third, to the Group II-A-L, Class II-X-L and Class R-3-L Regular
Interests and the Class R-2 Certificates, the sum of the Interest
Distribution Amounts for such Classes of Regular Interests and Certificates
for the current Distribution Date, pro rata according to their respective
Interest Distribution Amounts; and
(iv) fourth, to the Group II-A-L and Class R-3-L Regular Interests and the
Class R-2 Certificates, as principal, the Group II Senior Principal
Distribution Amount, as follows:
               (a)  first, to the Class II-A-3-L Regular Interest, an
          amount, up to the amount of the Class II-A-3 Priority Amount for
          such Distribution Date, until the Class II-A-3-L Principal
          Balance has been reduced to zero;

               (b)  second, sequentially, to the Class R-2 Certificates and
          the Class R-3-L Regular Interest, in that order, until their
          respective Class Principal Balances have each been reduced to
          zero;

          (c)  third, until the Class II-A-1-L Principal Balance has been
          reduced to zero, concurrently, as follows:
                    (1)  27.9742713953% to the Class II-A-1-L Regular
               Interest; and

                    (2)  72.0257286047%, sequentially, as follows:

                         (A)  first, concurrently, until the Class II-A-5-L
                    Principal Balance has been reduced to zero,
                    45.1538617840% to the Class II-A-5-L Regular Interest
                    and 54.8461382160% to the Class II-A-6-L Regular
                    Interest; and

                         (B)  second, to the Class II-A-6-L Regular
                    Interest, until the Class II-A-6-L Principal Balance




<PAGE> 78

                    has been reduced to zero;

          (d)  fourth, to the Class II-A-2-L Regular Interest, until the
          Class II-A-2-L Principal Balance has been reduced to zero;
          (e)  fifth, to the Class II-A-4-L Regular Interest, until the
          Class II-A-4-L Principal Balance has been reduced to zero; and
          (f)  sixth, to the Class II-A-3-L Regular Interest, until the
          Class II-A-3-L Principal Balance has been reduced to zero;
     (c)  With respect to the Group III-L Regular Interests, on any
Distribution Date prior to the Group C-B Credit Support Depletion Date, to
the extent of the REMIC II Available Distribution Amount for the Group III-
L Regular Interests remaining following prior distributions, if any, on
such Distribution Date:

(i)  first, to the Class III-P-L Regular Interest, the aggregate for all
Class III-P Mortgage Loans of the product for each Class III-P Mortgage
Loan of the applicable Class III-P Fraction and the sum of (x) scheduled
payments of principal on such Class III-P Mortgage Loan due on or before
the related Due Date in respect of which no distribution has been made on
any previous Distribution Date and which were received by the Determination
Date, or which have been advanced as part of a Monthly P&I Advance with
respect to such Distribution Date, (y) the principal portion received in
respect of such Class III-P Mortgage Loan during the Prior Period of (1)
Curtailments, (2) Insurance Proceeds, (3) the amount, if any, of the
principal portion of the Purchase Price paid pursuant to a Purchase
Obligation or any purchase or repurchase of a Mortgage Loan permitted
hereunder and (4) Liquidation Proceeds and (z) the principal portion of
Payoffs received in respect of such Class III-P Mortgage Loan during the
Payoff Period;
(ii) second, to the Class III-A-1-L and Class III-X-L Regular Interests,
the sum of the Interest Distribution Amounts for such Classes of Regular
Interests remaining unpaid from previous Distribution Dates, pro rata
according to their respective shares of such unpaid amounts;
(iii)     third, to the Class III-A-1-L and Class III-X-L Regular
Interests, the sum of the Interest Distribution Amounts for such Classes of
Regular Interests for the current Distribution Date, pro rata according to
their respective Interest Distribution Amounts; and
(iv) fourth, to the Class III-A-1-L Regular Interest, as principal, the
Group III Senior Principal Distribution Amount;
     (d)  With respect to the Group IV-L Regular Interests, on any
Distribution Date prior to the Group C-B Credit Support Depletion Date, to
the extent of the REMIC II Available Distribution Amount for the Group IV-L
Regular Interests remaining following prior distributions, if any, on such
Distribution Date:

(i)  first, to the Class IV-P-L Regular Interest, the aggregate for all
Class IV-P Mortgage Loans of the product for each Class IV-P Mortgage Loan
of the applicable Class IV-P Fraction and the sum of (x) scheduled payments
of principal on such Class IV-P Mortgage Loan due on or before the related
Due Date in respect of which no distribution has been made on any previous
Distribution Date and which were received by the Determination Date, or
which have been advanced as part of a Monthly P&I Advance with respect to




<PAGE> 79

such Distribution Date, (y) the principal portion received in respect of
such Class IV-P Mortgage Loan during the Prior Period of (1) Curtailments,
(2) Insurance Proceeds, (3) the amount, if any, of the principal portion of
the Purchase Price paid pursuant to a Purchase Obligation or any purchase
or repurchase of a Mortgage Loan permitted hereunder and (4) Liquidation
Proceeds and (z) the principal portion of Payoffs received in respect of
such Class IV-P Mortgage Loan during the Payoff Period;
(ii) second, to the Class IV-A-1-L and Class IV-X-L Regular Interests, the
sum of the Interest Distribution Amounts for such Classes of Regular
Interests remaining unpaid from previous Distribution Dates, pro rata
according to their respective shares of such unpaid amounts;
(iii)     third, to the Class IV-A-1-L and Class IV-X-L Regular Interests,
the sum of the Interest Distribution Amounts for such Classes of Regular
Interests for the current Distribution Date, pro rata according to their
respective Interest Distribution Amounts; and
(iv) fourth, to the Class IV-A-1-L Regular Interest, as principal, the
Group IV Senior Principal Distribution Amount; and
     (e)  With respect to the Group C-B-L, Class II-P-L, Class III-P-L and
Class IV-P-L Regular Interests and the Class R-2 Certificates, on any
Distribution Date prior to the Group C-B Credit Support Depletion Date and
subject to the payment of the amounts pursuant to paragraph (I)(b),
paragraph (I)(c) and paragraph (I)(d) of this definition of "REMIC II
Distribution Amount", and to the extent of the REMIC II Available
Distribution Amounts for the Group II-L, Group III-L and Group IV-L Regular
Interests remaining following prior distributions, if any, on such
Distribution Date:

(i)  first, to the Class II-P-L, Class III-P-L and Class IV-P-L Regular
Interests, to the extent of amounts otherwise available to pay the Group C-
B Subordinate Principal Distribution Amount (without regard to clause
(B)(x) of the definition thereof) on such Distribution Date, the amount
payable to such Classes of Regular Interests on previous Distribution Dates
pursuant to clause (I)(e)(ii) of this definition of "REMIC II Distribution
Amount" and remaining unpaid from such previous Distribution Dates;
(ii) second, to the Class II-P-L, Class III-P-L and Class IV-P-L Regular
Interests, to the extent of amounts otherwise available to pay the Group C-
B Subordinate Principal Distribution Amount (without regard to clause
(B)(x) of the definition thereof) on such Distribution Date, principal in
an amount equal to the Class II-P, Class III-P or Class IV-P Fraction, as
applicable, of any Realized Loss on a Class II-P, Class III-P or Class IV-P
Mortgage Loan (other than a Realized Loss which, pursuant to the definition
of "Realized Loss", is allocated by Pro Rata Allocation); provided, that
any amounts distributed in respect of losses pursuant to paragraph
(I)(e)(i) or this paragraph (I)(e)(ii) of this definition of "REMIC II
Distribution Amount" shall not cause a further reduction in any of the
Class II-P-L, Class III-P-L or Class IV-P-L Principal Balance; provided,
further, that if the amounts otherwise available to pay the Group C-B
Subordinate Principal Distribution Amount (without regard to clause (B)(x)
of the definition thereof) for any such Distribution Date are insufficient
to cover such outstanding principal losses for the Class II-P-L, Class III-
P-L and Class IV-P-L Regular Interests as provided in paragraph (I)(e)(i)
or this paragraph (I)(e)(ii) of this definition of "REMIC II Distribution




<PAGE> 80

Amount", then such amounts will be allocated pro rata to the Class II-P-L,
Class III-P-L and Class IV-P-L Regular Interests based on the amount such
Regular Interests are entitled to receive pursuant to paragraph (I)(e)(i)
or this paragraph (I)(e)(ii) of this definition of "REMIC II Distribution
Amount";
(iii)     third, to the Class C-B-1-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests remaining unpaid
from previous Distribution Dates;
(iv) fourth, to the Class C-B-1-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(v)  fifth, to the Class C-B-1-L Regular Interest, the portion of the Group
C-B Subordinate Principal Distribution Amount allocable to such Class of
Regular Interests pursuant to the definition of "Group C-B Subordinate
Principal Distribution Amount", until the Class C-B-1-L Principal Balance
has been reduced to zero;
(vi) sixth, to the Class C-B-2-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests remaining unpaid
from previous Distribution Dates;
(vii)     seventh, to the Class C-B-2-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(viii)    eighth, to the Class C-B-2-L Regular Interest, the portion of the
Group C-B Subordinate Principal Distribution Amount allocable to such Class
of Regular Interests pursuant to the definition of "Group C-B Subordinate
Principal Distribution Amount", until the Class C-B-2-L Principal Balance
has been reduced to zero;
(ix) ninth, to the Class C-B-3-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests remaining unpaid
from previous Distribution Dates;
(x)  tenth, to the Class C-B-3-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(xi) eleventh, to the Class C-B-3-L Regular Interest, the portion of the
Group C-B Subordinate Principal Distribution Amount allocable to such Class
of Regular Interests pursuant to the definition of "Group C-B Subordinate
Principal Distribution Amount", until the Class C-B-3-L Principal Balance
has been reduced to zero;
(xii)     twelfth, to the Class C-B-4-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests remaining unpaid
from previous Distribution Dates;
(xiii)    thirteenth, to the Class C-B-4-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(xiv)     fourteenth, to the Class C-B-4-L Regular Interest, the portion of
the Group C-B Subordinate Principal Distribution Amount allocable to such
Class of Regular Interests pursuant to the definition of "Group C-B
Subordinate Principal Distribution Amount", until the Class C-B-4-L
Principal Balance has been reduced to zero;
(xv) fifteenth, to the Class C-B-5-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests remaining unpaid
from previous Distribution Dates;




<PAGE> 81

(xvi)     sixteenth, to the Class C-B-5-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(xvii)    seventeenth, to the Class C-B-5-L Regular Interest, the portion
of the Group C-B Subordinate Principal Distribution Amount allocable to
such Class of Regular Interests pursuant to the definition of "Group C-B
Subordinate Principal Distribution Amount", until the Class C-B-5-L
Principal Balance has been reduced to zero;
(xviii)   eighteenth, to the Class C-B-6-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests remaining unpaid
from previous Distribution Dates;
(xix)     nineteenth, to the Class C-B-6-L Regular Interest, the Interest
Distribution Amount for such Class of Regular Interests for the current
Distribution Date;
(xx) twentieth, to the Class C-B-6-L Regular Interest, the portion of the
Group C-B Subordinate Principal Distribution Amount allocable to such Class
of Regular Interests pursuant to the definition of "Group C-B Subordinate
Principal Distribution Amount", until the Class C-B-6-L Principal Balance
has been reduced to zero;
(xxi)     twenty-first, to each Class of Group C-B-L Regular Interests in
the order of seniority, the remaining portion, if any, of the REMIC II
Available Distribution Amount for the Group II-L, Group III-L and Group IV-
L Regular Interests, up to the amount of unreimbursed Realized Losses
previously allocated to such Class, if any, provided that any amounts
distributed pursuant to this paragraph (I)(e)(xxi) of this definition of
"REMIC II Distribution Amount" shall not cause a further reduction in the
Class Principal Balances of any of the Group C-B-L Regular Interests; and
(xxii)    twenty-second, to the Class R-2 Certificates, the Residual
Distribution Amount for the Group II-L, Group III-L and Group IV-L Regular
Interests for such Distribution Date.
     Notwithstanding the foregoing paragraphs (I)(b), (I)(c), (I)(d) and
(I)(e) of this definition of "REMIC II Distribution Amount,"

     (X)  on any Distribution Date occurring after the date on which the
aggregate Class Principal Balance of one or more of the Group II-A-L, Class
III-A-1-L or Class IV-A-1-L Regular Interests has been reduced to zero, all
principal received or advanced with respect to the Mortgage Loans in the
Loan Group or Groups related to the Class A-L Regular Interests that have
been paid in full (after distributions of principal to the Class II-P-L,
Class III-P-L or Class IV-P-L Regular Interest pursuant to paragraph
(I)(b)(i), (I)(c)(i) or (I)(d)(i) above, if applicable) shall be paid as
principal to the remaining Class A-L Regular Interests of such other
Regular Interest Group or Groups in accordance with paragraph (I)(b)(iv),
(I)(c)(iv) or (I)(d)(iv) above (with such amounts being added to the Group
II, Group III or Group IV Senior Principal Distribution Amount, as
applicable) to the extent of and in reduction of the Class Principal
Balances thereof, prior to any distributions of principal to the Class II-P-
L, Class III-P-L, Class IV-P-L and Group C-B-L Regular Interests pursuant
to paragraph (I)(e) above; provided, however, that if there are two Regular
Interest Groups with outstanding Class A-L Regular Interests, then such
principal will be distributed between those Class A-L Regular Interests pro
rata according to Class Principal Balance; provided, further, that




<PAGE> 82

principal will not be distributed as set forth above if on such
Distribution Date (a) the Group C-B Percentage for such Distribution Date
is greater than or equal to 200% of the Group C-B Percentage as of the
Closing Date and (b) the average outstanding principal balance of the
Mortgage Loans in each of Loan Group II, Loan Group III and Loan Group IV
delinquent 60 days or more over the last six months (including Mortgage
Loans in foreclosure and Mortgage Loans the property of which is held by
REMIC I and acquired by foreclosure or deed in lieu of foreclosure), as a
percentage of the related Subordinate Component Balance, is less than 50%,
and

     (Y)  if on any Distribution Date any of Loan Group II, Loan Group III
or Loan Group IV is an Undercollateralized Group and the other such Loan
Group or Loan Groups is an Overcollateralized Group, then the REMIC II
Available Distribution Amount for the Regular Interest Group or Groups
related to the Overcollateralized Group or Groups, to the extent remaining
after distributions to the Class A-L, Class X-L and Class P-L Regular
Interests of such Regular Interest Group or Groups pursuant to paragraph
(I)(b), paragraph (I)(c) or paragraph (I)(d), as applicable, will be paid
in the following priority: (i) an amount equal to the applicable Interest
Transfer Amount will be distributed to the Class A-L and Class X-L Regular
Interests of the Regular Interest Group or Groups related to the
Undercollateralized Group or Groups in the amounts and in the priority
described in clause (I)(b), (I)(c) or clause (I)(d), as applicable; (ii) an
amount equal to the applicable Principal Transfer Amount will be
distributed to the Class A-L Regular Interests of the Regular Interest
Group or Groups related to the Undercollateralized Group or Groups in the
amounts and in the priority described in clause (I)(b), clause (I)(c) or
clause (I)(d), as applicable (with such Principal Transfer Amount being
added to the Group II, Group III or Group IV Senior Principal Distribution
Amount, as applicable); and (iii) any remaining amounts will be distributed
pursuant to paragraph (I)(e) of this definition of "REMIC II Distribution
Amount"; provided that (x) if there is exactly one Undercollateralized
Group, then the remaining REMIC II Available Distribution Amounts for the
Regular Interest Groups related to the two Overcollateralized Groups will
be distributed to the Regular Interest Group related to the
Undercollateralized Group in accordance with clauses (i) and (ii) of this
paragraph (Y) pro rata, according to the remaining REMIC II Available
Distribution Amounts for the Regular Interest Groups related to the two
Overcollateralized Groups and (y) if there are two Undercollateralized
Groups and the remaining REMIC II Available Distribution Amount for the
Regular Interest Group related to the Overcollateralized Group is
insufficient to pay the applicable Interest Transfer Amount or the
applicable Principal Transfer Amount to both the Regular Interest Groups
related to such Undercollateralized Groups in accordance with clauses (i)
and (ii) of this paragraph (Y), then the remaining REMIC II Available
Distribution Amount for the Regular Interest Group related to the
Overcollateralized Group will be distributed to the Regular Interest Groups
related to the Undercollateralized Groups, pro rata, according to their
respective Interest Transfer Amounts or Principal Transfer Amounts, as
applicable.





<PAGE> 83

     (II) For any Distribution Date on or after the Group I or Group C-B
Credit Support Depletion Date, as applicable, the REMIC II Available
Distribution Amount shall be distributed to the outstanding REMIC II
Regular Interests and the Class R-2 Certificates in the following amounts
and priority:

     (a)  With respect to the Group I-L Regular Interests and the Class R-2
Certificates, on each Distribution Date on or after the Group I Credit
Support Depletion Date, to the extent of the REMIC II Available
Distribution Amount for the Group I-L Regular Interests remaining following
prior distributions, if any, on such Distribution Date:

(i)  first, to the Class I-P-L Regular Interest, principal in the amount
that would otherwise be distributed to such Class on such Distribution Date
pursuant to clause (I)(a)(i) of this definition of "REMIC II Distribution
Amount";
(ii) second, to the Group I-A-L and Class I-X-L Regular Interests, the
amount payable to each such Class of Regular Interests on prior
Distribution Dates pursuant to clause (I)(a)(ii) or (II)(a)(iii) of this
definition of "REMIC II Distribution Amount", and remaining unpaid, pro
rata according to such amount payable to the extent of amounts available;
(iii)     third, to the Group I-A-L and Class I-X-L Regular Interests, the
Interest Distribution Amount for each such Class of Regular Interests for
the current Distribution Date, pro rata according to their respective
Interest Distribution Amounts;
(iv) fourth, to the Group I-A-L Regular Interests, pro rata, the Group I
Senior Principal Distribution Amount; and
(v)  fifth, to the Class R-2 Certificates, the Residual Distribution Amount
for the Group I-L Regular Interests for such Distribution Date.
     (b)  With respect to the Group II-L Regular Interests and the Class R-
2 Certificates, on each Distribution Date on or after the Group C-B Credit
Support Depletion Date, to the extent of the REMIC II Available
Distribution Amount for the Group II-L Regular Interests remaining
following prior distributions, if any, on such Distribution Date:

(i)  first, to the Class II-P-L Regular Interest, principal in the amount
that would otherwise be distributed to such Class on such Distribution Date
pursuant to clause (I)(b)(i) of this definition of "REMIC II Distribution
Amount";
(ii) second, to the Group II-A-L, Class II-X-L and Class R-3-L Regular
Interests and the Class R-2 Certificates, the amount payable to each such
Class of Regular Interests and Certificates on prior Distribution Dates
pursuant to clause (I)(b)(ii) or (II)(b)(iii) of this definition of "REMIC
II Distribution Amount", and remaining unpaid, pro rata according to such
amount payable to the extent of amounts available;
(iii)     third, to the Group II-A-L, Class II-X-L and Class R-3-L Regular
Interests and the Class R-2 Certificates, the Interest Distribution Amount
for each such Class of Regular Interests and Certificates for the current
Distribution Date, pro rata according to their respective Interest
Distribution Amounts;
(iv) fourth, to the Group II-A-L and Class R-3-L Regular Interests and the
Class R-2 Certificates, pro rata, the Group II Senior Principal




<PAGE> 84

Distribution Amount; and
(v)  fifth, after any payments to the Group III-L or Group IV-L Regular
Interests pursuant to the last paragraph of this definition of "REMIC II
Distribution Amount," to the Class R-2 Certificates, the Residual
Distribution Amount for the Group II-L Regular Interests for such
Distribution Date.
     (c)  With respect to the Group III-L Regular Interests and the Class R-
2 Certificates, on each Distribution Date on or after the Group C-B Credit
Support Depletion Date, to the extent of the REMIC II Available
Distribution Amount for the Group III-L Regular Interests remaining
following prior distributions, if any, on such Distribution Date:

(i)  first, to the Class III-P-L Regular Interest, principal in the amount
that would otherwise be distributed to such Class on such Distribution Date
pursuant to clause (I)(c)(i) of this definition of "REMIC II Distribution
Amount";
(ii) second, to the Class III-A-1-L and Class III-X-L Regular Interests,
the amount payable to each such Class of Regular Interests on prior
Distribution Dates pursuant to clause (I)(c)(ii) or (II)(c)(iii) of this
definition of "REMIC II Distribution Amount", and remaining unpaid, pro
rata according to such amount payable to the extent of amounts available;
(iii)     third, to the Class III-A-1-L and Class III-X-L Regular
Interests, the Interest Distribution Amount for each such Class of Regular
Interests for the current Distribution Date, pro rata according to their
respective Interest Distribution Amounts;
(iv) fourth, to the Class III-A-1-L Regular Interest, the Group III Senior
Principal Distribution Amount; and
(v)  fifth, after any payments to the Group II-L or Group IV-L Regular
Interests pursuant to the last paragraph of this definition of "REMIC II
Distribution Amount," to the Class R-2 Certificates, the Residual
Distribution Amount for the Group III-L Regular Interests for such
Distribution Date.
     (d)  With respect to the Group IV-L Regular Interests and the Class R-
2 Certificates, on each Distribution Date on or after the Group C-B Credit
Support Depletion Date, to the extent of the REMIC II Available
Distribution Amount for the Group IV-L Regular Interests remaining
following prior distributions, if any, on such Distribution Date:

(i)  first, to the Class IV-P-L Regular Interest, principal in the amount
that would otherwise be distributed to such Class on such Distribution Date
pursuant to clause (I)(d)(i) of this definition of "REMIC II Distribution
Amount";
(ii) second, to the Class IV-A-1-L and Class IV-X-L Regular Interests, the
amount payable to each such Class of Regular Interests on prior
Distribution Dates pursuant to clause (I)(d)(ii) or (II)(d)(iii) of this
definition of "REMIC II Distribution Amount", and remaining unpaid, pro
rata according to such amount payable to the extent of amounts available;
(iii)     third, to the Class IV-A-1-L and Class IV-X-L Regular Interests,
the Interest Distribution Amount for each such Class of Regular Interests
for the current Distribution Date, pro rata according to their respective
Interest Distribution Amounts;
(iv) fourth, to the Class IV-A-1-L Regular Interest, the Group IV Senior




<PAGE> 85

Principal Distribution Amount; and
(v)  fifth, after any payments to the Group II-L or Group III-L Regular
Interests pursuant to the last paragraph of this definition of "REMIC II
Distribution Amount," to the Class R-2 Certificates, the Residual
Distribution Amount for the Group IV-L Regular Interests for such
Distribution Date.
     Notwithstanding the foregoing paragraphs (II)(b), (II)(c) and (II)(d)
of this definition of "REMIC II Distribution Amount" and prior to
distributions pursuant to paragraph (II)(b)(v), paragraph (II)(c)(v) and
paragraph (II)(d)(v), if on any Distribution Date any of Loan Group II,
Loan Group III or Loan Group IV is an Undercollateralized Group and the
other such Loan Group or Groups is an Overcollateralized Group, then the
REMIC II Available Distribution Amount for the Regular Interest Group or
Groups related to the Overcollateralized Group or Groups, to the extent
remaining after distributions to the Class A-L, Class P-L and Class X-L
Regular Interests of such Regular Interest Group or Groups pursuant to
paragraph (II)(b)(i) through (II)(b)(iv), paragraph (II)(c)(i) through
(II)(c)(iv) or paragraph (II)(d)(i) through (II)(d)(iv), as applicable,
will be paid in the following priority: (i) an amount equal to the
applicable Interest Transfer Amount will be distributed to the Class A-L
and Class X-L Regular Interests of the Regular Interest Group or Groups
related to the Undercollateralized Group or Groups in the amounts and in
the priority described in clause (II)(b), clause (II)(c) or clause (II)(d),
as applicable, and (ii) an amount equal to the applicable Principal
Transfer Amount will be distributed to the Class A-L Regular Interests of
the Regular Interest Group or Groups related to the Undercollateralized
Group or Groups in the amounts and in the priority described in clause
(II)(b), clause (II)(c) or clause (II)(d), as applicable (with such
Principal Transfer Amount being added to the Group II, Group III or Group
IV Senior Principal Distribution Amount, as applicable); provided that (x)
if there is exactly one Undercollateralized Group, then the remaining REMIC
II Available Distribution Amounts for the Regular Interest Groups related
to the two Overcollateralized Groups will be distributed to the Regular
Interest Group related to the Undercollateralized Group in accordance with
clauses (i) and (ii) of this paragraph pro rata, according to the remaining
REMIC II Available Distribution Amounts for the Regular Interest Groups
related to the two Overcollateralized Groups and (y) if there are two
Undercollateralized Groups and the remaining REMIC II Available
Distribution Amount for the Regular Interest Group related to the
Overcollateralized Group is insufficient to pay the applicable Interest
Transfer Amount or the applicable Principal Transfer Amount to both the
Regular Interest Groups related to such Undercollateralized Groups in
accordance with clauses (i) and (ii) of this paragraph, then the remaining
REMIC II Available Distribution Amount for the Regular Interest Group
related to the Overcollateralized Group will be distributed to the Regular
Interest Groups related to the Undercollateralized Groups, pro rata
according to their respective Interest Transfer Amounts or Principal
Transfer Amounts, as applicable.

     REMIC II Regular Interests: The Classes of Regular Interests in the
REMIC II Trust Fund designated as "regular interests" in the table titled
"REMIC II Trust Fund" in the Preliminary Statement hereto.




<PAGE> 86


     REMIC II Trust Fund: The REMIC II Trust Fund created pursuant to
Section 2.05 of this Agreement. The REMIC II Trust Fund consists of (i) the
REMIC I Regular Interests and (ii) the Class II-A-4 Rounding Account and
such assets as may be held from time to time therein, in each case to be
held by the Trustee for the benefit of the Holders from time to time of the
REMIC II Regular Interests and the Class R-2 Certificates issued hereunder.

     REMIC III: The segregated pool of assets consisting of the REMIC III
Trust Fund conveyed in trust to the Trustee for the benefit of the Holders
of the REMIC III Regular Interests and the Class R-3 Certificateholders
pursuant to Section 2.07, with respect to which a separate REMIC election
is to be made.

     REMIC III Available Distribution Amount: For the Group I Certificates,
on any Distribution Date, the aggregate of all distributions to the Group I-
L Regular Interests (which amount shall be available for distributions to
the Group I and Class R-3 Certificates as provided herein).  For the Group
II Certificates, on any Distribution Date, the aggregate of all
distributions to the Group II-L Regular Interests (other than any Class II-
A-4 Rounding Amount distributed pursuant to Section 4.04(i)(b)) (which
amount shall be available for distributions to the Group II and Class R-3
Certificates as provided herein). For the Group III Certificates, on any
Distribution Date, the aggregate of all distributions to the Group III-L
Regular Interests (which amount shall be available for distributions to the
Group III and Class R-3 Certificates as provided herein). For the Group IV
Certificates, on any Distribution Date, the aggregate of all distributions
to the Group IV-L Regular Interests (which amount shall be available for
distributions to the Group IV and Class R-3 Certificates as provided
herein).  For the Group C-B Certificates, on any Distribution Date, the
aggregate of all distributions to the Group C-B-L Regular Interests (which
amount shall be available for distributions to the Group C-B and Class R-3
Certificates as provided herein).

     REMIC III Distribution Amount: The REMIC III Available Distribution
Amount shall be distributed to the Certificates (other than the Class R-1
and Class R-2 Certificates) in the following amounts and priority:

     (a)  With respect to the Group I Certificates, to the extent of the
REMIC III Available Distribution Amount for the Group I Certificates:

(i)  to each Class of Group I Certificates (other than the Class I-A-1,
Class I-A-7, Class I-A-10 and Class I-A-11 Certificates), the amounts
distributed to its Corresponding Class on such Distribution Date;
(ii) (A) to each of the Class I-A-1, Class I-A-7 and Class I-A-10
Certificates, the amount distributed as principal to the I-A-1-L, Class I-A-
7-L and Class I-A-10-L Regular Interest, respectively and (B) to the Class
I-A-1, Class I-A-7, Class I-A-10 and Class I-A-11 Certificates, the amount
distributed as interest to the Class I-A-1, Class I-A-7 and Class I-A-10
Regular Interests on such Distribution Date concurrently as follows: (I) to
the Class I-A-1 Certificates, an amount equal to the product of 1/12 of the
Class I-A-1 Certificate Interest Rate and the Class I-A-1 Principal Balance
(before allocating Realized Losses of principal and giving effect to




<PAGE> 87

distributions of principal, in each case, on such Distribution Date); (II)
to the Class I-A-7 Certificates, an amount equal to the product of 1/12 of
the Class I-A-7 Certificate Interest Rate and the Class I-A-7 Principal
Balance (before allocating Realized Losses of principal and giving effect
to distributions of principal, in each case, on such Distribution Date);
(III) to the Class I-A-10 Certificates, an amount equal to the product of
1/12 of the Class I-A-10 Certificate Interest Rate and the Class I-A-10
Principal Balance (before allocating Realized Losses of principal and
giving effect to distributions of principal, in each case, on such
Distribution Date); and (IV) to the Class I-A-11 Certificates, an amount
equal to the product of 1/12 of the Class I-A-11 Certificate Interest Rate
and the Class I-A-11 Notional Amount; and
(iii)     to the Class R-3 Certificates, the Residual Distribution Amount
for the Group I Certificates.
      (b) With respect to the Group II and Class R-3 Certificates, to the
extent of the REMIC III Available Distribution Amount for the Group II
Certificates, to each Class of Group II Certificates and the Class R-3
Certificates, the amounts (other than any Class II-A-4 Rounding Amount)
distributed to its Corresponding Class on such Distribution Date.

     (c)  With respect to the Group III Certificates, to the extent of the
REMIC III Available Distribution Amount for the Group III Certificates, to
each Class of Group III Certificates, the amounts distributed to its
Corresponding Class on such Distribution Date.

     (d)  With respect to the Group IV Certificates, to the extent of the
REMIC III Available Distribution Amount for the Group IV Certificates, to
each Class of Group IV Certificates, the amounts distributed to its
Corresponding Class on such Distribution Date.

     (e)  With respect to the Group C-B Certificates and the Class R-3
Certificates, to the extent of the REMIC III Available Distribution Amount
for the Group C-B Certificates:

(i)  to each Class of Group C-B Certificates, the amounts distributed to
its Corresponding Class on such Distribution Date; and
(ii) to the Class R-3 Certificates, the Residual Distribution Amount for
the Group II, Group III, Group IV and Group C-B Certificates.
In each case where a distribution is required to be made concurrently to
two or more Classes of Certificates pursuant to this definition of "REMIC
III Distribution Amount", if the portion of the REMIC III Available
Distribution Amount from which such deemed distribution is required to be
made is insufficient to make such distribution in full to such Classes of
Certificates, such distribution shall be allocated between such Classes of
Certificates pro rata according to the respective amounts to which they are
otherwise entitled from such distribution.
     REMIC III Regular Interests: The Classes of Regular Interests in the
REMIC III Trust Fund designated as "regular interests" in the table titled
"REMIC III Trust Fund" in the Preliminary Statement hereto.

     REMIC III Trust Fund:  The REMIC III Trust Fund created pursuant to
Section 2.07 of this Agreement. The REMIC III Trust Fund consists of the




<PAGE> 88

REMIC II Regular Interests to be held by the Trustee for the benefit of the
Holders from time to time of the REMIC III Regular Interests and the Class
R-3 Certificates issued hereunder.

     Residual Certificates:  With respect to REMIC I, the Class R-1
Certificates, which are being issued in a single class, with respect to
REMIC II, the Class R-2 Certificates, which are being issued in a single
class and with respect to REMIC III, the Class R-3 Certificates, which are
being issued in a single class. The Class R-1, Class R-2 and Class R-3
Certificates are hereby designated the sole Class of "residual interests"
in REMIC I, REMIC II and REMIC III, respectively, for purposes of Section
860G(a)(2) of the Code.

     Residual Distribution Amount: On any Distribution Date, with respect
to the Class R-1 Certificates and for Loan Group I, Loan Group II, Loan
Group III and Loan Group IV, any portion of the REMIC I Available
Distribution Amount for Loan Group I, Loan Group II, Loan Group III and
Loan Group IV, respectively, remaining after all distributions of such
REMIC I Available Distribution Amount pursuant to clauses (a)(i) through
(a)(iv), (b)(i) through (b)(v), (c)(i) through (c)(iv) and (d)(i) through
(d)(iv), as applicable, of the definition of "REMIC I Distribution Amount."
On any Distribution Date, with respect to the Class R-2 Certificates and
for the Group I-L, Group II-L, Group III-L and Group IV-L Regular
Interests, any portion of the REMIC II Available Distribution Amount for
the Group I-L, Group II-L, Group III-L and Group IV-L Regular Interests,
respectively, remaining after all distributions of such REMIC II Available
Distribution Amount pursuant to clauses (I)(a)(i) through (I)(a)(xxv),
(I)(b), (I)(c), (I)(d), (I)(e)(i) through (I)(e)(xxi), (II)(a)(i) through
(II)(a)(iv), (II)(b)(i) through (II)(b)(iv), (II)(c)(i) through (II)(c)(iv)
and (II)(d)(i) through (II)(d)(iv), as applicable, of the definition of
"REMIC II Distribution Amount." On any Distribution Date, with respect to
the Class R-3 Certificates and for the Group I Certificates, any portion of
the REMIC III Available Distribution Amounts for the Group I Certificates
remaining after all distributions of such REMIC III Available Distribution
Amount pursuant to clauses (a)(i) and (a)(ii) of the definition of "REMIC
III Distribution Amount".  On any Distribution Date, with respect to the
Class R-3 Certificates and for the Group II, Group III, Group IV and Group
C-B Certificates, any portion of the REMIC III Available Distribution
Amounts for the Group II, Group III, Group IV and Group C-B Certificates
remaining after all distributions of such REMIC III Available Distribution
Amounts pursuant to clauses (b), (c), (d) and (e)(i) of the definition of
"REMIC III Distribution Amount".  Upon termination of the obligations
created by this Agreement and the REMIC I Trust Fund, the REMIC II Trust
Fund and the REMIC III Trust Fund created hereby, the amounts which remain
on deposit in the Certificate Account after payment to the Holders of the
REMIC I Regular Interests of the amounts set forth in Section 9.01 of this
Agreement, and subject to the conditions set forth therein, shall be
distributed to the Class R-1, Class R-2 and Class R-3 Certificates in
accordance with the preceding sentence of this definition as if the date of
such distribution were a Distribution Date.

     Responsible Officer: When used with respect to the Trustee, any




<PAGE> 89

officer assigned to and working in its Corporate Trust Department or
similar group and also, with respect to a particular matter, any other
officer to whom such matter is referred because of such officer's knowledge
of and familiarity with the particular subject.

     S&P: Standard & Poor's Ratings Services, a division of The McGraw-Hill
Companies, Inc., provided that at any time it be a Rating Agency.

     Securities Act: The Securities Act of 1933, as amended.

     Security Agreement: With respect to a Cooperative Loan, the agreement
or mortgage creating a security interest in favor of the originator of the
Cooperative Loan in the related Cooperative Stock.

     Selling and Servicing Contract: (a) The contract (including the PNC
Mortgage Securities Corp. Selling Guide and PNC Mortgage Securities Corp.
Servicing Guide to the extent incorporated by reference therein) between
the Company and a Person relating to the sale of the Mortgage Loans to the
Company and the servicing of such Mortgage Loans for the benefit of the
Certificateholders, which contract is substantially in the form of Exhibit
E hereto, as such contract may be amended or modified from time to time;
provided, however, that any such amendment or modification shall not
materially adversely affect the interests and rights of Certificateholders
and (b) any other similar contract providing substantially similar rights
and benefits as those provided by the forms of contract attached as Exhibit
E hereto.

     Senior Certificates: The Group I Certificates, the Group II
Certificates, the Group III Certificates, the Group IV Certificates and the
Residual Certificates.

     Senior Subordinate Certificates:  The Subordinate Certificates other
than the Junior Subordinate Certificates.

     Servicer: A mortgage loan servicing institution to which the Master
Servicer has assigned servicing duties with respect to any Mortgage Loan
under a Selling and Servicing Contract; provided, however, the Master
Servicer may designate itself or one or more other mortgage loan servicing
institutions as Servicer upon termination of an initial Servicer's
servicing duties.

     Servicing Fee: For each Mortgage Loan, the fee paid to the Servicer
thereof to perform primary servicing functions for the Master Servicer with
respect to such Mortgage Loan, equal to the per annum rate set forth for
each Mortgage Loan in the Mortgage Loan Schedule on the outstanding
Principal Balance of such Mortgage Loan.  In addition, any prepayment
penalty received on a Mortgage Loan will be paid as additional servicing
compensation to the related Servicer.

     Servicing Officer: Any officer of the Master Servicer involved in, or
responsible for, the administration and servicing of the Mortgage Loans or
the Certificates, as applicable, whose name and specimen signature appear




<PAGE> 90

on a list of servicing officers furnished to the Trustee by the Master
Servicer, as such list may from time to time be amended.

     Special Hazard Coverage: With respect to Loan Group I, the Special
Hazard Coverage for Loan Group I on the most recent anniversary of the Cut-
Off Date (calculated in accordance with the second sentence of this
paragraph) or, if prior to the first such anniversary, $6,905,589, in each
case reduced by Special Hazard Losses allocated to the Group I-L Regular
Interests since the most recent anniversary of the Cut-Off Date (or, if
prior to the first such anniversary, since the Cut-Off Date).  On each
anniversary of the Cut-Off Date, the Special Hazard Coverage for Loan Group
I shall be reduced, but not increased, to an amount equal to the lesser of
(1) the greatest of (a) the aggregate principal balance of the Mortgage
Loans in such Loan Group located in the single California zip code area
containing the largest aggregate principal balance of such Mortgage Loans,
(b) 1.0% of the aggregate unpaid principal balance of the Mortgage Loans in
such Loan Groups and (c) twice the unpaid principal balance of the largest
single Mortgage Loan in such Loan Group, in each case calculated as of the
Due Date in the immediately preceding month, and (2) $6,905,589 as reduced
by the Special Hazard Losses allocated to the Group I-L Regular Interests
since the Cut-Off Date.

     With respect to Loan Group II, Loan Group III and Loan Group IV, the
Special Hazard Coverage for Loan Group II, Loan Group III and Loan Group IV
on the most recent anniversary of the Cut-Off Date (calculated in
accordance with the second sentence of this paragraph) or, if prior to the
first such anniversary, $4,887,932, in each case reduced by Special Hazard
Losses allocated to the Group II-L, Group III-L, Group IV-L and Group C-B-L
Regular Interests and the Class R-1 and Class R-2 Certificates since the
most recent anniversary of the Cut-Off Date (or, if prior to the first such
anniversary, since the Cut-Off Date).  On each anniversary of the Cut-Off
Date, the Special Hazard Coverage for Loan Group II, Loan Group III and
Loan Group IV shall be reduced, but not increased, to an amount equal to
the lesser of (1) the greatest of (a) the aggregate principal balance of
the Mortgage Loans in such Loan Groups located in the single California zip
code area containing the largest aggregate principal balance of such
Mortgage Loans, (b) 1.0% of the aggregate unpaid principal balance of the
Mortgage Loans in such Loan Groups and (c) twice the unpaid principal
balance of the largest single Mortgage Loan in such Loan Groups, in each
case calculated as of the Due Date in the immediately preceding month, and
(2) $4,887,932 as reduced by the Special Hazard Losses allocated to the
Group II-L, Group III-L, Group IV-L and Group C-B-L Regular Interests and
the Class R-1 and Class R-2 Certificates since the Cut-Off Date.

     The Special Hazard Coverage for Loan Group I and the Special Hazard
Coverage for Loan Group II, Loan Group III and Loan Group IV may be reduced
upon written confirmation from the Rating Agencies that such reduction will
not adversely affect the then current ratings assigned to the Certificates
by the Rating Agencies.

     Special Hazard Loss: The occurrence of any direct physical loss or
damage to a Mortgaged Property not covered by a standard hazard maintenance




<PAGE> 91

policy with extended coverage which is caused by or results from any cause
except: (i) fire, lightning, windstorm, hail, explosion, riot, riot
attending a strike, civil commotion, vandalism, aircraft, vehicles, smoke,
sprinkler leakage, except to the extent of that portion of the loss which
was uninsured because of the application of a co-insurance clause of any
insurance policy covering these perils; (ii) normal wear and tear, gradual
deterioration, inherent vice or inadequate maintenance of all or part
thereof; (iii) errors in design, faulty workmanship or materials, unless
the collapse of the property or a part thereof ensues and then only for the
ensuing loss; (iv) nuclear reaction or nuclear radiation or radioactive
contamination, all whether controlled or uncontrolled and whether such loss
be direct or indirect, proximate or remote or be in whole or in part caused
by, contributed to or aggravated by a peril covered by this definition of
Special Hazard Loss; (v) hostile or warlike action in time of peace or war,
including action in hindering, combating or defending against an actual,
impending or expected attack (a) by any government of sovereign power (de
jure or de facto), or by an authority maintaining or using military, naval
or air forces, (b) by military, naval or air forces, or (c) by an agent of
any such government, power, authority or forces; (vi) any weapon of war
employing atomic fission or radioactive force whether in time of peace or
war; (vii) insurrection, rebellion, revolution, civil war, usurped power or
action taken by governmental authority in hindering, combating or defending
against such occurrence; or (viii) seizure or destruction under quarantine
or customs regulations, or confiscation by order of any government or
public authority.

     Step Down Percentage: For any Distribution Date, the percentage
indicated below:

          Distribution Date Occurring In                         Step Down
          Percentage
          June 1999 through May 2004   0%
          June 2004 through May 2005   30%
          June 2005 through May 2006   40%
          June 2006 through May 2007   60%
          June 2007 through May 2008   80%
          June 2008 and thereafter     100%


     Stripped Interest Rate:  For each Group I Loan, the excess, if any, of
the Pass-Through Rate for such Mortgage Loan over 6.500% per annum. For
each Group II Loan, the excess, if any, of the Pass-Through Rate for such
Mortgage Loan over 6.750% per annum. For each Group III Loan, the excess,
if any, of the Pass-Through Rate for such Mortgage Loan over 7.000% per
annum. For each Group IV Loan, the excess, if any, of the Pass-Through Rate
for such Mortgage Loan over 6.750% per annum.

     Subordinate Certificates:  The Group I-B and Group C-B Certificates.

     Subordinate Component Balance: With respect to Loan Group II at any
time, the then outstanding aggregate Principal Balance of the Group II
Loans (less the applicable Class II-P Fraction of any Class II-P Mortgage




<PAGE> 92

Loan) minus the then outstanding aggregate Class Principal Balance of the
Group II-A and Residual Certificates. With respect to Loan Group III at any
time, the then outstanding aggregate Principal Balance of the Group III
Loans (less the applicable Class III-P Fraction of any Class III-P Mortgage
Loan) minus the then outstanding Class III-A-1 Principal Balance. With
respect to Loan Group IV at any time, the then outstanding aggregate
Principal Balance of the Group IV Loans (less the applicable Class IV-P
Fraction of any Class IV-P Mortgage Loan) minus the then outstanding Class
IV-A-1 Principal Balance.

     Subordinate Percentage:  The Group I Subordinate Percentage, the Group
II Subordinate Percentage, the Group III Subordinate Percentage or the
Group IV Subordinate Percentage, as applicable.

     Subordination Level: On any specified date, with respect to any Class
of Group I-B-L Regular Interests, the percentage obtained by dividing the
sum of the Class Principal Balances of the Classes of Group I-B-L Regular
Interests which are subordinate in right of payment to such Class by the
sum of the Class Principal Balances of the Group I-L Regular Interests as
of such date prior to giving effect to distributions of principal or
interest or allocations of Realized Losses on the Group I Loans on such
date. On any specified date, with respect to any Class of Group C-B-L
Regular Interests, the percentage obtained by dividing the sum of the Class
Principal Balances of the Classes of Group C-B-L Regular Interests which
are subordinate in right of payment to such Class by the sum of the Class
Principal Balances of the Group II-L, Group III-L, Group IV-L and Group C-B-
L Regular Interests and the Residual Certificates as of such date prior to
giving effect to distributions of principal or interest or allocations of
Realized Losses on the Group II, Group III and Group IV Loans on such date.

     Substitute Mortgage Loan: A Mortgage Loan which is substituted for
another Mortgage Loan pursuant to and in accordance with the provisions of
Section 2.02.

     Targeted Principal Balance: The amount set forth in the table attached
as Appendix C to the Prospectus, for the applicable Distribution Date, for
the Class I-A-9 Certificates, which amount shall also constitute the
"Targeted Principal Balance" for the Corresponding Class.

     Tax Matters Person: A Holder of the Class R-1 Certificate, with
respect to REMIC I, a Holder of the Class R-2 Certificate, with respect to
REMIC II, and a Holder of the Class R-3 Certificate, with respect to REMIC
III, in each case holding a Certificate having an Authorized Denomination
of at least 0.01% or any Permitted Transferee of such Class R-1, Class R-2
or Class R-3 Certificateholder designated as succeeding to the position of
Tax Matters Person with respect to the applicable trust fund in a notice to
the Trustee signed by authorized representatives of the transferor and
transferee of such Class R-1, Class R-2 or Class R-3 Certificate. If the
Tax Matters Person for REMIC I, REMIC II or REMIC III becomes a
Disqualified Organization, the last preceding Holder of such Authorized
Denomination of the Class R-1, Class R-2 or Class R-3 Certificate, as
applicable, that is not a Disqualified Organization shall be Tax Matters




<PAGE> 93

Person for such trust pursuant to Section 5.01(c). If any Person is
appointed as tax matters person by the Internal Revenue Service pursuant to
the Code, such Person shall be Tax Matters Person.

     Termination Date: The date upon which final payment of the
Certificates will be made pursuant to the procedures set forth in Section
9.01(b).

     Termination Payment: The final payment delivered to the
Certificateholders on the Termination Date pursuant to the procedures set
forth in Section 9.01(b).

     Transfer:  Any direct or indirect transfer or sale of any Ownership
Interest in a Residual Certificate.

     Transferee: Any Person who is acquiring by Transfer any Ownership
Interest in a Residual Certificate.

     Transferee Affidavit and Agreement: An affidavit and agreement in the
form attached hereto as Exhibit J.

     Trust: The pool of assets consisting of the Trust Fund conveyed
pursuant to Section 2.01 of this Agreement.

     Trustee: State Street Bank and Trust Company, or its successor-in-
interest as provided in Section 8.09, or any successor trustee appointed as
herein provided.

     Trust Fund: The corpus of the trust created pursuant to Section 2.01
of this Agreement. The Trust Fund consists of (i) the PNC Mortgage Loans
and (upon purchase thereof by the Trustee pursuant to Section 2.01) the
Clipper Mortgage Loans and all rights pertaining thereto; (ii) such assets
as from time to time may be held by the Trustee (or its duly appointed
agent) in the Certificate Account (including (a) an initial deposit therein
on the Closing Date by the Company in the amount of $7,796.14 for the
payment of interest on Mortgage Loans which do not have a Due Date until
July 1, 1999 and (b) an initial deposit therein on the Closing Date by the
Company in the amount of the Clipper Mortgage Loan Purchase Amount for the
purchase by the Trustee of the Clipper Mortgage Loans pursuant to Section
2.01, which initial deposits shall be irrevocable) or the Investment
Account (except amounts representing the Master Servicing Fee or the
Servicing Fee) or the Class II-A-4 Rounding Account; (iii) such assets as
from time to time may be held by Servicers in a Custodial Account for P&I
or Custodial Account for Reserves or a Buydown Fund Account related to the
Mortgage Loans (except amounts representing the Master Servicing Fee or the
Servicing Fee); (iv) property which secured a Mortgage Loan and which has
been acquired by foreclosure or deed in lieu of foreclosure or, in the case
of a Cooperative Loan, a similar form of conversion, after the Cut-Off
Date; and (v) amounts paid or payable by the insurer under any FHA
insurance policy or any Primary Insurance Policy and proceeds of any VA
guaranty and any other insurance policy related to any Mortgage Loan or the
Mortgage Pool.




<PAGE> 94


     Uncollected Interest: With respect to any Distribution Date for any
Mortgage Loan on which a Payoff was made by a Mortgagor during the related
Payoff Period, except for Payoffs received during the period from the first
through the 14th day of the month of such Distribution Date, an amount
equal to one month's interest at the applicable Pass-Through Rate on such
Mortgage Loan less the amount of interest actually paid by the Mortgagor
with respect to such Payoff.

     Uncompensated Interest Shortfall: With respect to a Loan Group, for
any Distribution Date, the excess, if any, of (i) the sum of (a) aggregate
Uncollected Interest with respect to the Mortgage Loans in the related Loan
Group and (b) aggregate Curtailment Shortfall with respect to the Mortgage
Loans in the related Loan Group over (ii) Compensating Interest with
respect to such Loan Group.

     Uncompensated Interest Shortfall for Loan Group I shall be allocated
to the Group I-L Regular Interests pro rata according to the amount of the
Interest Distribution Amount to which each such Class would otherwise be
entitled in reduction thereof.

     Uncompensated Interest Shortfall for Loan Group II shall be allocated
to the Group II-L Regular Interests and the Residual Certificates and the
portion of the Group C-B-L Regular Interests that derives its Interest
Distribution Amount from the Group II Loans pro rata according to the
amount of the Interest Distribution Amount to which each such Class would
otherwise be entitled in reduction thereof.

     Uncompensated Interest Shortfall for Loan Group III shall be allocated
to the Group III-L Regular Interests and the portion of the Group C-B-L
Regular Interests that derives its Interest Distribution Amount from the
Group III Loans pro rata according to the amount of the Interest
Distribution Amount to which each such Class would otherwise be entitled in
reduction thereof.

     Uncompensated Interest Shortfall for Loan Group IV shall be allocated
to the Group IV-L Regular Interests and the portion of the Group C-B-L
Regular Interests that derives its Interest Distribution Amount from the
Group IV Loans pro rata according to the amount of the Interest
Distribution Amount to which each such Class would otherwise be entitled in
reduction thereof.

     Uncompensated Interest Shortfall for Loan Group I shall be allocated
to the Class I-X-M and Class U Regular Interests, pro rata according to the
amount of the Interest Distribution Amount to which each such Class of
Regular Interests would otherwise be entitled in reduction thereof.

     Uncompensated Interest Shortfall for Loan Group II shall be allocated
to the Class II-X-M, Class C-Y-1 and Class C-Z-1 Regular Interests, pro
rata according to the amount of the Interest Distribution Amount to which
each such Class of Regular Interests would otherwise be entitled in
reduction thereof.





<PAGE> 95

     Uncompensated Interest Shortfall for Loan Group III shall be allocated
to the Class III-X-M, Class C-Y-2 and Class C-Z-2 Regular Interests, pro
rata according to the amount of the Interest Distribution Amount to which
each such Class of Regular Interests would otherwise be entitled in
reduction thereof.

     Uncompensated Interest Shortfall for Loan Group IV shall be allocated
to the Class IV-X-M, Class C-Y-3 and Class C-Z-3 Regular Interests, pro
rata according to the amount of the Interest Distribution Amount to which
each such Class of Regular Interests would otherwise be entitled in
reduction thereof.

     Undercollateralized Group: For any Distribution Date, Loan Group II,
if immediately prior to such Distribution Date the aggregate Class
Principal Balance of the Group II-A and Residual Certificates is greater
than the aggregate Principal Balance of the Mortgage Loans in Loan Group II
(less the applicable Class II-P Fraction of each Class II-P Mortgage Loan);
for any Distribution Date, Loan Group III, if immediately prior to such
Distribution Date the Class III-A-1 Principal Balance is greater than the
aggregate Principal Balance of the Mortgage Loans in Loan Group III (less
the applicable Class III-P Fraction of each Class III-P Mortgage Loan); and
for any Distribution Date, Loan Group IV, if immediately prior to such
Distribution Date the Class IV-A-1 Principal Balance is greater than the
aggregate Principal Balance of the Mortgage Loans in Loan Group IV (less
the applicable Class IV-P Fraction of each Class IV-P Mortgage Loan).

     Underwriting Standards: The underwriting standards of the Company,
Associated Mortgage, Cendant Mortgage Corporation, Columbia National,
Commerce Security Bank, Curtis Mortgage, First Federal Savings Bank, First
Republic Savings Bank, GMAC Mortgage Corporation, Greenpoint Mortgage
Corp., Impac Funding Corporation, Imperial Home Loans, Inc., Owensboro
Bank, Provident Federal Savings Bank, Inc., Security Federal Mortgage,
Suntrust Mortgage, Inc. and Union Bank of California.

     Uninsured Cause: Any cause of damage to a Mortgaged Property, the cost
of the complete restoration of which is not fully reimbursable under the
hazard insurance policies required to be maintained pursuant to Section
3.07.

     U.S. Person: A citizen or resident of the United States, a
corporation, partnership or other entity created or organized in or under
the laws of the United States, any state thereof or the District of
Columbia, or an estate or trust that is subject to U.S. federal income tax
regardless of the source of its income.

     VA: The Department of Veterans Affairs, formerly known as the Veterans
Administration, or any successor thereto.

     Withdrawal Date: Any day during the period commencing on the 18th day
of the month of the related Distribution Date (or if such day is not a
Business Day, the immediately preceding Business Day) and ending on the
last Business Day prior to the 21st day of the month of such Distribution




<PAGE> 96

Date. The "related Due Date" for any Withdrawal Date is the Due Date
immediately preceding the related Distribution Date.

                                ARTICLE II
      Conveyance of the Trust Funds; REMIC Election and Designations;
                     Original Issuance of Certificates
Section 2.01.  Conveyance of the Trust Fund; REMIC Election and
Designations.  The Trust of which the Trustee is the trustee is hereby
created under the laws of the State of New York for the benefit of the
Holders of the REMIC I Regular Interests and the Class R-1 Certificates.
The purpose of the Trust is to hold the Trust Fund and provide for the
issuance, execution and delivery of the Class R-1 Certificates.  The assets
of the Trust shall consist of the Trust Fund.  The Trust shall be
irrevocable.
     The assets of the Trust shall remain in the custody of the Trustee, on
behalf of the Trust, and shall be kept in the Trust except as otherwise
expressly set forth herein.  Moneys to the credit of the Trust shall be
held by the Trustee and invested as provided herein.  All assets received
and held in the Trust will not be subject to any right, charge, security
interest, lien or claim of any kind in favor of State Street Bank and Trust
Company in its own right, or any Person claiming through it.  The Trustee,
on behalf of the Trust, shall not have the power or authority to transfer,
assign, hypothecate, pledge or otherwise dispose of any of the assets of
the Trust to any Person, except as permitted herein.  No creditor of a
beneficiary of the Trust, of the Trustee, of the Master Servicer or of the
Company shall have any right to obtain possession of, or otherwise exercise
legal or equitable remedies with respect to, the property of the Trust,
except in accordance with the terms of this Agreement.

     Concurrently with the execution and delivery hereof, the Company (i)
does hereby irrevocably sell, transfer, assign, set over and otherwise
convey to the Trustee, in trust for the benefit of the Holders of REMIC I
Regular Interests and the Class R-1 Certificates, without recourse, all the
Company's right, title and interest in and to the Trust Fund (other than
the Clipper Mortgage Loans), including but not limited to all scheduled
payments of principal and interest due after the Cut-Off Date and received
by the Company with respect to the PNC Mortgage Loans at any time, and all
Principal Prepayments received by the Company after the Cut-Off Date with
respect to the PNC Mortgage Loans (such transfer and assignment by the
Company to be referred to herein as the "Conveyance", and the assets so
transferred and assigned to be referred to herein as the "PNC Conveyed
Assets") and (ii) shall deposit into the Certificate Account the Clipper
Mortgage Loan Purchase Amount. Concurrently with the execution and delivery
hereof, the Trustee shall (a) execute and deliver the Clipper Loan Sale
Agreement, and withdraw from the Certificate Account the Clipper Mortgage
Loan Purchase Amount and apply such amount to payment of the purchase price
for the assets conveyed to the Trustee under the Clipper Loan Sale
Agreement and (b) execute and deliver the Protective Transfer Agreement.
The Trustee shall have no duty to review or otherwise determine the
adequacy of the Clipper Loan Sale Agreement and the Protective Transfer
Agreement. The Clipper Mortgage Loans and the other assets conveyed to the
Trustee under the Clipper Loan Sale Agreement and the Protective Transfer




<PAGE> 97

Agreement shall become part of the Trust Fund.  The Trustee hereby accepts
the Trust created hereby and accepts delivery of the Trust Fund on behalf
of the Trust and acknowledges that it holds the Mortgage Loans for the
benefit of the Holders of the REMIC I Regular Interests and the Class R-1
Certificates issued pursuant to this Agreement.

     It is the express intent of the parties hereto that the Conveyance of
the PNC Conveyed Assets to the Trustee by the Company as provided in this
Section 2.01 be, and be construed as, an absolute sale of the PNC Conveyed
Assets. It is, further, not the intention of the parties that such
Conveyance be deemed a pledge of the PNC Conveyed Assets by the Company to
the Trustee to secure a debt or other obligation of the Company. However,
in the event that, notwithstanding the intent of the parties, the PNC
Conveyed Assets are held to be the property of the Company, or if for any
other reason this Agreement is held or deemed to create a security interest
in the PNC Conveyed Assets, then

     (a)  this Agreement shall be deemed to be a security agreement;

     (b)  the Conveyance provided for in this Section 2.01 shall be deemed
to be a grant by the Company to the Trustee of a security interest in all
of the Company's right, title, and interest, whether now owned or hereafter
acquired, in and to:

          (I) All accounts, general intangibles, chattel paper,
     instruments, documents, money, deposit accounts, certificates of
     deposit, goods, letters of credit, advices of credit and investment
     property consisting of, arising from or relating to any of the
     property described in (i), (ii) and (iii) below: (i) the PNC Mortgage
     Loans identified on the Mortgage Loan Schedule, including the related
     Mortgage Notes, Mortgages, Cooperative Stock Certificates, and
     Cooperative Leases, all related Substitute Mortgage Loans and all
     distributions with respect to such PNC Mortgage Loans and related
     Substitute Mortgage Loans payable on and after the Cut-Off Date; (ii)
     the Certificate Account, the Investment Account, the Class II-A-4
     Rounding Account and all money or other property held therein, and the
     Custodial Accounts for P&I and the Custodial Accounts for Reserves (to
     the extent of the amounts on deposit or other property therein
     attributable to the Mortgage Loans); and (iii) amounts paid or payable
     by the insurer under any FHA insurance policy or any Primary Insurance
     Policy and proceeds of any VA guaranty and any other insurance policy
     related to any Mortgage Loan or the  Mortgage Pool;

          (II) All accounts, general intangibles, chattel paper,
     instruments, documents, money, deposit accounts, certificates of
     deposit, goods, letters of credit, advices of credit, investment
     property, and other rights arising from or by virtue of the
     disposition of, or collections with respect to, or insurance proceeds
     payable with respect to, or claims against other persons with respect
     to, all or any part of the collateral described in (I) above
     (including any accrued discount realized on liquidation of any
     investment purchased at a discount); and




<PAGE> 98


          (III) All cash and non-cash proceeds of the collateral described
     in (I) and (II) above;

     (c)  the possession by the Trustee of the Mortgage Notes, the
Mortgages, the Security Agreements, Assignments of Proprietary Lease,
Cooperative Stock Certificates and Cooperative Leases related to the PNC
Mortgage Loans and such other goods, letters of credit, advices of credit,
instruments, money, documents, chattel paper or certificated securities
shall be deemed to be possession by the secured party or possession by a
purchaser for purposes of perfecting the security interest pursuant to the
Uniform Commercial Code (including, without limitation, Sections 9-305 and
9-115 thereof) as in force in the relevant jurisdiction; and

     (d)  notifications to persons holding such property, and
acknowledgments, receipts or confirmations from persons holding such
property, shall be deemed to be notifications to, or acknowledgments,
receipts or confirmations from, securities intermediaries, bailees or
agents of, or persons holding for, the Trustee, as applicable for the
purpose of perfecting such security interest under applicable law.

     The Company and the Trustee at the direction of the Company shall, to
the extent consistent with this Agreement, take such actions as may be
necessary to ensure that, if this Agreement were deemed to create a
security interest in the PNC Conveyed Assets, such security interest would
be deemed to be a perfected security interest of first priority under
applicable law and will be maintained as such throughout the term of the
Agreement. In connection herewith, the Trustee shall have all of the rights
and remedies of a secured party and creditor under the Uniform Commercial
Code as in force in the relevant jurisdiction.

     In connection with the sale, transfer and assignment referred to in
the third paragraph of this Section 2.01, the Company, concurrently with
the execution and delivery hereof, does deliver to, and deposit with, or
cause to be delivered to and deposited with, the Trustee or Custodian the
Mortgage Files for the PNC Mortgage Loans, which shall on original issuance
thereof and at all times be registered in the name of the Trustee. In the
event that the Mortgage Files delivered or caused to be delivered by
Clipper to the Trustee with respect to the Clipper Mortgage Loans pursuant
to the Clipper Loan Sale Agreement do not include all the documents or
instruments required to be included therein pursuant to the definition of
"Mortgage File" herein, the Company shall deliver or cause to be delivered
to the Trustee or Custodian such missing documents or instruments.

     Concurrently with the execution and delivery hereof, the Company shall
cause assignments of the Mortgage Loans to the Trustee to be recorded or
filed, except in states where, in the opinion of counsel admitted to
practice in such state acceptable to the Company, the Trustee and the
Rating Agencies submitted in lieu of such recording or filing, such
recording or filing is not required to protect the Trustee's interest in
such Mortgage Loans against creditors of, or against sale, further
assignments, satisfaction or discharge by the Lender, a Servicer, Clipper,




<PAGE> 99

the Company or the Master Servicer, and the Company shall cause to be filed
the Form UCC-3 assignment and Form UCC-1 financing statement referred to in
clause (Y)(vii) and (ix), respectively, of the definition of "Mortgage
File." Notwithstanding the immediately preceding sentence, in the event
that any Mortgage Loan is delivered to the Trustee by a custodian which is
not an affiliate of the Company and the related Mortgage File does not
contain an assignment of the Mortgage as required by clause (X)(iii)(1) or
clause (X)(iii)(2) of the definition of "Mortgage File," the Company shall
cause such custodian promptly to deliver such an assignment, but in no
event later than 30 days after the Closing Date.  In connection with its
servicing of Cooperative Loans, the Master Servicer will use its best
efforts to file timely continuation statements, if necessary, with regard
to each financing statement and assignment relating to Cooperative Loans.

     In instances where the original recorded Mortgage or any intervening
assignment thereof (recorded or in recordable form) relating to a Mortgage
Loan is not included in the Mortgage File delivered to the Trustee prior to
or concurrently with the execution and delivery hereof or of the Clipper
Loan Sale Agreement, as applicable (due to a delay on the part of the
recording office), the Company shall deliver to the Trustee a fully legible
reproduction of the original Mortgage or intervening assignment provided
that the related Lender or originator certifies on the face of such
reproduction(s) or copy as follows: "Certified true and correct copy of
original which has been transmitted for recordation." For purposes hereof,
transmitted for recordation means having been mailed or otherwise delivered
for recordation to the appropriate authority. In all such instances, the
Company shall transmit the original recorded Mortgage and any intervening
assignments with evidence of recording thereon (or a copy of such original
Mortgage or intervening assignment certified by the applicable recording
office) (collectively, "Recording Documents") to the Trustee within 270
days after the execution and delivery hereof. In instances where, due to a
delay on the part of the recording office where any such Recording
Documents have been delivered for recordation, the Recording Documents
cannot be delivered to the Trustee within 270 days after execution and
delivery hereof, the Company shall deliver to the Trustee within such time
period a certificate (a "Company Officer's Certificate") signed by the
Chairman of the Board, President, any Vice President or Treasurer of the
Company stating the date by which the Company expects to receive such
Recording Documents from the applicable recording office. In the event that
Recording Documents have still not been received by the Company and
delivered to the Trustee by the date specified in its previous Company
Officer's Certificate delivered to the Trustee, the Company shall deliver
to the Trustee by such date an additional Company Officer's Certificate
stating a revised date by which the Company expects to receive the
applicable Recording Documents. This procedure shall be repeated until the
Recording Documents have been received by the Company and delivered to the
Trustee.

     In instances where, due to a delay on the part of the title insurer, a
copy of the title insurance policy for a particular Mortgage Loan is not
included in the Mortgage File delivered to the Trustee prior to or
concurrently with the execution and delivery hereof or of the Clipper Loan




<PAGE> 100

Sale Agreement, as applicable, the Company shall provide a copy of such
title insurance policy to the Trustee within 90 days after the Company's
receipt of the Recording Documents necessary to issue such title insurance
policy. In addition, the Company shall, subject to the limitations set
forth in the preceding sentence, provide to the Trustee upon request
therefor a duplicate title insurance policy for any Mortgage Loan.

     For Mortgage Loans for which the Company or Clipper, as applicable,
has received a Payoff after the Cut-Off Date and prior to the date of
execution and delivery hereof, the Company, in lieu of delivering the above
documents, herewith delivers to the Trustee a certification of a Servicing
Officer of the nature set forth in Section 3.10.

     The Trustee is authorized, with the Master Servicer's consent, to
appoint any bank or trust company approved by and unaffiliated with each of
the Company and the Master Servicer as Custodian of the documents or
instruments referred to above in this Section 2.01, and to enter into a
Custodial Agreement for such purpose, provided, however, that the Trustee
shall be and remain liable for the acts of any such Custodian only to the
extent that it is responsible for its own acts hereunder.

     The Company and the Trustee agree that the Company, as agent for the
Tax Matters Person, shall, on behalf of the REMIC I Trust Fund, elect to
treat the REMIC I Trust Fund as a REMIC within the meaning of Section 860D
of the Code and, if necessary, under applicable state laws. Such election
shall be included in the Form 1066 and any appropriate state return to be
filed on behalf of REMIC I for its first taxable year.

     The Closing Date is hereby designated as the "startup day" of REMIC I
within the meaning of Section 860G(a)(9) of the Code.

     The regular interests (as set forth in the table contained in the
Preliminary Statement hereto) relating to the REMIC I Trust Fund are hereby
designated as "regular interests" for purposes of Section 860G(a)(1) of the
Code. The Class R-1 Certificates are being issued in a single Class, which
is hereby designated as the sole class of "residual interest" in the REMIC
I Trust Fund for purposes of Section 860G(a)(2) of the Code.

     The parties intend that the affairs of the REMIC I Trust Fund formed
hereunder shall constitute, and that the affairs of the REMIC I Trust Fund
shall be conducted so as to qualify the REMIC I Trust Fund as a REMIC. In
furtherance of such intention, the Company covenants and agrees that it
shall act as agent for the Tax Matters Person (and the Company is hereby
appointed to act as agent for such Tax Matters Person) on behalf of the
REMIC I Trust Fund and that in such capacity it shall: (a) prepare and
file, or cause to be prepared and filed, a federal tax return using a
calendar year as the taxable year and using an accrual method of accounting
for the REMIC I Trust Fund when and as required by the REMIC Provisions and
other applicable federal income tax laws; (b) make an election, on behalf
of the trust, for the REMIC I Trust Fund to be treated as a REMIC on the
federal tax return of the REMIC I Trust Fund for its first taxable year, in
accordance with the REMIC Provisions; (c) prepare and forward, or cause to




<PAGE> 101

be prepared and forwarded, to the Holders of the REMIC I Regular Interests
and the Class R-1 Certificates and the Trustee, all information reports as
and when required to be provided to them in accordance with the REMIC
Provisions, and make available the information necessary for the
application of Section 860E(e) of the Code; (d) conduct the affairs of the
REMIC I Trust Fund at all times that any REMIC I Regular Interests are
outstanding so as to maintain the status of the REMIC I Trust Fund as a
REMIC under the REMIC Provisions; (e) not knowingly or intentionally take
any action or omit to take any action that would cause the termination of
the REMIC status of the REMIC I Trust Fund; and (f) pay the amount of any
federal prohibited transaction penalty taxes imposed on the REMIC I Trust
Fund when and as the same shall be due and payable (but such obligation
shall not prevent the Company or any other appropriate person from
contesting any such tax in appropriate proceedings and shall not prevent
the Company from withholding payment of such tax, if permitted by law,
pending the outcome of such proceedings); provided, that the Company shall
be entitled to be indemnified by the REMIC I Trust Fund for any such
prohibited transaction penalty taxes if the Company's failure to exercise
reasonable care was not the primary cause of the imposition of such
prohibited transaction penalty taxes.

     The Trustee and the Master Servicer shall promptly provide the Company
with such information in the possession of the Trustee or the Master
Servicer, respectively, as the Company may from time to time request for
the purpose of enabling the Company to prepare tax returns.

     In the event that a Mortgage Loan is discovered to have a defect
which, had such defect been discovered before the startup day, would have
prevented such Mortgage Loan from being a "qualified mortgage" within the
meaning of Section 860G(a)(3) of the Code, and the Company does not
purchase or repurchase such Mortgage Loan within 90 days of such date, the
Master Servicer, on behalf of the Trustee, shall within 90 days of the date
such defect is discovered sell such Mortgage Loan at such price as the
Master Servicer in its sole discretion, determines to be the greatest price
that will result in the purchase thereof within 90 days of such date,
unless the Master Servicer delivers to the Trustee an Opinion of Counsel to
the effect that continuing to hold such Mortgage Loan will not adversely
affect the status of the electing portion of the REMIC I Trust Fund as a
REMIC for federal income tax purposes.

     In the event that any tax is imposed on "prohibited transactions" of
the REMIC I Trust Fund as defined in Section 860F of the Code and not paid
by the Company pursuant to clause (f) of the third preceding paragraph,
such tax shall be charged against amounts otherwise distributable to the
Class R-1 Certificateholders. Notwithstanding anything to the contrary
contained herein, the Trustee is hereby authorized to retain from amounts
otherwise distributable to the Class R-1 Certificateholders on any
Distribution Date sufficient funds to reimburse the Company in its capacity
as agent for the Tax Matters Person for the payment of such tax (upon the
written request of the Company, to the extent reimbursable, and to the
extent that the Company has not been previously reimbursed therefor).





<PAGE> 102

Section 2.02.  Acceptance by Trustee. The Trustee acknowledges receipt (or
with respect to any Mortgage Loan subject to a Custodial Agreement, receipt
by the Custodian thereunder) of the documents (or certified copies thereof
as specified in Section 2.01) referred to in Section 2.01 above, but
without having made the review required to be made within 45 days pursuant
to this Section 2.02, and declares that as of the Closing Date it holds and
will hold such documents and the other documents constituting a part of the
Mortgage Files delivered to it, and the Trust Fund, as Trustee in trust,
upon the trusts herein set forth, for the use and benefit of the Holders
from time to time of the REMIC I Regular Interests and Class R-1
Certificates. The Trustee agrees, for the benefit of the Holders of the
REMIC I Regular Interests and Class R-1 Certificates, to review or cause
the Custodian to review each Mortgage File within 45 days after the Closing
Date and deliver to the Company a certification in the form attached as
Exhibit M hereto, to the effect that, except as noted, all documents
required (in the case of instruments described in clauses (X)(v) and (Y)(x)
of the definition of "Mortgage File", known by the Trustee to be required)
pursuant to the definition of "Mortgage File" and Section 2.01 have been
executed and received, and that such documents relate to the Mortgage Loans
identified in the Mortgage Loan Schedule. In performing such review, the
Trustee may rely upon the purported genuineness and due execution of any
such document, and on the purported genuineness of any signature thereon.
The Trustee shall not be required to make any independent examination of
any documents contained in each Mortgage File beyond the review
specifically required herein. The Trustee makes no representations as to:
(i) the validity, legality, enforceability or genuineness of any of the
Mortgage Loans identified on the Mortgage Loan Schedule, or (ii) the
collectability, insurability, effectiveness or suitability of any Mortgage
Loan. If the Trustee finds any document or documents constituting a part of
a Mortgage File not to have been executed or received, or to be unrelated
to the Mortgage Loans identified in the Mortgage Loan Schedule, the Trustee
shall promptly so notify the Company. The Company hereby covenants and
agrees that, if any such defect cannot be corrected or cured, the Company
shall, not later than 60 days after the Trustee's notice to it respecting
such defect, within the three-month period commencing on the Closing Date
(or within the two-year period commencing on the Closing Date if the
related Mortgage Loan is a "defective obligation" within the meaning of
Section 860G(a)(4)(B)(ii) of the Code and Treasury Regulation Section
1.860G-2(f)), either (i) purchase or repurchase the related Mortgage Loan
from the Trustee at the Purchase Price, or (ii) substitute for any Mortgage
Loan to which such defect relates a different mortgage loan (a "Substitute
Mortgage Loan") which is a "qualified replacement mortgage" (as defined in
the Code) and, (iii) after such three-month or two-year period, as
applicable, the Company shall purchase or repurchase the Mortgage Loan from
the Trustee at the Purchase Price but only if the Mortgage Loan is in
default or default is, in the judgment of the Company, reasonably imminent.
If such defect would cause the Mortgage Loan to be other than a "qualified
mortgage" (as defined in the Code), then notwithstanding the previous
sentence, purchase, repurchase or substitution must occur within the sooner
of (i) 90 days from the date the defect was discovered or (ii) in the case
of substitution, two years from the Closing Date.
     Such Substitute Mortgage Loan shall mature no later than, and not more




<PAGE> 103

than two years earlier than, have a principal balance and Loan-to-Value
Ratio equal to or less than, and have a Pass-Through Rate on the date of
substitution equal to or no more than 1% greater than the Mortgage Loan
being substituted for. If the aggregate of the principal balances of the
Substitute Mortgage Loans substituted for a Mortgage Loan is less than the
Principal Balance of such Mortgage Loan, the Company shall pay the
difference in cash to the Trustee for deposit into the Certificate Account,
and such payment by the Company shall be treated in the same manner as
proceeds of the purchase or repurchase by the Company of a Mortgage Loan
pursuant to this Section 2.02. Furthermore, such Substitute Mortgage Loan
shall otherwise have such characteristics so that the representations and
warranties of the Company set forth in Section 2.03 hereof would not have
been incorrect had such Substitute Mortgage Loan originally been a Mortgage
Loan, and the Company shall be deemed to have made such representations and
warranties as to such Substitute Mortgage Loan. A Substitute Mortgage Loan
may be substituted for a defective Mortgage Loan whether or not such
defective Mortgage Loan is itself a Substitute Mortgage Loan.
Notwithstanding anything herein to the contrary, each Substitute Mortgage
Loan shall be deemed to have the same Pass-Through Rate as the Mortgage
Loan for which it was substituted.

     The Purchase Price for each purchased or repurchased Mortgage Loan
shall be deposited by the Company in the Certificate Account and, upon
receipt by the Trustee of written notification of such deposit signed by a
Servicing Officer, the Trustee shall release to the Company the related
Mortgage File and shall execute and deliver such instruments of transfer or
assignment, in each case without recourse, as shall be necessary to vest in
the Company or its designee or assignee title to any Mortgage Loan released
pursuant hereto. The obligation of the Company to purchase or repurchase or
substitute any Mortgage Loan as to which such a defect in a constituent
document exists shall constitute the sole remedy respecting such defect
available to the Holders of the REMIC I Regular Interests or the Class R-1
Certificateholders or the Trustee on behalf of the Holders of the REMIC I
Regular Interests or the Class R-1 Certificateholders.

Section 2.03.  Representations and Warranties of the Company Concerning the
Mortgage Loans. With respect to the conveyance of the PNC Mortgage Loans
provided for in Section 2.01 herein and the conveyance of the Clipper
Mortgage Loans provided for in the Clipper Loan Sale Agreement, the Company
hereby represents and warrants to the Trustee that as of the Cut-Off Date
unless otherwise indicated:
(i)  The information set forth in the Mortgage Loan Schedule was true and
correct in all material respects at the date or dates respecting which such
information is furnished;
(ii) As of the Closing Date, each Mortgage relating to a Mortgage Loan that
is not a Cooperative Loan is a valid and enforceable (subject to Section
2.03(xvi)) first lien on an unencumbered estate in fee simple or leasehold
estate in the related Mortgaged Property subject only to (a) liens for
current real property taxes and special assessments; (b) covenants,
conditions and restrictions, rights of way, easements and other matters of
public record as of the date of recording such Mortgage, such exceptions
appearing of record being acceptable to mortgage lending institutions




<PAGE> 104

generally or specifically reflected in the appraisal obtained in connection
with the origination of the Mortgage Loan; (c) exceptions set forth in the
title insurance policy relating to such Mortgage, such exceptions being
acceptable to mortgage lending institutions generally; and (d) other
matters to which like properties are commonly subject which do not
materially interfere with the benefits of the security intended to be
provided by the Mortgage;
(iii)     Immediately upon the transfer and assignment contemplated herein
and in the Clipper Loan Sale Agreement, the Trustee shall have good title
to, and will be the sole legal owner of, each PNC Mortgage Loan and Clipper
Mortgage Loan, respectively, free and clear of any encumbrance or lien
(other than any lien under this Agreement);
(iv) As of the day prior to the Cut-Off Date, all payments due on each
Mortgage Loan had been made and no Mortgage Loan had been delinquent (i.e.,
was more than 30 days past due) more than once in the preceding 12 months
and any such delinquency lasted for no more than 30 days;
(v)  As of the Closing Date, there is no late assessment for delinquent
taxes outstanding against any Mortgaged Property;
(vi) As of the Closing Date, there is no offset, defense or counterclaim to
any Mortgage Note, including the obligation of the Mortgagor to pay the
unpaid principal or interest on such Mortgage Note except to the extent
that the Buydown Agreement for a Buydown Loan forgives certain indebtedness
of a Mortgagor;
(vii)     As of the Closing Date, each Mortgaged Property is free of damage
and in good repair, ordinary wear and tear excepted;
(viii)    Each Mortgage Loan at the time it was made complied with all
applicable state and federal laws, including, without limitation, usury,
equal credit opportunity, disclosure and recording laws;
(ix) Each Mortgage Loan was originated by a savings association, savings
bank, credit union, insurance company, or similar institution which is
supervised and examined by a federal or state authority or by a mortgagee
approved by the FHA and will be serviced by an institution which meets the
servicer eligibility requirements established by the Company;
(x)  As of the Closing Date, each Mortgage Loan which is not a Cooperative
Loan is covered by an ALTA form or CLTA form of mortgagee title insurance
policy or other form of policy of insurance which, as of the origination
date of such Mortgage Loan, was acceptable to Fannie Mae or Freddie Mac,
and has been issued by, and is the valid and binding obligation of, a title
insurer which, as of the origination date of such Mortgage Loan, was
acceptable to Fannie Mae or Freddie Mac and qualified to do business in the
state in which the related Mortgaged Property is located. Such policy
insures the originator of the Mortgage Loan, its successors and assigns as
to the first priority lien of the Mortgage in the original principal amount
of the Mortgage Loan subject to the exceptions set forth in such policy.
Such policy is in full force and effect and will be in full force and
effect and inure to the benefit of the Holders of the REMIC I Regular
Interests and the Class R-1 Certificateholders upon the consummation of the
transactions contemplated by this Agreement and no claims have been made
under such policy, and no prior holder of the related Mortgage, including
the Company, has done, by act or omission, anything which would impair the
coverage of such policy;
(xi) All of the Group I Loans, not less than approximately 79.0% (by




<PAGE> 105

Principal Balance) of the Group II Loans, not less than approximately 77.4%
(by Principal Balance) of the Group III Loans and not less than
approximately 81.9% (by Principal Balance) of the Group IV Loans with Loan-
to-Value Ratios as of the Cut-Off Date in excess of 80% were covered by a
Primary Insurance Policy or an FHA insurance policy or a VA guaranty, and
such policy or guaranty is valid and remains in full force and effect;
(xii)     As of the Closing Date, all policies of insurance required by
this Agreement or by a Selling and Servicing Contract  have been validly
issued and remain in full force and effect, including such policies
covering the Company, the Master Servicer or any Servicer;
(xiii)    As of the Closing Date, each insurer issuing a Primary Insurance
Policy holds a rating acceptable to the Rating Agencies;
(xiv)     Each Mortgage was documented by appropriate Fannie Mae/Freddie
Mac mortgage instruments in effect at the time of origination, or other
instruments approved by the Company;
(xv) As of the Closing Date, the Mortgaged Property securing each Mortgage
relating to a Mortgage Loan that is not a Cooperative Loan is improved with
a one- to four-family dwelling unit, including units in a duplex,
condominium project, townhouse, a planned unit development or a de minimis
planned unit development;
(xvi)     As of the Closing Date, each Mortgage and Mortgage Note is the
legal, valid and binding obligation of the maker thereof and is enforceable
in accordance with its terms, except only as such enforcement may be
limited by laws affecting the enforcement of creditors' rights generally
and principles of equity;
(xvii)    As of the date of origination, as to Mortgaged Properties which
are units in condominiums or planned unit developments, all of such units
met Fannie Mae or Freddie Mac requirements, are located in a condominium or
planned unit development projects which have received Fannie Mae or Freddie
Mac approval, or are approvable by Fannie Mae or Freddie Mac or have
otherwise been approved by the Company;
(xviii)   One Group I Loan and one Group III Loan is a Buydown Loan and
none of the Group II or Group IV Loans are Buydown Loans;
(xix)     Based solely on representations of the Mortgagors obtained at the
origination of the related Mortgage Loans, approximately 97.85% (by
Principal Balance) of the Group I Loans will be secured by owner occupied
Mortgaged Properties which are the primary residences of the related
Mortgagors, approximately 1.59% (by Principal Balance) of the Group I Loans
will be secured by owner occupied Mortgaged Properties which were second or
vacation homes of the Mortgagors and approximately 0.57% (by Principal
Balance) of the Group I Loans will be secured by Mortgaged Properties which
were investor properties of the related Mortgagors; approximately 94.85%
(by Principal Balance) of the Group II Loans will be secured by owner
occupied Mortgaged Properties which are the primary residences of the
related Mortgagors, approximately 1.02% (by Principal Balance) of the Group
II Loans will be secured by owner occupied Mortgaged Properties which were
second or vacation homes of the Mortgagors and approximately 4.13% (by
Principal Balance) of the Group II Loans will be secured by Mortgaged
Properties which were investor properties of the related Mortgagors;
approximately 80.43% (by Principal Balance) of the Group III Loans will be
secured by owner occupied Mortgaged Properties which are the primary
residences of the related Mortgagors, approximately 1.29% (by Principal




<PAGE> 106

Balance) of the Group III Loans will be secured by owner occupied Mortgaged
Properties which were second or vacation homes of the Mortgagors and
approximately 18.29% (by Principal Balance) of the Group III Loans will be
secured by Mortgaged Properties which were investor properties of the
related Mortgagors; approximately 71.85% (by Principal Balance) of the
Group IV Loans will be secured by owner occupied Mortgaged Properties which
are the primary residences of the related Mortgagors, approximately 3.76%
(by Principal Balance) of the Group IV Loans will be secured by owner
occupied Mortgaged Properties which were second or vacation homes of the
Mortgagors and approximately 24.38% (by Principal Balance) of the Group IV
Loans will be secured by Mortgaged Properties which were investor
properties of the related Mortgagors;
(xx) Prior to origination or refinancing, an appraisal of each Mortgaged
Property was made by an appraiser on a form satisfactory to Fannie Mae or
Freddie Mac;
(xxi)     The Mortgage Loans have been underwritten substantially in
accordance with the applicable Underwriting Standards;
(xxii)    All of the Mortgage Loans have due-on-sale clauses; by the terms
of the Mortgage Notes, however, the due on sale provisions may not be
exercised at the time of a transfer if prohibited by law;
(xxiii)   The Company used no adverse selection procedures in selecting the
Mortgage Loans from among the outstanding fixed-rate conventional mortgage
loans purchased by it which were available for inclusion in the Mortgage
Pool and as to which the representations and warranties in this Section
2.03 could be made;
(xxiv)    With respect to each Cooperative Loan, the Cooperative Stock that
is pledged as security for the Cooperative Loan is held by a person as a
tenant-stockholder (as defined in Section 216 of the Code) in a cooperative
housing corporation (as defined in Section 216 of the Code);
(xxv)     Each Cooperative Loan is secured by a valid, subsisting and
enforceable (except as such enforcement may be limited by laws affecting
the enforcement of creditors' rights generally and principles of equity)
perfected first lien and security interest in the related Cooperative Stock
securing the related Mortgage Note, subject only to (a) liens of the
Cooperative for unpaid assessments representing the Mortgagor's pro rata
share of the Cooperative's payments for its blanket mortgage, current and
future real property taxes, insurance premiums, maintenance fees and other
assessments to which like collateral is commonly subject, and (b) other
matters to which like collateral is commonly subject which do not
materially interfere with the benefits of the security intended to be
provided by the Security Agreement;
(xxvi)    With respect to any Mortgage Loan as to which an affidavit has
been delivered to the Trustee certifying that the original Mortgage Note is
a Destroyed Mortgage Note, if such Mortgage Loan is subsequently in
default, the enforcement of such Mortgage Loan or of the related Mortgage
by or on behalf of the Trustee will not be materially adversely affected by
the absence of the original Mortgage Note;
(xxvii)   Based upon an appraisal of the Mortgaged Property securing each
Mortgage Loan, approximately 91.52% (by Principal Balance) of the Group I
Loans had a current Loan-to-Value Ratio less than or equal to 80%,
approximately 8.47% (by Principal Balance) of the Group I Loans had a
current Loan-to-Value Ratio greater than 80% but less than or equal to 95%




<PAGE> 107

and none of the Group I Loans had a current Loan-to-Value Ratio greater
than 95%; approximately 82.91% (by Principal Balance) of the Group II Loans
had a current Loan-to-Value Ratio less than or equal to 80%, approximately
16.37% (by Principal Balance) of the Group II Loans had a current Loan-to-
Value Ratio greater than 80% but less than or equal to 95% and
approximately 0.72% (by Principal Balance) of the Group II Loans had a
current Loan-to-Value Ratio greater than 95%; approximately 69.20% (by
Principal Balance) of the Group III Loans had a current Loan-to-Value Ratio
less than or equal to 80%, approximately 25.74% (by Principal Balance) of
the Group III Loans had a current Loan-to-Value Ratio greater than 80% but
less than or equal to 95% and approximately 5.06% (by Principal Balance) of
the Group III Loans had a current Loan-to-Value Ratio greater than 95%; and
approximately 89.48% (by Principal Balance) of the Group IV Loans had a
current Loan-to-Value Ratio less than or equal to 80%, approximately 10.42%
(by Principal Balance) of the Group IV Loans had a current Loan-to-Value
Ratio greater than 80% but less than or equal to 95% and approximately
0.11% (by Principal Balance) of the Group IV Loans had a current Loan-to-
Value Ratio greater than 95%;
(xxviii)  Approximately 58.70% (by Principal Balance) of the Group I Loans,
approximately 53.69% (by Principal Balance) of the Group II Loans,
approximately 51.81% (by Principal Balance) of the Group III Loans and
approximately 75.45% (by Principal Balance) of the Group IV Loans were
originated for the purpose of refinancing existing mortgage debt, including
cash-out refinancings; and approximately 41.30% (by Principal Balance) of
the Group I Loans, approximately 46.31% (by Principal Balance) of the Group
II Loans, approximately 48.19% (by Principal Balance) of the Group III
Loans and approximately 24.54% (by Principal Balance) of the Group IV Loans
were originated for the purpose of purchasing the Mortgaged Property;
(xxix)    Not less than approximately 79.03%, 29.97%, 28.75% and 27.23% (by
Principal Balance) of the Group I Loans, Group II Loans, Group III Loans
and Group IV Loans, respectively, were originated under full documentation
programs; and
(xxx)     Each Mortgage Loan constitutes a qualified mortgage under Section
860G(a)(3)(A) of the Code and Treasury Regulations Section 1.860G-2(a)(1).
     It is understood and agreed that the representations and warranties
set forth in this Section 2.03 shall survive delivery of the respective
Mortgage Files to the Trustee or the Custodian, as the case may be, and
shall continue throughout the term of this Agreement. Upon discovery by any
of the Company, the Master Servicer, the Trustee or the Custodian of a
breach of any of the foregoing representations and warranties which
materially and adversely affects the value of the related Mortgage Loans or
the interests of the Certificateholders in the related Mortgage Loans, the
Company, the Master Servicer, the Trustee or the Custodian, as the case may
be, discovering such breach shall give prompt written notice to the others.
Within 90 days of its discovery or its receipt of notice of breach, the
Company shall purchase or repurchase, subject to the limitations set forth
in the definition of "Purchase Price", or substitute for the affected
Mortgage Loan or Mortgage Loans or any property acquired in respect thereof
from the Trustee, unless it has cured such breach in all material respects.
After the end of the three-month period beginning on the "start-up day",
any such substitution shall be made only if the Company provides to the
Trustee an Opinion of Counsel reasonably satisfactory to the Trustee that




<PAGE> 108

each Substitute Mortgage Loan will be a "qualified replacement mortgage"
within the meaning of Section 860G(a)(4) of the Code. Such substitution
shall be made in the manner and within the time limits set forth in Section
2.02. Any such purchase or repurchase by the Company shall be accomplished
in the manner and at the Purchase Price, if applicable, but shall not be
subject to the time limits, set forth in Section 2.02. It is understood and
agreed that the obligation of the Company to provide such substitution or
to make such purchase or repurchase of any affected Mortgage Loan or
Mortgage Loans or any property acquired in respect thereof as to which a
breach has occurred and is continuing shall constitute the sole remedy
respecting such breach available to the Holders of the REMIC I Regular
Interests and the Class R-1 Certificateholders or the Trustee on behalf of
the Holders of the REMIC I Regular Interests and the Class R-1
Certificateholders.

Section 2.04.  Acknowledgment of Transfer of Trust Fund; Authentication of
Class R-1 Certificates. The Trustee acknowledges the transfer and
assignment to it of the property constituting the Trust Fund, but without
having made the review required to be made within 45 days pursuant to
Section 2.02, and, as of the Closing Date, does hereby convey to the
Company the REMIC I Regular Interests, and shall cause to be authenticated
and delivered, upon and pursuant to the order of the Company, the Class R-1
Certificates in Authorized Denominations evidencing the residual beneficial
ownership interest in the REMIC I Trust Fund.
Section 2.05.  Conveyance of REMIC II; REMIC Election and Designations.  A
trust ("REMIC II") of which the Trustee is the trustee is hereby created
under the laws of the State of New York for the benefit of the Holders of
the REMIC II Regular Interests and the Class R-2 Certificates.  The purpose
of REMIC II is to hold the REMIC II Trust Fund and provide for the
issuance, execution and delivery of the REMIC II Regular Interests and the
Class R-2 Certificates.  The assets of REMIC II shall consist of the REMIC
II Trust Fund.  REMIC II shall be irrevocable.
     The assets of REMIC II shall remain in the custody of the Trustee, on
behalf of REMIC II, and shall be kept in REMIC II.  Moneys to the credit of
REMIC II shall be held by the Trustee and invested as provided herein.  All
assets received and held in REMIC II will not be subject to any right,
charge, security interest, lien or claim of any kind in favor of State
Street Bank and Trust Company in its own right, or any Person claiming
through it.  The Trustee, on behalf of REMIC II, shall not have the power
or authority to transfer, assign, hypothecate, pledge or otherwise dispose
of any of the assets of REMIC II to any Person, except as permitted herein.
No creditor of a beneficiary of REMIC II, of the Trustee, of the Master
Servicer or of the Company shall have any right to obtain possession of, or
otherwise exercise legal or equitable remedies with respect to, the
property of REMIC II, except in accordance with the terms of this
Agreement.

     Concurrently with the execution and delivery hereof, the Company does
hereby irrevocably sell, transfer, assign, set over, and otherwise convey
to the Trustee in trust for the benefit of the Holders of the REMIC II
Regular Interests and the Class R-2 Certificates, without recourse, all the
Company's right, title and interest in and to the REMIC II Trust Fund,




<PAGE> 109

including all interest and principal received by the Company on or with
respect to the REMIC I Regular Interests after the Cut-Off Date. The
Trustee hereby accepts REMIC II created hereby and accepts delivery of the
REMIC II Trust Fund on behalf of REMIC II and acknowledges that it holds
the REMIC I Regular Interests for the benefit of the Holders of the REMIC
II Regular Interests and the Class R-2 Certificates issued pursuant to this
Agreement. It is the express intent of the parties hereto that the
conveyance of the REMIC II Trust Fund to the Trustee by the Company as
provided in this Section 2.05 be, and be construed as, an absolute sale of
the REMIC II Trust Fund. It is, further, not the intention of the parties
that such conveyance be deemed a pledge of the REMIC II Trust Fund by the
Company to the Trustee to secure a debt or other obligation of the Company.
However, in the event that, notwithstanding the intent of the parties, the
REMIC II Trust Fund is held to be the property of the Company, or if for
any other reason this Agreement is held or deemed to create a security
interest in the REMIC II Trust Fund, then

     (a)  this Agreement shall be deemed to be a security agreement;

     (b)  the conveyance provided for in this Section 2.05 shall be deemed
to be a grant by the Company to the Trustee of a security interest in all
of the Company's right, title, and interest, whether now owned or hereafter
acquired, in and to:

          (I)  All accounts, contract rights, general intangibles, chattel
     paper, instruments, documents, money, deposit accounts, certificates
     of deposit, goods, letters of credit, advices of credit and investment
     property consisting of, arising from or relating to any of the
     property described below: The uncertificated REMIC I Regular
     Interests, including without limitation all rights represented thereby
     in and to (i) the Mortgage Loans identified on the Mortgage Loan
     Schedule, including the related Mortgage Notes, Mortgages, Cooperative
     Stock Certificates, and Cooperative Leases, all Substitute Mortgage
     Loans and all distributions with respect to such Mortgage Loans and
     Substitute Mortgage Loans payable on and after the Cut-Off Date, (ii)
     the Certificate Account, the Investment Account, the Class II-A-4
     Rounding Account and all money or other property held therein, and the
     Custodial Accounts for P&I and the Custodial Accounts for Reserves (to
     the extent of the amounts on deposit therein attributable to the
     Mortgage Loans); (iii) amounts paid or payable by the insurer under
     any FHA insurance policy or any Primary Insurance Policy and proceeds
     of any VA guaranty and any other insurance policy related to any
     Mortgage Loan or the Mortgage Pool; (iv) all property or rights
     arising from or by virtue of the disposition of, or collections with
     respect to, or insurance proceeds payable with respect to, or claims
     against other persons with respect to, all or any part of the
     collateral described in (i)-(iii) above (including any accrued
     discount realized on liquidation of any investment purchased at a
     discount), and (v) all cash and non-cash proceeds of the collateral
     described in (i)-(iv) above;

          (II) All accounts, general intangibles, chattel paper,




<PAGE> 110

     instruments, documents, money, deposit accounts, certificates of
     deposit, goods, letters of credit, advices of credit, investment
     property and other rights arising from or by virtue of the disposition
     of, or collections with respect to, or insurance proceeds payable with
     respect to, or claims against other persons with respect to, all or
     any part of the collateral described in (I) above (including any
     accrued discount realized on liquidation of any investment purchased
     at a discount); and

          (III)     All cash and non-cash proceeds of the collateral
     described in (I) and (II) above;

     (c)  the possession by the Trustee of the Mortgage Notes, the
Mortgages and such other goods, letters of credit, advices of credit,
instruments, money, documents, chattel paper or certificated securities
shall be deemed to be possession by the secured party or possession by a
purchaser for purposes of perfecting the security interest pursuant to the
Uniform Commercial Code (including, without limitation, Sections 9-305 and
9-115 thereof) as in force in the relevant jurisdiction; and

     (d)  notifications to persons holding such property, and
acknowledgments, receipts or confirmations from persons holding such
property, shall be deemed notifications to, or acknowledgments, receipts or
confirmations from, securities intermediaries, bailees or agents of, or
persons holding for, the Trustee, as applicable for the purpose of
perfecting such security interest under applicable law.

     The Company and the Trustee shall, to the extent consistent with this
Agreement, take such actions as may be necessary to ensure that, if this
Agreement were deemed to create a security interest in the REMIC II Trust
Fund, such security interest would be deemed to be a perfected security
interest of first priority under applicable law and will be maintained as
such throughout the term of this Agreement. In connection herewith, the
Trustee shall have all of the rights and remedies of a secured party and
creditor under the Uniform Commercial Code as in force in the relevant
jurisdiction.

     The Trustee is authorized, with the Master Servicer's consent, to
appoint any bank or trust company approved by and unaffiliated with each of
the Company and the Master Servicer as Custodian of the documents or
instruments referred to above in this Section 2.05, and to enter into a
Custodial Agreement for such purpose; provided, however, that the Trustee
shall be and remain liable for actions of any such Custodian only to the
extent it would otherwise be responsible for such acts hereunder.

     The Company and the Trustee agree that the Company, on behalf of the
REMIC II Trust Fund, shall elect to treat the REMIC II Trust Fund as a
REMIC within the meaning of Section 860D of the Code and, if necessary,
under applicable state laws. Such election shall be included in the Form
1066 and any appropriate state return to be filed on behalf of the REMIC
constituted by the REMIC II Trust Fund for its first taxable year.





<PAGE> 111

     The Closing Date is hereby designated as the "startup day" of the
REMIC constituted by the REMIC II Trust Fund within the meaning of Section
860G(a)(9) of the Code.

     The regular interests (as set forth in the table contained in the
Preliminary Statement hereto) relating to the REMIC II Trust Fund are
hereby designated as "regular interests" for purposes of Section 860G(a)(1)
of the Code. The Class R-2 Certificates are being issued in a single Class,
which is hereby designated as the sole class of "residual interest" in the
REMIC II Trust Fund for purposes of Section 860G(a)(2) of the Code.

     The parties intend that the affairs of the REMIC II Trust Fund formed
hereunder shall constitute, and that the affairs of the REMIC II Trust Fund
shall be conducted so as to qualify it as, a REMIC. In furtherance of such
intention, the Company covenants and agrees that it shall act as agent for
the Tax Matters Person (and the Company is hereby appointed to act as Tax
Matters Person) on behalf of the REMIC II Trust Fund and that in such
capacity it shall: (a) prepare and file, or cause to be prepared and filed,
a federal tax return using a calendar year as the taxable year for the
REMIC II Trust Fund when and as required by the REMIC provisions and other
applicable federal income tax laws; (b) make an election, on behalf of the
REMIC II Trust Fund, to be treated as a REMIC on the federal tax return of
the REMIC II Trust Fund for its first taxable year, in accordance with the
REMIC provisions; (c) prepare and forward, or cause to be prepared and
forwarded, to the Holders of the REMIC II Regular Interests and the Class R-
2 Certificates all information reports as and when required to be provided
to them in accordance with the REMIC provisions; (d) conduct the affairs of
the REMIC II Trust Fund at all times that any of the REMIC II Regular
Interests and the Class R-2 Certificates are outstanding so as to maintain
the status of the REMIC II Trust Fund as a REMIC under the REMIC
provisions; (e) not knowingly or intentionally take any action or omit to
take any action that would cause the termination of the REMIC status of the
REMIC II Trust Fund; and (f) pay the amount of any federal prohibited
transaction penalty taxes imposed on the REMIC II Trust Fund when and as
the same shall be due and payable (but such obligation shall not prevent
the Company or any other appropriate person from contesting any such tax in
appropriate proceedings and shall not prevent the Company from withholding
payment of such tax, if permitted by law, pending the outcome of such
proceedings); provided, that the Company shall be entitled to be
indemnified from the REMIC II Trust Fund for any such prohibited
transaction penalty taxes if the Company's failure to exercise reasonable
care was not the primary cause of the imposition of such prohibited
transaction penalty taxes.

     In the event that any tax is imposed on "prohibited transactions" of
the REMIC II Trust Fund as defined in Section 860F of the Code and not paid
by the Company pursuant to clause (f) of the preceding paragraph, such tax
shall be charged against amounts otherwise distributable to the Holders of
the Class R-2 Certificates. Notwithstanding anything to the contrary
contained herein, the Company is hereby authorized to retain from amounts
otherwise distributable to the Holders of the Class R-2 Certificates on any
Distribution Date sufficient funds to reimburse the Company for the payment




<PAGE> 112

of such tax (to the extent that the Company has not been previously
reimbursed therefor).

Section 2.06.  Acceptance by Trustee; Authentication of Class R-2
Certificates. The Trustee acknowledges and accepts the assignment to it of
the property constituting the REMIC II Trust Fund and declares that as of
the Closing Date it holds and shall hold any documents constituting a part
of the REMIC II Trust Fund, and the REMIC II Trust Fund, as Trustee in
trust, upon the trusts herein set forth, for the use and benefit of all
present and future Holders of the REMIC II Regular Interests and the Class
R-2 Certificates.  In connection therewith, as of the Closing Date, the
Trustee does hereby convey to the Company, in exchange for the property
constituting the REMIC II Trust Fund, the REMIC II Regular Interests and
the Trustee shall cause to be authenticated and delivered, upon and
pursuant to the order of the Company, the Class R-2 Certificates in
Authorized Denominations evidencing the residual ownership interest in the
REMIC II Trust Fund.
Section 2.07.  Conveyance of REMIC III; REMIC Election and Designations. A
trust ("REMIC III") of which the Trustee is the trustee is hereby created
under the laws of the State of New York for the benefit of the Holders of
the Certificates (other than the Class R-1 and Class R-2 Certificates).
The purpose of REMIC III is to hold the REMIC III Trust Fund and provide
for the issuance, execution and delivery of the Certificates (other than
the Class R-1 and Class R-2 Certificates).  The assets of REMIC III shall
consist of the REMIC III Trust Fund.  REMIC III shall be irrevocable.
     The assets of REMIC III shall remain in the custody of the Trustee, on
behalf of REMIC III, and shall be kept in REMIC III.  Moneys to the credit
of REMIC III shall be held by the Trustee and invested as provided herein.
All assets received and held in REMIC III will not be subject to any right,
charge, security interest, lien or claim of any kind in favor of State
Street Bank and Trust Company in its own right, or any Person claiming
through it.  The Trustee, on behalf of REMIC III, shall not have the power
or authority to transfer, assign, hypothecate, pledge or otherwise dispose
of any of the assets of REMIC III to any Person, except as permitted
herein.  No creditor of a beneficiary of REMIC III, of the Trustee, of the
Master Servicer or of the Company shall have any right to obtain possession
of, or otherwise exercise legal or equitable remedies with respect to, the
property of REMIC III, except in accordance with the terms of this
Agreement.

     Concurrently with the execution and delivery hereof, the Company does
hereby irrevocably sell, transfer, assign, set over, and otherwise convey
to the Trustee in trust for the benefit of the Certificateholders (other
than the Class R-1 and Class R-2 Certificateholders), without recourse, all
the Company's right, title and interest in and to the REMIC III Trust Fund,
including all interest and principal received by the Company on or with
respect to the REMIC II Regular Interests after the Cut-Off Date. The
Trustee hereby accepts REMIC III created hereby and accepts delivery of the
REMIC III Trust Fund on behalf of REMIC III and acknowledges that it holds
the REMIC II Regular Interests for the benefit of the Holders of the
Certificates (other than the Class R-1 and Class R-2 Certificates) issued
pursuant to this Agreement. It is the express intent of the parties hereto




<PAGE> 113

that the conveyance of the REMIC III Trust Fund to the Trustee by the
Company as provided in this Section 2.07 be, and be construed as, an
absolute sale of the REMIC III Trust Fund. It is, further, not the
intention of the parties that such conveyance be deemed a pledge of the
REMIC III Trust Fund by the Company to the Trustee to secure a debt or
other obligation of the Company. However, in the event that,
notwithstanding the intent of the parties, the REMIC III Trust Fund is held
to be the property of the Company, or if for any other reason this
Agreement is held or deemed to create a security interest in the REMIC III
Trust Fund, then

     (a)  this Agreement shall be deemed to be a security agreement;

     (b)  the conveyance provided for in this Section 2.07 shall be deemed
to be a grant by the Company to the Trustee of a security interest in all
of the Company's right, title, and interest, whether now owned or hereafter
acquired, in and to:

          (I)  All accounts, contract rights, general intangibles, chattel
     paper, instruments, documents, money, deposit accounts, certificates
     of deposit, goods, letters of credit, advices of credit and investment
     property consisting of, arising from or relating to any of the
     property described below: The uncertificated REMIC II Regular
     Interests, including without limitation all rights represented thereby
     in and to (i) the Mortgage Loans identified on the Mortgage Loan
     Schedule, including the related Mortgage Notes, Mortgages, Cooperative
     Stock Certificates, and Cooperative Leases, all Substitute Mortgage
     Loans and all distributions with respect to such Mortgage Loans and
     Substitute Mortgage Loans payable on and after the Cut-Off Date, (ii)
     the Certificate Account, the Investment Account, the Class II-A-4
     Rounding Account and all money or other property held therein, and the
     Custodial Accounts for P&I and the Custodial Accounts for Reserves (to
     the extent of the amounts on deposit therein attributable to the
     Mortgage Loans); (iii) amounts paid or payable by the insurer under
     any FHA insurance policy or any Primary Insurance Policy and proceeds
     of any VA guaranty and any other insurance policy related to any
     Mortgage Loan or the Mortgage Pool; (iv) all property or rights
     arising from or by virtue of the disposition of, or collections with
     respect to, or insurance proceeds payable with respect to, or claims
     against other persons with respect to, all or any part of the
     collateral described in (i)-(iii) above (including any accrued
     discount realized on liquidation of any investment purchased at a
     discount), and (v) all cash and non-cash proceeds of the collateral
     described in (i)-(iv) above;

          (II) All accounts, general intangibles, chattel paper,
     instruments, documents, money, deposit accounts, certificates of
     deposit, goods, letters of credit, advices of credit, investment
     property and other rights arising from or by virtue of the disposition
     of, or collections with respect to, or insurance proceeds payable with
     respect to, or claims against other persons with respect to, all or
     any part of the collateral described in (I) above (including any




<PAGE> 114

     accrued discount realized on liquidation of any investment purchased
     at a discount); and

          (III)     All cash and non-cash proceeds of the collateral
     described in (I) and (II) above;

     (c)  the possession by the Trustee of the Mortgage Notes, the
Mortgages and such other goods, letters of credit, advices of credit,
instruments, money, documents, chattel paper or certificated securities
shall be deemed to be possession by the secured party or possession by a
purchaser for purposes of perfecting the security interest pursuant to the
Uniform Commercial Code (including, without limitation, Sections 9-305 and
9-115 thereof) as in force in the relevant jurisdiction; and

     (d)  notifications to persons holding such property, and
acknowledgments, receipts or confirmations from persons holding such
property, shall be deemed notifications to, or acknowledgments, receipts or
confirmations from, securities intermediaries, bailees or agents of, or
persons holding for, the Trustee, as applicable for the purpose of
perfecting such security interest under applicable law.

     The Company and the Trustee shall, to the extent consistent with this
Agreement, take such actions as may be necessary to ensure that, if this
Agreement were deemed to create a security interest in the REMIC III Trust
Fund, such security interest would be deemed to be a perfected security
interest of first priority under applicable law and will be maintained as
such throughout the term of this Agreement. In connection herewith, the
Trustee shall have all of the rights and remedies of a secured party and
creditor under the Uniform Commercial Code as in force in the relevant
jurisdiction.

     The Trustee is authorized, with the Master Servicer's consent, to
appoint any bank or trust company approved by and unaffiliated with each of
the Company and the Master Servicer as Custodian of the documents or
instruments referred to above in this Section 2.07, and to enter into a
Custodial Agreement for such purpose; provided, however, that the Trustee
shall be and remain liable for actions of any such Custodian only to the
extent it would otherwise be responsible for such acts hereunder.

     The Company and the Trustee agree that the Company, on behalf of the
REMIC III Trust Fund, shall elect to treat the REMIC III Trust Fund as a
REMIC within the meaning of Section 860D of the Code and, if necessary,
under applicable state laws. Such election shall be included in the Form
1066 and any appropriate state return to be filed on behalf of the REMIC
constituted by the REMIC III Trust Fund for its first taxable year.

     The Closing Date is hereby designated as the "startup day" of the
REMIC constituted by the REMIC III Trust Fund within the meaning of Section
860G(a)(9) of the Code.

     The regular interests (as set forth in the table contained in the
Preliminary Statement hereto) relating to the REMIC III Trust Fund are




<PAGE> 115

hereby designated as "regular interests" for purposes of Section 860G(a)(1)
of the Code. The Class R-3 Certificates are being issued in a single Class,
which is hereby designated as the sole class of "residual interest" in the
REMIC III Trust Fund for purposes of Section 860G(a)(2) of the Code.

     The parties intend that the affairs of the REMIC III Trust Fund formed
hereunder shall constitute, and that the affairs of the REMIC III Trust
Fund shall be conducted so as to qualify it as, a REMIC. In furtherance of
such intention, the Company covenants and agrees that it shall act as agent
for the Tax Matters Person (and the Company is hereby appointed to act as
Tax Matters Person) on behalf of the REMIC III Trust Fund and that in such
capacity it shall: (a) prepare and file, or cause to be prepared and filed,
a federal tax return using a calendar year as the taxable year for the
REMIC III Trust Fund when and as required by the REMIC provisions and other
applicable federal income tax laws; (b) make an election, on behalf of the
REMIC III Trust Fund, to be treated as a REMIC on the federal tax return of
the REMIC III Trust Fund for its first taxable year, in accordance with the
REMIC provisions; (c) prepare and forward, or cause to be prepared and
forwarded, to the Certificateholders (other than the Class R-1 and Class R-
2 Certificateholders) all information reports as and when required to be
provided to them in accordance with the REMIC provisions; (d) conduct the
affairs of the REMIC III Trust Fund at all times that any Certificates are
outstanding so as to maintain the status of the REMIC III Trust Fund as a
REMIC under the REMIC provisions; (e) not knowingly or intentionally take
any action or omit to take any action that would cause the termination of
the REMIC status of the REMIC III Trust Fund; and (f) pay the amount of any
federal prohibited transaction penalty taxes imposed on the REMIC III Trust
Fund when and as the same shall be due and payable (but such obligation
shall not prevent the Company or any other appropriate person from
contesting any such tax in appropriate proceedings and shall not prevent
the Company from withholding payment of such tax, if permitted by law,
pending the outcome of such proceedings); provided, that the Company shall
be entitled to be indemnified from the REMIC III Trust Fund for any such
prohibited transaction penalty taxes if the Company's failure to exercise
reasonable care was not the primary cause of the imposition of such
prohibited transaction penalty taxes.

     In the event that any tax is imposed on "prohibited transactions" of
the REMIC III Trust Fund as defined in Section 860F of the Code and not
paid by the Company pursuant to clause (f) of the preceding paragraph, such
tax shall be charged against amounts otherwise distributable to the Holders
of the Class R-3 Certificates. Notwithstanding anything to the contrary
contained herein, the Company is hereby authorized to retain from amounts
otherwise distributable to the Holders of the Class R-3 Certificates on any
Distribution Date sufficient funds to reimburse the Company for the payment
of such tax (to the extent that the Company has not been previously
reimbursed therefor).

Section 2.08.  Acceptance by Trustee; Authentication of Certificates. The
Trustee acknowledges and accepts the assignment to it of the property
constituting the REMIC III Trust Fund and declares that as of the Closing
Date it holds and shall hold any documents constituting a part of the REMIC




<PAGE> 116

III Trust Fund, and the REMIC III Trust Fund, as Trustee in trust, upon the
trusts herein set forth, for the use and benefit of all present and future
Certificateholders (other than the Class R-1 and Class R-2
Certificateholders).  In connection therewith, as of the Closing Date, the
Trustee shall cause to be authenticated and delivered, upon and pursuant to
the order of the Company, in exchange for the property constituting the
REMIC III Trust Fund, the Certificates (other than the Class R-1 and Class
R-2 Certificates) in Authorized Denominations evidencing the entire
ownership of the REMIC III Trust Fund.
                                ARTICLE III
              Administration and Servicing of Mortgage Loans

Section 3.01.  The Company to Act as Master Servicer.  The Company shall
act as Master Servicer to service and administer the Mortgage Loans on
behalf of the Trustee and for the benefit of the Certificateholders in
accordance with the terms hereof and in the same manner in which, and with
the same care, skill, prudence and diligence with which, it services and
administers similar mortgage loans for other portfolios, and shall have
full power and authority to do or cause to be done any and all things in
connection with such servicing and administration which it may deem
necessary or desirable, including, without limitation, the power and
authority to bring actions and defend the Trust Fund on behalf of the
Trustee in order to enforce the terms of the Mortgage Notes.  The Master
Servicer may perform its master servicing responsibilities through agents
or independent contractors, but shall not thereby be released from any of
its responsibilities hereunder and the Master Servicer shall diligently
pursue all of its rights against such agents or independent contractors.
     The Master Servicer shall make reasonable efforts to collect or cause
to be collected all payments called for under the terms and provisions of
the Mortgage Loans and shall, to the extent such procedures shall be
consistent with this Agreement and the terms and provisions of any Primary
Insurance Policy, any FHA insurance policy or VA guaranty, any hazard
insurance policy, and federal flood insurance, cause to be followed such
collection procedures as are followed with respect to mortgage loans
comparable to the Mortgage Loans and held in portfolios of responsible
mortgage lenders in the local areas where each Mortgaged Property is
located. The Master Servicer shall enforce "due-on-sale" clauses with
respect to the related Mortgage Loans, to the extent permitted by law,
subject to the provisions set forth in Section 3.08.

     Consistent with the foregoing, the Master Servicer may in its
discretion (i) waive or cause to be waived any assumption fee or late
payment charge in connection with the prepayment of any Mortgage Loan and
(ii) only upon determining that the coverage of any applicable insurance
policy or guaranty related to a Mortgage Loan will not be materially
adversely affected, arrange a schedule, running for no more than 180 days
after the first delinquent Due Date, for payment of any delinquent
installment on any Mortgage Note or for the liquidation of delinquent
items. The Master Servicer shall have the right, but not the obligation, to
purchase or repurchase any related delinquent Mortgage Loan 90 days after
the first delinquent Due Date or any time thereafter for an amount equal to
its Purchase Price; provided, however, that the aggregate Purchase Price of




<PAGE> 117

Mortgage Loans so purchased or repurchased shall not exceed one-half of one
percent (0.50%) of the aggregate Principal Balance, as of the Cut-Off Date,
of all Mortgage Loans.

     Consistent with the terms of this Section 3.01, the Master Servicer
may waive, modify or vary any term of any Mortgage Loan or consent to the
postponement of strict compliance with any such term or in any manner grant
indulgence to any Mortgagor if it has determined, exercising its good faith
business judgment in the same manner as it would if it were the owner of
the related Mortgage Loan, that the security for, and the timely and full
collectability of, such Mortgage Loan would not be adversely affected by
such waiver, modification, postponement or indulgence; provided, however,
that (unless the Mortgagor is in default with respect to the Mortgage Loan
or in the reasonable judgment of the Master Servicer such default is
imminent) the Master Servicer shall not permit any modification with
respect to any Mortgage Loan that would (i) change the applicable Mortgage
Interest Rate, defer or forgive the payment of any principal or interest,
reduce the outstanding principal balance (except for actual payments of
principal) or extend the final maturity date with respect to such Mortgage
Loan, or (ii) be inconsistent with the terms of any applicable Primary
Insurance Policy, FHA insurance policy, VA guaranty, hazard insurance
policy or federal flood insurance policy. Notwithstanding the foregoing,
the Master Servicer shall not permit any modification with respect to any
Mortgage Loan that would both constitute a sale or exchange of such
Mortgage Loan within the meaning of Section 1001 of the Code (including any
proposed, temporary or final regulations promulgated thereunder) (other
than in connection with a proposed conveyance or assumption of such
Mortgage Loan that is treated as a Principal Prepayment or in a default
situation) and cause any REMIC to fail to qualify as such under the Code.

     The Master Servicer is hereby authorized and empowered by the Trustee
to execute and deliver or cause to be executed and delivered on behalf of
the Holders of the REMIC I Regular Interests and the Class R-1
Certificateholders, and the Trustee or any of them, any and all instruments
of satisfaction or cancellation, or of partial or full release, discharge
or modification, assignments of Mortgages and endorsements of Mortgage
Notes in connection with refinancings (in jurisdictions where such
assignments are the customary and usual standard of practice of mortgage
lenders) and all other comparable instruments, with respect to the Mortgage
Loans and with respect to the Mortgaged Properties. The Trustee shall
execute and furnish to the Master Servicer, at the Master Servicer's
direction, any powers of attorney and other documents prepared by the
Master Servicer and determined by the Master Servicer to be necessary or
appropriate to enable the Master Servicer to carry out its supervisory,
servicing and administrative duties under this Agreement.

     The Master Servicer and each Servicer shall obtain (to the extent
generally commercially available from time to time) and maintain fidelity
bond and errors and omissions coverage acceptable to Fannie Mae or Freddie
Mac with respect to their obligations under this Agreement and the
applicable Selling and Servicing Contract, respectively. The Master
Servicer or each Servicer, as applicable, shall establish escrow accounts




<PAGE> 118

for, or pay when due (by means of an advance), any tax liens in connection
with the Mortgaged Properties that are not paid by the Mortgagors when due
to the extent that any such payment would not constitute a Nonrecoverable
Advance when made. Notwithstanding the foregoing, the Master Servicer shall
not permit any modification with respect to any Mortgage Loan that would
both constitute a sale or exchange of such Mortgage Loan within the meaning
of Section 1001 of the Code (including any proposed, temporary or final
regulations promulgated thereunder) (other than in connection with a
proposed conveyance or assumption of such Mortgage Loan that is treated as
a Principal Prepayment or in a default situation) and cause any of the
REMICs to fail to qualify as such under the Code. The Master Servicer shall
be entitled to approve a request from a Mortgagor for a partial release of
the related Mortgaged Property, the granting of an easement thereon in
favor of another Person, any alteration or demolition of the related
Mortgaged Property or other similar matters if it has determined,
exercising its good faith business judgment in the same manner as it would
if it were the owner of the related Mortgage Loan, that the security for,
and the timely and full collectability of, such Mortgage Loan would not be
adversely affected thereby and that the applicable trust fund would not
fail to continue to qualify as a REMIC under the Code as a result thereof
and that no tax on "prohibited transactions" or "contributions" after the
startup day would be imposed on either REMIC as a result thereof.

     In connection with the servicing and administering of each Mortgage
Loan, the Master Servicer and any affiliate of the Master Servicer (i) may
perform services such as appraisals, default management and brokerage
services that are not customarily provided by servicers of mortgage loans,
and shall be entitled to reasonable compensation therefor and (ii) may, at
its own discretion and on behalf of the Trustee, obtain credit information
in the form of a "credit score" from a credit repository.

Section 3.02.  Custodial Accounts. The Master Servicer shall cause to be
established and maintained by each Servicer under the Master Servicer's
supervision the Custodial Account for P&I, Buydown Fund Accounts (if any)
and special Custodial Account for Reserves and shall deposit or cause to be
deposited therein daily the amounts related to the Mortgage Loans required
by the Selling and Servicing Contracts to be so deposited. Proceeds
received with respect to individual Mortgage Loans from any title, hazard,
or FHA insurance policy, VA guaranty, Primary Insurance Policy or other
insurance policy covering such Mortgage Loans shall be deposited first in
the Custodial Account for Reserves if required for the restoration or
repair of the related Mortgaged Property. Proceeds from such insurance
policies not so deposited in the Custodial Account for Reserves shall be
deposited in the Custodial Account for P&I, and shall be applied to the
balances of the related Mortgage Loans as payments of interest and
principal.
     The Master Servicer is hereby authorized to make withdrawals from and
to issue drafts against the Custodial Accounts for P&I and the Custodial
Accounts for Reserves for the purposes required or permitted by this
Agreement. Each Custodial Account for P&I and each Custodial Account for
Reserves shall bear a designation clearly showing the respective interests
of the applicable Servicer, as trustee, and of the Master Servicer, in




<PAGE> 119

substantially one of the following forms:

          (a)  With respect to the Custodial Account for P&I: (i)
     [Servicer's Name], as agent, trustee and/or bailee of principal and
     interest custodial account for PNC Mortgage Securities Corp., its
     successors and assigns, for various owners of interests in PNC
     Mortgage Securities Corp. mortgage-backed pools or (ii) [Servicer's
     Name] in trust for PNC Mortgage Securities Corp.;

          (b)  With respect to the Custodial Account for Reserves: (i)
     [Servicer's Name], as agent, trustee and/or bailee of taxes and
     insurance custodial account for PNC Mortgage Securities Corp., its
     successors and assigns for various mortgagors and/or various owners of
     interests in PNC Mortgage Securities Corp. mortgage-backed pools or
     (ii) [Servicer's Name] in trust for PNC Mortgage Securities Corp. and
     various Mortgagors.

     The Master Servicer hereby undertakes to assure remittance to the
Certificate Account of all amounts relating to the Mortgage Loans that have
been collected by any Servicer and are due to the Certificate Account
pursuant to Section 4.01 of this Agreement.

Section 3.03.  The Investment Account; Eligible Investments.(a)  Not later
than the Withdrawal Date, the Master Servicer shall withdraw or direct the
withdrawal of funds in the Custodial Accounts for P&I, for deposit in the
Investment Account, in an amount representing:
(i)  Scheduled installments of principal and interest on the Mortgage Loans
received or advanced by the applicable Servicers which were due on the
related Due Date, net of Servicing Fees due the applicable Servicers and
less any amounts to be withdrawn later by the applicable Servicers from the
applicable Buydown Fund Accounts;
(ii) Payoffs and the proceeds of other types of liquidations of the
Mortgage Loans received by the applicable Servicer for such Mortgage Loans
during the applicable Payoff Period, with interest to the date of Payoff or
liquidation less any amounts to be withdrawn later by the applicable
Servicers from the applicable Buydown Fund Accounts; and
(iii)     Curtailments received by the applicable Servicers in the Prior
Period.
     At its option, the Master Servicer may invest funds withdrawn from the
Custodial Accounts for P&I, as well as any Buydown Funds, Insurance
Proceeds and Liquidation Proceeds previously received by the Master
Servicer (including amounts paid by the Company in respect of any Purchase
Obligation or its substitution obligations set forth in Section 2.02 or
Section 2.03 or in connection with the exercise of the option to terminate
this Agreement pursuant to Section 9.01) for its own account and at its own
risk, during any period prior to their deposit in the Certificate Account.
Such funds, as well as any funds which were withdrawn from the Custodial
Accounts for P&I on or before the Withdrawal Date, but not yet deposited
into the Certificate Account, shall immediately be deposited by the Master
Servicer with the Investment Depository in an Investment Account in the
name of the Master Servicer and the Trustee for investment only as set
forth in this Section 3.03. The Master Servicer shall bear any and all




<PAGE> 120

losses incurred on any investments made with such funds and shall be
entitled to retain all gains realized on such investments as additional
servicing compensation. Not later than the Business Day prior to the
Distribution Date, the Master Servicer shall deposit such funds, net of any
gains (except Payoff Earnings) earned thereon, in the Certificate Account.

     (b)  Funds held in the Investment Account shall be invested in (i) one
or more Eligible Investments which shall in no event mature later than the
Business Day prior to the related Distribution Date (except if such
Eligible Investments are obligations of the Trustee, such Eligible
Investments may mature on the Distribution Date), or (ii) such other
instruments as shall be required to maintain the Ratings.

Section 3.04.  The Certificate Account.
     (a)  Not later than the Business Day prior to the related Distribution
Date, the Master Servicer shall direct the Investment Depository to deposit
the amounts previously deposited into the Investment Account (which may
include a deposit of Eligible Investments) to which the Holders of the
REMIC I Regular Interests and the Class R-1 Certificateholders are entitled
into the Certificate Account. In addition, not later than the Business Day
prior to the Distribution Date, the Master Servicer shall deposit into the
Certificate Account any Monthly P&I Advances or other payments required to
be made by the Master Servicer pursuant to Section 4.02 of this Agreement
and any Insurance Proceeds or Liquidation Proceeds (including amounts paid
by the Company in respect of any Purchase Obligation or in connection with
the exercise of its option to terminate this Agreement pursuant to Section
9.01) not previously deposited in the Custodial Accounts for P&I or the
Investment Account.

     (b)  Funds held in the Certificate Account shall be invested at the
direction of the Master Servicer in (i) one or more Eligible Investments
which shall in no event mature later than the Business Day prior to the
related Distribution Date (except if such Eligible Investments are
obligations of the Trustee, such Eligible Investments may mature on the
Distribution Date), or (ii) such other instruments as shall be required to
maintain the Ratings.  The Master Servicer shall be entitled to receive any
gains earned on such Eligible Investments and shall bear any losses
suffered in connection therewith.

Section 3.05.  Permitted Withdrawals from the Certificate Account, the
Investment Account and Custodial Accounts for P&I and of Buydown Funds from
the Buydown Fund Accounts.
     (a)  The Master Servicer is authorized to make withdrawals, from time
to time, from the Investment Account, the Certificate Account or the
Custodial Accounts for P&I established by the Servicers of amounts
deposited therein in respect of the Certificates, as follows:

(i)  To reimburse itself or the applicable Servicer for Monthly P&I
Advances made pursuant to Section 4.02 or a Selling and Servicing Contract,
such right to reimbursement pursuant to this paragraph (i) being limited to
amounts received on particular Mortgage Loans (including, for this purpose,
Insurance Proceeds and Liquidation Proceeds) which represent late




<PAGE> 121

recoveries of principal and/or interest respecting which any such Monthly
P&I Advance was made;
(ii) To reimburse itself or the applicable Servicer for amounts expended by
or for the account of the Master Servicer pursuant to Section 3.09 or
amounts expended by such Servicer pursuant to the Selling and Servicing
Contracts in connection with the restoration of property damaged by an
Uninsured Cause or in connection with the liquidation of a Mortgage Loan;
(iii)     To pay to itself, with respect to the related Mortgage Loans, the
Master Servicing Fee (net of Compensating Interest reduced by Payoff
Earnings and Payoff Interest) as to which no prior withdrawals from funds
deposited by the Master Servicer have been made;
(iv) To reimburse itself or the applicable Servicer for advances made with
respect to related Mortgage Loans which the Master Servicer has determined
to be Nonrecoverable Advances;
(v)  To pay to itself reinvestment earnings deposited or earned in the
Investment Account and the Certificate Account to which it is entitled and
to reimburse itself for expenses incurred by and reimbursable to it
pursuant to Section 6.03;
(vi) To deposit to the Investment Account amounts in the Certificate
Account not required to be on deposit therein at the time of such
withdrawal;
(vii)     To deposit in the Certificate Account, not later than the
Business Day prior to the related Distribution Date, the amounts specified
in Section 3.04(a); and
after making or providing for the above withdrawals
(viii)    To clear and terminate the Investment Account and the Certificate
Account following termination of this Agreement pursuant to Section 9.01.
     Since, in connection with withdrawals pursuant to paragraphs (i) and
(ii), the Master Servicer's entitlement thereto is limited to collections
or other recoveries on the related Mortgage Loan, the Master Servicer or
the applicable Servicer shall keep and maintain separate accounting for
each Mortgage Loan, for the purpose of justifying any such withdrawals.

     (b)  The Master Servicer (or the applicable Servicer, if such Servicer
holds and maintains a Buydown Fund Account) is authorized to make
withdrawals, from time to time, from the Buydown Fund Account or Custodial
Account for P&I established by any Servicer under its supervision of the
following amounts of Buydown Funds:

(i)  To deposit each month in the Investment Account the amount necessary
to supplement payments received on Buydown Loans;
(ii) In the event of a Payoff of any Mortgage Loan having a related Buydown
Fund, to apply amounts remaining in Buydown Fund Accounts to reduce the
required amount of such principal Payoff (or, if the Mortgagor has made a
Payoff, to refund such remaining Buydown Fund amounts to the Person
entitled thereto);
(iii)     In the event of foreclosure or liquidation of any Mortgage Loan
having a Buydown Fund, to deposit remaining Buydown Fund amounts in the
Investment Account as Liquidation Proceeds; and
(iv) To clear and terminate the portion of any account representing Buydown
Funds following termination of this Agreement pursuant to Section 9.01;
     (c)  The Trustee is authorized to make withdrawals from time to time




<PAGE> 122

from the Certificate Account to reimburse itself for advances it has made
pursuant to Section 7.01(a) hereof that it has determined to be
Nonrecoverable Advances.

Section 3.06.  Maintenance of Primary Insurance Policies; Collections
Thereunder. The Master Servicer shall use commercially reasonable efforts
to keep, and to cause the Servicers to keep, in full force and effect each
Primary Insurance Policy required with respect to a Mortgage Loan, in the
manner set forth in the applicable Selling and Servicing Contract, until no
longer required. Notwithstanding the foregoing, the Master Servicer shall
have no obligation to maintain any Primary Insurance Policy for a Mortgage
Loan for which the outstanding Principal Balance thereof at any time
subsequent to origination was 80% or less of the value of the related
Mortgaged Property (as determined by the appraisal obtained at the time of
origination), unless required by applicable law.
     Unless required by applicable law, the Master Servicer shall not
cancel or refuse to renew, or allow any Servicer under its supervision to
cancel or refuse to renew, any such Primary Insurance Policy in effect at
the date of the initial issuance of the Certificates that is required to be
kept in force hereunder; provided, however, that neither the Master
Servicer nor any Servicer shall advance funds for the payment of any
premium due under any Primary Insurance Policy if it shall determine that
such an advance would be a Nonrecoverable Advance.

Section 3.07.  Maintenance of Hazard Insurance. The Master Servicer shall
cause to be maintained for each Mortgage Loan (other than a Cooperative
Loan) fire insurance with extended coverage in an amount which is not less
than the original principal balance of such Mortgage Loan, except in cases
approved by the Master Servicer in which such amount exceeds the value of
the improvements to the Mortgaged Property. The Master Servicer shall also
require fire insurance with extended coverage in a comparable amount on
property acquired upon foreclosure, or deed in lieu of foreclosure, of any
Mortgage Loan (other than a Cooperative Loan). Any amounts collected under
any such policies (other than amounts to be applied to the restoration or
repair of the related Mortgaged Property) shall be deposited into the
Custodial Account for P&I, subject to withdrawal pursuant to the applicable
Selling and Servicing Contract and pursuant to Section 3.03 and Section
3.05. Any unreimbursed costs incurred in maintaining any insurance
described in this Section 3.07 shall be recoverable as an advance by the
Master Servicer from the Investment Account or the Certificate Account.
Such insurance shall be with insurers approved by the Master Servicer and
Fannie Mae or Freddie Mac. Other additional insurance may be required of a
Mortgagor, in addition to that required pursuant to such applicable laws
and regulations as shall at any time be in force and as shall require such
additional insurance. Where any part of any improvement to the Mortgaged
Property (other than a Mortgaged Property secured by a Cooperative Loan) is
located in a federally designated special flood hazard area and in a
community which participates in the National Flood Insurance Program at the
time of origination of the related Mortgage Loan, the Master Servicer shall
cause flood insurance to be provided. The hazard insurance coverage
required by this Section 3.07 may be met with blanket policies providing
protection equivalent to individual policies otherwise required. The Master




<PAGE> 123

Servicer or the applicable Servicer shall be responsible for paying any
deductible amount on any such blanket policy. The Master Servicer agrees to
present, or cause to be presented, on behalf of and for the benefit of the
Trustee and Certificateholders, claims under the hazard insurance policy
respecting any Mortgage Loan, and in this regard to take such reasonable
actions as shall be necessary to permit recovery under such policy.
Section 3.08.  Enforcement of Due-on-Sale Clauses; Assumption Agreements.
When any Mortgaged Property is about to be conveyed by the Mortgagor, the
Master Servicer shall, to the extent it has knowledge of such prospective
conveyance and prior to the time of the consummation of such conveyance,
exercise on behalf of the Trustee the Trustee's rights to accelerate the
maturity of such Mortgage Loan, to the extent that such acceleration is
permitted by the terms of the related Mortgage Note, under any "due-on-
sale" clause applicable thereto; provided, however, that the Master
Servicer shall not exercise any such right if the due-on-sale clause, in
the reasonable belief of the Master Servicer, is not enforceable under
applicable law or if such exercise would result in non-coverage of any
resulting loss that would otherwise be covered under any insurance policy.
In the event the Master Servicer is prohibited from exercising such right,
the Master Servicer is authorized to take or enter into an assumption and
modification agreement from or with the Person to whom a Mortgaged Property
has been or is about to be conveyed, pursuant to which such Person becomes
liable under the Mortgage Note and, unless prohibited by applicable state
law or unless the Mortgage Note contains a provision allowing a qualified
borrower to assume the Mortgage Note, the Mortgagor remains liable thereon;
provided that the Mortgage Loan shall continue to be covered (if so covered
before the Master Servicer enters such agreement) by any related Primary
Insurance Policy. The Master Servicer is also authorized to enter into a
substitution of liability agreement with such Person, pursuant to which the
original Mortgagor is released from liability and such Person is
substituted as Mortgagor and becomes liable under the Mortgage Note.  The
Master Servicer shall not enter into any substitution or assumption with
respect to a Mortgage Loan if such substitution or assumption shall (i)
both constitute a "significant modification" effecting an exchange or
reissuance of such Mortgage Loan under the Code (or Treasury regulations
promulgated thereunder) and cause the REMICs to fail to qualify as a REMIC
under the REMIC Provisions or (ii) cause the imposition of any tax on
"prohibited transactions" or "contributions" after the startup day under
the REMIC Provisions.  The Master Servicer shall notify the Trustee that
any such substitution or assumption agreement has been completed by
forwarding to the Trustee the original copy of such substitution or
assumption agreement and other documents and instruments constituting a
part thereof. In connection with any such assumption or substitution
agreement, the terms of the related Mortgage Note shall not be changed. Any
fee collected by the applicable Servicer for entering into an assumption or
substitution of liability agreement shall be retained by such Servicer as
additional servicing compensation.
     Notwithstanding the foregoing paragraph or any other provision of this
Agreement, the Master Servicer shall not be deemed to be in default, breach
or any other violation of its obligations hereunder by reason of any
assumption of a Mortgage Loan by operation of law or any assumption which
the Master Servicer may be restricted by law from preventing, for any




<PAGE> 124

reason whatsoever.

Section 3.09.  Realization Upon Defaulted Mortgage Loans. The Master
Servicer shall foreclose upon or otherwise comparably convert, or cause to
be foreclosed upon or comparably converted, the ownership of any Mortgaged
Property securing a Mortgage Loan which comes into and continues in default
and as to which no satisfactory arrangements can be made for collection of
delinquent payments pursuant to Section 3.01. In lieu of such foreclosure
or other conversion, and taking into consideration the desirability of
maximizing net Liquidation Proceeds after taking into account the effect of
Insurance Proceeds upon Liquidation Proceeds, the Master Servicer may, to
the extent consistent with prudent mortgage loan servicing practices,
accept a payment of less than the outstanding Principal Balance of a
delinquent Mortgage Loan in full satisfaction of the indebtedness evidenced
by the related Mortgage Note and release the lien of the related Mortgage
upon receipt of such payment. The Master Servicer shall not foreclose upon
or otherwise comparably convert a Mortgaged Property if the Master Servicer
is aware of evidence of toxic waste, other hazardous substances or other
evidence of environmental contamination thereon and the Master Servicer
determines that it would be imprudent to do so. In connection with such
foreclosure or other conversion, the Master Servicer shall cause to be
followed such practices and procedures as it shall deem necessary or
advisable and as shall be normal and usual in general mortgage servicing
activities. The foregoing is subject to the provision that, in the case of
damage to a Mortgaged Property from an Uninsured Cause, the Master Servicer
shall not be required to advance its own funds towards the restoration of
the property unless it shall be determined in the sole judgment of the
Master Servicer, (i) that such restoration will increase the proceeds of
liquidation of the Mortgage Loan to Certificateholders after reimbursement
to itself for such expenses, and (ii) that such expenses will be
recoverable to it through Liquidation Proceeds. The Master Servicer shall
be responsible for all other costs and expenses incurred by it in any such
proceedings; provided, however, that it shall be entitled to reimbursement
thereof (as well as its normal servicing compensation) as an advance. The
Master Servicer shall maintain information required for tax reporting
purposes regarding any Mortgaged Property which is abandoned or which has
been foreclosed or otherwise comparably converted. The Master Servicer
shall report such information to the Internal Revenue Service and the
Mortgagor in the manner required by applicable law.
With respect to each of the Class B Certificates, the Master Servicer may
enter into one or more special servicing agreements with unaffiliated
holders of a 100% Percentage Interest of the Class B Certificate with the
lowest priority or holders of a 100% interest in a class of securities
representing such interests in such Class, subject to each Rating Agency's
acknowledgment that the Ratings of the Certificates in effect immediately
prior to the entering into of such agreement would not be qualified,
downgraded or withdrawn and the Certificates would not be placed on credit
review status (except for possible upgrading) as a result of such
agreement.  Any such agreement may contain provisions whereby such holder
may (a) instruct the Master Servicer to instruct a Servicer to the extent
provided in the applicable Selling and Servicing Contract to commence or
delay foreclosure proceedings with respect to delinquent Mortgage Loans,




<PAGE> 125

provided that the holder deposits cash with the Master Servicer that will
be available for distribution to Certificateholders if Liquidation Proceeds
are less than they otherwise may have been had the Servicer acted in
accordance with its normal servicing procedures or (b) purchase delinquent
Mortgage Loans from the REMIC I Trust Fund immediately prior to the
commencement of foreclosure proceedings at a price equal to the aggregate
outstanding Principal Balance of such Mortgage Loans plus accrued interest
thereon at the applicable Mortgage Interest Rate through the last day of
the month in which such Mortgage Loans are purchased and/or (c) assume all
of the servicing rights and obligations with respect to delinquent Mortgage
Loans so long as (i) the Master Servicer has the right to transfer the
servicing rights and obligations of such Mortgage Loans to another servicer
and (ii) such holder will service such Mortgage Loans in accordance with
the applicable Selling and Servicing Contract.
     REMIC I shall not acquire any real property (or personal property
incident to such real property) except in connection with a default or
imminent default of a Mortgage Loan. In the event that REMIC I acquires any
real property (or personal property incident to such real property) in
connection with a default or imminent default of a Mortgage Loan, such
property shall be disposed of by the Master Servicer within three years
after its acquisition by the Master Servicer for REMIC I, unless the Master
Servicer provides to the Trustee an Opinion of Counsel to the effect that
the holding by REMIC I of such Mortgaged Property subsequent to three years
after its acquisition will not result in the imposition of taxes on
"prohibited transactions" of REMIC I as defined in Section 860F of the Code
or under the law of any state in which real property securing a Mortgage
Loan owned by REMIC I is located or cause REMIC I to fail to qualify as a
REMIC for federal income tax purposes or for state tax purposes under the
laws of any state in which real property securing a Mortgage Loan owned by
REMIC I is located at any time that any Certificates are outstanding. The
Master Servicer shall manage, conserve, protect and operate each such
property for the Certificateholders solely for the purpose of its prompt
disposition and sale in a manner which does not cause such property to fail
to qualify as "foreclosure property" within the meaning of Section
860G(a)(8) or result in the receipt by the REMIC of any "income from non-
permitted assets" within the meaning of Section 860F(a)(2)(B) of the Code
or any "net income from foreclosure property" which is subject to taxation
under the REMIC Provisions. Pursuant to its efforts to sell such property,
the Master Servicer shall either itself or through an agent selected by the
Master Servicer protect and conserve such property in the same manner and
to such extent as is customary in the locality where such property is
located and may, incident to its conservation and protection of the
interests of the Certificateholders, rent the same, or any part thereof, as
the Master Servicer deems to be in the best interest of the Master Servicer
and the Certificateholders for the period prior to the sale of such
property. Additionally, the Master Servicer shall perform the tax
withholding and shall file information returns with respect to the receipt
of mortgage interests received in a trade or business, the reports of
foreclosures and abandonments of any Mortgaged Property and the information
returns relating to cancellation of indebtedness income with respect to any
Mortgaged Property required by Sections 6050H, 6050J and 6050P,
respectively, of the Code, and deliver to the Trustee an Officers'




<PAGE> 126

Certificate on or before March 31 of each year stating that such reports
have been filed.  Such reports shall be in form and substance sufficient to
meet the reporting requirements imposed by Sections 6050H, 6050J and 6050P
of the Code.

     Notwithstanding any other provision of this Agreement, the Master
Servicer and the Trustee, as applicable, shall comply with all federal
withholding requirements with respect to payments to Certificateholders of
interest or original issue discount that the Master Servicer or the Trustee
reasonably believes are applicable under the Code.  The consent of
Certificateholders shall not be required for any such withholding.  Without
limiting the foregoing, the Master Servicer agrees that it will not
withhold with respect to payments of interest or original issue discount in
the case of a Certificateholder that has furnished or caused to be
furnished an effective Form W-8 or an acceptable substitute form or a
successor form and who is not a "10 percent shareholder" within the meaning
of Code Section 871(h)(3)(B) or a "controlled foreign corporation"
described in Code Section 881(c)(3)(C) with respect to REMIC I, REMIC II,
REMIC III or the  Depositor.  In the event the Trustee withholds any amount
from interest or original issue discount payments or advances thereof to
any Certificateholder pursuant to federal withholding requirements, the
Trustee shall indicate the amount withheld to such Certificateholder.

Section 3.10.  Trustee to Cooperate; Release of Mortgage Files. Upon the
Payoff or scheduled maturity of any Mortgage Loan, the Master Servicer
shall cause such final payment to be immediately deposited in the related
Custodial Account for P&I or the Investment Account. Upon notice thereof,
the Master Servicer shall promptly notify the Trustee by a certification
(which certification shall include a statement to the effect that all
amounts received in connection with such payment which are required to be
deposited in either such account have been so deposited) of a Servicing
Officer and shall request delivery to it of the Mortgage File. Upon receipt
of such certification and request, the Trustee shall, not later than the
fifth succeeding Business Day, release the related Mortgage File to the
Master Servicer or the applicable Servicer indicated in such request. With
any such Payoff or other final payment, the Master Servicer is authorized
to prepare for and procure from the trustee or mortgagee under the Mortgage
which secured the Mortgage Note a deed of full reconveyance or other form
of satisfaction or assignment of Mortgage and endorsement of Mortgage Note
in connection with a refinancing covering the Mortgaged Property, which
satisfaction, endorsed Mortgage Note or assigning document shall be
delivered by the Master Servicer to the person or persons entitled thereto.
No expenses incurred in connection with such satisfaction or assignment
shall be payable to the Master Servicer by the Trustee or from the
Certificate Account, the related Investment Account or the related
Custodial Account for P&I. From time to time as appropriate for the
servicing or foreclosure of any Mortgage Loan, including, for this purpose,
collection under any Primary Insurance Policy, the Trustee shall, upon
request of the Master Servicer and delivery to it of a trust receipt signed
by a Servicing Officer, release not later than the fifth Business Day
following the date of receipt of such request and trust receipt the related
Mortgage File to the Master Servicer or the related Servicer as indicated




<PAGE> 127

by the Master Servicer and shall execute such documents as shall be
necessary to the prosecution of any such proceedings. Such trust receipt
shall obligate the Master Servicer to return the Mortgage File to the
Trustee when the need therefor by the Master Servicer no longer exists,
unless the Mortgage Loan shall be liquidated, in which case, upon receipt
of a certificate of a Servicing Officer similar to that herein above
specified, the trust receipt shall be released by the Trustee to the Master
Servicer.
Section 3.11.  Compensation to the Master Servicer and the Servicers. As
compensation for its activities hereunder, the Master Servicer shall be
entitled to receive from the Investment Account or the Certificate Account
the amounts provided for by Section 3.05(a)(iii). The Master Servicer shall
be required to pay all expenses incurred by it in connection with its
activities hereunder and shall not be entitled to reimbursement therefor,
except as specifically provided herein.
     As compensation for its activities under the applicable Selling and
Servicing Contract, the applicable Servicer shall be entitled to withhold
or withdraw from the related Custodial Account for P&I the amounts provided
for in such Selling and Servicing Contract. Each Servicer is required to
pay all expenses incurred by it in connection with its servicing activities
under its Selling and Servicing Contract (including payment of premiums for
Primary Insurance Policies, if required) and shall not be entitled to
reimbursement therefor except as specifically provided in such Selling and
Servicing Contract and not inconsistent with this Agreement.

Section 3.12.  Reports to the Trustee; Certificate Account Statement. Not
later than 15 days after each Distribution Date, the Master Servicer shall
forward a statement, certified by a Servicing Officer, to the Trustee
setting forth the status of the Certificate Account as of the close of
business on such Distribution Date and showing, for the period covered by
such statement, the aggregate of deposits into and withdrawals from the
Certificate Account for each category of deposit specified in Section 3.04
and each category of withdrawal specified in Section 3.05, and stating that
all distributions required by this Agreement have been made (or if any
required distribution has not been made, specifying the nature and amount
thereof).  The Trustee shall provide such statements to any
Certificateholder upon request at the expense of the Master Servicer.  Such
statement shall also, to the extent available, include information
regarding delinquencies on the Mortgage Loans, indicating the number and
aggregate Principal Balance of Mortgage Loans which are one, two, three or
more months delinquent, the number and aggregate Principal Balance of
Mortgage Loans with respect to which foreclosure proceedings have been
initiated and the book value of any Mortgaged Property acquired by the
REMIC I Trust Fund through foreclosure, deed in lieu of foreclosure or
other exercise of the REMIC I Trust Fund's security interest in the
Mortgaged Property.
Section 3.13.  Annual Statement as to Compliance. The Master Servicer shall
deliver to the Trustee, on or before April 30 of each year, beginning with
the first April 30 succeeding the Cut-Off Date by at least six months, an
Officer's Certificate stating as to the signer thereof, that (i) a review
of the activities of the Master Servicer during the preceding calendar year
and performance under this Agreement has been made under such officer's




<PAGE> 128

supervision, and (ii) to the best of such officer's knowledge, based on
such review, the Master Servicer has fulfilled all its obligations under
this Agreement throughout such year, or, if there has been a default in the
fulfillment of any such obligation, specifying each such default known to
such officer and the nature and status thereof. Copies of such statement
shall be provided by the Master Servicer to Certificateholders upon request
or by the Trustee (solely to the extent that such copies are available to
the Trustee) at the expense of the Master Servicer, should the Master
Servicer fail to so provide such copies.
Section 3.14.  Access to Certain Documentation and Information Regarding
the Mortgage Loans. In the event that the Certificates are legal for
investment by federally-insured savings associations, the Master Servicer
shall provide to the OTS, the FDIC and the supervisory agents and examiners
of the OTS and the FDIC access to the documentation regarding the related
Mortgage Loans required by applicable regulations of the OTS or the FDIC,
as applicable, and shall in any event provide such access to the
documentation regarding such Mortgage Loans to the Trustee and its
representatives, such access being afforded without charge, but only upon
reasonable request and during normal business hours at the offices of the
Master Servicer designated by it.
Section 3.15.  Annual Independent Public Accountants' Servicing Report. On
or before April 30 of each year, beginning with the first April 30
succeeding the Cut-Off Date by at least six months, the Master Servicer, at
its expense, shall cause a firm of independent public accountants to
furnish a statement to the Trustee to the effect that, in connection with
the firm's examination of the financial statements as of the previous
December 31 of the Master Servicer's parent corporation (which shall
include a limited examination of the Master Servicer's financial
statements), nothing came to their attention that indicated that the Master
Servicer was not in compliance with Section 3.02, Section 3.03, Section
3.04, Section 3.05, Section 3.11, Section 3.12 and Section 3.13 of this
Agreement, except for (i) such exceptions as such firm believes to be
immaterial, and (ii) such other exceptions as are set forth in such
statement.
Section 3.16.  [Reserved]
Section 3.17.  [Reserved.]
Section 3.18.  [Reserved.]
Section 3.19.  [Reserved.]
Section 3.20.  Assumption or Termination of Selling and Servicing Contracts
by Trustee. In the event the Master Servicer, or any successor Master
Servicer, shall for any reason no longer be the Master Servicer (including
by reason of an Event of Default), the Trustee as trustee hereunder or its
designee shall thereupon assume all of the rights and obligations of the
Master Servicer under the Selling and Servicing Contracts with respect to
the related Mortgage Loans unless the Trustee elects to terminate the
Selling and Servicing Contracts with respect to such Mortgage Loans in
accordance with the terms thereof. The Trustee, its designee or the
successor servicer for the Trustee shall be deemed to have assumed all of
the Master Servicer's interest therein with respect to the related Mortgage
Loans and to have replaced the Master Servicer as a party to the Selling
and Servicing Contracts to the same extent as if the rights and duties
under the Selling and Servicing Contracts relating to such Mortgage Loans




<PAGE> 129

had been assigned to the assuming party, except that the Master Servicer
shall not thereby be relieved of any liability or obligations under the
Selling and Servicing Contracts with respect to the Master Servicer's
duties to be performed prior to its termination hereunder.
     The Master Servicer at its expense shall, upon request of the Trustee,
deliver to the assuming party all documents and records relating to the
Selling and Servicing Contracts and the Mortgage Loans then being master
serviced by the Master Servicer and an accounting of amounts collected and
held by the Master Servicer and otherwise use its best efforts to effect
the orderly and efficient transfer of the rights and duties under the
related Selling and Servicing Contracts relating to such Mortgage Loans to
the assuming party.

Section 3.21.  Maintenance of the Class II-A-4 Rounding Account;
Collections Thereunder.  On or prior to the Closing Date, the Trustee shall
establish the Class II-A-4 Rounding Account, and DLJ shall deposit $999.99
therein. The Master Servicer shall maintain such account to provide, if
needed, the Class II-A-4 Rounding Amount on any Distribution Date.  On the
first Distribution Date with respect to which the Master Servicer
determines that principal is required to be distributed to the Class II-A-4
Certificates pursuant to Section 4.05(a)(i), and the aggregate amount of
such principal is not an amount equal to an integral multiple of $1,000,
the Master Servicer shall notify the Trustee by Noon New York City time two
Business Days prior to such Distribution Date of the Class II-A-4 Rounding
Amount, and the Trustee shall withdraw the Class II-A-4 Rounding Amount
from the Class II-A-4 Rounding Account.  On each succeeding Distribution
Date, prior to the earlier of (i) the Group C-B Credit Support Depletion
Date and (ii) the date on which any loss is allocated to the Class II-A-4
Certificates by Pro Rata Allocation, with respect to which the Master
Servicer determines that principal is required to be distributed to the
Class II-A-4 Certificates pursuant to Section 4.05(a)(i), the aggregate
amount of such principal will be applied first to repay any funds withdrawn
from the Class II-A-4 Rounding Account on prior Distribution Dates which
have not been repaid.  If the remainder of such aggregate amount of
principal is not an amount equal to an integral multiple of $1,000, the
Master Servicer shall notify the Trustee by Noon New York City time two
Business Days prior to such Distribution Date of the Class II-A-4 Rounding
Amount, and the Trustee shall withdraw from the Class II-A-4 Rounding
Account, to the extent funds are available therein, the amount so notified
by the Master Servicer.
Any amounts withdrawn by the Trustee from the Class II-A-4 Rounding Account
shall be deposited in the Certificate Account for distribution to the
Holders of the Class II-A-4 Certificates as described in the immediately
preceding paragraph (and shall be deemed to have been distributed to the
Class II-A-4-L Regular Interest and deposited for its benefit into the
Certificate Account in accordance with Section 4.04(i)).
Amounts on deposit in the Class II-A-4 Rounding Account shall not be
invested.
On the first Distribution Date after the earliest of (i) the Group C-B
Credit Support Depletion Date, (ii) the date on which any loss is allocated
to the Class II-A-4 Certificates by Pro Rata Allocation and (iii) the date
on which the Class II-A-4 Principal Balance has been reduced to zero, the




<PAGE> 130

Trustee shall remit any amounts then remaining on deposit in the Class II-A-
4 Rounding Account to the Holders of the Class R-2 Certificates.

                                ARTICLE IV
            Payments to Certificateholders; Payment of Expenses

Section 4.01.  Distributions to Holders of REMIC I Regular Interests and
Class R-1 Certificateholders.  On each Distribution Date, the Trustee (or
any duly appointed paying agent) (i) shall be deemed to have distributed
from the Certificate Account the REMIC I Distribution Amount to the Holders
of the REMIC I Regular Interests, and to have deposited such amount for
their benefit into the Certificate Account and (ii) from the Certificate
Account shall distribute to the Class R-1 Certificateholders the sum of (a)
the Excess Liquidation Proceeds and (b) the amounts to be distributed to
the Class R-1 Certificateholders pursuant to the definition of "REMIC I
Distribution Amount" for such Distribution Date, all in accordance with
written statements received from the Master Servicer pursuant to Section
4.02(b), by wire transfer in immediately available funds for the account of
each such Holder and the Class R-1 Certificateholder, or by any other means
of payment acceptable to each such Holder and the Class R-1
Certificateholder of record on the immediately preceding Record Date (other
than as provided in Section 9.01 respecting the final distribution), as
specified by each such Certificateholder and at the address of such Holder
appearing in the Certificate Register. Notwithstanding any other provision
of this Agreement, no actual distributions pursuant to clause (i) of this
Section 4.01 shall be made on account of the deemed distributions described
in this paragraph except in the event of a liquidation of REMIC III and
REMIC II and not REMIC I.
Section 4.02.  Advances by the Master Servicer; Distribution Reports to the
Trustee.
     (a)  To the extent described below, the Master Servicer is obligated
to advance its own funds to the Certificate Account to cover any shortfall
between (i) payments scheduled to be received in respect of Mortgage Loans,
and (ii) the amounts actually deposited in the Certificate Account on
account of such payments; provided that, with respect to any Balloon Loan
that is delinquent on its maturity date, the Master Servicer will not be
required to advance the related balloon payment but will be required to
continue to make advances in accordance with this Section 4.02 with respect
to such Balloon Loan in an amount equal to one month's interest on the
unpaid principal balance at the applicable Pass-Through Rate for each
Distribution Date to the extent the Master Servicer deems such amount to be
recoverable. The Master Servicer's obligation to make any advance or
advances described in this Section 4.02 is effective only to the extent
that such advance is, in the good faith judgment of the Master Servicer
made on or before the Business Day immediately following the Withdrawal
Date, reimbursable from Insurance Proceeds or Liquidation Proceeds of the
related Mortgage Loans or recoverable as late Monthly Payments with respect
to the related Mortgage Loans or otherwise.

     Prior to the close of business on the Business Day immediately
following each Withdrawal Date, the Master Servicer shall determine whether
or not it will make a Monthly P&I Advance on the Business Day prior to the




<PAGE> 131

next succeeding Distribution Date (in the event that the applicable
Servicer fails to make such advances) and shall furnish a written statement
to the Trustee, the Paying Agent, if any, and to any Certificateholder
requesting the same, setting forth the aggregate amount to be distributed
on the next succeeding Distribution Date on account of principal and
interest in respect of the Mortgage Loans, stated separately. In the event
that full scheduled amounts of principal and interest in respect of the
Mortgage Loans shall not have been received by or on behalf of the Master
Servicer prior to such Determination Date and the Master Servicer shall
have determined that a Monthly P&I Advance shall be made in accordance with
this Section 4.02, the Master Servicer shall so specify and shall specify
the aggregate amount of such advance.

     In the event that the Master Servicer shall be required to make a
Monthly P&I Advance, it shall on the Business Day prior to the related
Distribution Date either (i) deposit in the Certificate Account an amount
equal to such Monthly P&I Advance, (ii) make an appropriate entry in the
records of the Certificate Account that funds in such account being held
for future distribution or withdrawal have been, as permitted by this
Section 4.02, used by the Master Servicer to make such Monthly P&I Advance,
or (iii) make advances in the form of any combination of (i) and (ii)
aggregating the amount of such Monthly P&I Advance. Any funds being held
for future distribution to Certificateholders and so used shall be replaced
by the Master Servicer by deposit in the Certificate Account on the
Business Day immediately preceding any future Distribution Date to the
extent that funds in the Certificate Account on such Distribution Date with
respect to the Mortgage Loans shall be less than payments to
Certificateholders required to be made on such date with respect to the
Mortgage Loans. Under each Selling and Servicing Contract, the Master
Servicer is entitled to receive from the Custodial Accounts for P&I
established by the Servicers amounts received by the applicable Servicers
on particular Mortgage Loans as late payments of principal and interest or
as Liquidation or Insurance Proceeds and respecting which the Master
Servicer has made an unreimbursed advance of principal and interest. The
Master Servicer is also entitled to receive other amounts from the related
Custodial Accounts for P&I established by the Servicers to reimburse itself
for prior Nonrecoverable Advances respecting Mortgage Loans serviced by
such Servicers. The Master Servicer shall deposit these amounts in the
Investment Account prior to withdrawal pursuant to Section 3.05.

     In accordance with Section 3.05, Monthly P&I Advances are reimbursable
to the Master Servicer from cash in the Investment Account or the
Certificate Account to the extent that the Master Servicer shall determine
that any such advances previously made are Nonrecoverable Advances pursuant
to Section 4.03.

     (b)  Prior to noon New York City time two Business Days prior to each
Distribution Date, the Master Servicer shall provide the Trustee with a
statement in writing regarding the Class II-A-4 Rounding Amount, if any, to
be withdrawn from the Class II-A-4 Rounding Account pursuant to Section
3.21, and the amount of principal and interest, the Residual Distribution
Amount and the Excess Liquidation Proceeds to be distributed to each Class




<PAGE> 132

of REMIC I Regular Interests, each Class of REMIC II Regular Interests and
each Class of Certificates on such Distribution Date (such amounts to be
determined in accordance with the definitions of "REMIC I Distribution
Amount," "REMIC II Distribution Amount" and "REMIC III Distribution
Amount," Section 4.01, Section 4.04 and Section 4.05 hereof and other
related definitions set forth in Article I hereof).

Section 4.03.  Nonrecoverable Advances. Any advance previously made by a
Servicer pursuant to its Selling and Servicing Contract with respect to a
Mortgage Loan or by the Master Servicer that the Master Servicer shall
determine in its good faith judgment not to be ultimately recoverable from
Insurance Proceeds or Liquidation Proceeds or otherwise with respect to
such Mortgage Loan or recoverable as late Monthly Payments with respect to
such Mortgage Loan shall be a Nonrecoverable Advance. The determination by
the Master Servicer that it or the applicable Servicer has made a
Nonrecoverable Advance or that any advance would constitute a
Nonrecoverable Advance, shall be evidenced by an Officer's Certificate of
the Master Servicer delivered to the Trustee on the Determination Date and
detailing the reasons for such determination.  Notwithstanding any other
provision of this Agreement, any insurance policy relating to the Mortgage
Loans, or any other agreement relating to the Mortgage Loans to which the
Company or the Master Servicer is a party, (a) the Master Servicer and each
Servicer shall not be obligated to, and shall not, make any advance that,
after reasonable inquiry and in its sole discretion, the Master Servicer or
such Servicer shall determine would be a Nonrecoverable Advance, and (b)
the Master Servicer and each Servicer shall be entitled to reimbursement
for any advance as provided in Section 3.05(a)(i), (ii) and (iv) of this
Agreement.
Section 4.04.  Distributions to Holders of REMIC II Regular Interests and
Class R-2 Certificateholders.  On each Distribution Date, the Trustee (or
any duly appointed paying agent) (i) shall be deemed to have distributed
from the Certificate Account (a) the REMIC II Distribution Amount to the
Holders of the REMIC II Regular Interests and (b) the Class II-A-4 Rounding
Amount, if any, to the Class II-A-4-L Regular Interest, and to have
deposited such amounts for their benefit into the Certificate Account and
(ii) from the Certificate Account shall distribute to the Class R-2
Certificateholders the amounts to be distributed to the Class R-2
Certificateholders pursuant to the definition of "REMIC II Distribution
Amount" for such Distribution Date, all in accordance with written
statements received from the Master Servicer pursuant to Section 4.02(b),
by wire transfer in immediately available funds for the account of each
such Holder and the Class R-2 Certificateholder, or by any other means of
payment acceptable to each such Holder and the Class R-2 Certificateholder
of record on the immediately preceding Record Date (other than as provided
in Section 9.01 respecting the final distribution), as specified by each
such Holder and at the address of such Holder appearing in the Certificate
Register. Notwithstanding any other provision of this Agreement, no actual
distributions pursuant to clause (i) of this Section 4.04 shall be made on
account of the deemed distributions described in this paragraph except in
the event of a liquidation of REMIC III and not REMIC II.
Section 4.05.  Distributions to Certificateholders.
     (a)  On each Distribution Date, the Trustee (or any duly appointed




<PAGE> 133

paying agent) shall withdraw from the Certificate Account (i) the REMIC III
Available Distribution Amount for such Distribution Date and distribute,
from the amount so withdrawn, to the extent of the REMIC III Available
Distribution Amount, the REMIC III Distribution Amount to the Certificates
(other than the Class R-1 and Class R-2 Certificates) (provided that any
portion of such amount distributable to the Class II-A-4 Certificates shall
be used first to pay any amount payable to the Class II-A-4 Rounding
Account pursuant to Section 3.21) and (ii) the Class II-A-4 Rounding Amount
deposited therein for distribution on such date pursuant to Section 3.21
and distribute the amount so withdrawn to the Class II-A-4 Certificates in
accordance with such Section 3.21, all in accordance with written
statements received from the Master Servicer pursuant to Section 4.02(b),
by wire transfer in immediately available funds for the account of, or by
check mailed to, each such Certificateholder of record on the immediately
preceding Record Date (other than as provided in Section 9.01 respecting
the final distribution), as specified by each such Certificateholder and at
the address of such Holder appearing in the Certificate Register.

     (b)  All reductions in the Certificate Principal Balance of a
Certificate effected by distributions of principal and all allocations of
Realized Losses made on any Distribution Date shall be binding upon all
Holders of such Certificates and of any Certificates issued upon the
registration of transfer or exchange therefor or in lieu thereof, whether
or not such distribution is noted on such Certificate. The final
distribution of principal of each Certificate (and the final distribution
upon the Class R-1, Class R-2 and Class R-3 Certificates upon the
termination of REMIC I, REMIC II and REMIC III) shall be payable in the
manner provided above only upon presentation and surrender thereof on or
after the Distribution Date therefor at the office or agency of the
Certificate Registrar specified in the notice delivered pursuant to Section
4.05(c)(ii) and Section 9.01(b).

     (c)  Whenever, on the basis of Curtailments, Payoffs and Monthly
Payments on the Mortgage Loans and Insurance Proceeds and Liquidation
Proceeds received and expected to be received during the Payoff Period, the
Master Servicer has notified the Trustee that it believes that the entire
remaining unpaid Class Principal Balance of any Class of Certificates will
become distributable on the next Distribution Date, the Trustee shall, no
later than the 18th day of the month of such Distribution Date, mail or
cause to be mailed to each Person in whose name a Certificate to be so
retired is registered at the close of business on the Record Date and to
the Rating Agencies a notice to the effect that:

(i)  it is expected that funds sufficient to make such final distribution
will be available in the Certificate Account on such Distribution Date, and
(ii) if such funds are available, (A) such final distribution will be
payable on such Distribution Date, but only upon presentation and surrender
of such Certificate at the office or agency of the Certificate Registrar
maintained for such purpose (the address of which shall be set forth in
such notice), and (B) no interest shall accrue on such Certificate after
such Distribution Date.
Section 4.06.  Statements to Certificateholders. With each distribution




<PAGE> 134

from the Certificate Account on a Distribution Date, the Master Servicer
shall prepare and forward to the Trustee (and to the Company if the Company
is no longer acting as Master Servicer), and the Trustee shall send to each
Rating Agency and shall make available to each Certificateholder, a
statement setting forth, to the extent applicable: the amount of the
distribution payable to the applicable Class that represents principal and
the amount that represents interest, and the applicable Class Principal
Balance after giving effect to such distribution. The Trustee may make
available such statements and certain other information, including, without
limitation, information required to be provided by the Trustee pursuant to
Sections 3.12 and 3.13, to Certificateholders through the Trustee's
Corporate Trust home page on the world wide web. Such web page is located
at "corporatetrust.statestreet.com". Mortgage-Backed Securities information
is available by clicking the "Investor Information & Reporting" button and
selecting the appropriate transaction.
     Upon request by any Certificateholder or Rating Agency or the Trustee,
the Master Servicer shall forward to such Certificateholder or Rating
Agency and the Trustee and the Company (if the Company is no longer acting
as Master Servicer) an additional report which sets forth with respect to
the Mortgage Loans:

          (a)  The number and aggregate Principal Balance of the Mortgage
     Loans delinquent one, two and three months or more;

          (b)  The (i) number and aggregate Principal Balance of Mortgage
     Loans with respect to which foreclosure proceedings have been
     initiated, and (ii) the number and aggregate book value of Mortgaged
     Properties acquired through foreclosure, deed in lieu of foreclosure
     or other exercise of rights respecting the Trustee's security interest
     in the Mortgage Loans, in each case, by Loan Group;

          (c)  The amount of the Special Hazard Coverage for Loan Group I
     and the amount of the Special Hazard Coverage for Loan Group II, Loan
     Group III and Loan Group IV available to the Senior Certificates
     remaining as of the close of business on the applicable Determination
     Date;

          (d)  The amount of the Bankruptcy Coverage for Loan Group I and
     the amount of the Bankruptcy Coverage for Loan Group II, Loan Group
     III and Loan Group IV available to the Senior Certificates remaining
     as of the close of business on the applicable Determination Date;

          (e)  The amount of the Fraud Coverage for Loan Group I and the
     amount of the Fraud Coverage for Loan Group II, Loan Group III and
     Loan Group IV available to the Senior Certificates remaining as of the
     close of business on the applicable  Determination Date; and

          (f)  The amount of Realized Losses incurred in respect of each
     Loan Group allocable to the Certificates on the related Distribution
     Date and the cumulative amount of Realized Losses incurred in respect
     of each Loan Group allocated to such Certificates since the Cut-Off
     Date.




<PAGE> 135


Upon request by any Certificateholder, the Master Servicer, as soon as
reasonably practicable, shall provide the requesting Certificateholder with
such information as is necessary and appropriate, in the Master Servicer's
sole discretion, for purposes of satisfying applicable reporting
requirements under Rule 144A of the Securities Act.
Section 4.07.  Principal Distributions on the Class II-A-4 Certificates.
Prior to the earlier of (i) the Group C-B Credit Support Depletion Date and
(ii) the date on which any loss is allocated to the Class II-A-4
Certificates by Pro Rata Allocation, distributions in reduction of the
Class II-A-4 Principal Balance will be made in integral multiples of $1,000
at the request of the appropriate representatives of Deceased Holders of
Class II-A-4 Certificates and at the request of Living Holders of Class II-
A-4 Certificates or by mandatory distributions, pursuant to Section 4.07(a)
and Section 4.07(d). On and after the earlier of (i) the Group C-B Credit
Support Depletion Date and (ii) the date on which any loss is allocated to
the Class II-A-4 Certificates by Pro Rata Allocation, distributions in
reduction of the Class II-A-4 Principal Balance will be made on a pro rata
basis pursuant to Section 4.07(e).
(a)  On each Distribution Date on which principal distributions to the
Class II-A-4 Certificates are made (prior to the earlier of (i) the Group C-
B Credit Support Depletion Date and (ii) the date on which any loss is
allocated to the Class II-A-4 Certificates by Pro Rata Allocation), such
distributions will be made in the following priority:
     (i)  first, to requesting Deceased Holders, in the order in which such
     requests are received by DTC, but not exceeding an aggregate amount of
     $25,000 for each requesting Deceased Holder; and
     (ii) second, to requesting Living Holders, in the order in which such
     requests are received by DTC, but not exceeding an aggregate amount of
     $10,000 for each requesting Living Holder.
Thereafter, distributions will be made, with respect to the Class II-A-4
Certificates, as provided in clauses (i) and (ii) above up to a second
$25,000 and $10,000, respectively.  This sequence of priorities will be
repeated until all requests for principal distributions by Deceased Holders
and Living Holders of Class II-A-4 Certificates have been honored, to the
extent of amounts available for principal distributions to such Class.
     All requests for principal distributions to Class II-A-4 Certificates
will be accepted in accordance with the provisions set forth in Section
4.07(c). Requests for principal distributions that are received by the
Trustee after the related Record Date and requests for principal
distributions received in a timely manner but not accepted with respect to
any Distribution Date, will be treated as requests for principal
distributions to Class II-A-4 Certificates on the next succeeding
Distribution Date, and each succeeding Distribution Date thereafter, until
each such request is accepted or is withdrawn as provided in Section
4.07(c). Such requests as are not so withdrawn shall retain their order of
priority without the need for any further action on the part of the
appropriate Holder of the related Class II-A-4 Certificate, all in
accordance with the procedures of DTC and the Trustee.  Upon the transfer
of beneficial ownership of any Class II-A-4 Certificate, any distribution
request previously submitted with respect to such Certificate will be
deemed to have been withdrawn only upon the receipt by the Trustee on or




<PAGE> 136

before the Record Date for such Distribution Date of notification of such
withdrawal in the manner set forth in Section 4.07(c) using a form required
by DTC.
     Distributions in reduction of the Class II-A-4 Principal Balance will
be applied in an amount equal to the portion of the Group II Senior
Principal Distribution Amount allocable to the Class II-A-4 Certificates
pursuant to Section 4.05, plus any amounts available for distribution from
the Class II-A-4 Rounding Account established as provided in Section 3.21,
provided that the aggregate distribution of principal to the Class II-A-4
Certificates on any Distribution Date shall be made in an integral multiple
of $1,000.
     To the extent that the portion of the Group II Senior Principal
Distribution Amount allocable to the Class II-A-4 Certificates on any
Distribution Date exceeds the aggregate Certificate Principal Balance of
Class II-A-4 Certificates with respect to which principal distribution
requests, as set forth above, have been received, principal distributions
in reduction of the Class II-A-4 Principal Balance will be made by
mandatory distribution pursuant to Section 4.07(d).
     (b)  A Class II-A-4 Certificate shall be deemed to be held by a
Deceased Holder for purposes of this Section 4.07 if the death of the
Holder thereof is deemed to have occurred. Class II-A-4 Certificates
beneficially owned by tenants by the entirety, joint tenants or tenants in
common will be considered to be beneficially owned by a single owner.  The
death of a tenant by the entirety, joint tenant or tenant in common will be
deemed to be the death of the Holder, and the Class II-A-4 Certificates so
beneficially owned will be eligible for priority with respect to principal
distributions, subject to the limitations stated above. Class II-A-4
Certificates beneficially owned by a trust will be considered to be
beneficially owned by each beneficiary of the trust to the extent of such
beneficiary's beneficial interest therein, but in no event will a trust's
beneficiaries collectively be deemed to be Holders of a number of Class II-
A-4 Certificates greater than the number of Class II-A-4 Certificates of
which such trust is the owner.  The death of a beneficiary of a trust will
be deemed to be the death of a Holder of the Class II-A-4 Certificates
beneficially owned by the trust to the extent of such beneficiary's
beneficial interest in such trust.  The death of an individual who was a
tenant by the entirety, joint tenant or tenant in common in a tenancy which
is the beneficiary of a trust will be deemed to be the death of the
beneficiary of such trust.  The death of a person who, during his or her
lifetime, was entitled to substantially all of the beneficial ownership
interests in a Class II-A-4 Certificate will be deemed to be the death of
the Holder of such Class II-A-4 Certificate regardless of the registration
of ownership, if such beneficial ownership interest can be established to
the satisfaction of the Trustee.  Such beneficial interest will be deemed
to exist in typical cases of street name or nominee ownership, ownership by
a trustee, ownership under the Uniform Gifts to Minors Act and community
property or other joint ownership arrangements between a husband and wife.
Beneficial interest shall include the power to sell, transfer or otherwise
dispose of a Class II-A-4 Certificate and the right to receive the proceeds
therefrom, as well as interest and principal distributions, as applicable,
payable with respect thereto.  The Trustee may rely entirely upon
documentation delivered to it in establishing beneficial ownership




<PAGE> 137

interests in Class II-A-4 Certificates.  The Trustee shall not be under any
duty to determine independently the occurrence of the death of any deceased
Holder.  The Trustee may rely entirely upon documentation delivered to it
pursuant to Section 4.07(c) in establishing the eligibility of any Holder
to receive the priority accorded Deceased Holders in Section 4.07(a).
(c)  Requests for principal distributions to any Class II-A-4 Certificate
must be made by delivering a written request therefor to the DTC
Participant or Indirect DTC Participant that maintains the account
evidencing such Holder's interest in such Certificate.  In the case of a
request on behalf of a Deceased Holder, appropriate evidence of death and
any tax waivers are required to be forwarded to the Trustee under separate
cover.  The DTC Participant should in turn make the request of DTC (or, in
the case of an Indirect DTC Participant, such Indirect DTC Participant must
notify the related DTC Participant of such request, which DTC Participant
should make the request of DTC) on a form required by DTC and provided to
the DTC Participant.  Upon receipt of such request, DTC will date and time
stamp such request and forward such request to the Trustee.  DTC may
establish such procedures as it deems fair and equitable to establish the
order of receipt of requests for such distributions received by it on the
same day.  None of the Company, the Master Servicer or the Trustee shall be
liable for any delay in delivery of requests for distributions or
withdrawals of such requests by DTC, a DTC Participant or any Indirect DTC
Participant.
The Trustee shall maintain a list of those DTC Participants representing
the appropriate Holders of Class II-A-4 Certificates that have submitted
requests for principal distributions, together with the order of receipt
and the amounts of such requests.  Subject to the priorities described in
Section 4.07(a) above, DTC will honor requests for distributions in the
order of their receipt.  The Trustee shall notify DTC as to which requests
should be honored on each Distribution Date at least two Business Days
prior to such Distribution Date and shall notify DTC as to the portion of
the Group II Senior Principal Distribution Amount (together with any
amounts available for distribution from the Class II-A-4 Rounding Account),
to be distributed to the Class II-A-4 Certificates by mandatory
distribution pursuant to Section 4.07(d).  Requests shall be honored by DTC
in accordance with the procedures, and subject to the priorities and
limitations, described in this Section 4.07. The exact procedures to be
followed by the Trustee and DTC for purposes of determining such priorities
and limitations will be those established from time to time by the Trustee
or DTC, as the case may be.  The decisions of the Trustee and DTC
concerning such matters will be final and binding on all affected persons.
Class II-A-4 Certificates that have been accepted for a distribution shall
be due and payable on the applicable Distribution Date.  Such Certificates
shall cease to bear interest after the last calendar day of the month
preceding the month in which such Distribution Date occurs.
Any Holder of a Class II-A-4 Certificate that has requested a principal
distribution may withdraw its request by so notifying in writing the DTC
Participant or Indirect DTC Participant that maintains such Holder's
account.  In the event that such account is maintained by an Indirect DTC
Participant, such Indirect DTC Participant must notify the related DTC
Participant which in turn must forward the withdrawal of such request, on a
form required by DTC, to DTC to be forwarded to the Trustee.  If such




<PAGE> 138

notice of withdrawal of a request for distribution has not been received by
DTC and forwarded to the Trustee on or before the Record Date for the next
Distribution Date, the previously made request for a principal distribution
will be irrevocable with respect to the making of principal distributions
on such Distribution Date.
In the event any requests for principal distributions are rejected by the
Trustee for failure to comply with the requirements of this Section 4.07,
the Trustee shall return such request to the appropriate DTC Participant
with a copy to DTC with an explanation as to the reason for such rejection.
(d)  To the extent, if any, that principal distributions to be made to the
Class II-A-4 Certificates on a Distribution Date (prior to the earlier of
(i) the Group C-B Credit Support Depletion Date and (ii) the date on which
any loss is allocated to the Class II-A-4 Certificates by Pro Rata
Allocation) exceed the aggregate amount of principal distribution requests
for Class II-A-4 Certificates which have been received on or before the
applicable Record Date, as provided in Section 4.07(a) above, additional
Class II-A-4 Certificates will be selected to receive mandatory principal
distributions in lots equal to $1,000 in accordance with the then-
applicable Random Lot procedures of DTC, and the then-applicable procedures
of the DTC Participants and Indirect DTC Participants representing the
Holders (which procedures may or may not be by random lot).  The Trustee
shall notify DTC of the aggregate amount of the mandatory principal
distribution to be made on the next Distribution Date.  DTC shall then
allocate such aggregate amount among the DTC Participants on a Random Lot
basis.  Each DTC Participant and, in turn, each Indirect DTC Participant
will then select, in accordance with its own procedures, Class II-A-4
Certificates from among those held in its accounts to receive mandatory
principal distributions, such that the total amount of principal
distributed to the Class II-A-4 Certificates so selected is equal to the
aggregate amount of such mandatory distributions allocated to such DTC
Participant by DTC and to such Indirect DTC Participant by its related DTC
Participant, as the case may be.  DTC Participants and Indirect DTC
Participants that hold Class II-A-4 Certificates selected for mandatory
principal distributions are required to provide notice of such mandatory
distributions to the affected Holders.  The Master Servicer shall notify
the Trustee of the amount of principal distributions to be made on each
Distribution Date in a timely manner such that the Trustee may fulfill its
obligations under the Depositary Agreement.
(e)  Notwithstanding any provisions herein to the contrary, on each
Distribution Date on and after the earlier of (i) the Group C-B Credit
Support Depletion Date and (ii) the date on which any loss is allocated to
the Class II-A-4 Certificates by Pro Rata Allocation, distributions in
reduction of the Class II-A-4 Principal Balance will be made pro rata among
the Holders of the Class II-A-4 Certificates and will not be made in
integral multiples of $1,000 nor pursuant to requests for distribution as
permitted by Section 4.07(a) or by mandatory distributions as provided for
by Section 4.07(d).
(f)  In the event that Definitive Certificates representing Class II-A-4
Certificates are issued pursuant to Section 5.09, an amendment to this
Agreement, which may be approved without the consent of any
Certificateholders, shall establish procedures relating to the manner in
which distributions in reduction of the Class II-A-4 Principal Balance are




<PAGE> 139

to be made; provided that such procedures shall be consistent, to the
extent practicable and customary for certificates similar to the Class II-A-
4 Certificates, with the provisions of this Section 4.07.

                                 ARTICLE V
                             The Certificates

Section 5.01.  The Certificates.
     (a)  The Certificates shall be substantially in the forms set forth in
Exhibit A and B with the additional insertion from Exhibit H attached
hereto, and shall be executed by the Trustee, authenticated by the Trustee
(or any duly appointed Authenticating Agent) and delivered upon and
pursuant to the order of the Company upon receipt by the Trustee of the
documents specified in Section 2.01. The Certificates shall be issuable in
Authorized Denominations evidencing Percentage Interests. Certificates
shall be executed by manual or facsimile signature on behalf of the Trustee
by authorized officers of the Trustee. Certificates bearing the manual or
facsimile signatures of individuals who were at the time of execution the
proper officers of the Trustee shall bind the Trustee, notwithstanding that
such individuals or any of them have ceased to hold such offices prior to
the authentication and delivery of such Certificates or did not hold such
offices at the date of such Certificates. No Certificate shall be entitled
to any benefit under this Agreement, or be valid for any purpose, unless
there appears on such Certificate a certificate of authentication
substantially in the form provided for herein executed by the Trustee or
any Authenticating Agent by manual signature, and such certificate upon any
Certificate shall be conclusive evidence, and the only evidence, that such
Certificate has been duly authenticated and delivered hereunder. All
Certificates shall be dated the date of their authentication.

     (b)  The following definitions apply for purposes of this Section
5.01: "Disqualified Organization" means any Person which is not a Permitted
Transferee, but does not include any "Pass-Through Entity" which owns or
holds a Residual Certificate and of which a Disqualified Organization,
directly or indirectly, may be a stockholder, partner or beneficiary; "Pass-
Through Entity" means any regulated investment company, real estate
investment trust, common trust fund, partnership, trust or estate, and any
organization to which Section 1381 of the Code applies; "Ownership
Interest" means, with respect to any Residual Certificate, any ownership or
security interest in such Residual Certificate, including any interest in a
Residual Certificate as the Holder thereof and any other interest therein
whether direct or indirect, legal or beneficial, as owner or as pledgee;
"Transfer" means any direct or indirect transfer or sale of, or directly or
indirectly transferring or selling any Ownership Interest in a Residual
Certificate; and "Transferee" means any Person who is acquiring by Transfer
any Ownership Interest in a Residual Certificate.

     (c)  Restrictions on Transfers of the Residual Certificates to
Disqualified Organizations are set forth in this Section 5.01(c).

(i)  Each Person who has or who acquires any Ownership Interest in a
Residual Certificate shall be deemed by the acceptance or acquisition of




<PAGE> 140

such Ownership Interest to have agreed to be bound by the following
provisions and to have irrevocably authorized the Trustee or its designee
under clause (iii)(A) below to deliver payments to a Person other than such
Person and to negotiate the terms of any mandatory sale under clause
(iii)(B) below and to execute all instruments of transfer and to do all
other things necessary in connection with any such sale. The rights of each
Person acquiring any Ownership Interest in a Residual Certificate are
expressly subject to the following provisions:
               (A)  Each Person holding or acquiring any Ownership Interest
          in a Residual Certificate shall be a Permitted Transferee and
          shall promptly notify the Trustee of any change or impending
          change in its status as a Permitted Transferee.

               (B)  In connection with any proposed Transfer of any
          Ownership Interest in a Residual Certificate to a U.S. Person,
          the Trustee shall require delivery to it, and shall not register
          the Transfer of any Residual Certificate until its receipt of (1)
          an affidavit and agreement (a "Transferee Affidavit and
          Agreement") attached hereto as Exhibit J from the proposed
          Transferee, in form and substance satisfactory to the Company,
          representing and warranting, among other things, that it is not a
          Non-U.S. Person, that such transferee is a Permitted Transferee,
          that it is not acquiring its Ownership Interest in the Residual
          Certificate that is the subject of the proposed Transfer as a
          nominee, trustee or agent for any Person who is not a Permitted
          Transferee, that for so long as it retains its Ownership Interest
          in a Residual Certificate, it will endeavor to remain a Permitted
          Transferee, and that it has reviewed the provisions of this
          Section 5.01(c) and agrees to be bound by them, and (2) a
          certificate, attached hereto as Exhibit I, from the Holder
          wishing to transfer the Residual Certificate, in form and
          substance satisfactory to the Company, representing and
          warranting, among other things, that no purpose of the proposed
          Transfer is to allow such Holder to impede the assessment or
          collection of tax.

               (C)  Notwithstanding the delivery of a Transferee Affidavit
          and Agreement by a proposed Transferee under clause (B) above, if
          the Trustee has actual knowledge that the proposed Transferee is
          not a Permitted Transferee, no Transfer of an Ownership Interest
          in a Residual Certificate to such proposed Transferee shall be
          effected.

               (D)  Each Person holding or acquiring any Ownership Interest
          in a Residual Certificate agrees by holding or acquiring such
          Ownership Interest (i) to require a Transferee Affidavit and
          Agreement from any other Person to whom such Person attempts to
          transfer its Ownership Interest and to provide a certificate to
          the Trustee in the form attached hereto as Exhibit J; (ii) to
          obtain the express written consent of the Company prior to any
          transfer of such Ownership Interest, which consent may be
          withheld in the Company's sole discretion; and (iii) to provide a




<PAGE> 141

          certificate to the Trustee in the form attached hereto as Exhibit
          I.

(ii) The Trustee shall register the Transfer of any Residual Certificate
only if it shall have received the Transferee Affidavit and Agreement, a
certificate of the Holder requesting such transfer in the form attached
hereto as Exhibit J and all of such other documents as shall have been
reasonably required by the Trustee as a condition to such registration.
          (iii)     (A)  If any "disqualified organization" (as defined in
          Section 860E(e)(5) of the Code) shall become a holder of a
          Residual Certificate, then the last preceding Permitted
          Transferee shall be restored, to the extent permitted by law, to
          all rights and obligations as Holder thereof retroactive to the
          date of registration of such Transfer of such Residual
          Certificate. If any Non-U.S. Person shall become a holder of a
          Residual Certificate, then the last preceding holder which is a
          U.S. Person shall be restored, to the extent permitted by law, to
          all rights and obligations as Holder thereof retroactive to the
          date of registration of the Transfer to such Non-U.S. Person of
          such Residual Certificate. If a transfer of a Residual
          Certificate is disregarded pursuant to the provisions of Treasury
          Regulations Section 1.860E-1 or Section 1.860G-3, then the last
          preceding Permitted Transferee shall be restored, to the extent
          permitted by law, to all rights and obligations as Holder thereof
          retroactive to the date of registration of such Transfer of such
          Residual Certificate. The Trustee shall be under no liability to
          any Person for any registration of Transfer of a Residual
          Certificate that is in fact not permitted by this Section 5.01(c)
          or for making any payments due on such Certificate to the holder
          thereof or for taking any other action with respect to such
          holder under the provisions of this Agreement.
               (B)  If any purported Transferee shall become a Holder of a
          Residual Certificate in violation of the restrictions in this
          Section 5.01(c) and to the extent that the retroactive
          restoration of the rights of the Holder of such Residual
          Certificate as described in clause (iii)(A) above shall be
          invalid, illegal or unenforceable, then the Company shall have
          the right, without notice to the Holder or any prior Holder of
          such Residual Certificate, to sell such Residual Certificate to a
          purchaser selected by the Company on such terms as the Company
          may choose. Such purported Transferee shall promptly endorse and
          deliver each Residual Certificate in accordance with the
          instructions of the Company. Such purchaser may be the Company
          itself or any affiliate of the Company. The proceeds of such
          sale, net of the commissions (which may include commissions
          payable to the Company or its affiliates), expenses and taxes
          due, if any, shall be remitted by the Company to such purported
          Transferee. The terms and conditions of any sale under this
          clause (iii)(B) shall be determined in the sole discretion of the
          Company, and the Company shall not be liable to any Person having
          an Ownership Interest in a Residual Certificate as a result of
          its exercise of such discretion.




<PAGE> 142

(iv) The Company, on behalf of the Trustee, shall make available, upon
written request from the Trustee, all information necessary to compute any
tax imposed (A) as a result of the Transfer of an Ownership Interest in a
Residual Certificate to any Person who is not a Permitted Transferee,
including the information regarding "excess inclusions" of such Residual
Certificates required to be provided to the Internal Revenue Service and
certain Persons as described in Treasury Regulation Section 1.860D-1(b)(5),
and (B) as a result of any regulated investment company, real estate
investment trust, common trust fund, partnership, trust, estate or
organizations described in Section 1381 of the Code having as among its
record holders at any time any Person who is not a Permitted Transferee.
Reasonable compensation for providing such information may be required by
the Company from such Person.
(v)  The provisions of this Section 5.01 set forth prior to this Section
(v) may be modified, added to or eliminated by the Company and the Trustee,
provided that there shall have been delivered to the Trustee the following:
               (A)  written notification from each of the Rating Agencies
          to the effect that the modification, addition to or elimination
          of such provisions will not cause such Rating Agency to downgrade
          its then-current Ratings of the Certificates; and
               (B)  an Opinion of Counsel, in form and substance
          satisfactory to the Company (as evidenced by a certificate of the
          Company), to the effect that such modification, addition to or
          absence of such provisions will not cause REMIC I, REMIC II and
          REMIC III to cease to qualify as a REMIC and will not create a
          risk that (1) REMIC I, REMIC II and REMIC III may be subject to
          an entity-level tax caused by the Transfer of any Residual
          Certificate to a Person which is not a Permitted Transferee or
          (2) a Certificateholder or another Person will be subject to a
          REMIC-related tax caused by the Transfer of a Residual
          Certificate to a Person which is not a Permitted Transferee.
(vi) The following legend shall appear on all Residual Certificates:
     ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE MAY BE
     MADE ONLY IF THE PROPOSED TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO
     THE COMPANY AND THE TRUSTEE THAT (1) SUCH TRANSFEREE IS NOT EITHER (A)
     THE UNITED STATES, ANY STATE OR POLITICAL SUBDIVISION THEREOF, ANY
     FOREIGN GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, OR ANY AGENCY OR
     INSTRUMENTALITY OF ANY OF THE FOREGOING, (B) ANY ORGANIZATION (OTHER
     THAN A COOPERATIVE DESCRIBED IN SECTION 521 OF THE CODE) WHICH IS
     EXEMPT FROM THE TAX IMPOSED BY CHAPTER 1 OF THE CODE UNLESS SUCH
     ORGANIZATION IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE CODE,
     (C) ANY ORGANIZATION DESCRIBED IN SECTION 1381(a)(2)(C) OF THE CODE
     (ANY SUCH PERSON DESCRIBED IN THE FOREGOING CLAUSES (A), (B), OR (C)
     BEING HEREINAFTER REFERRED TO AS A "DISQUALIFIED ORGANIZATION"), OR
     (D) AN AGENT OF A DISQUALIFIED ORGANIZATION AND (2) NO PURPOSE OF SUCH
     TRANSFER IS TO ENABLE THE TRANSFEROR TO IMPEDE THE ASSESSMENT OR
     COLLECTION OF TAX. SUCH AFFIDAVIT SHALL INCLUDE CERTAIN
     REPRESENTATIONS AS TO THE FINANCIAL CONDITION OF THE PROPOSED
     TRANSFEREE. NOTWITHSTANDING THE REGISTRATION IN THE CERTIFICATE
     REGISTER OF ANY TRANSFER, SALE OR OTHER DISPOSITION OF THIS CLASS [R-
     1] [R-2] [R-3] CERTIFICATE TO A DISQUALIFIED ORGANIZATION OR AN AGENT
     OF A DISQUALIFIED ORGANIZATION, SUCH REGISTRATION SHALL BE DEEMED TO




<PAGE> 143

     BE OF NO LEGAL FORCE OR EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE
     DEEMED TO BE A CERTIFICATEHOLDER FOR ANY PURPOSE HEREUNDER, INCLUDING,
     BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS CERTIFICATE.
     EACH HOLDER OF THE CLASS [R-1] [R-2] [R-3] CERTIFICATE BY ACCEPTANCE
     OF THIS CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE
     PROVISIONS OF THIS PARAGRAPH.
(vii)     The Tax Matters Person for each of REMIC I, REMIC II and REMIC
III, while not a Disqualified Organization, shall be the tax matters person
for the related REMIC within the meaning of Section 6231(a)(7) of the Code
and Treasury Regulation Section 1.860F-4(d).
     (d)  In the case of any Class B or Residual Certificates presented for
registration in the name of any Person, the Trustee shall require either
(i) an Opinion of Counsel acceptable to and in form and substance
satisfactory to the Trustee and the Company to the effect that the purchase
or holding of a Class B or Residual Certificate is permissible under
applicable law, will not constitute or result in a non-exempt prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code, and
will not subject the Trustee, the Master Servicer or the Company to any
obligation or liability (including obligations or liabilities under Section
406 of ERISA or Section 4975 of the Code) in addition to those undertaken
in this Agreement, which Opinion of Counsel shall not be an expense of the
Trustee, the Master Servicer or the Company or (ii) only in the case of a
Class B Certificate, an officer's certificate substantially in the form of
Exhibit N attached hereto acceptable to and in form and substance
satisfactory to the Trustee and the Company, which officer's certificate
shall not be an expense of the Trustee, the Master Servicer or the Company.

     (e)  No transfer, sale, pledge or other disposition of a Junior
Subordinate Certificate shall be made unless such transfer, sale, pledge or
other disposition is made in accordance with this Section 5.01(e) or
Section 5.01(f); provided that any transfer, sale, pledge or other
disposition of a Junior Subordinate Certificate shall be exempt from the
requirements of this Section 5.01(e) and Section 5.01(f) if each of the
Certificateholder desiring to effect such transfer and such
Certificateholder's transferee are among the following: (i) DLJ Mortgage
Capital, Inc., (ii) Donaldson, Lufkin & Jenrette Securities Corporation and
(iii) DLJ Mortgage Acceptance Corp. Each Person who, at any time, acquires
any ownership interest in any Junior Subordinate Certificate shall be
deemed by the acceptance or acquisition of such ownership interest to have
agreed to be bound by the following provisions of this Section 5.01(e) and
Section 5.01(f), as applicable. No transfer of a Junior Subordinate
Certificate shall be deemed to be made in accordance with this Section
5.01(e) unless such transfer is made pursuant to an effective registration
statement under the Securities Act or unless the Trustee is provided with
the certificates and an Opinion of Counsel, if required, on which the
Trustee may conclusively rely, which establishes or establish to the
Trustee's satisfaction that such transfer is exempt from the registration
requirements under the Securities Act, as follows:  In the event that a
transfer is to be made in reliance upon an exemption from the Securities
Act, the Trustee shall require, in order to assure compliance with the
Securities Act, that the Certificateholder desiring to effect such transfer
certify to the Trustee in writing, in substantially the form attached




<PAGE> 144

hereto as Exhibit F, the facts surrounding the transfer, with such
modifications to such Exhibit F as may be appropriate to reflect the actual
facts of the proposed transfer, and that the Certificateholder's proposed
transferee certify to the Trustee in writing, in substantially the form
attached hereto as Exhibit G, the facts surrounding the transfer, with such
modifications to such Exhibit G as may be appropriate to reflect the actual
facts of the proposed transfer. If such certificate of the proposed
transferee does not contain substantially the substance of Exhibit G, the
Trustee shall require an Opinion of Counsel satisfactory to it that such
transfer may be made without registration, which Opinion of Counsel shall
not be obtained at the expense of the Trustee, the REMIC I Trust Fund, the
REMIC II Trust Fund, the REMIC III Trust Fund or the Company. Such Opinion
of Counsel shall allow for the forwarding, and the Trustee shall forward, a
copy thereof to the Rating Agencies. Notwithstanding the foregoing, any
Junior Subordinate Certificate may be transferred, sold, pledged or
otherwise disposed of in accordance with the requirements set forth in
Section 5.01(f).

     (f)  To effectuate a Certificate transfer of a Junior Subordinate
Certificate in accordance with this Section 5.01(f), the proposed
transferee of such Certificate must provide the Trustee and the Company
with an investment letter substantially in the form of Exhibit L attached
hereto, which investment letter shall not be an expense of the Trustee or
the Company, and which investment letter states that, among other things,
such transferee (i) is a "qualified institutional buyer" as defined under
Rule 144A, acting for its own account or the accounts of other "qualified
institutional buyers" as defined under Rule 144A, and (ii) is aware that
the proposed transferor intends to rely on the exemption from registration
requirements under the Securities Act provided by Rule 144A.
Notwithstanding the foregoing, the proposed transferee of such Certificate
shall not be required to provide the Trustee or the Company with Annex 1 or
Annex 2 to the form of Exhibit L attached hereto if the Company so consents
prior to each such transfer. Such transfers shall be deemed to have
complied with the requirements of this Section 5.01(f). The Holder of a
Certificate desiring to effect such transfer does hereby agree to indemnify
the Trustee, the Company, and the Certificate Registrar against any
liability that may result if transfer is not made in accordance with this
Agreement.

Section 5.02.  Certificates Issuable in Classes; Distributions of Principal
and Interest; Authorized Denominations. The aggregate principal amount of
the Certificates that may be authenticated and delivered under this
Agreement is limited to the aggregate Principal Balance of the Mortgage
Loans as of the Cut-Off Date, as specified in the Preliminary Statement to
this Agreement, except for Certificates authenticated and delivered upon
registration of transfer of, or in exchange for, or in lieu of, other
Certificates pursuant to Section 5.03. Such aggregate principal amount
shall be allocated among one or more Classes having designations, types of
interests, initial per annum Certificate Interest Rates, initial Class
Principal Balances and Final Maturity Dates as specified in the Preliminary
Statement to this Agreement. The aggregate Percentage Interest of each
Class of Certificates of which the Class Principal Balance equals zero as




<PAGE> 145

of the Cut-Off Date that may be authenticated and delivered under this
Agreement is limited to 100%. Certificates shall be issued in Authorized
Denominations.
Section 5.03.  Registration of Transfer and Exchange of Certificates. The
Trustee shall cause to be maintained at one of its offices or at its
designated agent, a Certificate Register in which there shall be recorded
the name and address of each Certificateholder. Subject to such reasonable
rules and regulations as the Trustee may prescribe, the Certificate
Register shall be amended from time to time by the Trustee or its agent to
reflect notice of any changes received by the Trustee or its agent pursuant
to Section 10.06. The Trustee hereby appoints itself as the initial
Certificate Registrar.
     Upon surrender for registration of transfer of any Certificate to the
Trustee at the Corporate Trust Office of the Trustee or at the office of
State Street Bank and Trust Company, N.A., 61 Broadway, New York, New York
10006, Attention: Corporate Trust Window, or such other address or agency
as may hereafter be provided to the Master Servicer in writing by the
Trustee, the Trustee shall execute, and the Trustee or any Authenticating
Agent shall authenticate and deliver, in the name of the designated
transferee or transferees, one or more new Certificates of Authorized
Denominations of like Percentage Interest. At the option of the
Certificateholders, Certificates may be exchanged for other Certificates in
Authorized Denominations of like Percentage Interest, upon surrender of the
Certificates to be exchanged at any such office or agency. Whenever any
Certificates are so surrendered for exchange, the Trustee shall execute,
and the Trustee, or any Authenticating Agent, shall authenticate and
deliver, the Certificates which the Certificateholder making the exchange
is entitled to receive. Every Certificate presented or surrendered for
transfer shall (if so required by the Trustee or any Authenticating Agent)
be duly endorsed by, or be accompanied by a written instrument of transfer
in form satisfactory to the Trustee or any Authenticating Agent and duly
executed by, the Holder thereof or such Holder's attorney duly authorized
in writing.

     A reasonable service charge may be made for any such exchange or
transfer of Certificates, and the Trustee may require payment of a sum
sufficient to cover any tax or governmental charge that may be imposed in
connection with any exchange or transfer of Certificates.

     All Certificates surrendered for exchange or transfer shall be
cancelled by the Trustee or any Authenticating Agent.

Section 5.04.  Mutilated, Destroyed, Lost or Stolen Certificates. If (i)
any mutilated Certificate is surrendered to the Trustee or any
Authenticating Agent, or (ii) the Trustee or any Authenticating Agent
receives evidence to their satisfaction of the destruction, loss or theft
of any Certificate, and there is delivered to the Trustee or any
Authenticating Agent such security or indemnity as may be required by them
to save each of them harmless, then, in the absence of notice to the
Trustee or any Authenticating Agent that such Certificate has been acquired
by a bona fide purchaser, the Trustee shall execute and the Trustee or any
Authenticating Agent shall authenticate and deliver, in exchange for or in




<PAGE> 146

lieu of any such mutilated, destroyed, lost or stolen Certificate, a new
Certificate of like Percentage Interest. Upon the issuance of any new
Certificate under this Section 5.04, the Trustee or any Authenticating
Agent may require the payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in relation thereto and any other
expenses (including the fees and expenses of the Trustee or any
Authenticating Agent) connected therewith. Any replacement Certificate
issued pursuant to this Section 5.04 shall constitute complete and
indefeasible evidence of ownership in the REMIC III Trust Fund (or with
respect to the Class R-1 and Class R-2 Certificates, the residual ownership
interests in the REMIC I Trust Fund and REMIC II Trust Fund, respectively)
as if originally issued, whether or not the lost or stolen Certificate
shall be found at any time.
Section 5.05.  Persons Deemed Owners. The Company, the Master Servicer, the
Trustee and any agent of any of them may treat the Person in whose name any
Certificate is registered as the owner of such Certificate for the purpose
of receiving distributions pursuant to Section 4.01, Section 4.04 and
Section 4.05 and for all other purposes whatsoever, and neither the
Company, the Master Servicer, the Trustee, the Certificate Registrar nor
any agent of the Company, the Master Servicer or the Trustee shall be
affected by notice to the contrary.
Section 5.06.  Temporary Certificates. Upon the initial issuance of the
Certificates, the Trustee may execute, and the Trustee or any
Authenticating Agent shall authenticate and deliver, temporary Certificates
which are printed, lithographed, typewritten or otherwise produced, in any
Authorized Denomination, of the tenor of the definitive Certificates in
lieu of which they are issued and with such variations in form from the
forms of the Certificates set forth as Exhibits A, B, C and H hereto as the
Trustee's officers executing such Certificates may determine, as evidenced
by their execution of the Certificates.  Notwithstanding the foregoing, the
Certificates may remain in the form of temporary Certificates.
     If temporary Certificates are issued, the Trustee shall cause
definitive Certificates to be prepared within ten Business Days of the
Closing Date or as soon as practicable thereafter. After preparation of
definitive Certificates, the temporary Certificates shall be exchangeable
for definitive Certificates upon surrender of the temporary Certificates at
the office or agency of the Trustee to be maintained as provided in Section
5.10 hereof, without charge to the holder. Any tax or governmental charge
that may be imposed in connection with any such exchange shall be borne by
the Master Servicer. Upon surrender for cancellation of any one or more
temporary Certificates, the Trustee shall execute and the Trustee or any
Authenticating Agent shall authenticate and deliver in exchange therefor a
like principal amount of definitive Certificates of Authorized
Denominations. Until so exchanged, the temporary Certificates shall in all
respects be entitled to the same benefits under this Agreement as
definitive Certificates.

Section 5.07.  Book-Entry for Book-Entry Certificates. Notwithstanding the
foregoing, the Book-Entry Certificates, upon original issuance, shall be
issued in the form of one or more typewritten Certificates of Authorized
Denomination representing the Book-Entry Certificates, to be delivered to
DTC, the initial Clearing Agency, by, or on behalf of, the Company. The




<PAGE> 147

Book-Entry Certificates shall initially be registered on the Certificate
Register in the name of Cede & Co., the nominee of DTC, as the initial
Clearing Agency, and no Beneficial Holder shall receive a definitive
certificate representing such Beneficial Holder's interest in any Class of
Book-Entry Certificate, except as provided above and in Section 5.09. Each
Book-Entry Certificate shall bear the following legend:
     Unless this Certificate is presented by an authorized
     representative of The Depository Trust Company, a New York
     corporation ("DTC"), to the Company or its agent for registration
     of transfer, exchange, or payment, and any Certificate issued is
     registered in the name of Cede & Co. or such other name as is
     requested by an authorized representative of DTC (and any payment
     is made to Cede & Co. or to such other entity as is requested by
     an authorized representative of DTC), ANY TRANSFER, PLEDGE OR
     OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
     WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has
     an interest herein.

Unless and until definitive, fully registered Book-Entry Certificates (the
"Definitive Certificates") have been issued to the Beneficial Holders
pursuant to Section 5.09:
          (a)  the provisions of this Section 5.07 shall be in full force
     and effect with respect to the Book-Entry Certificates;

          (b)  the Master Servicer and the Trustee may deal with the
     Clearing Agency for all purposes with respect to the Book-Entry
     Certificates (including the making of distributions on the Book-Entry
     Certificates) as the sole Certificateholder;

          (c)  to the extent that the provisions of this Section 5.07
     conflict with any other provisions of this Agreement, the provisions
     of this Section 5.07 shall control; and

          (d)  the rights of the Beneficial Holders shall be exercised only
     through the Clearing Agency and the DTC Participants and shall be
     limited to those established by law and agreements between such
     Beneficial Holders and the Clearing Agency and/or the DTC
     Participants. Pursuant to the Depositary Agreement, unless and until
     Definitive Certificates are issued pursuant to Section 5.09, the
     initial Clearing Agency will make book-entry transfers among the DTC
     Participants and receive and transmit distributions of principal and
     interest on the related Class of Book-Entry Certificates to such DTC
     Participants.

     For purposes of any provision of this Agreement requiring or
permitting actions with the consent of, or at the direction of, Holders of
Book-Entry Certificates evidencing a specified Percentage Interest, such
direction or consent may be given by the Clearing Agency at the direction
of Beneficial Holders owning Book-Entry Certificates evidencing the
requisite Percentage Interest represented by the Book-Entry Certificates.
The Clearing Agency may take conflicting actions with respect to the Book-
Entry Certificates to the extent that such actions are taken on behalf of




<PAGE> 148

the Beneficial Holders.

Section 5.08.  Notices to Clearing Agency. Whenever notice or other
communication to the Certificateholders is required under this Agreement,
unless and until Definitive Certificates shall have been issued to the
related Certificateholders pursuant to Section 5.09, the Trustee shall give
all such notices and communications specified herein to be given to Holders
of the Book-Entry Certificates to the Clearing Agency which shall give such
notices and communications to the related DTC Participants in accordance
with its applicable rules, regulations and procedures.
Section 5.09.  Definitive Certificates. If (a) the Master Servicer notifies
the Trustee in writing that the Clearing Agency is no longer willing or
able to discharge properly its responsibilities under the Depositary
Agreement with respect to the Book-Entry Certificates and the Trustee or
the Master Servicer is unable to locate a qualified successor, (b) the
Master Servicer, at its option, advises the Trustee in writing that it
elects to terminate the book-entry system with respect to the Book-Entry
Certificates through the Clearing Agency or (c) after the occurrence of an
Event of Default, Certificateholders holding Book-Entry Certificates
evidencing Percentage Interests aggregating not less than 66% of the
aggregate Class Principal Balance of such Certificates advise the Trustee
and the Clearing Agency through DTC Participants in writing that the
continuation of a book-entry system with respect to the Book-Entry
Certificates through the Clearing Agency is no longer in the best interests
of the Certificateholders with respect to such Certificates, the Trustee
shall notify all Certificateholders of Book-Entry Certificates of the
occurrence of any such event and of the availability of Definitive
Certificates. Upon surrender to the Trustee of the Book-Entry Certificates
by the Clearing Agency, accompanied by registration instructions from the
Clearing Agency for registration, the Trustee shall execute and the Trustee
or any Authenticating Agent shall authenticate and deliver the Definitive
Certificates. Neither the Company, the Master Servicer nor the Trustee
shall be liable for any delay in delivery of such instructions and may
conclusively rely on, and shall be protected in relying on, such
instructions. Upon the issuance of Definitive Certificates for all of the
Certificates all references herein to obligations imposed upon or to be
performed by the Clearing Agency shall be deemed to be imposed upon and
performed by the Trustee, to the extent applicable with respect to such
Definitive Certificates, and the Trustee shall recognize the Holders of
Definitive Certificates as Certificateholders hereunder.
Section 5.10.  Office for Transfer of Certificates. The Trustee shall
maintain in Massachusetts and in New York, New York, an office or agency
where Certificates may be surrendered for registration of transfer or
exchange. The Corporate Trust Office and State Street Bank and Trust
Company, N.A., 61 Broadway, New York, NY 10006, Attention: Corporate Trust
Window are initially designated for said purposes.

                                ARTICLE VI
                    The Company and the Master Servicer

Section 6.01.  Liability of the Company and the Master Servicer. The
Company and the Master Servicer shall be liable in accordance herewith only




<PAGE> 149

to the extent of the obligations specifically imposed upon and undertaken
by the Company or the Master Servicer, as applicable, herein.
Section 6.02.  Merger or Consolidation of the Company, or the Master
Servicer. Any corporation into which the Company or the Master Servicer may
be merged or consolidated, or any corporation resulting from any merger,
conversion or consolidation to which the Company or the Master Servicer
shall be a party, or any corporation succeeding to the business of the
Company or the Master Servicer, shall be the successor of the Company or
the Master Servicer hereunder, without the execution or filing of any paper
or any further act on the part of any of the parties hereto, anything
herein to the contrary notwithstanding.
Section 6.03.  Limitation on Liability of the Company, the Master Servicer
and Others. Neither the Company nor the Master Servicer nor any of the
directors, officers, employees or agents of the Company or the Master
Servicer shall be under any liability to the Trust Fund or the REMIC I,
REMIC II or REMIC III Trust Fund or the Certificateholders for any action
taken by such Person or by a Servicer or for such Person's or Servicer's
refraining from the taking of any action in good faith pursuant to this
Agreement, or for errors in judgment; provided, however, that this
provision shall not protect the Company, the Master Servicer or any such
Person against any liability which would otherwise be imposed by reason of
willful misfeasance, bad faith or gross negligence in the performance of
duties or by reason of reckless disregard of duties and obligations
hereunder. The Company, the Master Servicer and any director, officer,
employee or agent of the Company or the Master Servicer may rely in good
faith on any document of any kind properly executed and submitted by any
Person respecting any matters arising hereunder. The Company, the Master
Servicer and any director, officer, employee or agent of the Company or the
Master Servicer shall be indemnified by the Trust Fund and held harmless
against any loss, liability or expense incurred in connection with any
legal action relating to this Agreement or the Certificates, other than any
loss, liability or expense relating to any Mortgage Loan (other than as
otherwise permitted in this Agreement) or incurred by reason of willful
misfeasance, bad faith or gross negligence in the performance of duties
hereunder or by reason of reckless disregard of obligations and duties
hereunder. The Company and the Master Servicer shall not be under any
obligation to appear in, prosecute or defend any legal action which is not
incidental to its duties to service the Mortgage Loans in accordance with
this Agreement and which in its opinion may involve it in any expense or
liability; provided, however, that the Company or the Master Servicer may
in its discretion undertake any such action which it may deem necessary or
desirable with respect to the Mortgage Loans, this Agreement, the
Certificates or the rights and duties of the parties hereto and the
interests of the Certificateholders hereunder. In such event, the legal
expenses and costs of such action and any liability resulting therefrom
shall be expenses, costs and liabilities of the Trust Fund and the Company
and the Master Servicer shall be entitled to be reimbursed therefor out of
the Certificate Account, as provided by Section 3.05.
Section 6.04.  The Company and the Master Servicer not to Resign. The
Company shall not resign from the obligations and duties (including,
without limitation, its obligations and duties as initial Master Servicer)
hereby imposed on it except upon determination that its duties hereunder




<PAGE> 150

are no longer permissible under applicable law. Any successor Master
Servicer shall not resign from the obligations and duties hereby imposed on
it except upon determination that its duties hereunder are no longer
permissible under applicable law. Any such determination permitting the
resignation of the Company or any successor Master Servicer shall be
evidenced by an Opinion of Counsel to such effect delivered to the Trustee.
No such resignation shall become effective until the Trustee or a successor
Master Servicer shall have assumed the Master Servicer's responsibilities
and obligations in accordance with Section 7.02 hereof.
     If the Company is no longer acting as Master Servicer, then the
successor Master Servicer shall give prompt written notice to the Company
of any information received by such successor Master Servicer which affects
or relates to an ongoing obligation or right of the Company under this
Agreement.

Section 6.05.  Trustee Access. The Master Servicer shall afford the Company
and the Trustee, upon reasonable notice, during normal business hours
access to all records maintained by the Master Servicer, in respect of its
rights and obligations hereunder and access to such of its officers as are
responsible for such obligations.  Upon reasonable request, the Master
Servicer, shall furnish the Company and the Trustee with its most recent
financial statements (or, for so long as the Company is the Master
Servicer, the most recent consolidated financial statements for the Company
appearing in the audited financial statements of PNC Bank Corp., or the
entity with whose financial statements the financial statements of the
Company are consolidated) and such other information as it possesses, and
which it is not prohibited by law or, to the extent applicable, binding
obligations to third parties with respect to confidentiality from
disclosing, regarding its business, affairs, property and condition,
financial or otherwise.

                                ARTICLE VII
                                  Default

Section 7.01.  Events of Default. (a) In case one or more of the following
Events of Default by the Master Servicer or by a successor Master Servicer
shall occur and be continuing, that is to say:
(i)  Any failure by the Master Servicer to deposit into the Certificate
Account any payment required to be deposited therein by the Master Servicer
under the terms of this Agreement which continues unremedied for a period
of ten days after the date upon which written notice of such failure,
requiring the same to be remedied, shall have been given to the Master
Servicer by the Trustee or to the Master Servicer and the Trustee by the
Holders of Certificates evidencing Percentage Interests aggregating not
less than 25% of the REMIC III Trust Fund; or
(ii) Failure on the part of the Master Servicer duly to observe or perform
in any material respect any other of the covenants or agreements on the
part of the Master Servicer contained in the Certificates or in this
Agreement which continues unremedied for a period of 60 days after the date
on which written notice of such failure, requiring the same to be remedied,
shall have been given to the Master Servicer by the Trustee, or to the
Master Servicer and the Trustee by the Holders of Certificates evidencing




<PAGE> 151

Percentage Interests aggregating not less than 25% of the REMIC III Trust
Fund; or
(iii)     A decree or order of a court or agency or supervisory authority
having jurisdiction in the premises for the appointment of a trustee in
bankruptcy, conservator or receiver or liquidator in any bankruptcy,
insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceedings, or for the winding-up or liquidation of its affairs,
shall have been entered against the Master Servicer and such decree or
order shall have remained in force undischarged or unstayed for a period of
60 days; or
(iv) The Master Servicer shall consent to the appointment of a trustee in
bankruptcy, conservator or receiver or liquidator in any bankruptcy,
insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceedings of or relating to the Master Servicer or of or relating
to all or substantially all of its property; or
(v)  The Master Servicer shall admit in writing its inability to pay its
debts generally as they become due, file a petition to take advantage of
any applicable bankruptcy, insolvency or reorganization statute, make an
assignment for the benefit of its creditors, or voluntarily suspend payment
of its obligations; or
(vi) Any failure of the Master Servicer to make any Monthly P&I Advance
(other than a Nonrecoverable Advance) which continues unremedied at the
opening of business on the Distribution Date in respect of which such
Monthly P&I Advance was to have been made;
then, and in each and every such case, so long as an Event of Default shall
not have been remedied, either the Trustee, or the Holders of Certificates
evidencing Percentage Interests aggregating not less than 25% of the REMIC
III Trust Fund, by notice in writing to the Company and the Master Servicer
(and to the Trustee if given by the Certificateholders, in which case such
notice shall set forth evidence reasonably satisfactory to the Trustee that
such Event of Default has occurred and shall not have been remedied) may
terminate all of the rights (other than its right to reimbursement for
advances) and obligations of the Master Servicer, including its right to
the Master Servicing Fee, under this Agreement and in and to the Mortgage
Loans and the proceeds thereof, if any. Such determination shall be final
and binding. On or after the receipt by the Master Servicer of such written
notice, all authority and power of the Master Servicer under this
Agreement, whether with respect to the Certificates or the Mortgage Loans
or otherwise, shall pass to and be vested in the Trustee pursuant to and
under this Section 7.01; and, without limitation, the Trustee is hereby
authorized and empowered to execute and deliver, on behalf of the Master
Servicer, as attorney-in-fact or otherwise, any and all documents and other
instruments, and to do or accomplish all other acts or things necessary or
appropriate to effect the purposes of such notice of termination, whether
to complete the transfer and endorsement or assignment of the Mortgage
Loans and related documents, or otherwise. The Master Servicer agrees to
cooperate with the Trustee in effecting the termination of the Master
Servicer's responsibilities and rights hereunder, including, without
limitation, the transfer to the Trustee for administration by it of all
cash amounts which shall at the time be credited by the Master Servicer to
the Certificate Account or thereafter be received with respect to the
Mortgage Loans.




<PAGE> 152

     Notwithstanding the foregoing, if an Event of Default described in
clause (vi) of this Section 7.01(a) shall occur, the Trustee shall, by
notice in writing to the Master Servicer, which may be delivered by
telecopy, immediately suspend all of the rights and obligations of the
Master Servicer thereafter arising under this Agreement, but without
prejudice to any rights it may have as a Certificateholder or to
reimbursement of Monthly P&I Advances and other advances of its own funds,
and the Trustee shall act as provided in Section 7.02 to carry out the
duties of the Master Servicer, including the obligation to make any Monthly
P&I Advance the nonpayment of which was an Event of Default described in
clause (vi) of this Section 7.01(a). Any such action taken by the Trustee
must be prior to the distribution on the relevant Distribution Date. If the
Master Servicer shall within two Business Days following such suspension
remit to the Trustee the amount of any Monthly P&I Advance the nonpayment
of which by the Master Servicer was an Event of Default described in
clause (vi) of this Section 7.01(a), the Trustee, subject to the last
sentence of this paragraph, shall permit the Master Servicer to resume its
rights and obligations as Master Servicer hereunder. The Master Servicer
agrees that it will reimburse the Trustee for actual, necessary and
reasonable costs incurred by the Trustee because of action taken pursuant
to clause (vi) of this Section 7.01(a). The Master Servicer agrees that if
an Event of Default as described in clause (vi) of this Section 7.01(a)
shall occur more than two times in any twelve month period, the Trustee
shall be under no obligation to permit the Master Servicer to resume its
rights and obligations as Master Servicer hereunder.

     (b)  In case one or more of the following Events of Default by the
Company shall occur and be continuing, that is to say:

(i)  Failure on the part of the Company duly to observe or perform in any
material respect any of the covenants or agreements on the part of the
Company contained in the Certificates or in this Agreement which continues
unremedied for a period of 60 days after the date on which written notice
of such failure, requiring the same to be remedied, shall have been given
to the Company by the Trustee, or to the Company and the Trustee by the
Holders of Certificates evidencing Percentage Interests aggregating not
less than 25% of the REMIC III Trust Fund; or
(ii) A decree or order of a court or agency or supervisory authority having
jurisdiction in the premises for the appointment of a trustee in
bankruptcy, conservator or receiver or liquidator in any bankruptcy,
insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceedings, or for the winding-up or liquidation of its affairs,
shall have been entered against the Company and such decree or order shall
have remained in force undischarged or unstayed for a period of 60 days; or
(iii)     The Company shall consent to the appointment of a trustee in
bankruptcy, conservator or receiver or liquidator in any bankruptcy,
insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceedings of or relating to the Company or of or relating to all
or substantially all of its property; or
(iv) The Company shall admit in writing its inability to pay its debts
generally as they become due, file a petition to take advantage of any
applicable bankruptcy, insolvency or reorganization statute, make an




<PAGE> 153

assignment for the benefit of creditors, or voluntarily suspend payment of
its obligations;
then, and in each and every such case, so long as such Event of Default
shall not have been remedied, the Holders of Certificates evidencing
Percentage Interests aggregating not less than 25% of the REMIC III Trust
Fund, by notice in writing to the Company and the Trustee, may direct the
Trustee in accordance with Section 10.03 to institute an action, suit or
proceeding in its own name as Trustee hereunder to enforce the Company's
obligations hereunder.
     (c)  In any circumstances in which this Agreement states that
Certificateholders owning Certificates evidencing a certain percentage
Percentage Interest in the REMIC III Trust Fund may take certain action,
such action shall be taken by the Trustee, but only if the requisite
percentage of Certificateholders required under this Agreement for taking
like action or giving like instruction to the Trustee under this Agreement
shall have so directed the Trustee in writing.

Section 7.02.  Trustee to Act; Appointment of Successor. On and after the
time the Master Servicer receives a notice of termination pursuant to
Section 7.01, the Trustee shall be the successor in all respects to the
Master Servicer under this Agreement and under the Selling and Servicing
Contracts with respect to the Mortgage Loans in the Mortgage Pool and with
respect to the transactions set forth or provided for herein and shall have
all the rights and powers and be subject to all the responsibilities,
duties and liabilities relating thereto arising after the Master Servicer
receives such notice of termination placed on the Master Servicer by the
terms and provisions hereof and thereof, and shall have the same
limitations on liability herein granted to the Master Servicer; provided,
that the Trustee shall not under any circumstances be responsible for any
representations and warranties or any Purchase Obligation of the Company or
any liability incurred by the Master Servicer at or prior to the time the
Master Servicer was terminated as Master Servicer and the Trustee shall not
be obligated to make a Monthly P&I Advance if it is prohibited by law from
so doing. As compensation therefor, the Trustee shall be entitled to all
funds relating to the Mortgage Loans which the Master Servicer would have
been entitled to retain or to withdraw from the Certificate Account if the
Master Servicer had continued to act hereunder, except for those amounts
due to the Master Servicer as reimbursement for advances previously made or
amounts previously expended and are otherwise reimbursable hereunder.
Notwithstanding the above, the Trustee may, if it shall be unwilling to so
act, or shall if it is unable to so act, appoint, or petition a court of
competent jurisdiction to appoint, any established housing and home finance
institution having a net worth of not less than $10,000,000 as the
successor to the Master Servicer hereunder in the assumption of all or any
part of the responsibilities, duties or liabilities of the Master Servicer
hereunder. Pending any such appointment, the Trustee is obligated to act in
such capacity. In connection with such appointment and assumption, the
Trustee may make such arrangements for the compensation of such successor
out of payments on Mortgage Loans as it and such successor shall agree;
provided, however, that no such compensation shall, together with the
compensation to the Trustee, be in excess of that permitted the Master
Servicer hereunder. The Trustee and such successor shall take such actions,




<PAGE> 154

consistent with this Agreement, as shall be necessary to effectuate any
such succession.
Section 7.03.  Notification to Certificateholders. Upon any such
termination or appointment of a successor to the Master Servicer, the
Trustee shall give prompt written notice thereof to Certificateholders at
their respective addresses appearing in the Certificate Register.

                               ARTICLE VIII
                          Concerning the Trustee

Section 8.01.  Duties of Trustee.
     (a)  The Trustee, prior to the occurrence of an Event of Default and
after the curing of all Events of Default which may have occurred,
undertakes to perform such duties and only such duties as are specifically
set forth in this Agreement. In case an Event of Default has occurred
(which has not been cured or waived) the Trustee shall exercise such of the
rights and powers vested in it by this Agreement, and use the same degree
of care and skill in its exercise as a prudent person would exercise or use
under the circumstances in the conduct of such person's own affairs.

     (b)  The Trustee, upon receipt of all resolutions, certificates,
statements, opinions, reports, documents, orders or other instruments
furnished to the Trustee which are specifically required to be furnished
pursuant to any provision of this Agreement, shall examine them to
determine whether they are in the form required by this Agreement;
provided, however, that the Trustee shall not be responsible for the
accuracy or content of any such certificate, statement, opinion, report, or
other order or instrument furnished by the Company or Master Servicer to
the Trustee pursuant to this Agreement.

     (c)  No provision of this Agreement shall be construed to relieve the
Trustee from liability for its own negligent action, its own negligent
failure to act or its own willful misconduct; provided, however, that:

(i)  Prior to the occurrence of an Event of Default and after the curing of
all such Events of Default which may have occurred, the duties and
obligations of the Trustee shall be determined solely by the express
provisions of this Agreement,
(ii) the Trustee shall not be liable except for the performance of such
duties and obligations as are specifically set forth in this Agreement, no
implied covenants or obligations shall be read into this Agreement against
the Trustee, and, in the absence of bad faith on the part of the Trustee,
the Trustee may conclusively rely, as to the truth of the statements and
the correctness of the opinions expressed therein, upon any certificates or
opinions furnished to the Trustee and conforming to the requirements of
this Agreement; and
(iii)     The Trustee shall not be personally liable with respect to any
action taken or omitted to be taken by it in good faith in accordance with
the direction of the Certificateholders holding Certificates which evidence
Percentage Interests aggregating not less than 25% of the REMIC III Trust
Fund relating to the time, method and place of conducting any proceeding
for any remedy available to the Trustee, or relating to the exercise of any




<PAGE> 155

trust or power conferred upon the Trustee under this Agreement.
     (d)  Within ten days after the occurrence of any Event of Default
known to the Trustee, the Trustee shall transmit by mail to the Rating
Agencies notice of each Event of Default. Within 90 days after the
occurrence of any Event of Default known to the Trustee, the Trustee shall
transmit by mail to all Certificateholders (with a copy to the Rating
Agencies) notice of each Event of Default, unless such Event of Default
shall have been cured or waived; provided, however, the Trustee shall be
protected in withholding such notice if and so long as a Responsible
Officer of the Trustee in good faith determines that the withholding of
such notice is in the best interests of the Certificateholders; and
provided, further, that in the case of any Event of Default of the
character specified in Section 7.01(i) and Section 7.01(ii) no such notice
to Certificateholders or to the Rating Agencies shall be given until at
least 30 days after the occurrence thereof.

Section 8.02.  Certain Matters Affecting the Trustee. Except as otherwise
provided in Section 8.01:
(i)  The Trustee may request and rely upon and shall be protected in acting
or refraining from acting upon any resolution, Officer's Certificate,
certificate of auditors or any other certificate, statement, instrument,
opinion, report, notice, request, consent, order, approval, bond or other
paper or document believed by it to be genuine and to have been signed or
presented by the proper party or parties;
(ii) The Trustee may consult with counsel and any Opinion of Counsel shall
be full and complete authorization and protection in respect of any action
taken or suffered or omitted by it hereunder in good faith and in
accordance with such Opinion of Counsel;
(iii)     The Trustee shall not be personally liable for any action taken
or omitted by it in good faith and reasonably believed by it to be
authorized or within the discretion or rights or powers conferred upon it
by this Agreement;
(iv) Prior to the occurrence of an Event of Default hereunder and after the
curing of all Events of Default which may have occurred, the Trustee shall
not be bound to make any investigation into the facts or matters stated in
any resolution, certificate, statement, instrument, opinion, report,
notice, request, consent, order, approval, bond or other paper or document,
unless requested in writing to do so by the Holders of Certificates
evidencing Percentage Interests aggregating not less than 25% of the REMIC
III Trust Fund; provided, however, that if the payment within a reasonable
time to the Trustee of the costs, expenses or liabilities likely to be
incurred by it in the making of such investigation is, in the opinion of
the Trustee, not reasonably assured to the Trustee by the security, if any,
afforded to it by the terms of this Agreement, the Trustee may require
reasonable indemnity against such expense or liability as a condition to
proceeding;
(v)  The Trustee may execute the trust or any of the powers hereunder or
perform any duties hereunder either directly or by or through agents or
attorneys;
(vi) The Trustee shall not be deemed to have knowledge or notice of any
matter, including without limitation an Event of Default, unless actually
known by a Responsible Officer, or unless written notice thereof




<PAGE> 156

referencing this Agreement or the Certificates is received at the Corporate
Trust Office at the address set forth in Section 10.06; and
(vii)     In no event shall the Trustee be held liable for acts or
omissions of the Master Servicer (excepting the Trustee's own actions as
Master Servicer).   No provision of this Agreement shall require the
Trustee to expend or risk its own funds or otherwise incur any financial
liability in the performance of any of its duties hereunder (except for the
giving of required notices), or in the exercise of any of its rights or
powers, if it shall have reasonable grounds for believing the repayment of
such funds or adequate indemnity against such risk or liability is not
reasonably assured to it.
Section 8.03.  Trustee Not Liable for Certificates or Mortgage Loans. The
recitals contained herein (other than those relating to the due
organization, power and authority of the Trustee) and in the Certificates
(other than the execution of, and certificate of authentication on, the
Certificates) shall be taken as the statements of the Company and the
Trustee assumes no responsibility for their correctness. The Trustee makes
no representations as to the validity or sufficiency of this Agreement or
of the Certificates or any Mortgage Loan. The Trustee shall not be
accountable for the use or application by the Company of any of the
Certificates or of the proceeds of such Certificates, or for the use or
application of any funds paid to the Master Servicer, the Servicers or the
Company in respect of the Mortgage Loans or deposited into the Custodial
Accounts for P&I, any Buydown Fund Account, or the Custodial Accounts for
P&I by any Servicer or into the Investment Account, or the Certificate
Account by the Master Servicer or the Company.
Section 8.04.  Trustee May Own Certificates. The Trustee or any agent or
affiliate of the Trustee, in its individual or any other capacity, may
become the owner or pledgee of Certificates with the same rights it would
have if it were not Trustee.
Section 8.05.  The Master Servicer to Pay Trustee's Fees and Expenses.
Subject to any separate written agreement with the Trustee, the Master
Servicer covenants and agrees to, and the Master Servicer shall, pay the
Trustee from time to time, and the Trustee shall be entitled to payment,
for all services rendered by it in the execution of the trust hereby
created and in the exercise and performance of any of the powers and duties
hereunder of the Trustee. Except as otherwise expressly provided herein,
the Master Servicer shall pay or reimburse the Trustee upon its request for
all reasonable expenses and disbursements incurred or made by the Trustee
in accordance with any of the provisions of this Agreement and indemnify
the Trustee from any loss, liability or expense incurred by it hereunder
(including the reasonable compensation and the expenses and disbursements
of its counsel and of all persons not regularly in its employ) except any
such expense or disbursement as may arise from its negligence or bad faith.
Such obligation shall survive the termination of this Agreement or
resignation or removal of the Trustee. The Company shall, at its expense,
prepare or cause to be prepared all federal and state income tax and
franchise tax and information returns relating to the REMIC I Trust Fund,
the REMIC II Trust Fund or the REMIC III Trust Fund required to be prepared
or filed by the Trustee and shall indemnify the Trustee for any liability
of the Trustee arising from any error in such returns.
Section 8.06.  Eligibility Requirements for Trustee. The Trustee hereunder




<PAGE> 157

shall at all times be (i) an institution insured by the FDIC, (ii) a
corporation or association organized and doing business under the laws of
the United States of America or of any state, authorized under such laws to
exercise corporate trust powers, having a combined capital and surplus of
not less than $50,000,000 and subject to supervision or examination by
federal or state authority and (iii) acceptable to the Rating Agencies. If
such corporation or association publishes reports of condition at least
annually, pursuant to law or to the requirements of any aforementioned
supervising or examining authority, then for the purposes of this Section
8.06, the combined capital and surplus of such corporation shall be deemed
to be its combined capital and surplus as set forth in its most recent
report of condition so published. In case at any time the Trustee shall
cease to be eligible in accordance with the provisions of this Section
8.06, the Trustee shall resign immediately in the manner and with the
effect specified in Section 8.07.
Section 8.07.  Resignation and Removal of Trustee. The Trustee may at any
time resign and be discharged from the trusts hereby created by giving
written notice thereof to the Master Servicer. Upon receiving such notice
of resignation, the Master Servicer shall promptly appoint a successor
trustee by written instrument, in duplicate, one copy of which instrument
shall be delivered to the resigning Trustee and one copy to the successor
trustee. If no successor trustee shall have been so appointed and shall
have accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor trustee.
     If at any time the Trustee shall cease to be eligible in accordance
with the provisions of Section 8.06 and shall fail to resign after written
request therefor by the Master Servicer, or if at any time the Trustee
shall become incapable of acting, or shall be adjudged bankrupt or
insolvent, or a receiver of the Trustee or of its property shall be
appointed, or any public officer shall take charge or control of the
Trustee or of its property or affairs for the purpose of rehabilitation,
conservation or liquidation, then the Master Servicer may remove the
Trustee and appoint a successor trustee by written instrument, in
duplicate, one copy of which instrument shall be delivered to the Trustee
so removed, one copy to the successor.

     The Holders of Certificates evidencing Percentage Interests
aggregating more than 50% of the REMIC III Trust Fund may at any time
remove the Trustee and appoint a successor trustee by written instrument or
instruments, in triplicate, signed by such Holders or their attorneys in-
fact duly authorized, one complete set of which instruments shall be
delivered to the Master Servicer, one complete set to the Trustee so
removed and one complete set to the successor so appointed.

     Any resignation or removal of the Trustee and appointment of a
successor trustee pursuant to any of the provisions of this Section 8.07
shall become effective upon acceptance of appointment by the successor
trustee as provided in Section 8.08. Any expenses associated with the
resignation of the Trustee shall be borne by the Trustee, and any expenses
associated with the removal of the Trustee shall be borne by the Master
Servicer.




<PAGE> 158


Section 8.08.  Successor Trustee. Any successor trustee appointed as
provided in Section 8.07 shall execute, acknowledge and deliver to the
Master Servicer and to its predecessor trustee an instrument accepting such
appointment hereunder, and thereupon the resignation or removal of the
predecessor trustee shall become effective and such successor trustee,
without any further act, deed or conveyance, shall become fully vested with
all the rights, powers, duties and obligations of its predecessor
hereunder, with like effect as if originally named as Trustee herein. The
predecessor shall deliver to the successor trustee all Mortgage Files,
related documents, statements and all other property held by it hereunder,
and the Master Servicer and the predecessor trustee shall execute and
deliver such instruments and do such other things as may reasonably be
required for more fully and certainly vesting and confirming in the
successor trustee all such rights, powers, duties and obligations.
     No successor trustee shall accept appointment as provided in this
Section 8.08 unless at the time of such appointment such successor trustee
shall be eligible under the provisions of Section 8.06.

     Upon acceptance of appointment by a successor trustee as provided in
this Section 8.08, the Master Servicer shall mail notice of the succession
of such trustee hereunder to (i) all Certificateholders at their addresses
as shown in the Certificate Register and (ii) the Rating Agencies. If the
Master Servicer fails to mail such notice within ten days after acceptance
of appointment by the successor trustee, the successor trustee shall cause
such notice to be mailed.

Section 8.09.  Merger or Consolidation of Trustee. Any corporation or
association into which the Trustee may be merged or converted or with which
it may be consolidated, or any corporation resulting from any merger,
conversion or consolidation to which the Trustee shall be a party, or any
corporation succeeding to the corporate trust business of the Trustee,
shall be the successor of the Trustee hereunder, provided such resulting or
successor corporation shall be eligible under the provisions of Section
8.06, without the execution or filing of any paper or any further act on
the part of any of the parties hereto, anything herein to the contrary
notwithstanding.
Section 8.10.  Appointment of Co-Trustee or Separate Trustee.
Notwithstanding any other provisions hereof, at any time, for the purpose
of meeting any legal requirements of any jurisdiction in which any part of
the REMIC I Trust Fund, the REMIC II Trust Fund or the REMIC III Trust Fund
may at the time be located, the Master Servicer and the Trustee acting
jointly shall have the power and shall execute and deliver all instruments
to appoint one or more Persons approved by the Trustee to act as co-trustee
or co-trustees, jointly with the Trustee, or separate trustee or separate
trustees, of all or any part of the REMIC I Trust Fund, the REMIC II Trust
Fund or the REMIC III Trust Fund and to vest in such Person or Persons, in
such capacity, such title to the REMIC I Trust Fund, the REMIC II Trust
Fund or the REMIC III Trust Fund, or any part thereof, and, subject to the
other provisions of this Section 8.10, such powers, duties, obligations,
rights and trusts as the Master Servicer and the Trustee may consider
necessary or desirable; provided, that the Trustee shall remain liable for
all of its obligations and duties under this Agreement. If the Master




<PAGE> 159

Servicer shall not have joined in such appointment within 15 days after the
receipt by it of a request so to do, or in case an Event of Default shall
have occurred and be continuing, the Trustee alone shall have the power to
make such appointment; provided, that the Trustee shall remain liable for
all of its obligations and duties under this Agreement. No co-trustee or
separate trustee hereunder shall be required to meet the terms of
eligibility as a successor trustee under Section 8.06 hereunder and no
notice to Certificateholders of the appointment of co-trustee(s) or
separate trustee(s) shall be required under Section 8.08 hereof.
     In the case of any appointment of a co-trustee or separate trustee
pursuant to this Section 8.10, all rights, powers, duties and obligations
conferred or imposed upon the Trustee shall be conferred or imposed upon
and exercised or performed by the Trustee and such separate trustee or co-
trustee jointly and severally, except to the extent that under any law of
any jurisdiction in which any particular act or acts are to be performed by
the Trustee (whether as Trustee hereunder or as successor to the Master
Servicer hereunder), the Trustee shall be incompetent or unqualified to
perform such act or acts, in which event such rights, powers, duties and
obligations (including the holding of title to the REMIC I Trust Fund, the
REMIC II Trust Fund or the REMIC III Trust Fund or any portion thereof in
any such jurisdiction) shall be exercised and performed by such separate
trustee or co-trustee at the direction of the Trustee.

     Any notice, request or other writing given to the Trustee shall be
deemed to have been given to each of the then separate trustee(s) and co-
trustee(s), as effectively as if given to each of them. Every instrument
appointing any separate trustee(s) or co-trustee(s) shall refer to this
Agreement and the conditions of this Article VIII. Each separate trustee
and co-trustee, upon its acceptance of the trusts conferred, shall be
vested with the estates or property specified in its instrument of
appointment, either jointly with the Trustee or separately, as may be
provided therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating to the
conduct of, affecting the liability of, or affording protection to, the
Trustee. Every such instrument shall be filed with the Trustee.

     Any separate trustee or co-trustee may, at any time, constitute the
Trustee its agent or attorney-in-fact, with full power and authority, to
the extent not prohibited by law, to do any lawful act under or in respect
of this Agreement on its behalf and in its name. If any separate trustee or
co-trustee shall die, become incapable of acting, resign or be removed, all
of its estates, properties, rights, remedies and the trust shall vest in
and be exercised by the Trustee, to the extent permitted by law, without
the appointment of a new or successor trustee.

Section 8.11.  Authenticating Agents. The Trustee may appoint one or more
Authenticating Agents which shall be authorized to act on behalf of the
Trustee in authenticating Certificates. Wherever reference is made in this
Agreement to the authentication of Certificates by the Trustee or the
Trustee's certificate of authentication, such reference shall be deemed to
include authentication on behalf of the Trustee by an Authenticating Agent
and a certificate of authentication executed on behalf of the Trustee by an




<PAGE> 160

Authenticating Agent. Each Authenticating Agent must be acceptable to the
Master Servicer and must be a corporation or banking association organized
and doing business under the laws of the United States of America or of any
state, having a principal office and place of business in New York, New
York, having a combined capital and surplus of at least $15,000,000,
authorized under such laws to do a trust business and subject to
supervision or examination by federal or state authorities.
     Any corporation into which any Authenticating Agent may be merged or
converted or with which it may be consolidated, or any corporation
resulting from any merger, conversion or consolidation to which any
Authenticating Agent shall be a party, or any corporation succeeding to the
corporate agency business of any Authenticating Agent, shall continue to be
the Authenticating Agent so long as it shall be eligible in accordance with
the provisions of the first paragraph of this Section 8.11 without the
execution or filing of any paper or any further act on the part of the
Trustee or the Authenticating Agent.

     Any Authenticating Agent may at any time resign by giving written
notice of resignation to the Trustee and to the Master Servicer. The
Trustee may, upon prior written approval of the Master Servicer, at any
time terminate the agency of any Authenticating Agent by giving written
notice of termination to such Authenticating Agent and to the Master
Servicer. Upon receiving a notice of resignation or upon such a
termination, or in case at any time any Authenticating Agent shall cease to
be eligible in accordance with the provisions of the first paragraph of
this Section 8.11, the Trustee may appoint, upon prior written approval of
the Master Servicer, a successor Authenticating Agent, shall give written
notice of such appointment to the Master Servicer and shall mail notice of
such appointment to all Certificateholders. Any successor Authenticating
Agent upon acceptance of its appointment hereunder shall become vested with
all the rights, powers, duties and responsibilities of its predecessor
hereunder, with like effect as if originally named as Authenticating Agent.
Any reasonable compensation paid to an Authenticating Agent shall be a
reimbursable expense pursuant to Section 8.05 if paid by the Trustee.

Section 8.12.  Paying Agents. The Trustee may appoint one or more Paying
Agents which shall be authorized to act on behalf of the Trustee in making
withdrawals from the Certificate Account, and distributions to
Certificateholders as provided in Section 4.01, Section 4.04, Section
4.05(a) and Section 9.01(b) to the extent directed to do so by the Master
Servicer. Wherever reference is made in this Agreement to the withdrawal
from the Certificate Account by the Trustee, such reference shall be deemed
to include such a withdrawal on behalf of the Trustee by a Paying Agent.
Whenever reference is made in this Agreement to a distribution by the
Trustee or the furnishing of a statement to Certificateholders by the
Trustee, such reference shall be deemed to include such a distribution or
furnishing on behalf of the Trustee by a Paying Agent. Each Paying Agent
shall provide to the Trustee such information concerning the Certificate
Account as the Trustee shall request from time to time. Each Paying Agent
must be reasonably acceptable to the Master Servicer and must be a
corporation or banking association organized and doing business under the
laws of the United States of America or of any state, having a principal




<PAGE> 161

office and place of business in New York, New York, having a combined
capital and surplus of at least $15,000,000, authorized under such laws to
do a trust business and subject to supervision or examination by federal or
state authorities.
     Any corporation into which any Paying Agent may be merged or converted
or with which it may be consolidated, or any corporation resulting from any
merger, conversion or consolidation to which any Paying Agent shall be a
party, or any corporation succeeding to the corporate agency business of
any Paying Agent, shall continue to be the Paying Agent provided that such
corporation after the consummation of such merger, conversion,
consolidation or succession meets the eligibility requirements of this
Section 8.12.

     Any Paying Agent may at any time resign by giving written notice of
resignation to the Trustee and to the Master Servicer; provided, that the
Paying Agent has returned to the Certificate Account or otherwise
accounted, to the reasonable satisfaction of the Master Servicer, for all
amounts it has withdrawn from the Certificate Account. The Trustee may,
upon prior written approval of the Master Servicer, at any time terminate
the agency of any Paying Agent by giving written notice of termination to
such Paying Agent and to the Master Servicer. Upon receiving a notice of
resignation or upon such a termination, or in case at any time any Paying
Agent shall cease to be eligible in accordance with the provisions of the
first paragraph of this Section 8.12, the Trustee may appoint, upon prior
written approval of the Master Servicer, a successor Paying Agent, shall
give written notice of such appointment to the Master Servicer and shall
mail notice of such appointment to all Certificateholders. Any successor
Paying Agent upon acceptance of its appointment hereunder shall become
vested with all the rights, powers, duties and responsibilities of its
predecessor hereunder, with like effect as if originally named as Paying
Agent. Any reasonable compensation paid to any Paying Agent shall be a
reimbursable expense pursuant to Section 8.05 if paid by the Trustee.

                                ARTICLE IX
                                Termination

Section 9.01.  Termination Upon Repurchase by the Company or Liquidation of
All Mortgage Loans.
     (a)  Except as otherwise set forth in this Article IX, including,
without limitation, the obligation of the Master Servicer to make payments
to Certificateholders as hereafter set forth, the respective obligations
and responsibilities of the Company, the Master Servicer and the Trustee
created hereby shall terminate upon (i) the purchase or repurchase by the
Company pursuant to the following paragraph of this Section 9.01(a) of all
Mortgage Loans and all property acquired in respect of any Mortgage Loan
remaining in the Trust Fund at a price equal, after the deduction of
related advances, to the sum of (x) the excess of (A) 100% of the aggregate
outstanding Principal Balance of such Mortgage Loans (other than Liquidated
Mortgage Loans) plus accrued interest at the applicable Pass-Through Rate
with respect to such Mortgage Loan (other than a Liquidated Mortgage Loan)
through the last day of the month of such purchase or repurchase, over (B)
with respect to any Mortgage Loan which is not a Liquidated Mortgage Loan,




<PAGE> 162

the amount of the Bankruptcy Loss incurred with respect to such Mortgage
Loan as of the date of such purchase or repurchase by the Company to the
extent that the Principal Balance of such Mortgage Loan has not been
previously reduced by such Bankruptcy Loss, and (y) the appraised fair
market value as of the effective date of the termination of the trust
created hereby of (A) all property in the Trust Fund which secured a
Mortgage Loan and which was acquired by foreclosure or deed in lieu of
foreclosure after the Cut-Off Date, including related Insurance Proceeds,
and (B) all other property in the Trust Fund, any such appraisal to be
conducted by an appraiser mutually agreed upon by the Company and the
Trustee, or (ii) the later of the final payment or other liquidation (or
any advance with respect thereto) of the last Mortgage Loan remaining in
the Trust Fund or the disposition of all property acquired upon foreclosure
in respect of any Mortgage Loan, and the payment to Certificateholders of
all amounts required to be paid to them hereunder; provided, however, that
in no event shall the trusts created hereby continue beyond the expiration
of 21 years from the death of the survivor of the issue of Joseph P.
Kennedy, the late ambassador of the United States to the Court of St.
James, living on the date hereof.

     The Company may purchase or repurchase the outstanding Mortgage Loans
and any Mortgaged Properties acquired by the Trust Fund at the price stated
in clause (i) of the preceding paragraph provided that the aggregate
Principal Balance of the Mortgage Loans at the time of any such purchase or
repurchase aggregates less than five percent of the aggregate Principal
Balance of the Mortgage Loans as of the Cut-Off Date. If such right is
exercised, the Company shall provide to the Trustee (and to the Master
Servicer, if the Company is no longer acting as Master Servicer) the
written certification of an officer of the Company (which certification
shall include a statement to the effect that all amounts required to be
paid in order to purchase or repurchase the Mortgage Loans have been
deposited in the Certificate Account) and the Trustee shall promptly
execute all instruments as may be necessary to release and assign to the
Company the Mortgage Files and any foreclosed Mortgaged Property pertaining
to the Trust Fund.

     In no event shall the Company be required to expend any amounts other
than those described in the first paragraph of this Section 9.01(a) in
order to terminate the Trust Fund or purchase or repurchase the Mortgage
Loans under this Section 9.01.

     (b)  Notice of any termination, specifying the date upon which the
Certificateholders may surrender their Certificates to the Trustee for
payment and cancellation, shall be given promptly by letter from the
Trustee to Certificateholders mailed not less than 30 days prior to such
final distribution, specifying (i) the date upon which final payment of the
Certificates will be made upon presentation and surrender of Certificates
at the office of the Certificate Registrar therein designated (the
"Termination Date"), (ii) the amount of such final payment (the
"Termination Payment") and (iii) that the Record Date otherwise applicable
to the Distribution Date upon which the Termination Date occurs is not
applicable, payments being made only upon presentation and surrender of the




<PAGE> 163

Certificates at the office of the Certificate Registrar therein specified.
Upon any such notice, the Certificate Account shall terminate subject to
the Master Servicer's obligation to hold all amounts payable to
Certificateholders in trust without interest pending such payment.

     In the event that all of the Certificateholders shall not surrender
their Certificates for cancellation within six months after the Termination
Date, the Company shall give a second written notice to the remaining
Certificateholders to surrender their Certificates for cancellation and
receive the Termination Payment with respect thereto. If within one year
after the second notice all the Certificates shall not have been
surrendered for cancellation, the Company may take appropriate steps to
contact the remaining Certificateholders concerning surrender of their
Certificates, and the cost thereof shall be paid out of the funds and other
assets which remain in trust hereunder.

Section 9.02.  Additional Termination Requirements.
     (a)  In the event the Company exercises its purchase option as
provided in Section 9.01, the REMIC I Trust Fund, the REMIC II Trust Fund
and the REMIC III Trust Fund shall be terminated in accordance with the
following additional requirements, unless the Company, at its own expense,
obtains for the Trustee an Opinion of Counsel to the effect that the
failure of the REMIC I Trust Fund, the REMIC II Trust Fund and REMIC III
Trust Fund to comply with the requirements of this Section 9.02 will not
(i) result in the imposition of taxes on "prohibited transactions" of the
REMIC I Trust Fund, the REMIC II Trust Fund and the REMIC III Trust Fund as
described in Section 860F of the Code, or (ii) cause the REMIC I Trust
Fund, the REMIC II Trust Fund or the REMIC III Trust Fund to fail to
qualify as a REMIC at any time that any Certificates are outstanding:

(i)  Within 90 days prior to the final Distribution Date set forth in the
notice given by the Trustee under Section 9.01, the Company, in its
capacity as agent of the Tax Matters Person shall prepare the documentation
required and adopt a plan of complete liquidation on behalf of the REMIC I
Trust Fund, the REMIC II Trust Fund and the REMIC III Trust Fund meeting
the requirements of a qualified liquidation under Section 860F of the Code
and any regulations thereunder, as evidenced by an Opinion of Counsel
obtained at the expense of the Company, on behalf of the REMIC I Trust
Fund, the REMIC II Trust Fund and the REMIC III Trust Fund; and
(ii) At or after the time of adoption of such a plan of complete
liquidation and at or prior to the final Distribution Date, the Master
Servicer as agent of the Trustee shall sell all of the assets of the REMIC
I Trust Fund, the REMIC II Trust Fund and the REMIC III Trust Fund to the
Company for cash in the amount specified in Section 9.01.
     (b)  By its acceptance of any Residual Certificate, the Holder thereof
hereby agrees to authorize the Company to adopt such a plan of complete
liquidation upon the written request of the Company and to take such other
action in connection therewith as may be reasonably requested by the
Company.

Section 9.03.  Trusts Irrevocable. Except as expressly provided herein, the
trusts created hereby are irrevocable.




<PAGE> 164


                                 ARTICLE X
                         Miscellaneous Provisions

Section 10.01. Amendment.
     (a)  This Agreement may be amended from time to time by the Master
Servicer, the Company and the Trustee, without the consent of any of the
Certificateholders: (i) to cure any ambiguity; (ii) to correct or
supplement any provision herein which may be defective or inconsistent with
any other provisions herein; (iii) to comply with any requirements imposed
by the Code or any regulations thereunder; (iv) to correct the description
of any property at any time included in the REMIC I Trust Fund, the REMIC
II Trust Fund or the REMIC III Trust Fund, or to assure the conveyance to
the Trustee of any property included in the REMIC I Trust Fund, the REMIC
II Trust Fund or the REMIC III Trust Fund; and (v) pursuant to Section
5.01(c)(v). No such amendment (other than one entered into pursuant to
clause (iii) of the preceding sentence) shall adversely affect in any
material respect the interest of any Certificateholder. Prior to entering
into any amendment without the consent of Certificateholders pursuant to
this paragraph, the Trustee may require an Opinion of Counsel to the effect
that such amendment is permitted under this paragraph. The placement of an
"original issue discount" legend on, or any change required to correct any
such legend previously placed on a Certificate shall not be deemed any
amendment to this Agreement.

     (b)  This Agreement may also be amended from time to time by the
Master Servicer, the Company and the Trustee with the consent of the
Holders of Certificates evidencing Percentage Interests aggregating not
less than 66% of the REMIC III Trust Fund for the purpose of adding any
provisions to, or changing in any manner or eliminating any of the
provisions of, this Agreement or of modifying in any manner the rights of
the Certificateholders; provided, however, that no such amendment shall,
without the consent of the Holder of each Certificate affected thereby (i)
reduce in any manner the amount of, or delay the timing of, distributions
of principal or interest required to be made hereunder or reduce the
Certificateholder's Percentage Interest, the Certificate Interest Rate or
the Termination Payment with respect to any of the Certificates, (ii)
reduce the percentage of Percentage Interests specified in this Section
10.01 which are required to amend this Agreement, (iii) create or permit
the creation of any lien against any part of the REMIC I Trust Fund, the
REMIC II Trust Fund or the REMIC III Trust Fund, or (iv) modify any
provision in any way which would permit an earlier retirement of the
Certificates.

     Promptly after the execution of any such amendment, the Trustee shall
furnish written notification of the substance of such amendment to each
Certificateholder. Any failure to provide such notice, or any defect
therein, shall not, however, in any way impair or affect the validity of
any such amendment.

     It shall not be necessary for the consent of Certificateholders under
this Section 10.01 to approve the particular form of any proposed
amendment, but it shall be sufficient if such consent shall approve the




<PAGE> 165

substance thereof. The manner of obtaining such consents and of evidencing
the authorization of the execution thereof by Certificateholders shall be
subject to such reasonable regulations as the Trustee may prescribe.

Section 10.02. Recordation of Agreement. To the extent permitted by
applicable law, this Agreement is subject to recordation in all appropriate
public offices for real property records in all the counties or the
comparable jurisdictions in which any Mortgaged Property is situated, and
in any other appropriate public recording office or elsewhere, such
recordation to be effected by the Company and at its expense on direction
by the Trustee, but only upon direction accompanied by an Opinion of
Counsel to the effect that such recordation materially and beneficially
affects the interests of the Certificateholders.  Without limiting the
foregoing, the Trustee shall make the filings required by Chapter 182 of
the Massachusetts General Laws.
Section 10.03. Limitation on Rights of Certificateholders. The death or
incapacity of any Certificateholder shall not operate to terminate this
Agreement, the REMIC I Trust Fund, the REMIC II Trust Fund or REMIC III
Trust Fund, nor entitle such Certificateholder's legal representatives or
heirs to claim an accounting or to take any action or proceeding in any
court for a partition or winding-up of the REMIC I Trust Fund, the REMIC II
Trust Fund or the REMIC III Trust Fund, nor otherwise affect the rights,
obligations and liabilities of the parties hereto or any of them.
     No Certificateholder shall have any right to vote or in any manner
otherwise to control the operation and management of the REMIC I Trust
Fund, the REMIC II Trust Fund or the REMIC III Trust Fund or the
obligations of the parties hereto (except as provided in Section 5.09,
Section 7.01, Section 8.01, Section 8.02, Section 8.07, Section 10.01 and
this Section 10.03), nor shall anything herein set forth, or contained in
the terms of the Certificates, be construed so as to constitute the
Certificateholders from time to time as partners or members of an
association; nor shall any Certificateholder be under any liability to any
third person by reason of any action taken by the parties to this Agreement
pursuant to any provision hereof.

     No Certificateholder shall have any right by virtue or by availing of
any provision of this Agreement to institute any suit, action or proceeding
in equity or at law upon or under or with respect to this Agreement, unless
such Holder previously shall have given to the Trustee a written notice of
default and of the continuance thereof, as hereinbefore provided, and
unless also the Holders of Certificates evidencing Percentage Interests
aggregating not less than 25% of the REMIC III Trust Fund shall have made
written request upon the Trustee to institute such action, suit or
proceeding in its own name as Trustee hereunder and shall have offered to
the Trustee such reasonable indemnity as it may require against the costs,
expenses and liabilities to be incurred therein or thereby, and the
Trustee, for 60 days after its receipt of such notice, request and offer of
indemnity, shall have neglected or refused to institute any such action,
suit or proceeding. However, the Trustee is under no obligation to exercise
any of the extraordinary trusts or powers vested in it by this Agreement or
to make any investigation of matters arising hereunder or to institute,
conduct or defend any litigation hereunder or in relation hereto at the




<PAGE> 166

request, order or direction of any of the Certificateholders unless such
Certificateholders have offered to the Trustee reasonable security or
indemnity against the costs, expenses and liabilities which may be incurred
therein or thereby. It is understood and intended, and expressly covenanted
by each Certificateholder with every other Certificateholder and the
Trustee, that no one or more Holders of Certificates shall have any right
in any manner whatever by virtue or by availing of any provision of this
Agreement to affect, disturb or prejudice the rights of the Holders of any
other of such Certificates, or to obtain or seek to obtain priority over or
preference to any other such Holder, or to enforce any right under this
Agreement, except in the manner herein provided and for the equal, ratable
and common benefit of all Certificateholders. For the protection and
enforcement of the provisions of this Section 10.03, each and every
Certificateholder and the Trustee shall be entitled to such relief as can
be given either at law or in equity.

Section 10.04. Access to List of Certificateholders. The Certificate
Registrar shall furnish or cause to be furnished to the Trustee, within 30
days after receipt of a request by the Trustee in writing, a list, in such
form as the Trustee may reasonably require, of the names and addresses of
the Certificateholders as of the most recent Record Date for payment of
distributions to such Certificateholders.
     If three or more Certificateholders (hereinafter referred to as
"applicants") apply in writing to the Trustee, and such application states
that the applicants desire to communicate with other Certificateholders
with respect to their rights under this Agreement or under the Certificates
and is accompanied by a copy of the communication which such applicants
propose to transmit, then the Trustee shall, within five Business Days
after the receipt of such list from the Certificate Registrar, afford such
applicants access during normal business hours to the most recent list of
Certificateholders held by the Trustee. If such a list is as of a date more
than 90 days prior to the date of receipt of such applicants' request, the
Trustee shall promptly request from the Certificate Registrar a current
list as provided above, and shall afford such applicants access to such
list promptly upon receipt.

     Every Certificateholder, by receiving and holding the same, agrees
with the Master Servicer and the Trustee that neither the Master Servicer
nor the Trustee shall be held accountable by reason of the disclosure of
any such information as to the names and addresses of the
Certificateholders hereunder, regardless of the source from which such
information was derived.

Section 10.05. Governing Law. This Agreement shall be construed in
accordance with the laws of the State of New York and the obligations,
rights and remedies of the parties hereunder shall be determined in
accordance with such laws without giving effect to conflict of laws
principles.
Section 10.06. Notices. All demands, notices and communications hereunder
shall be in writing and shall be deemed to have been duly given if
personally delivered at or mailed by registered or certified mail to (a) in
the case of the Company, 75 North Fairway Drive, Vernon Hills, Illinois




<PAGE> 167

60061, Attention: General Counsel (with a copy directed to the attention of
the Master Servicing Department) or such other address as may hereafter be
furnished to the Trustee in writing by the Company, (b) in the case of the
Trustee, at its Corporate Trust Office, or such other address as may
hereafter be furnished to the Master Servicer in writing by the Trustee,
(c) in the case of the Certificate Registrar, at its Corporate Trust
Office, or such other address as may hereafter be furnished to the Trustee
in writing by the Certificate Registrar, (d) in the case of S&P, 26
Broadway, 15th Floor, New York, New York 10004, Attention:  Frank Raiter,
or such other address as may hereafter be furnished to the Trustee and
Master Servicer in writing by S&P and (e) in the case of DCR, 55 E. Monroe
Street, 38th floor, Chicago, Illinois 60603, Attention: RMBS Monitoring, or
such other address as may hereafter be furnished to the Trustee and Master
Servicer in writing by DCR. Notices to the Rating Agencies shall also be
deemed to have been duly given if mailed by first class mail, postage
prepaid, to the above listed addresses of the Rating Agencies. Any notice
required or permitted to be mailed to a Certificateholder shall be given by
first class mail, postage prepaid, at the address of such Holder as shown
in the Certificate Register. Any notice so mailed within the time
prescribed in this Agreement shall be conclusively presumed to have been
duly given, whether or not the Certificateholder receives such notice.
Section 10.07. Severability of Provisions. If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall be for
any reason whatsoever held invalid, then such covenants, agreements,
provisions or terms shall be deemed severable from the remaining covenants,
agreements, provisions or terms of this Agreement and shall in no way
affect the validity or enforceability of the other provisions of this
Agreement or of the Certificates or the rights of the Holders thereof.
Section 10.08. Counterpart Signatures. For the purpose of facilitating the
recordation of this Agreement as herein provided and for other purposes,
this Agreement may be executed simultaneously in any number of
counterparts, each of which counterparts shall be deemed to be an original,
and such counterparts shall constitute but one and the same instrument.
Section 10.09. Benefits of Agreement. Nothing in this Agreement or in any
Certificate, expressed or implied, shall give to any Person, other than the
parties hereto and their respective successors hereunder, any separate
trustee or co-trustee appointed under Section 8.10 and the
Certificateholders, any benefit or any legal or equitable right, remedy or
claim under this Agreement.
Section 10.10. Notices and Copies to Rating Agencies.
     (a)  The Trustee shall notify the Rating Agencies of the occurrence of
any of the following events, in the manner provided in Section 10.06:

(i)  the occurrence of an Event of Default pursuant to Section 7.01,
subject to the provisions of Section 8.01(d);
(ii) the appointment of a successor Master Servicer pursuant to Section
7.02;
     (b)  The Master Servicer shall notify the Rating Agencies of the
occurrence of any of the following events, or in the case of clauses (iii),
(iv), (vii) and (viii) promptly upon receiving notice thereof, in the
manner provided in Section 10.06:





<PAGE> 168

(i)  any amendment of this Agreement pursuant to Section 10.01;
(ii) the appointment of a successor Trustee pursuant to Section 8.08;
(iii)     the filing of any claim under or the cancellation or modification
of any fidelity bond and errors and omissions coverage pursuant to Section
3.01 and Section 3.06 with respect to the Master Servicer or any Servicer;
(iv) any change in the location of the Certificate Account, any Custodial
Account for P&I or any Custodial Account for Reserves;
(v)  the purchase or repurchase of any Mortgage Loan pursuant to a Purchase
Obligation or the purchase or repurchase of the outstanding Mortgage Loans
pursuant to Section 9.01;
(vi) the occurrence of the final Distribution Date or the termination of
the trust pursuant to Section 9.01(a)(ii);
(vii)     the failure of the Master Servicer to make a Monthly P&I Advance
following a determination on the Determination Date that the Master
Servicer would make such advance pursuant to Section 4.02; and
(viii)    the failure of the Master Servicer to make a determination on the
Determination Date regarding whether it would make a Monthly P&I Advance
when a shortfall exists between (x) payments scheduled to be received in
respect of the Mortgage Loans and (y) the amounts actually deposited in the
Certificate Account on account of such payments, pursuant to Section 4.02.
The Master Servicer shall provide copies of the statements pursuant to
Section 4.02, Section 4.06, Section 3.12, Section 3.13 or Section 3.15 or
any other statements or reports to the Rating Agencies in such time and
manner that such statements or determinations are required to be provided
to Certificateholders. With respect to the reports described in the second
paragraph of Section 4.05, the Master Servicer shall provide such reports
to the Rating Agencies in respect of each Distribution Date, without regard
to whether any Certificateholder or the Trustee has requested such report
for such Distribution Date.
     IN WITNESS WHEREOF, the Company and the Trustee have caused their
names to be signed hereto by their respective officers, thereunto duly
authorized, and their respective seals, duly attested, to be hereunto
affixed, all as of the day and year first above written.

                              PNC MORTGAGE SECURITIES CORP.
(SEAL)
                              By:  /s/ Michael A. Aaknes
                                   - - - - - - - - - - -
                              Its: Second Vice President


                              STATE STREET BANK AND TRUST COMPANY,
                              as Trustee
(SEAL)
                              By:  /s/ David Duclos
                                   - - - - - - - - -
                              Its: Vice President


ACKNOWLEDGEMENT OF CORPORATION






<PAGE> 169

STATE OF ILLINOIS   )
                    )  SS.
COUNTY OF LAKE      )


     On this 27th day of May 1999 before me, a Notary Public in and for
said State, personally appeared Michael A. Aaknes known to me to be the
Second Vice President of PNC MORTGAGE SECURITIES CORP., one of the
corporations that executed the within instrument, and also known to me to
be the person who executed it on behalf of said Corporation, and
acknowledged to me that such corporation executed the within instrument
pursuant to its By-Laws or a resolution of its Board of Directors.

IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in the certificate first above written.



                              /s/ Laura A. Kelsey
                              - - - - - - - - - -
                              Notary Public
(SEAL)
                      CERTIFICATE OF ACKNOWLEDGEMENT


STATE OF MASSACHUSETTS        )
                              )  SS.
COUNTY OF SUFFOLK             )


     On this 27th day of May, 1999 before me, a Notary Public in and for
said State, personally appeared David Duclos, personally known to me (or
proved to me on the basis of satisfactory evidence) to be the person(s)
whose name(s) is/are subscribed to the within instrument and acknowledged
to me that he/she/they executed the same in his/her/their authorized
capacity(ies), and that by his/her/their signature(s) on the instrument the
person(s), or the entity on behalf of which the person(s) acted, executed
the instrument.

     WITNESS my hand and affixed my official seal



                              Signature /s/ Maryellen Hunter(SEAL)
                                        - - - - - - - - - - -
Exhibit A
CUSIP 69348R LB0


                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-A-1
Evidencing a Percentage Interest in a trust fund whose assets consist of




<PAGE> 170

interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5
Portion of the Class I-A-1 Principal Balance as of
the Cut-Off Date Evidenced by this Certificate: $49,731,000.00
Class I-A-1 Certificate Interest Rate: 6.150%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date:  June 25, 2029
Class I-A-1 Principal Balance as of the Cut-Off Date:   $49,731,000.00




                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LC8
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-A-2
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the




<PAGE> 171

registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5                      Portion of the Class I-A-2 Principal
                                   Balance as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $14,244,000.00
Class I-A-2 Certificate Interest Rate:
6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June
25, 2029
Class I-A-2 Principal Balance
as of the Cut-Off Date:   $14,244,000.00




                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LD6
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-A-3
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class I-A-3 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $22,303,000.00
Class I-A-3 Certificate Interest Rate: 6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June 25, 2029
Class I-A-3 Principal Balance
as of the Cut-Off Date:   $22,303,000.00





<PAGE> 172



                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LE4
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-A-4
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class I-A-4 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $56,000,458.00
Class I-A-4 Certificate Interest Rate: 6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date:  June 25, 2029
Class I-A-4 Principal Balance
as of the Cut-Off Date:   $56,000,458.00



                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LF1
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-A-5
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.




<PAGE> 173

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class I-A-5 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $25,000,000.00
Class I-A-5 Certificate Interest Rate: 6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June 25, 2029
Class I-A-5 Principal Balance
as of the Cut-Off Date:   $25,000,000.00



                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LG9
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-A-6
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. [Assuming that
the Mortgage Loans underlying the Certificates prepay at the prepayment
assumption used by the issuer in pricing this Certificate (i.e., 275% of
the Standard Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is      %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Standard Prepayment Assumption or any other rate.]
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an




<PAGE> 174

authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class I-A-6 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $31,337,000.00
Class I-A-6 Certificate Interest Rate: 6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date:  June 25, 2029
Class I-A-6 Principal Balance
as of the Cut-Off Date:   $31,337,000.00
                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LH7
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-A-7
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5                      Portion of the Class I-A-7  Principal
                                   Balance as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $66,610,000.00
Class I-A-7 Certificate Interest Rate:
6.300%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June
25, 2029
Class I-A-7  Principal Balance
as of the Cut-Off Date:   $66,610,000.00

                                Cede & Co.
                             Registered Owner




<PAGE> 175

Exhibit A
CUSIP 69348R LJ3
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-A-8
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. Assuming that
the Mortgage Loans underlying the Certificates prepay at the prepayment
assumption used by the issuer in pricing this Certificate (i.e., 275% of
the Standard Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is      %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Standard Prepayment Assumption or any other rate.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5
Portion of the Class I-A-8  Principal Balance as of the Cut-Off Date
Evidenced by this Certificate: $9,633,000.00
Class I-A-8 Certificate Interest Rate: 6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June 25, 2029
Class I-A-8  Principal Balance as of the Cut-Off Date:   $9,633,000.00
                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LK0
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-A-9
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real




<PAGE> 176

estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. [Assuming that
the Mortgage Loans underlying the Certificates prepay at the prepayment
assumption used by the issuer in pricing this Certificate (i.e., 275% of
the Standard Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is      %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Standard Prepayment Assumption or any other rate.]
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5                      Portion of the Class I-A-9  Principal
                                   Balance as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $138,112,000.00
Class I-A-9 Certificate Interest Rate:
6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June
25, 2029
Class I-A-9  Principal Balance
as of the Cut-Off Date:
$138,112,000.00

                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LL8
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class I-A-10
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.




<PAGE> 177

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class I-A-10 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $10,120,000.00
Class I-A-10 Certificate Interest Rate:   6.100%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date:  June 25, 2029
Class I-A-10 Principal Balance
as of the Cut-Off Date:   $10,120,000.00




                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LM6
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class I-A-11
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. Assuming that
the Mortgage Loans underlying the Certificates prepay at the prepayment
assumption used by the issuer in pricing this Certificate (i.e., 275% of
the Standard Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is      %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Standard Prepayment Assumption or any other rate.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any




<PAGE> 178

payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5                      Portion of the Class I-A-11 Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $5,350,130.00
Class I-A-11 Certificate Interest Rate:
6.500% applied to the Class I-A-11
Notional Amount
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June
25, 2029
Class I-A-11 Principal Balance
as of the Cut-Off Date:   $0.00
Class I-A-11 Notional Amount
as of the Cut-Off Date:   $5,350,130.00

                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LN4
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class I-A-12
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class I-A-12 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $92,896,000.00
Class I-A-12 Certificate Interest Rate:   6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date:  June 25, 2029




<PAGE> 179

Class I-A-12 Principal Balance
as of the Cut-Off Date:   $92,896,000.00




                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LP9
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class I-A-13
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class I-A-13 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $26,249,000.00
Class I-A-13 Certificate Interest Rate:   6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date:  June 25, 2029
Class I-A-13 Principal Balance
as of the Cut-Off Date:   $26,249,000.00




                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R LQ7
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class I-A-14
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of




<PAGE> 180

conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. [Assuming that
the Mortgage Loans underlying the Certificates prepay at the prepayment
assumption used by the issuer in pricing this Certificate (i.e., 275% of
the Standard Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is      %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Standard Prepayment Assumption or any other rate.]
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class I-A-14 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $24,697,000.00
Class I-A-14 Certificate Interest Rate:   6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date:  June 25, 2029
Class I-A-14 Principal Balance
as of the Cut-Off Date:   $24,697,000.00




                                Cede & Co.
                             Registered Owner

Exhibit A
CUSIP 69348R LZ7
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                 Class I-X
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections




<PAGE> 181

860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. Assuming that
the Mortgage Loans underlying the Certificates prepay at the prepayment
assumption used by the issuer in pricing this Certificate (i.e., 275% of
the Standard Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is       %, and the amount of OID
attributable to the short period is not more than $             per
$100,000 of initial Certificate Principal Balance, computed under the exact
method. No representation is made that the Mortgage Loans will prepay at a
rate based on the Standard Prepayment Assumption or any other rate.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5                      Portion of the Class I-X Notional Amount
                                   as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $9,692,447.00
Class I-X Certificate Interest Rate:
6.500% applied to the Class I-X Notional
Amount
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June
25, 2029
Class I-X Principal Balance
as of the Cut-Off Date:   $0.00
Class I-X Notional Amount
as of the Cut-Off Date:   $9,692,447.00
                                Cede & Co.
                             Registered Owner


Exhibit A
CUSIP 69348R MF0
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                 Class I-P

Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by

                       PNC MORTGAGE SECURITIES CORP.




<PAGE> 182


This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. Interest is
not payable with respect to this Certificate. Assuming that the Mortgage
Loans underlying the Certificates prepay at the prepayment assumption used
by the issuer in pricing this Certificate (i.e., 275% of the Standard
Prepayment Assumption as described in the Prospectus Supplement), this
Certificate has been issued with original issue discount ("OID") of no more
than $            per $100,000 of initial Certificate Principal Balance,
the yield to maturity is      %, and the amount of OID attributable to the
short period is not more than $            per $100,000 of initial
Certificate Principal Balance, computed under the exact method. No
representation is made that the Mortgage Loans will prepay at a rate based
on the Standard Prepayment Assumption or any other rate.

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1999-5                 Portion of the Class I-P Principal Balance as
                              of the Cut-Off Date evidenced by this
                              Certificate:
Class I-P Certificate Interest Rate: 0.00%   $2,156,594.00

Cut-Off Date: May 1, 1999

First Distribution Date: June 25, 1999

Last Scheduled Distribution Date:  June 25, 2029

Class I-P Principal Balance as of the Cut-Off Date:  $2,156,594.00


                                Cede & Co.
                             Registered Owner


Exhibit A
CUSIP 69348R LR5
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class II-A-1
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of




<PAGE> 183

conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class II-A-1 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $35,054,000.00
Class II-A-1 Certificate Interest Rate: 6.750%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July 25,
  2029
Class II-A-1 Principal Balance as of the Cut-Off Date:  $35,054,000.00



                                Cede & Co.
                             Registered Owner


Exhibit A
CUSIP 69348R LS3
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class II-A-2
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the




<PAGE> 184

registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class II-A-2 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $1,438,000.00
Class II-A-2 Certificate Interest Rate: 6.750%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July 25,
  2029
Class II-A-2 Principal Balance as of the Cut-Off Date:  $1,438,000.00



                                Cede & Co.
                             Registered Owner


Exhibit A
CUSIP 69348R LT1
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class II-A-3
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class II-A-3 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $14,874,667.00
Class II-A-3 Certificate Interest Rate: 6.750%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July 25,
  2029
Class II-A-3 Principal Balance as of the Cut-Off Date:  $14,874,667.00



                                Cede & Co.




<PAGE> 185

                             Registered Owner


Exhibit A
CUSIP 69348R LU8
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class II-A-4
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class II-A-4 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $2,099,000.00
Class II-A-4 Certificate Interest Rate: 6.750%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July 25,
  2029
Class II-A-4 Principal Balance as of the Cut-Off Date:  $2,099,000.00



                                Cede & Co.
                             Registered Owner


Exhibit A
CUSIP 69348R LV6
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class II-A-5
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections




<PAGE> 186

860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class II-A-5 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $20,000,000.00
Class II-A-5 Certificate Interest Rate: 6.750%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July 25,
  2029
Class II-A-5 Principal Balance as of the Cut-Off Date:  $20,000,000.00



                                Cede & Co.
                             Registered Owner


Exhibit A
CUSIP 69348R LW4
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class II-A-6
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class II-A-6 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $70,254,000.00




<PAGE> 187

Class II-A-6 Certificate Interest Rate: 6.750%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July 25,
  2029
Class II-A-6 Principal Balance as of the Cut-Off Date:  $70,254,000.00



                                Cede & Co.
                             Registered Owner

Exhibit A
CUSIP 69348R MA1
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class II-X
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. Assuming that
the Mortgage Loans underlying the Certificates prepay at the prepayment
assumption used by the issuer in pricing this Certificate (i.e., 100% of
the Basic Prepayment Assumption as described in the Prospectus Supplement),
this Certificate has been issued with original issue discount ("OID") of no
more than $            per $100,000 of initial Certificate Principal
Balance, the yield to maturity is      %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Basic Prepayment Assumption or any other rate.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5                      Portion of the Class II-X Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $11,648,711.00
Class II-X Certificate Interest Rate:
6.750% applied to the Class II-X
Notional Amount




<PAGE> 188

Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July
25, 2029
Class II-X Principal Balance
as of the Cut-Off Date:   $0.00
Class II-X Notional Amount
as of the Cut-Off Date:   $11,648,711.00
                                Cede & Co.
                             Registered Owner


Exhibit A
CUSIP 69348R MG8
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class II-P

Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by

                       PNC MORTGAGE SECURITIES CORP.

This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. Interest is
not payable with respect to this Certificate. Assuming that the Mortgage
Loans underlying the Certificates prepay at the prepayment assumption used
by the issuer in pricing this Certificate (i.e., 100% of the Basic
Prepayment Assumption as described in the Prospectus Supplement), this
Certificate has been issued with original issue discount ("OID") of no more
than $            per $100,000 of initial Certificate Principal Balance,
the yield to maturity is      %, and the amount of OID attributable to the
short period is not more than $            per $100,000 of initial
Certificate Principal Balance, computed under the exact method. No
representation is made that the Mortgage Loans will prepay at a rate based
on the Basic Prepayment Assumption or any other rate.

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1999-5                 Portion of the Class II-P Principal Balance
                              as of the Cut-Off Date evidenced by this




<PAGE> 189

                              Certificate:
Class II-P Certificate Interest Rate: 0.00%  $150,325.00

Cut-Off Date: May 1, 1999

First Distribution Date: June 25, 1999

Last Scheduled Distribution Date:  July 25, 2029

Class II-P Principal Balance as of the Cut-Off Date:  $150,325.00


                                Cede & Co.
                             Registered Owner


Exhibit A
CUSIP 69348R LX2
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class III-A-1
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class III-A-1 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $
Class III-A-1 Certificate Interest Rate:   7.000%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July 25, 2029

Class III-A-1 Principal Balance
as of the Cut-Off Date:   $248,278,271.00








<PAGE> 190




                                Cede & Co.
                             Registered Owner
     Certificate No. _________

Exhibit A
CUSIP 69348R MB9
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class III-X-1
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. Assuming that
the Mortgage Loans underlying the Certificates prepay at the prepayment
assumption used by the issuer in pricing this Certificate (i.e., 100% of
the Basic Prepayment Assumption as described in the Prospectus Supplement),
this Certificate has been issued with original issue discount ("OID") of no
more than $            per $100,000 of initial Certificate Principal
Balance, the yield to maturity is      %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Basic Prepayment Assumption or any other rate.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5                      Portion of the Class III-X-1 Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $3,026,643.00
Class III-X-1 Certificate Interest Rate:
7.000% applied to the Class III-X-1
Notional Amount
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July
25, 2029
Class III-X-1 Principal Balance
as of the Cut-Off Date:   $0.00




<PAGE> 191

Class III-X-1 Notional Amount
as of the Cut-Off Date:   $3,026,643.00
                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R MC7
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class III-X-2
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. Assuming that
the Mortgage Loans underlying the Certificates prepay at the prepayment
assumption used by the issuer in pricing this Certificate (i.e., 100% of
the Basic Prepayment Assumption as described in the Prospectus Supplement),
this Certificate has been issued with original issue discount ("OID") of no
more than $            per $100,000 of initial Certificate Principal
Balance, the yield to maturity is      %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Basic Prepayment Assumption or any other rate.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5                      Portion of the Class III-X-2 Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $6,785,467.00
Class III-X-2 Certificate Interest Rate:
7.000% applied to the Class III-X-2
Notional Amount
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July
25, 2029
Class III-X-2 Principal Balance
as of the Cut-Off Date:   $0.00
Class III-X-2 Notional Amount
as of the Cut-Off Date:   $6,785,467.00




<PAGE> 192

                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R MD5
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class III-X-3
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. Assuming that
the Mortgage Loans underlying the Certificates prepay at the prepayment
assumption used by the issuer in pricing this Certificate (i.e., 100% of
the Basic Prepayment Assumption as described in the Prospectus Supplement),
this Certificate has been issued with original issue discount ("OID") of no
more than $            per $100,000 of initial Certificate Principal
Balance, the yield to maturity is      %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Basic Prepayment Assumption or any other rate.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5                      Portion of the Class III-X-3 Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $4,148,185.00
Class III-X-3 Certificate Interest Rate:
7.000% applied to the Class III-X-3
Notional Amount
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July
25, 2029
Class III-X-3 Principal Balance
as of the Cut-Off Date:   $0.00
Class III-X-3 Notional Amount
as of the Cut-Off Date:   $4,148,185.00
                                Cede & Co.
                             Registered Owner




<PAGE> 193

Exhibit A
CUSIP 69348R MH6
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class III-P

Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by

                       PNC MORTGAGE SECURITIES CORP.

This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. Interest is
not payable with respect to this Certificate. Assuming that the Mortgage
Loans underlying the Certificates prepay at the prepayment assumption used
by the issuer in pricing this Certificate (i.e., 100% of the Basic
Prepayment Assumption as described in the Prospectus Supplement), this
Certificate has been issued with original issue discount ("OID") of no more
than $            per $100,000 of initial Certificate Principal Balance,
the yield to maturity is      %, and the amount of OID attributable to the
short period is not more than $            per $100,000 of initial
Certificate Principal Balance, computed under the exact method. No
representation is made that the Mortgage Loans will prepay at a rate based
on the Basic Prepayment Assumption or any other rate.

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1999-5                 Portion of the Class III-P Principal Balance
                              as of the Cut-Off Date evidenced by this
                              Certificate:
Class III-P Certificate Interest Rate: 0.00% $782,739.00

Cut-Off Date: May 1, 1999

First Distribution Date: June 25, 1999

Last Scheduled Distribution Date: July 25, 2029

Class III-P Principal Balance as of the Cut-Off Date:  $782,739.00






<PAGE> 194

                                Cede & Co.
                             Registered Owner

Exhibit A
CUSIP 69348R LY0
                     MORTGAGE PASS-THROUGH CERTIFICATE
                               Class IV-A-1
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5  Portion of the Class IV-A-1 Principal Balance as of
     the Cut-Off Date Evidenced by this Certificate:
     $60,087,133.00
Class IV-A-1 Certificate Interest Rate:   6.750%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date:  June 25, 2014
Class IV-A-1 Principal Balance
as of the Cut-Off Date:   $60,087,133.00



                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R ME3
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class IV-X
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP.
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date of this Certificate is May 27, 1999. Assuming that




<PAGE> 195

the Mortgage Loans underlying the Certificates prepay at the prepayment
assumption used by the issuer in pricing this Certificate (i.e., 100% of
the Basic Prepayment Assumption as described in the Prospectus Supplement),
this Certificate has been issued with original issue discount ("OID") of no
more than $            per $100,000 of initial Certificate Principal
Balance, the yield to maturity is      %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Basic Prepayment Assumption or any other rate.
Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.
Series 1999-5                      Portion of the Class IV-X Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $2,170,222.00
Class IV-X Certificate Interest Rate:
6.750% applied to the Class IV-X
Notional Amount
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June
25, 2014
Class IV-X Principal Balance
as of the Cut-Off Date:   $0.00
Class IV-X Notional Amount
as of the Cut-Off Date:   $2,170,222.00
                                Cede & Co.
                             Registered Owner
Exhibit A
CUSIP 69348R MJ2
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class IV-P

Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by

                       PNC MORTGAGE SECURITIES CORP.

This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as




<PAGE> 196

amended. The issue date of this Certificate is May 27, 1999. Interest is
not payable with respect to this Certificate. Assuming that the Mortgage
Loans underlying the Certificates prepay at the prepayment assumption used
by the issuer in pricing this Certificate (i.e., 100% of the Basic
Prepayment Assumption as described in the Prospectus Supplement), this
Certificate has been issued with original issue discount ("OID") of no more
than $            per $100,000 of initial Certificate Principal Balance,
the yield to maturity is      %, and the amount of OID attributable to the
short period is not more than $            per $100,000 of initial
Certificate Principal Balance, computed under the exact method. No
representation is made that the Mortgage Loans will prepay at a rate based
on the Basic Prepayment Assumption or any other rate.

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1999-5                 Portion of the Class IV-P Principal Balance
                              as of the Cut-Off Date evidenced by this
                              Certificate:
Class IV-P Certificate Interest Rate: 0.00%  $337,435.00

Cut-Off Date: May 1, 1999

First Distribution Date: June 25, 1999

Last Scheduled Distribution Date: June 25, 2014

Class IV-P Principal Balance as of the Cut-Off Date:  $337,435.00


                                Cede & Co.
                             Registered Owner

Exhibit A
CUSIP 69348R MK9
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-B-1
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as




<PAGE> 197

amended (the "Code"). The issue date of this Certificate is May 27, 1999.
[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
275% of the Standard Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is     %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Standard Prepayment Assumption or any other rate.]
  IN THE CASE OF ANY CLASS I-B-1 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS I-B-1 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.

The Class I-B-1 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
Series 1999-5                      Portion of the Class I-B-1 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $12,481,326.00
Class I-B-1 Certificate Interest Rate: 6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June 25, 2029
Class I-B-1 Principal Balance
as of the Cut-Off Date:   $12,481,326.00
     DLJ Mortgage Capital, Inc.
     Registered Owner

Exhibit A
CUSIP 69348R ML7
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-B-2
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections




<PAGE> 198

860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date of this Certificate is May 27, 1999.
[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
275% of the Standard Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is     %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Standard Prepayment Assumption or any other rate.]
  IN THE CASE OF ANY CLASS I-B-2 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS I-B-2 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.

The Class I-B-2 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
Series 1999-5                      Portion of the Class I-B-2 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $
Class I-B-2 Certificate Interest Rate: 6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June 25, 2029
Class I-B-2 Principal Balance
as of the Cut-Off Date:   $5,646,315.00
                        DLJ Mortgage Capital, Inc.
                                Registered Owner
     Certificate No. _________

Exhibit A
CUSIP 69348R MM5
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-B-3
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP




<PAGE> 199

This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date of this Certificate is May 27, 1999.
[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
275% of the Standard Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is     %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Standard Prepayment Assumption or any other rate.]
  IN THE CASE OF ANY CLASS I-B-3 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS I-B-3 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.

The Class I-B-3 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
Series 1999-5                      Portion of the Class I-B-3 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $
Class I-B-3 Certificate Interest Rate: 6.500%
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: June 25, 2029
Class I-B-3 Principal Balance
as of the Cut-Off Date:   $2,377,396.00
     DLJ Mortgage Capital, Inc.
     Registered Owner
     Certificate No. _________

Exhibit A
CUSIP 69348R MU7
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-B-4
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of




<PAGE> 200

conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date (the "Date") of this Certificate is
May 27, 1999. [Assuming that the Mortgage Loans underlying the Certificates
prepay at the prepayment assumption used by the issuer in pricing this
Certificate (i.e., 275% of the Standard Prepayment Assumption as described
in the Prospectus Supplement), this Certificate has been issued with
original issue discount ("OID") of no more than $            per $100,000
of initial Certificate Principal Balance, the yield to maturity is     %,
and the amount of OID attributable to the short period is not more than $
           per $100,000 of initial Certificate Principal Balance, computed
under the exact method. No representation is made that the Mortgage Loans
will prepay at a rate based on the Standard Prepayment Assumption or any
other rate.]
  IN THE CASE OF ANY CLASS I-B-4 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS I-B-4 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.  THE SECURITIES
  REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER THE
  SECURITIES ACT OF 1933. THESE SECURITIES MAY NOT BE OFFERED, SOLD,
  TRANSFERRED, PLEDGED OR HYPOTHECATED IN THE ABSENCE OF REGISTRATION OR
  THE AVAILABILITY OF AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES
  ACT OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.

The Class I-B-4 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
     Series 1999-5                      Portion of the Class I-B-4
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class I-B-4 Certificate Interest Rate: 6.500%
     Cut-Off Date:  May 1, 1999
     First Distribution Date:   June 25, 1999
     Last Scheduled Distribution Date: June 25, 2029
     Class I-B-4 Principal Balance
     as of the Cut-Off Date:   $1,783,046.00
     DLJ Mortgage Capital, Inc.
     Registered Owner




<PAGE> 201

     Certificate No. _________
Exhibit A
CUSIP 69348R MV5
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-B-5
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date (the "Date") of this Certificate is
May 27, 1999. [Assuming that the Mortgage Loans underlying the Certificates
prepay at the prepayment assumption used by the issuer in pricing this
Certificate (i.e., 275% of the Standard Prepayment Assumption as described
in the Prospectus Supplement), this Certificate has been issued with
original issue discount ("OID") of no more than $            per $100,000
of initial Certificate Principal Balance, the yield to maturity is     %,
and the amount of OID attributable to the short period is not more than $
           per $100,000 of initial Certificate Principal Balance, computed
under the exact method. No representation is made that the Mortgage Loans
will prepay at a rate based on the Standard Prepayment Assumption or any
other rate.]
  IN THE CASE OF ANY CLASS I-B-5 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS I-B-5 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY. THE SECURITIES
  REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER THE
  SECURITIES ACT OF 1933. THESE SECURITIES MAY NOT BE OFFERED, SOLD,
  TRANSFERRED, PLEDGED OR HYPOTHECATED IN THE ABSENCE OF REGISTRATION OR
  THE AVAILABILITY OF AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES
  ACT OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.

The Class I-B-5 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
     Series 1999-5                      Portion of the Class I-B-5
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $




<PAGE> 202

     Class I-B-5 Certificate Interest Rate: 6.500%
     Cut-Off Date:  May 1, 1999
     First Distribution Date:   June 25, 1999
     Last Scheduled Distribution Date: June 25, 2029
     Class I-B-5 Principal Balance
     as of the Cut-Off Date:   $1,485,873.00
     DLJ Mortgage Capital, Inc.
     Registered Owner
     Certificate No. _________
Exhibit A
CUSIP 69348R MW3
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-B-6
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date (the "Date") of this Certificate is
May 27, 1999. [Assuming that the Mortgage Loans underlying the Certificates
prepay at the prepayment assumption used by the issuer in pricing this
Certificate (i.e., 275% of the Standard Prepayment Assumption as described
in the Prospectus Supplement), this Certificate has been issued with
original issue discount ("OID") of no more than $            per $100,000
of initial Certificate Principal Balance, the yield to maturity is     %,
and the amount of OID attributable to the short period is not more than $
           per $100,000 of initial Certificate Principal Balance, computed
under the exact method. No representation is made that the Mortgage Loans
will prepay at a rate based on the Standard Prepayment Assumption or any
other rate.]
  IN THE CASE OF ANY CLASS I-B-6 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS I-B-6 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.  THE SECURITIES
  REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER THE
  SECURITIES ACT OF 1933. THESE SECURITIES MAY NOT BE OFFERED, SOLD,
  TRANSFERRED, PLEDGED OR HYPOTHECATED IN THE ABSENCE OF REGISTRATION OR
  THE AVAILABILITY OF AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES
  ACT OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.




<PAGE> 203


The Class I-B-6 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
     Series 1999-5                      Portion of the Class I-B-6
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class I-B-6 Certificate Interest Rate: 6.500%
     Cut-Off Date:  May 1, 1999
     First Distribution Date:   June 25, 1999
     Last Scheduled Distribution Date: June 25, 2029
     Class I-B-6 Principal Balance
     as of the Cut-Off Date:   $1,485,872.27
                        DLJ Mortgage Capital, Inc.
                             Registered Owner
                         Certificate No. _________
Exhibit A
CUSIP 69348R MN3
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class C-B-1
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date of this Certificate is May 27, 1999.
[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
100% of the Basic Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is     %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Basic Prepayment Assumption or any other rate.]
  IN THE CASE OF ANY CLASS C-B-1 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS C-B-1 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE




<PAGE> 204

  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.

The Class C-B-1 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
Series 1999-5                      Portion of the Class C-B-1 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $
Class C-B-1 Certificate Interest Rate: Variable
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class C-B-1 Principal Balance
as of the Cut-Off Date:   $16,130,176.00
     DLJ Mortgage Capital, Inc.
     Registered Owner
     Certificate No. _________


Exhibit A
CUSIP 69348R MP8
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class C-B-2
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date of this Certificate is May 27, 1999.
[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
100% of the Basic Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is     %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Basic Prepayment Assumption or any other rate.]
  IN THE CASE OF ANY CLASS C-B-2 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS C-B-2 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR




<PAGE> 205

  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.

The Class C-B-2 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
Series 1999-5                      Portion of the Class C-B-2 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $
Class C-B-2 Certificate Interest Rate: Variable
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class C-B-2 Principal Balance
as of the Cut-Off Date:   $7,576,295.00
     DLJ Mortgage Capital, Inc.
     Registered Owner
     Certificate No. _________


Exhibit A
CUSIP 69348R MQ6
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class C-B-3
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date of this Certificate is May 27, 1999.
[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
100% of the Basic Prepayment Assumption as described in the Prospectus
Supplement), this Certificate has been issued with original issue discount
("OID") of no more than $            per $100,000 of initial Certificate
Principal Balance, the yield to maturity is     %, and the amount of OID
attributable to the short period is not more than $            per $100,000
of initial Certificate Principal Balance, computed under the exact method.
No representation is made that the Mortgage Loans will prepay at a rate
based on the Basic Prepayment Assumption or any other rate.]
  IN THE CASE OF ANY CLASS C-B-3 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS C-B-3 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT




<PAGE> 206

  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.

The Class C-B-3 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
Series 1999-5                      Portion of the Class C-B-3 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $
Class C-B-3 Certificate Interest Rate: Variable
Cut-Off Date:  May 1, 1999
First Distribution Date:   June 25, 1999
Last Scheduled Distribution Date: July 25, 2029
Class C-B-3 Principal Balance
as of the Cut-Off Date:   $4,399,139.00
     DLJ Mortgage Capital, Inc.
     Registered Owner
     Certificate No. _________


Exhibit A
CUSIP 69348R MX1
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class C-B-4
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date (the "Date") of this Certificate is
May 27, 1999. [Assuming that the Mortgage Loans underlying the Certificates
prepay at the prepayment assumption used by the issuer in pricing this
Certificate (i.e., 100% of the Basic Prepayment Assumption as described in
the Prospectus Supplement), this Certificate has been issued with original
issue discount ("OID") of no more than $            per $100,000 of initial
Certificate Principal Balance, the yield to maturity is     %, and the
amount of OID attributable to the short period is not more than $
           per $100,000 of initial Certificate Principal Balance, computed
under the exact method. No representation is made that the Mortgage Loans
will prepay at a rate based on the Basic Prepayment Assumption or any other
rate.]
  IN THE CASE OF ANY CLASS C-B-4 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE




<PAGE> 207

  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS C-B-4 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.  THE SECURITIES
  REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER THE
  SECURITIES ACT OF 1933. THESE SECURITIES MAY NOT BE OFFERED, SOLD,
  TRANSFERRED, PLEDGED OR HYPOTHECATED IN THE ABSENCE OF REGISTRATION OR
  THE AVAILABILITY OF AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES
  ACT OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.

The Class C-B-4 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
     Series 1999-5                      Portion of the Class C-B-4
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class C-B-4 Certificate Interest Rate: Variable
     Cut-Off Date:  May 1, 1999
     First Distribution Date:   June 25, 1999
     Last Scheduled Distribution Date:  July 25, 2029
     Class C-B-4 Principal Balance
     as of the Cut-Off Date:   $3,421,554.00
     DLJ Mortgage Capital, Inc.
     Registered Owner
     Certificate No. _________

Exhibit A
CUSIP 69348R MY9
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class C-B-5
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date (the "Date") of this Certificate is
May 27, 1999. [Assuming that the Mortgage Loans underlying the Certificates
prepay at the prepayment assumption used by the issuer in pricing this
Certificate (i.e., 100% of the Basic Prepayment Assumption as described in
the Prospectus Supplement), this Certificate has been issued with original




<PAGE> 208

issue discount ("OID") of no more than $            per $100,000 of initial
Certificate Principal Balance, the yield to maturity is     %, and the
amount of OID attributable to the short period is not more than $
           per $100,000 of initial Certificate Principal Balance, computed
under the exact method. No representation is made that the Mortgage Loans
will prepay at a rate based on the Basic Prepayment Assumption or any other
rate.]
  IN THE CASE OF ANY CLASS C-B-5 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS C-B-5 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY. THE SECURITIES
  REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER THE
  SECURITIES ACT OF 1933. THESE SECURITIES MAY NOT BE OFFERED, SOLD,
  TRANSFERRED, PLEDGED OR HYPOTHECATED IN THE ABSENCE OF REGISTRATION OR
  THE AVAILABILITY OF AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES
  ACT OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.

The Class C-B-5 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
     Series 1999-5                      Portion of the Class C-B-5
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class C-B-5 Certificate Interest Rate: Variable
     Cut-Off Date:  May 1, 1999
     First Distribution Date:   June 25, 1999
     Last Scheduled Distribution Date: July 25, 2029
     Class C-B-5 Principal Balance
     as of the Cut-Off Date:   $1,221,982.00
     DLJ Mortgage Capital, Inc.
     Registered Owner
     Certificate No. _________

Exhibit A
CUSIP 69348R MZ6
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class C-B-6
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consist of interests in
another trust fund whose assets consists of, among other things, a pool of
conventional one- to four-family mortgage loans formed and administered by




<PAGE> 209

                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date (the "Date") of this Certificate is
May 27, 1999. [Assuming that the Mortgage Loans underlying the Certificates
prepay at the prepayment assumption used by the issuer in pricing this
Certificate (i.e., 100% of the Basic Prepayment Assumption as described in
the Prospectus Supplement), this Certificate has been issued with original
issue discount ("OID") of no more than $            per $100,000 of initial
Certificate Principal Balance, the yield to maturity is     %, and the
amount of OID attributable to the short period is not more than $
           per $100,000 of initial Certificate Principal Balance, computed
under the exact method. No representation is made that the Mortgage Loans
will prepay at a rate based on the Basic Prepayment Assumption or any other
rate.]
  IN THE CASE OF ANY CLASS C-B-6 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS C-B-6 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.  THE SECURITIES
  REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER THE
  SECURITIES ACT OF 1933. THESE SECURITIES MAY NOT BE OFFERED, SOLD,
  TRANSFERRED, PLEDGED OR HYPOTHECATED IN THE ABSENCE OF REGISTRATION OR
  THE AVAILABILITY OF AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES
  ACT OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.

The Class C-B-6 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
     Series 1999-5                      Portion of the Class C-B-6
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class C-B-6 Certificate Interest Rate: Variable
     Cut-Off Date:  May 1, 1999
     First Distribution Date:   June 25, 1999
     Last Scheduled Distribution Date: July 25, 2029
     Class C-B-6 Principal Balance
     as of the Cut-Off Date:   $2,688,365.10
                        DLJ Mortgage Capital, Inc.
                             Registered Owner
                         Certificate No. _________




<PAGE> 210

Exhibit A
CUSIP 69348R MT0
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                 Class R-3
Evidencing a Percentage Interest in certain distributions with respect to a
pool of conventional one- to four-family mortgage loans formed and
administered by
                       PNC MORTGAGE SECURITIES CORP.
ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE MAY BE MADE
ONLY IF THE PROPOSED TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE
COMPANY AND THE CERTIFICATE REGISTRAR THAT (1) SUCH TRANSFEREE IS NOT
EITHER (A) THE UNITED STATES, ANY STATE OR POLITICAL SUBDIVISION THEREOF,
ANY FOREIGN GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, OR ANY AGENCY OR
INSTRUMENTALITY OF ANY OF THE FOREGOING, (B) ANY ORGANIZATION (OTHER THAN A
COOPERATIVE DESCRIBED IN SECTION 521 OF THE CODE) WHICH IS EXEMPT FROM THE
TAX IMPOSED BY CHAPTER 1 OF THE CODE UNLESS SUCH ORGANIZATION IS SUBJECT TO
THE TAX IMPOSED BY SECTION 511 OF THE CODE, (C) ANY ORGANIZATION DESCRIBED
IN SECTION 1381(a)(2)(C) OF THE CODE (ANY SUCH PERSON DESCRIBED IN THE
FOREGOING CLAUSES (A), (B), OR (C) BEING HEREINAFTER REFERRED TO AS A
"DISQUALIFIED ORGANIZATION"), OR (D) AN AGENT OF A DISQUALIFIED
ORGANIZATION AND (2) NO PURPOSE OF SUCH TRANSFER IS TO ENABLE THE TRANSFER
TO IMPEDE THE ASSESSMENT OR COLLECTION OF TAX. SUCH AFFIDAVIT SHALL INCLUDE
CERTAIN REPRESENTATIONS AS TO THE FINANCIAL CONDITION OF THE PROPOSED
TRANSFEREE. NOTWITHSTANDING THE REGISTRATION IN THE CERTIFICATE REGISTER OF
ANY TRANSFER, SALE OR OTHER DISPOSITION OF THIS CLASS R-3 CERTIFICATE TO A
DISQUALIFIED ORGANIZATION OR AN AGENT OF A DISQUALIFIED ORGANIZATION, SUCH
REGISTRATION SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT WHATSOEVER
AND SUCH PERSON SHALL NOT BE DEEMED TO BE A CERTIFICATEHOLDER FOR ANY
PURPOSE HEREUNDER, INCLUDING, BUT NOT LIMITED TO, THE RECEIPT OF
DISTRIBUTIONS ON THIS CERTIFICATE. EACH HOLDER OF A CLASS R-3 CERTIFICATE
BY ACCEPTANCE OF THIS CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE
PROVISIONS OF THIS PARAGRAPH.
IN THE CASE OF ANY CLASS R-3 CERTIFICATE PRESENTED FOR REGISTRATION IN THE
NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE AN OPINION OF COUNSEL
ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE TRUSTEE AND THE
COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A CLASS R-3
CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT CONSTITUTE OR
RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER SECTION 406 OF THE
EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR
SECTION 4975 OF THE CODE AND WILL NOT SUBJECT THE TRUSTEE, THE MASTER
SERVICER OR THE COMPANY TO ANY OBLIGATION OR LIABILITY (INCLUDING
OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF ERISA OR SECTION 4975 OF
THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN THE POOLING AGREEMENT, WHICH
OPINION OF COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE, THE MASTER
SERVICER, THE REMIC I TRUST FUND, THE REMIC II TRUST FUND, THE REMIC III
TRUST FUND OR THE COMPANY.
Solely for U.S. federal income tax purposes, this Certificate represents a
"residual interest" in a "real estate mortgage investment conduit," as
those terms are defined in Sections 860G and 860D, respectively, of the
Internal Revenue Code of 1986, as amended.
     Series 1999-5                      Percentage Interest evidenced by
                                        this Class R-3 Certificate in the




<PAGE> 211

                                        distributions to be made with
                                        respect to the Class R-3
                                        Certificates:
                                        ___________________________________
__%

     Class R-3 Certificate Interest Rate:
     6.750%.  Additionally the Class R-3
     Certificates are entitled to the
     Residual Distribution Amount as
     defined in the Pooling Agreement.
     Cut-Off Date:  May 1, 1999
     First Distribution Date:   June 25, 1999
     Last Scheduled Distribution Date:  July 25, 2029
     Class R-3 Principal Balance as of the Cut-Off Date:   $50.00
     __________________
     Registered Owner
     Certificate No. _________

Exhibit B
CUSIP 69348R MR4
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                 Class R-1
Evidencing a Percentage Interest in certain distributions with respect to a
pool of conventional one- to four-family mortgage loans formed and
administered by
                       PNC MORTGAGE SECURITIES CORP.
ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE MAY BE MADE
ONLY IF THE PROPOSED TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE
COMPANY AND THE CERTIFICATE REGISTRAR THAT (1) SUCH TRANSFEREE IS NOT
EITHER (A) THE UNITED STATES, ANY STATE OR POLITICAL SUBDIVISION THEREOF,
ANY FOREIGN GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, OR ANY AGENCY OR
INSTRUMENTALITY OF ANY OF THE FOREGOING, (B) ANY ORGANIZATION (OTHER THAN A
COOPERATIVE DESCRIBED IN SECTION 521 OF THE CODE) WHICH IS EXEMPT FROM THE
TAX IMPOSED BY CHAPTER 1 OF THE CODE UNLESS SUCH ORGANIZATION IS SUBJECT TO
THE TAX IMPOSED BY SECTION 511 OF THE CODE, (C) ANY ORGANIZATION DESCRIBED
IN SECTION 1381(a)(2)(C) OF THE CODE (ANY SUCH PERSON DESCRIBED IN THE
FOREGOING CLAUSES (A), (B), OR (C) BEING HEREINAFTER REFERRED TO AS A
"DISQUALIFIED ORGANIZATION"), OR (D) AN AGENT OF A DISQUALIFIED
ORGANIZATION AND (2) NO PURPOSE OF SUCH TRANSFER IS TO ENABLE THE TRANSFER
TO IMPEDE THE ASSESSMENT OR COLLECTION OF TAX. SUCH AFFIDAVIT SHALL INCLUDE
CERTAIN REPRESENTATIONS AS TO THE FINANCIAL CONDITION OF THE PROPOSED
TRANSFEREE. NOTWITHSTANDING THE REGISTRATION IN THE CERTIFICATE REGISTER OF
ANY TRANSFER, SALE OR OTHER DISPOSITION OF THIS CLASS R-1 CERTIFICATE TO A
DISQUALIFIED ORGANIZATION OR AN AGENT OF A DISQUALIFIED ORGANIZATION, SUCH
REGISTRATION SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT WHATSOEVER
AND SUCH PERSON SHALL NOT BE DEEMED TO BE A CERTIFICATEHOLDER FOR ANY
PURPOSE HEREUNDER, INCLUDING, BUT NOT LIMITED TO, THE RECEIPT OF
DISTRIBUTIONS ON THIS CERTIFICATE. EACH HOLDER OF A CLASS R-1 CERTIFICATE
BY ACCEPTANCE OF THIS CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE
PROVISIONS OF THIS PARAGRAPH.
IN THE CASE OF ANY CLASS R-1 CERTIFICATE PRESENTED FOR REGISTRATION IN THE




<PAGE> 212

NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE AN OPINION OF COUNSEL
ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE TRUSTEE AND THE
COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A CLASS R-1
CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT CONSTITUTE OR
RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER SECTION 406 OF THE
EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR
SECTION 4975 OF THE CODE AND WILL NOT SUBJECT THE TRUSTEE, THE MASTER
SERVICER OR THE COMPANY TO ANY OBLIGATION OR LIABILITY (INCLUDING
OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF ERISA OR SECTION 4975 OF
THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN THE POOLING AGREEMENT, WHICH
OPINION OF COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE, THE MASTER
SERVICER, THE REMIC I TRUST FUND, THE REMIC II TRUST FUND, THE REMIC III
TRUST FUND OR THE COMPANY.
Solely for U.S. federal income tax purposes, this Certificate represents a
"residual interest" in a "real estate mortgage investment conduit," as
those terms are defined in Sections 860G and 860D, respectively, of the
Internal Revenue Code of 1986, as amended.
     Series 1999-5                      Percentage Interest evidenced by
                                        this Class R-1 Certificate in the
                                        distributions to be made with
                                        respect to the Class R-1
                                        Certificates:

                                        _____________________________________%

     Class R-1 Certificate Interest Rate: 6.750%.
     Additionally the Class R-1 Certificates are
     entitled to Excess Liquidation Proceeds and the
     Residual Distribution Amount as defined in the
     Pooling Agreement.
     Cut-Off Date:  May 1, 1999
     First Distribution Date:   June 25, 1999
     Last Scheduled Distribution Date:  July 25, 2029
     Class R-1 Principal Balance as of the Cut-Off Date:   $50.00
     __________________
     Registered Owner
     Certificate No. _________
      This Certificate does not represent an obligation of or interest in
PNC Mortgage Securities Corp. or any of its affiliates, including PNC Bank
Corp. Neither this Certificate nor the underlying Mortgage Loans are
guaranteed by any agency or instrumentality of the United States.
     This certifies that the above-named Registered Owner is the registered
owner of certain interests in a trust fund (the "REMIC I Trust Fund") whose
assets consist of, among other things, a pool (the "Mortgage Pool") of
conventional one- to four-family mortgage loans (the "Mortgage Loans"),
formed and administered by PNC Mortgage Securities Corp. (the "Company"),
which term includes any successor entity under the Pooling Agreement
referred to below. The Mortgage Pool was created pursuant to a Pooling and
Servicing Agreement, dated as of the Cut-Off Date stated above (the
"Pooling Agreement"), between the Company and State Street Bank and Trust
Company, as Trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereafter. To the extent not defined




<PAGE> 213

herein, the capitalized terms used herein have the meanings assigned in the
Pooling Agreement. Nothing herein shall be deemed inconsistent with such
meanings, and in the event of any conflict between the Pooling Agreement
and the terms of this Certificate, the Pooling Agreement shall control.
This Certificate is issued under and is subject to the terms, provisions
and conditions of the Pooling Agreement, to which Pooling Agreement the
Holder of this Certificate, by virtue of the acceptance hereof, assents and
by which such Holder is bound.
     Distributions will be made, pursuant to the Pooling Agreement, on the
25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on
the first Distribution Date specified above, to the Person in whose name
this Certificate is registered at the close of business on the last day (or
if such last day is not a Business Day, the Business Day immediately
preceding such last day) of the month immediately preceding the month of
such distribution (the "Record Date"), to the extent of such
Certificateholder's Percentage Interest represented by this Certificate in
the portion of the REMIC I Available Distribution Amount for such
Distribution Date then distributable on the Certificates of this Class, as
specified in Section 4.01 of the Pooling Agreement.
     Distributions on this Certificate will be made by the Trustee by wire
transfer or check mailed to the address of the Person entitled thereto, as
such name and address shall appear on the Certificate Register.
Notwithstanding the above, the final distribution on this Certificate will
be made after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this Certificate
to the Certificate Registrar.
     Reference is hereby made to the further provisions of this Certificate
set forth below, which further provisions shall for all purposes have the
same effect as if set forth at this place.
     Unless the certificate of authentication hereon has been executed by
or on behalf of the Trustee, by manual signature, this Certificate shall
not be entitled to any benefit under the Pooling Agreement or be valid for
any purpose.
     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.
                           STATE STREET BANK AND TRUST COMPANY, as Trustee

                           By:


                 (TRUSTEE'S CERTIFICATE OF AUTHENTICATION)
          This is one of the Certificates referred to in the within-
mentioned Pooling Agreement.
STATE STREET BANK AND TRUST COMPANY,
as Trustee

By:
Dated:
                       PNC MORTGAGE SECURITIES CORP.
                     MORTGAGE PASS-THROUGH CERTIFICATE
     This Certificate is one of a duly authorized issue of Certificates




<PAGE> 214

designated as Mortgage Pass-Through Certificates of the Series and Class
specified hereon (herein called the "Certificates") and representing
certain interests in the REMIC I Trust Fund.

     The Certificates do not represent an obligation of, or an interest in,
the Company or any of its affiliates and are not insured or guaranteed by
any governmental agency. The Certificates are limited in right of payment
to certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth herein and in the Pooling Agreement. In the
event funds are advanced with respect to any Mortgage Loan, such advance is
reimbursable to the Master Servicer from the related recoveries on such
Mortgage Loan or from other cash deposited in the Certificate Account to
the extent that such advance is not otherwise recoverable.

     As provided in the Pooling Agreement, withdrawals from the Certificate
Account may be made from time to time for purposes other than distributions
to Certificateholders, such purposes including reimbursement to the Master
Servicer of advances made, or certain expenses incurred, by it.

     The Pooling Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the Company and the rights of the Certificateholders under
the Pooling Agreement at any time by the Company, the Master Servicer and
the Trustee with the consent of the Holders of the Certificates evidencing
Percentage Interests aggregating not less than 66% of the REMIC III Trust
Fund.  The Pooling Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is
registrable in the Certificate Register upon surrender of this Certificate
for registration of transfer at the offices of the Certificate Registrar or
the office maintained by the Trustee in the City and State of New York,
duly endorsed by, or accompanied by an assignment in the form below or
other written instrument of transfer in form satisfactory to the Trustee or
any Authenticating Agent duly executed by, the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of Authorized Denominations evidencing the same Percentage
Interest set forth hereinabove will be issued to the designated transferee
or transferees.

     No transfer of a Certificate will be made unless such transfer is
exempt from or is made in accordance with the registration requirements of
the Securities Act of 1933, as amended (the "Securities Act") and any
applicable state securities laws. In the event that a transfer is to be
made without registration or qualification under applicable laws, (i) in
the event such transfer is made pursuant to Rule 144A under the Securities
Act, the Company and the Trustee shall require the transferee to execute an
investment letter in substantially the form attached as Exhibit L to the
Pooling Agreement, which investment letter shall not be an expense of the
Company, the Master Servicer or the Trustee and (ii) in the event that such




<PAGE> 215

a transfer is not made pursuant to Rule 144A under the Securities Act, the
Company may require an Opinion of Counsel satisfactory to the Company that
such transfer may be made without such registration or qualification, which
Opinion of Counsel shall not be an expense of the Company, the Master
Servicer or the Trustee. Neither the Company nor the Trustee will register
the Certificate under the Securities Act, qualify the Certificate under any
state securities law or provide registration rights to any purchaser. Any
Holder desiring to effect such transfer shall, and does hereby agree to,
indemnify the Trustee, the Company and the Master Servicer against any
liability that may result if the transfer is not so exempt or is not made
in accordance with such federal and state laws.

     The Certificates are issuable only as registered Certificates without
coupons in Authorized Denominations specified in the Pooling Agreement. As
provided in the Pooling Agreement and subject to certain limitations
therein set forth, Certificates are exchangeable for new Certificates of
Authorized Denominations evidencing the same aggregate interest in the
portion of the REMIC I Available Distribution Amount distributable on this
Class of Certificate, as requested by the Holder surrendering the same.

     A reasonable service charge may be made for any such registration of
transfer or exchange, and the Trustee may require payment of a sum
sufficient to cover any tax or other governmental charge payable in
connection therewith.

     The Company, the Trustee and the Certificate Registrar and any agent
of the Company, the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Company, the Trustee, the Certificate
Registrar nor any such agent shall be affected by notice to the contrary.

     The obligations created by the Pooling Agreement and the trust funds
created thereby shall terminate upon (i) the later of the maturity or other
liquidation (including repurchase by the Company) of the last Mortgage Loan
remaining in the REMIC I Trust Fund or the disposition of all property
acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage
Loan, and (ii) the payment to Certificateholders of all amounts held by the
Trustee and required to be paid to them pursuant to the Pooling Agreement.
In the event that the Company repurchases any Mortgage Loan pursuant to the
Pooling Agreement, such Pooling Agreement generally requires that the
Trustee distribute to the Certificateholders in the aggregate an amount
equal to 100% of the unpaid Principal Balance of such Mortgage Loan, plus
accrued interest at the applicable Pass-Through Rate to the next scheduled
Due Date for the Mortgage Loan. The Pooling Agreement permits, but does not
require, the Company to repurchase from the REMIC I Trust Fund all Mortgage
Loans at the time subject thereto and all property acquired in respect of
any Mortgage Loan upon payment to the Certificateholders of the amounts
specified in the Pooling Agreement. The exercise of such right will effect
early retirement of the Certificates, the Company's right to repurchase
being subject to the aggregate unpaid Principal Balance of the Mortgage
Loans at the time of repurchase being less than five percent (5%) of the
aggregate unpaid Principal Balance of the Mortgage Loans as of the Cut-Off




<PAGE> 216

Date.

                                ASSIGNMENT

     FOR VALUE RECEIVED the undersigned hereby sell(s) and assign(s) and
transfer(s) unto
(Please print or typewrite name and address, including postal zip code of
assignee. Please insert social security or other identifying number of
assignee.)
the within Mortgage Pass-Through Certificate and hereby irrevocably
constitutes and appoints

Attorney to transfer said Certificate on the Certificate Register, with
full power of substitution in the premises.

Dated:
                    Signature Guaranteed

                    NOTICE:The signature to this assignment must
                           correspond with the name as written upon the
                           face of the within instrument in every
                           particular, without alteration or enlargement
                           or any change whatever.  This Certificate does
                           not represent an obligation of or an interest
                           in PNC Mortgage Securities Corp. or any of its
                           affiliates, including PNC Bank Corp.  Neither
                           this Certificate nor the underlying Mortgage
                           Loans are guaranteed by any agency or
                           instrumentality of the United States.
Exhibit B
CUSIP 69348R MS2
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                 Class R-2
Evidencing a Percentage Interest in certain distributions with respect to a
pool of conventional one- to four-family mortgage loans formed and
administered by
                       PNC MORTGAGE SECURITIES CORP.
ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE MAY BE MADE
ONLY IF THE PROPOSED TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE
COMPANY AND THE CERTIFICATE REGISTRAR THAT (1) SUCH TRANSFEREE IS NOT
EITHER (A) THE UNITED STATES, ANY STATE OR POLITICAL SUBDIVISION THEREOF,
ANY FOREIGN GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, OR ANY AGENCY OR
INSTRUMENTALITY OF ANY OF THE FOREGOING, (B) ANY ORGANIZATION (OTHER THAN A
COOPERATIVE DESCRIBED IN SECTION 521 OF THE CODE) WHICH IS EXEMPT FROM THE
TAX IMPOSED BY CHAPTER 1 OF THE CODE UNLESS SUCH ORGANIZATION IS SUBJECT TO
THE TAX IMPOSED BY SECTION 511 OF THE CODE, (C) ANY ORGANIZATION DESCRIBED
IN SECTION 1381(a)(2)(C) OF THE CODE (ANY SUCH PERSON DESCRIBED IN THE
FOREGOING CLAUSES (A), (B), OR (C) BEING HEREINAFTER REFERRED TO AS A
"DISQUALIFIED ORGANIZATION"), OR (D) AN AGENT OF A DISQUALIFIED
ORGANIZATION AND (2) NO PURPOSE OF SUCH TRANSFER IS TO ENABLE THE TRANSFER
TO IMPEDE THE ASSESSMENT OR COLLECTION OF TAX. SUCH AFFIDAVIT SHALL INCLUDE
CERTAIN REPRESENTATIONS AS TO THE FINANCIAL CONDITION OF THE PROPOSED




<PAGE> 217

TRANSFEREE. NOTWITHSTANDING THE REGISTRATION IN THE CERTIFICATE REGISTER OF
ANY TRANSFER, SALE OR OTHER DISPOSITION OF THIS CLASS R-2 CERTIFICATE TO A
DISQUALIFIED ORGANIZATION OR AN AGENT OF A DISQUALIFIED ORGANIZATION, SUCH
REGISTRATION SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT WHATSOEVER
AND SUCH PERSON SHALL NOT BE DEEMED TO BE A CERTIFICATEHOLDER FOR ANY
PURPOSE HEREUNDER, INCLUDING, BUT NOT LIMITED TO, THE RECEIPT OF
DISTRIBUTIONS ON THIS CERTIFICATE. EACH HOLDER OF A CLASS R-2 CERTIFICATE
BY ACCEPTANCE OF THIS CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE
PROVISIONS OF THIS PARAGRAPH.
IN THE CASE OF ANY CLASS R-2 CERTIFICATE PRESENTED FOR REGISTRATION IN THE
NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE AN OPINION OF COUNSEL
ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE TRUSTEE AND THE
COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A CLASS R-2
CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT CONSTITUTE OR
RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER SECTION 406 OF THE
EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR
SECTION 4975 OF THE CODE AND WILL NOT SUBJECT THE TRUSTEE, THE MASTER
SERVICER OR THE COMPANY TO ANY OBLIGATION OR LIABILITY (INCLUDING
OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF ERISA OR SECTION 4975 OF
THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN THE POOLING AGREEMENT, WHICH
OPINION OF COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE, THE MASTER
SERVICER, THE REMIC I TRUST FUND, THE REMIC II TRUST FUND, THE REMIC III
TRUST FUND OR THE COMPANY.
Solely for U.S. federal income tax purposes, this Certificate represents a
"residual interest" in a "real estate mortgage investment conduit," as
those terms are defined in Sections 860G and 860D, respectively, of the
Internal Revenue Code of 1986, as amended.
     Series 1999-5                      Percentage Interest evidenced by
                                        this Class R-2 Certificate in the
                                        distributions to be made with
                                        respect to the Class R-2
                                        Certificates:
          ______________________________________%

     Class R-2 Certificate Interest Rate: 6.750%.
     Additionally the Class R-2 Certificates are
     entitled the Residual Distribution Amount as
     defined in the Pooling Agreement.
     Cut-Off Date:  May 1, 1999
     First Distribution Date:   June 25, 1999
     Last Scheduled Distribution Date:  July 25, 2029
     Class R-2 Principal Balance as of the Cut-Off Date:   $50.00
     __________________
     Registered Owner
     Certificate No. _________
     This Certificate does not represent an obligation of or interest in
PNC Mortgage Securities Corp. or any of its affiliates, including PNC Bank
Corp. Neither this Certificate nor the underlying Mortgage Loans are
guaranteed by any agency or instrumentality of the United States.

     This certifies that the above-named Registered Owner is the registered
owner of certain interests in a trust fund (the "REMIC II Trust Fund")




<PAGE> 218

whose assets consist of interests in a trust fund (the "REMIC I Trust
Fund") whose assets consist of, among other things, a pool (the "Mortgage
Pool") of conventional one- to four-family mortgage loans (the "Mortgage
Loans"), formed and administered by PNC Mortgage Securities Corp. (the
"Company"), which term includes any successor entity under the Pooling
Agreement referred to below. The Mortgage Pool was created pursuant to a
Pooling and Servicing Agreement, dated as of the Cut-Off Date stated above
(the "Pooling Agreement"), between the Company and State Street Bank and
Trust Company, as Trustee (the "Trustee"), a summary of certain of the
pertinent provisions of which is set forth hereafter. To the extent not
defined herein, the capitalized terms used herein have the meanings
assigned in the Pooling Agreement. Nothing herein shall be deemed
inconsistent with such meanings, and in the event of any conflict between
the Pooling Agreement and the terms of this Certificate, the Pooling
Agreement shall control. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling Agreement, to which
Pooling Agreement the Holder of this Certificate, by virtue of the
acceptance hereof, assents and by which such Holder is bound.
     Distributions will be made, pursuant to the Pooling Agreement, on the
25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on
the first Distribution Date specified above, to the Person in whose name
this Certificate is registered at the close of business on the last day (or
if such last day is not a Business Day, the Business Day immediately
preceding such last day) of the month immediately preceding the month of
such distribution (the "Record Date"), to the extent of such
Certificateholder's Percentage Interest represented by this Certificate in
the portion of the REMIC II Available Distribution Amount for such
Distribution Date then distributable on the Certificates of this Class, as
specified in Section 4.04 of the Pooling Agreement.
     Distributions on this Certificate will be made by the Trustee by wire
transfer or check mailed to the address of the Person entitled thereto, as
such name and address shall appear on the Certificate Register.
Notwithstanding the above, the final distribution on this Certificate will
be made after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this Certificate
to the Certificate Registrar.
     Reference is hereby made to the further provisions of this Certificate
set forth below, which further provisions shall for all purposes have the
same effect as if set forth at this place.
     Unless the certificate of authentication hereon has been executed by
or on behalf of the Trustee, by manual signature, this Certificate shall
not be entitled to any benefit under the Pooling Agreement or be valid for
any purpose.
     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.
                           STATE STREET BANK AND TRUST COMPANY, as Trustee

                           By:


                 (TRUSTEE'S CERTIFICATE OF AUTHENTICATION)




<PAGE> 219

          This is one of the Certificates referred to in the within-
mentioned Pooling Agreement.
STATE STREET BANK AND TRUST COMPANY,
as Trustee

By:
Dated:
                       PNC MORTGAGE SECURITIES CORP.
                     MORTGAGE PASS-THROUGH CERTIFICATE
     This Certificate is one of a duly authorized issue of Certificates
designated as Mortgage Pass-Through Certificates of the Series and Class
specified hereon (herein called the "Certificates") and representing
certain interests in the REMIC II Trust Fund.

     The Certificates do not represent an obligation of, or an interest in,
the Company or any of its affiliates and are not insured or guaranteed by
any governmental agency. The Certificates are limited in right of payment
to certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth herein and in the Pooling Agreement. In the
event funds are advanced with respect to any Mortgage Loan, such advance is
reimbursable to the Master Servicer from the related recoveries on such
Mortgage Loan or from other cash deposited in the Certificate Account to
the extent that such advance is not otherwise recoverable.

     As provided in the Pooling Agreement, withdrawals from the Certificate
Account may be made from time to time for purposes other than distributions
to Certificateholders, such purposes including reimbursement to the Master
Servicer of advances made, or certain expenses incurred, by it.

     The Pooling Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the Company and the rights of the Certificateholders under
the Pooling Agreement at any time by the Company, the Master Servicer and
the Trustee with the consent of the Holders of the Certificates evidencing
Percentage Interests aggregating not less than 66% of the REMIC III Trust
Fund.  The Pooling Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.

     As provided in the Pooling Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is
registrable in the Certificate Register upon surrender of this Certificate
for registration of transfer at the offices of the Certificate Registrar or
the office maintained by the Trustee in the City and State of New York,
duly endorsed by, or accompanied by an assignment in the form below or
other written instrument of transfer in form satisfactory to the Trustee or
any Authenticating Agent duly executed by, the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of Authorized Denominations evidencing the same Percentage
Interest set forth hereinabove will be issued to the designated transferee
or transferees.





<PAGE> 220

     No transfer of a Certificate will be made unless such transfer is
exempt from or is made in accordance with the registration requirements of
the Securities Act of 1933, as amended (the "Securities Act") and any
applicable state securities laws. In the event that a transfer is to be
made without registration or qualification under applicable laws, (i) in
the event such transfer is made pursuant to Rule 144A under the Securities
Act, the Company and the Trustee shall require the transferee to execute an
investment letter in substantially the form attached as Exhibit L to the
Pooling Agreement, which investment letter shall not be an expense of the
Company, the Master Servicer or the Trustee and (ii) in the event that such
a transfer is not made pursuant to Rule 144A under the Securities Act, the
Company may require an Opinion of Counsel satisfactory to the Company that
such transfer may be made without such registration or qualification, which
Opinion of Counsel shall not be an expense of the Company, the Master
Servicer or the Trustee. Neither the Company nor the Trustee will register
the Certificate under the Securities Act, qualify the Certificate under any
state securities law or provide registration rights to any purchaser. Any
Holder desiring to effect such transfer shall, and does hereby agree to,
indemnify the Trustee, the Company and the Master Servicer against any
liability that may result if the transfer is not so exempt or is not made
in accordance with such federal and state laws.

     The Certificates are issuable only as registered Certificates without
coupons in Authorized Denominations specified in the Pooling Agreement. As
provided in the Pooling Agreement and subject to certain limitations
therein set forth, Certificates are exchangeable for new Certificates of
Authorized Denominations evidencing the same aggregate interest in the
portion of the REMIC II Available Distribution Amount distributable on this
Class of Certificate, as requested by the Holder surrendering the same.

     A reasonable service charge may be made for any such registration of
transfer or exchange, and the Trustee may require payment of a sum
sufficient to cover any tax or other governmental charge payable in
connection therewith.

     The Company, the Trustee and the Certificate Registrar and any agent
of the Company, the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Company, the Trustee, the Certificate
Registrar nor any such agent shall be affected by notice to the contrary.

     The obligations created by the Pooling Agreement and the trust funds
created thereby shall terminate upon (i) the later of the maturity or other
liquidation (including repurchase by the Company) of the last Mortgage Loan
remaining in the REMIC I Trust Fund or the disposition of all property
acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage
Loan, and (ii) the payment to Certificateholders of all amounts held by the
Trustee and required to be paid to them pursuant to the Pooling Agreement.
In the event that the Company repurchases any Mortgage Loan pursuant to the
Pooling Agreement, such Pooling Agreement generally requires that the
Trustee distribute to the Certificateholders in the aggregate an amount
equal to 100% of the unpaid Principal Balance of such Mortgage Loan, plus




<PAGE> 221

accrued interest at the applicable Pass-Through Rate to the next scheduled
Due Date for the Mortgage Loan. The Pooling Agreement permits, but does not
require, the Company to repurchase from the REMIC I Trust Fund all Mortgage
Loans at the time subject thereto and all property acquired in respect of
any Mortgage Loan upon payment to the Certificateholders of the amounts
specified in the Pooling Agreement. The exercise of such right will effect
early retirement of the Certificates, the Company's right to repurchase
being subject to the aggregate unpaid Principal Balance of the Mortgage
Loans at the time of repurchase being less than five percent (5%) of the
aggregate unpaid Principal Balance of the Mortgage Loans as of the Cut-Off
Date.

                                ASSIGNMENT

     FOR VALUE RECEIVED the undersigned hereby sell(s) and assign(s) and
transfer(s) unto
(Please print or typewrite name and address, including postal zip code of
assignee. Please insert social security or other identifying number of
assignee.)
the within Mortgage Pass-Through Certificate and hereby irrevocably
constitutes and appoints

Attorney to transfer said Certificate on the Certificate Register, with
full power of substitution in the premises.

Dated:
                    Signature Guaranteed

NOTICE:   The signature to this assignment must correspond with the name as
written upon the face of the within instrument in every particular, without
alteration or enlargement or any change whatever.  This Certificate does
not represent an obligation of or an interest in PNC Mortgage Securities
Corp. or any of its affiliates, including PNC Bank Corp.  Neither this
Certificate nor the underlying Mortgage Loans are guaranteed by any agency
or instrumentality of the United States.

Exhibit D

                     MORTGAGE LOAN SCHEDULE

     Copies of the Mortgage Loan Schedules (which have been
intentionally omitted from this filing) may be obtained from PNC
Mortgage Securities Corp. or State Street Bank and Trust Company
by contacting,

     in the case of PNC Mortgage Securities Corp.,

                          Richie Moore
                   Master Servicing Department
                  PNC Mortgage Securities Corp.
                       75 N. Fairway Drive
                  Vernon Hills, Illinois  60061
                  Telephone:     (847) 549-3683
                  Facsimile:     (847) 549-3681

     in the case of State Street Bank and Trust Company

                          David Duclos
                   Corporate Trust Department
               State Street Bank and Trust Company
                     Two International Place
                  Boston, Massachusetts  02102
                  Telephone:     (617) 664-5436
                  Facsimile:     (617) 664-5368


Exhibit E

                           SELLING AND SERVICING
                                 CONTRACT

This Selling and Servicing Contract (this "Agreement") is made and entered
into by PNC Mortgage Securities Corp. and its successors and assigns ("PNC
Mortgage") and the entity identified below and its successors and assigns
(the "Company").


                                WITNESSETH:

     WHEREAS, this Company wishes to sell first lien residential mortgage
loans to, and service first lien residential mortgage loans on behalf of,
PNC Mortgage; and




<PAGE> 222


     WHEREAS, the Company has submitted a Seller Application to PNC
Mortgage and has been approved by PNC Mortgage for participation in the PNC
Mortgage Purchase Programs; and

     WHEREAS, the Company has received and reviewed the PNC Mortgage
Purchase Programs Seller Guide (the "Seller Guide"), as well as the PNC
Mortgage Servicing Guide (the "Servicing Guide" and, together with the
Seller Guide, the "Guides"), and understands each and every provision
thereof;

     NOW, THEREFORE, in consideration of the premises and of the mutual
agreements herein contained, PNC Mortgage and the Company hereby agree as
follows:

     1.   Guides.  The Guides, which set forth the terms and conditions
under which PNC Mortgage may elect to purchase mortgage loans from the
Company, and the Company shall service mortgage loans on behalf of PNC
Mortgage, are a supplement to this Agreement and such Guides, as may be
amended or supplemented from time to time by PNC Mortgage, are incorporated
into this Agreement in full by reference and made a part hereof as fully as
if set forth at length herein.  All capitalized terms used and not defined
herein have the meanings ascribed to them in the Guides.

     2.   Company's Duties.  The Company shall diligently perform all
duties incident to the origination, sale and servicing of the mortgage
loans subject to this Agreement.  In the performance of its servicing
duties, the Company shall exercise the same degree of care it exercises
when servicing mortgage loans for its own account, but in no event shall
the Company exercise less care than a reasonable prudent servicer would
exercise under similar circumstances.  In addition, the Company shall
comply with all of the provisions of the Guides and with all other
requirements and instructions of PNC Mortgage.  The Company shall perform
such duties at its sole expense, except as otherwise expressly provided in
the Guides.

     3.   Representations, Warranties and Covenants of the Company;
Remedies of PNC Mortgage.  With respect to each mortgage loan sold by the
Company to PNC Mortgage pursuant to the terms of this Agreement, the
Company shall make all of the representations, warranties and covenants set
forth in the Guide and, in the event of the breach of any of such
representations, warranties and covenants, PNC Mortgage shall have all of
the remedies available at law or in equity, as well as all of the remedies
set forth in the Guide, including, but not limited to, repurchase and
indemnification.  The representations and warranties made by the Company
with respect to any mortgage loan subject to this Agreement, as well as the
remedies available to PNC Mortgage upon the breach thereof, shall survive:
(a) any investigation regarding the mortgage loan conducted by PNC
Mortgage, its assignees or designees, (b) the liquidation of the mortgage
loan, (c) the purchase of the mortgage loan by PNC Mortgage, its assignee
or designee, (d) the repurchase of the mortgage loan by the Company and (e)
the termination of this Agreement.





<PAGE> 223

     4.   Compensation.  The Company shall be compensated for its services
hereunder as specified in the Guides.

     5.   No Assignment.  This Agreement may not be assigned by the Company
without the prior written consent of PNC Mortgage.  The Company hereby
consents to the assignment by PNC Mortgage of all or any part of its rights
and obligations under this Agreement to any affiliate designated by PNC
Mortgage.  Any other transfer by PNC Mortgage will be allowed and be
effective upon written notice by PNC Mortgage to the Company.

     6.   Prior Agreements.  This Agreement supersedes any prior agreements
and understandings between PNC Mortgage and the Company governing the
subject matter hereof; provided, however, the Company shall not be released
from any responsibility or liability that may have arisen under such
agreements and understanding.

     7.   Effective Date of Agreement.  This Agreement is not effective
until it is executed and accepted by PNC Mortgage at its home office in
Illinois.

     8.   Notices.  All notices, requests, demands or other communications
that are to be given under this Agreement shall be in writing, addressed to
the appropriate parties, and shall be sent by certified mail, return
receipt requested, postage prepaid, if to the Company, at the address below
and, if to PNC Mortgage, to the appropriate address or facsimile number
specified in the Guides.  Any such notice, request, demand or other
communication shall be deemed effective upon receipt.

     9.   Independent Contractor.  At no time shall the Company represent
that it is acting as an agent, partner or joint venturer of PNC Mortgage.
The Company shall at all times act as an independent contracting party.

     10.  Amendment.  This Agreement may not be amended or modified orally,
and no provision of this Agreement may be waived or amended, except in
writing signed by the party against whom enforcement is sought.  Such a
written waiver or amendment must expressly reference this Agreement.
However, by their terms the Guides may be amended or supplemented by PNC
Mortgage from time to time.  Any such amendment(s) to the Guides shall be
in writing and be binding upon the parties hereto on and after the
effective date specified therein.

     11.   Miscellaneous.  This Agreement, including all documents
incorporated by reference herein, constitutes the entire understanding
between the parties hereto and supersedes all other agreements, covenants,
representations, warranties, understandings and communications between the
parties, whether written or oral, with respect to the transactions
contemplated by this Agreement.  All section headings contained herein are
for convenience only and shall not be construed as part of this Agreement.
Any provision of this Agreement that is prohibited or unenforceable in any
jurisdiction shall as to such jurisdiction be ineffective to the extent of
such prohibition or unenforceability without invalidating the remaining
portions hereof or affecting the validity or enforceability of such




<PAGE> 224

provision in any other jurisdiction, and to this end, the provisions hereof
are severable.  This Agreement shall be governed by, and construed and
enforced in accordance with, applicable federal laws and laws of the State
of Illinois, without reference to conflict of laws principles. This
Agreement may be executed in one or more counterparts, each of which shall
constitute an original and all of which shall constitute the same
Agreement.

     IN WITNESS WHEREOF, the parties have executed this Agreement by proper
officials duly authorized on the dates hereinafter set forth.  This
Agreement shall take effect as of the date of its execution in original or
facsimile signature by a duly authorized officer of PNC Mortgage.




Name of the Company Company I.D. Number


Type of organization     Organized under laws of


Principal place of business:  street address, city, state, zip code


Typed name and title of the Company's authorized officer


Signature of the Company's authorized officer     Date



Agreed to and accepted by PNC Mortgage Securities Corp.


Typed name and title of authorized representative


Signature of authorized representative  Date




Exhibit F

                    FORM OF TRANSFEROR CERTIFICATE FOR
                      JUNIOR SUBORDINATE CERTIFICATES

                                  [Date]
State Street Bank and Trust Company, as Trustee
225 Franklin Street
Boston, MA 02110




<PAGE> 225

Attn:  Corporate Trust Department, PNC 1999-5

     Re:  Purchase of PNC Mortgage Securities Corp. Mortgage Pass-Through
          Certificates Series 1999-5, Class [   ]  (the "Certificates")
Ladies and Gentlemen:
     In connection with our disposition of the above Certificates we
certify that (a) we understand the Certificates have not been registered
under the Securities Act of 1933, as amended (the "Act") and are being
disposed by us in a transaction that is exempt from the registration
requirements of the Act, and (b) we have not offered or sold any
certificates to, or solicited offers to buy any Certificates from, any
person, or otherwise approached or negotiated with any person with respect
thereto, or taken any other action which would result in a violation of
Section 5 of the Act.

                                   Very truly yours,
                                   [Name of Transferor]

                                   By:
                                        Authorized Officer
Exhibit G

                    FORM OF TRANSFEREE'S AGREEMENT FOR
                      JUNIOR SUBORDINATE CERTIFICATES
                                  [Date]
State Street Bank and Trust Company, as Trustee
225 Franklin Street
Boston, MA 02110
Attn: Corporate Trust Department, PNC 1999-5
PNC Mortgage Securities Corp.
75 N. Fairway Drive
Vernon Hills, Illinois  60061

          The undersigned (the "Purchaser") proposes to purchase Class [
] Certificates evidencing an undivided interest in PNC Mortgage Securities
Corp. Mortgage Pass-Through Certificates, Series 1999-5 (the "Purchased
Certificates") in the principal amount of $______________. In doing so, the
Purchaser hereby acknowledges and agrees as follows:
          Section 1. Definitions. Each capitalized term used herein and not
otherwise defined herein shall have the meaning ascribed to it in the
Pooling and Servicing Agreement, dated as of May 1, 1999 (the "Pooling
Agreement"), by and between PNC Mortgage Securities Corp. ("PNC") and State
Street Bank and Trust Company, as trustee (the "Trustee"), of the PNC
Mortgage Securities Corp. Mortgage Pass-Through Certificates, Series 1999-
5.
          Section 2. Representations and Warranties of the Purchaser. In
connection with the proposed transfer, the Purchaser represents and
warrants to PNC and the Trustee that:
          (a)  The Purchaser is duly organized, validly existing and in
good standing under the laws of the jurisdiction in which the Purchaser is
organized, is authorized to invest in the Purchased Certificates, and to
enter into this Agreement, and duly executed and delivered this Agreement;




<PAGE> 226

          (b)  The Purchaser is acquiring the Purchased Certificates for
its own account as principal and not with a view to the distribution
thereof, in whole or in part;
          (c)  The Purchaser is an "accredited investor" as such term is
defined in paragraph (a)(1), (a)(2), (a)(3), (a)(7) or (a)(8) of Section
501 of Regulation D under the Securities Act of 1933, as amended (the
"Act"), has knowledge of financial and business matters and is capable of
evaluating the merits and risks of an investment in the Purchased
Certificates; the Purchaser has sought such accounting, legal and tax
advice as it has considered necessary to make an informed investment
decision; and the Purchaser is able to bear the economic risk of an
investment in the Purchased Certificates and can afford a complete loss of
such investment;
          (d)  The Purchaser is not affiliated with the Trustee;
          (e)  The Purchaser confirms that PNC has made available to the
Purchaser the opportunity to ask questions of, and receive answers from PNC
concerning the trust funds created pursuant to the Pooling Agreement (the
"Trust Funds"), the purchase by the Purchaser of the Purchased Certificates
and all matters relating thereto that PNC possesses or can acquire without
unreasonable effort or expense; and
          (f)  If applicable, the Purchaser has complied, and will continue
to comply, with the guidelines established by Thrift Bulletin 13a issued
April 23, 1998, by the Office of Regulatory Activities of the Federal Home
Loan Bank System; and
          (g)  The Purchaser will provide the Trustee and the Master
Servicer with affidavits substantially in the form of Exhibit A attached
hereto.
          Section 3.Transfer of Purchased Certificates.
          (a)  The Purchaser understands that the Purchased Certificates
have not been registered under the Act, or any state securities laws and
that no transfer may be made unless the Purchased Certificates are
registered under the Act and under applicable state law or unless an
exemption from registration is available. The Purchaser further understands
that neither PNC nor the Trust Funds are under any obligation to register
the Purchased Certificates or make an exemption available. In the event
that such a transfer is to be made within two years from the Closing Date
without registration under the Act or applicable state securities laws, (i)
the Trustee shall require, in order to assure compliance with such laws,
that the Certificateholder's prospective transferee each certify to PNC and
the Trustee as to the factual basis for the registration or qualification
exemption relied upon, and (ii) the Trustee or PNC may require an Opinion
of Counsel that such transfer may be made pursuant to an exemption from the
Act and state securities laws, which Opinion of Counsel shall not be an
expense of the Trustee or PNC. Any such Certificateholder desiring to
effect such transfer shall, and does hereby agree to, indemnify the Trustee
and PNC against any liability that may result if the transfer is not so
exempt or is not made in accordance with such federal and state laws.
          (b)  No transfer of a Purchased Certificate shall be made unless
the transferee provides PNC and the Trustee with (i) a Transferee's
Agreement, substantially in the form of this Agreement, and (ii) either (a)
an affidavit substantially in the form of Exhibit A hereto that the
proposed transferee (x) is not an employee benefit plan or other plan or




<PAGE> 227

arrangement subject to the prohibited transaction provisions of ERISA or
Section 4975 of the Internal Revenue Code of 1986, as amended, or
comparable provisions of any subsequent enactments (a "Plan"), a trustee of
any Plan, or any other Person who is using the "plan assets" of any Plan to
effect such acquisition or (y) is an insurance company, the source of funds
to be used by it to purchase the Purchased Certificates is an "insurance
company general account" (within the meaning of Department of Labor
Prohibited Transaction Class Exemption ("PTCE") 95-60), and the purchase is
being made in reliance upon the availability of the exemptive relief
afforded under Sections I and III of PTCE 95-60, or (b) a Benefit Plan
Opinion (as defined in Exhibit A hereto).
          (c)  The Purchaser acknowledges that its Purchased Certificates
bear a legend setting forth the applicable restrictions on transfer.
          IN WITNESS WHEREOF, the undersigned has caused this Agreement to
be validly executed by its duly authorized representative as of the day and
the year first above written.
                                   [Purchaser]



                                   By:
                                    Its:
                      Exhibit A to Form of Transferee Agreement (Exhibit G)
                       PNC MORTGAGE SECURITIES CORP.
                          BENEFIT PLAN AFFIDAVIT
RE:  PNC MORTGAGE SECURITIES CORP.
     MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1999-5
     (THE "TRUST") CLASS [     ] CERTIFICATES
     (THE "PURCHASED CERTIFICATES")
     Under penalties of perjury, I, _____________________, declare that, to
the best of my knowledge and belief, the following representations are
true, correct and complete; and
          1.   That I am the _______________ of __________________ (the
"Purchaser"), whose taxpayer identification number is  ___________, and on
behalf of which I have the authority to make this affidavit.
          2.   That the Purchaser is acquiring a Purchased Certificate
representing an interest in the Trust Funds.
          3.   That the Purchaser (i) is not an employee benefit plan or
other plan or arrangement subject to the prohibited transaction provisions
of the Employee Retirement Income Security Act of 1974, as amended
("ERISA"), or Section 4975 of the Internal Revenue Code of 1986, as amended
(the "Code"), or comparable provisions of any subsequent enactments (a
"Plan"), a trustee of any Plan, or any other Person who is using the "plan
assets" of any Plan to effect such acquisition, (ii) has provided a
"Benefit Plan Opinion" satisfactory to PNC Mortgage Securities Corp. (the
"Company") and the Trustee of the Trust Funds or (iii) is an insurance
company, the source of funds to be used by it to purchase the Purchased
Certificates is an "insurance company general account" (within the meaning
of Department of Labor Prohibited Transaction Class Exemption ("PTCE") 95-
60), and the purchase is being made in reliance upon the availability of
the exemptive relief afforded under Sections I and III of PTCE 95-60. A
Benefit Plan Opinion is an opinion of counsel to the effect that the




<PAGE> 228

proposed transfer (a) is permissible under applicable law, (b) will not
constitute or result in a non-exempt prohibited transaction under Section
406 of ERISA or Section 4975 of the Code, and (c) will not subject the
Trustee, the Master Servicer or the Company to any obligation or liability
(including obligations or liabilities under Section 406 of ERISA or Section
4975 of the Code) in addition to those undertaken in this Agreement, which
Benefit Plan Opinion shall not be an expense of the Trustee, the Master
Servicer or the Company.
          IN WITNESS WHEREOF, the Purchaser has caused this instrument to
be duly executed on its behalf, by its duly authorized officer this _____
day of __________________, 199__.
[Purchaser]
By:
      Its:
          Personally appeared before me ______________________, known or
proved to me to be the same person who executed the foregoing instrument
and to be a ________________ of the Purchaser, and acknowledged to me that
(s)he executed the same as his/her free act and deed and as the free act
and deed of the Purchaser.
          SUBSCRIBED and SWORN to before me this day of ____________, 19__.

                                   Notary Public
Exhibit H

                FORM OF ADDITIONAL MATTER INCORPORATED INTO
   THE FORM OF THE CERTIFICATES (OTHER THAN THE CLASS R-1 AND CLASS R-2
                               CERTIFICATES)
     This Certificate does not represent an obligation of or interest in
PNC Mortgage Securities Corp. or any of its affiliates, including PNC Bank
Corp. Neither this Certificate nor the underlying Mortgage Loans are
guaranteed by any agency or instrumentality of the United States.
     This certifies that the above-named Registered Owner is the registered
owner of certain interests in a trust fund (the "REMIC III Trust Fund")
whose assets consist of interests in a trust fund (the "REMIC II Trust
Fund") whose assets consist of interests in a trust fund (the "REMIC I
Trust Fund") whose assets consist of, among other things, a pool (the
"Mortgage Pool") of conventional one- to four-family mortgage loans (the
"Mortgage Loans"), formed and administered by PNC Mortgage Securities Corp.
(the "Company"), which term includes any successor entity under the Pooling
Agreement referred to below. The Mortgage Pool was created pursuant to a
Pooling and Servicing Agreement, dated as of the Cut-Off Date stated above
(the "Pooling Agreement"), between the Company and State Street Bank and
Trust Company, as Trustee (the "Trustee"), a summary of certain of the
pertinent provisions of which is set forth hereafter. To the extent not
defined herein, the capitalized terms used herein have the meanings
assigned in the Pooling Agreement. Nothing herein shall be deemed
inconsistent with such meanings, and in the event of any conflict between
the Pooling Agreement and the terms of this Certificate, the Pooling
Agreement shall control. This Certificate is issued under and is subject to
the terms, provisions and conditions of the Pooling Agreement, to which
Pooling Agreement the Holder of this Certificate, by virtue of the
acceptance hereof, assents and by which such Holder is bound.




<PAGE> 229

     Distributions will be made, pursuant to the Pooling Agreement, on the
25th day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"), commencing on
the first Distribution Date specified above, to the Person in whose name
this Certificate is registered at the close of business on the last day (or
if such last day is not a Business Day, the Business Day immediately
preceding such last day) of the month immediately preceding the month of
such distribution (the "Record Date"), to the extent of such
Certificateholder's Percentage Interest represented by this Certificate in
the portion of the REMIC III Available Distribution Amount for such
Distribution Date then distributable on the Certificates of this Class, as
specified in Section 4.05 of the Pooling Agreement.
     Distributions on this Certificate will be made by the Trustee by wire
transfer or check mailed to the address of the Person entitled thereto, as
such name and address shall appear on the Certificate Register.
Notwithstanding the above, the final distribution on this Certificate will
be made after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this Certificate
to the Certificate Registrar.
     Reference is hereby made to the further provisions of this Certificate
set forth below, which further provisions shall for all purposes have the
same effect as if set forth at this place.
     Unless the certificate of authentication hereon has been executed by
or on behalf of the Trustee, by manual signature, this Certificate shall
not be entitled to any benefit under the Pooling Agreement or be valid for
any purpose.
     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.
                           STATE STREET BANK AND TRUST COMPANY, as Trustee

                           By:


                 (TRUSTEE'S CERTIFICATE OF AUTHENTICATION)
          This is one of the Certificates referred to in the within-
mentioned Pooling Agreement.
STATE STREET BANK AND TRUST COMPANY,
as Trustee

By:
Dated:
                       PNC MORTGAGE SECURITIES CORP.
                     MORTGAGE PASS-THROUGH CERTIFICATE
     This Certificate is one of a duly authorized issue of Certificates
designated as Mortgage Pass-Through Certificates of the Series and Class
specified hereon (herein called the "Certificates") and representing
certain interests in the REMIC III Trust Fund.

     The Certificates do not represent an obligation of, or an interest in,
the Company or any of its affiliates and are not insured or guaranteed by
any governmental agency. The Certificates are limited in right of payment
to certain collections and recoveries respecting the Mortgage Loans, all as




<PAGE> 230

more specifically set forth herein and in the Pooling Agreement. In the
event funds are advanced with respect to any Mortgage Loan, such advance is
reimbursable to the Master Servicer from the related recoveries on such
Mortgage Loan or from other cash deposited in the Certificate Account to
the extent that such advance is not otherwise recoverable.

     As provided in the Pooling Agreement, withdrawals from the Certificate
Account may be made from time to time for purposes other than distributions
to Certificateholders, such purposes including reimbursement to the Master
Servicer of advances made, or certain expenses incurred, by it.

     The Pooling Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the Company and the rights of the Certificateholders under
the Pooling Agreement at any time by the Company, the Master Servicer and
the Trustee with the consent of the Holders of the Certificates evidencing
Percentage Interests aggregating not less than 66% of the REMIC III Trust
Fund. Any such consent by the Holder of this Certificate shall be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Pooling Agreement also permits the
amendment thereof, in certain limited circumstances, without the consent of
the Holders of any of the Certificates.

     As provided in the Pooling Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is
registrable in the Certificate Register upon surrender of this Certificate
for registration of transfer at the offices of the Certificate Registrar or
the office maintained by the Trustee in the City and State of New York,
duly endorsed by, or accompanied by an assignment in the form below or
other written instrument of transfer in form satisfactory to the Trustee or
any Authenticating Agent duly executed by, the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of Authorized Denominations evidencing the same Percentage
Interest set forth hereinabove will be issued to the designated transferee
or transferees.

     No transfer of a Certificate will be made unless such transfer is
exempt from or is made in accordance with the registration requirements of
the Securities Act of 1933, as amended (the "Securities Act") and any
applicable state securities laws. In the event that a transfer is to be
made without registration or qualification under applicable laws, (i) in
the event such transfer is made pursuant to Rule 144A under the Securities
Act, the Company and the Trustee shall require the transferee to execute an
investment letter in substantially the form attached as Exhibit L to the
Pooling Agreement, which investment letter shall not be an expense of the
Company, the Master Servicer or the Trustee and (ii) in the event that such
a transfer is not made pursuant to Rule 144A under the Securities Act, the
Company may require an Opinion of Counsel satisfactory to the Company that
such transfer may be made without such registration or qualification, which
Opinion of Counsel shall not be an expense of the Company, the Master




<PAGE> 231

Servicer or the Trustee. Neither the Company nor the Trustee will register
the Certificate under the Securities Act, qualify the Certificate under any
state securities law or provide registration rights to any purchaser. Any
Holder desiring to effect such transfer shall, and does hereby agree to,
indemnify the Trustee, the Company and the Master Servicer against any
liability that may result if the transfer is not so exempt or is not made
in accordance with such federal and state laws.

     The Certificates are issuable only as registered Certificates without
coupons in Authorized Denominations specified in the Pooling Agreement. As
provided in the Pooling Agreement and subject to certain limitations
therein set forth, Certificates are exchangeable for new Certificates of
Authorized Denominations evidencing the same aggregate interest in the
portion of the REMIC III Available Distribution Amount distributable on
this Class of Certificate, as requested by the Holder surrendering the
same.

     A reasonable service charge may be made for any such registration of
transfer or exchange, and the Trustee may require payment of a sum
sufficient to cover any tax or other governmental charge payable in
connection therewith.

     The Company, the Trustee and the Certificate Registrar and any agent
of the Company, the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner hereof for
all purposes, and neither the Company, the Trustee, the Certificate
Registrar nor any such agent shall be affected by notice to the contrary.

     The obligations created by the Pooling Agreement and the trust funds
created thereby shall terminate upon (i) the later of the maturity or other
liquidation (including repurchase by the Company) of the last Mortgage Loan
remaining in the REMIC I Trust Fund or the disposition of all property
acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage
Loan, and (ii) the payment to Certificateholders of all amounts held by the
Trustee and required to be paid to them pursuant to the Pooling Agreement.
In the event that the Company repurchases any Mortgage Loan pursuant to the
Pooling Agreement, such Pooling Agreement generally requires that the
Trustee distribute to the Certificateholders in the aggregate an amount
equal to 100% of the unpaid Principal Balance of such Mortgage Loan, plus
accrued interest at the applicable Pass-Through Rate to the next scheduled
Due Date for the Mortgage Loan. The Pooling Agreement permits, but does not
require, the Company to repurchase from the REMIC I Trust Fund all Mortgage
Loans at the time subject thereto and all property acquired in respect of
any Mortgage Loan upon payment to the Certificateholders of the amounts
specified in the Pooling Agreement. The exercise of such right will effect
early retirement of the Certificates, the Company's right to repurchase
being subject to the aggregate unpaid Principal Balance of the Mortgage
Loans at the time of repurchase being less than five percent (5%) of the
aggregate unpaid Principal Balance of the Mortgage Loans as of the Cut-Off
Date.

                                ASSIGNMENT




<PAGE> 232


     FOR VALUE RECEIVED the undersigned hereby sell(s) and assign(s) and
transfer(s) unto
(Please print or typewrite name and address, including postal zip code of
assignee. Please insert social security or other identifying number of
assignee.)
the within Mortgage Pass-Through Certificate and hereby irrevocably
constitutes and appoints

Attorney to transfer said Certificate on the Certificate Register, with
full power of substitution in the premises.

Dated:
                    Signature Guaranteed

                    NOTICE:The signature to this assignment must
                           correspond with the name as written upon the
                           face of the within instrument in every
                           particular, without alteration or enlargement
                           or any change whatever.  This Certificate does
                           not represent an obligation of or an interest
                           in PNC Mortgage Securities Corp. or any of its
                           affiliates, including PNC Bank Corp.  Neither
                           this Certificate nor the underlying Mortgage
                           Loans are guaranteed by any agency or
                           instrumentality of the United States.
Exhibit I

                          TRANSFEROR CERTIFICATE
                                  [Date]
State Street Bank and Trust Company, as Trustee
225 Franklin Street
Boston, MA 02110
Attn:  Corporate Trust Department, PNC 1999-5
     Re:  PNC Mortgage Securities Corp. Mortgage Pass-Through
          Certificates, Series 1999-5, Class [R-1] [R-2] [R-3]
Ladies and Gentlemen:
     This letter is delivered to you in connection with the sale from
(the "Seller") to                  (the "Purchaser") of
$____________________ initial Certificate Principal Balance of Mortgage
Pass-Through Certificates, Series 1999-5, Class [R-1][R-2][R-3] (the
"Certificate"), pursuant to Section 5.01 of the Pooling and Servicing
Agreement (the "Pooling Agreement"), dated as of May 1, 1999 among PNC
Mortgage Securities Corp., as depositor and master servicer (the "Company")
and State Street Bank and Trust Company, as trustee (the "Trustee"). All
terms used herein and not otherwise defined shall have the meanings set
forth in the Pooling Agreement. The Seller hereby certifies, represents and
warrants to, and covenants with, the Company and the Trustee that:
     1.   No purpose of the Seller relating to the sale of the Certificate
by the Seller to the Purchaser is or will be to enable the Seller to impede
the assessment or collection of tax.
     2.   The Seller understands that the Purchaser has delivered to the
Trustee and the Company a transferee affidavit and agreement in the form




<PAGE> 233

attached to the Pooling Agreement as Exhibit J. The Seller does not know or
believe that any representation contained therein is false.
     3.   The Seller has no actual knowledge that the proposed Transferee
is not a Permitted Transferee.
     4.   The Seller has no actual knowledge that the Purchaser would be
unwilling or unable to pay taxes due on its share of the taxable income
attributable to the Certificates.
     5.   The Seller has conducted a reasonable investigation of the
financial condition of the Purchaser and, as a result of the investigation,
found that the Purchaser has historically paid its debts as they came due,
and found no significant evidence to indicate that the Purchaser will not
continue to pay its debts as they come due in the future.
     6.   The Purchaser has represented to the Seller that, if the
Certificates constitute a noneconomic residual interest, it (i) understands
that as holder of a noneconomic residual interest it may incur tax
liabilities in excess of any cash flows generated by the interest, and (ii)
intends to pay taxes associated with its holding of the Certificates as
they become due.
                              Very truly yours,

                              [Seller]

                              By:
                                   Name:
                                   Title:
Exhibit J

                    TRANSFEREE AFFIDAVIT AND AGREEMENT

STATE OF       )
               )   ss:
COUNTY OF      )

          [NAME OF OFFICER], being first duly sworn, deposes and says:
          1.   That he is [Title of Officer] of [Name of Owner] (record or
beneficial owner of the Class [R-1][R-2][R-3] Certificate (the "Owner")), a
[savings institution] [corporation] duly organized and existing under the
laws of [the State of                  ] [the United States], on behalf of
which he makes this affidavit and agreement.
          2.   That the Owner (i) is not and will not be a "disqualified
organization" as of [date of transfer] within the meaning of Section
860E(e)(5) of the Internal Revenue Code of 1986, as amended (the "Code")
and will endeavor to remain other than a disqualified organization for so
long as it retains its ownership interest in the Class [R-1][R-2][R-3]
Certificates, and (ii) is acquiring the Class [R-1][R-2][R-3] Certificates
for its own account or for the account of another Owner from which it has
received an affidavit and agreement in substantially the same form as this
affidavit and agreement. (For this purpose, a disqualified organization"
means the United States, any state or political subdivision thereof, or any
agency or instrumentality of any of the foregoing (other than an
instrumentality all of the activities of which are subject to tax and,
except for the Federal Home Loan Mortgage Corporation, a majority of whose




<PAGE> 234

board of directors is not selected by any such governmental entity, or any
foreign government or international organization, or any agency or
instrumentality of such foreign government or organization, any rural
electric or telephone cooperative, or any organization (other than certain
farmers' cooperatives) that is generally exempt from federal income tax
unless such organization is subject to the tax on unrelated business
taxable income).
          3.   That the Owner is aware (i) of the tax that would be imposed
on transfers of the Class [R-1][R-2][R-3] Certificates after March 31,
1988; (ii) that such tax would be on the transferor, or, if such transfer
is through an agent (which person includes a broker, nominee or middle-man)
for a disqualified organization, on the agent; (iii) that the person other-
wise liable for the tax shall be relieved of liability for the tax if the
transferee furnishes to such person an affidavit that the transferee is not
a disqualified organization and, at the time of transfer, such person does
not have actual knowledge that the affidavit is false; and (iv) that the
Class [R-1][R-2][R-3] Certificates may be a "noneconomic residual interest"
within the meaning of Treasury regulations promulgated pursuant to the Code
and that the transferor of a noneconomic residual interest will remain
liable for any taxes due with respect to the income on such residual
interest, if a significant purpose of the transfer was to enable the
transferor to impede the assessment or collection of tax.
          4.   That the Owner is aware of the tax imposed on a "pass-
through entity" holding the Class [R-1][R-2][R-3] Certificates if at any
time during the taxable year of the pass-through entity a disqualified
organization is the record holder of an interest in such entity. (For this
purpose, a "pass through entity" includes a regulated investment company, a
real estate investment trust or common trust fund, a partnership, trust or
estate, and certain cooperatives.)
          5.   That the Owner is aware that the Trustee will not register
the Transfer of the Class [R-1][R-2][R-3] Certificates unless the
transferee, or the transferees' agent, delivers to it an affidavit and
agreement, among other things, in substantially the same form as this
affidavit and agreement. The Owner expressly agrees that it will not
consummate any such transfer if it knows or believes that any of the
representations contained in such affidavit and agreement are false.
          6.   That the Owner has reviewed the restrictions set forth on
the face of the Class [R-1][R-2][R-3] Certificates and the provisions of
Section 5.01 of the Pooling Agreement under which the Class [R-1][R-2][R-3]
Certificates were issued (in particular, clauses (iii)(A) and (iii)(B) of
Section 5.01(c) which authorize the Trustee to deliver payments to a person
other than the Owner and negotiate a mandatory sale by the Trustee in the
event the Owner holds such Certificates in violation of Section 5.01). The
Owner expressly agrees to be bound by and to comply with such restrictions
and provisions.
          7.   That the Owner consents to any additional restrictions or
arrangements that shall be deemed necessary upon advice of counsel to
constitute a reasonable arrangement to ensure that the Class [R-1][R-2][R-
3] Certificates will only be owned, directly or indirectly, by an Owner
that is not a disqualified organization.
          8.   The Owner's Taxpayer Identification Number is
                               .




<PAGE> 235

          9.   That no purpose of the Owner relating to the purchase of the
Class [R-1][R-2][R-3] Certificates by the Owner is or will be to enable the
transferor to impede the assessment or collection of tax.
          10.  That the Owner has no present knowledge or expectation that
it will be unable to pay any United States taxes owed by it so long as any
of the Certificates remain outstanding.
          11.  That the Owner has no present knowledge or expectation that
it will become insolvent or subject to a bankruptcy proceeding for so long
as any of the Certificates remain outstanding.
          12.  That no purpose of the Owner relating to any sale of the
Class [R-1][R-2][R-3] Certificates by the Owner will be to impede the
assessment or collection of tax.
          13.  The Owner is a citizen or resident of the United States, a
corporation, partnership or other entity created or organized in, or under
the laws of, the United States or any political subdivision thereof, or an
estate or trust whose income from sources without the United States is
includible in gross income for United States federal income tax purposes
regardless of its connection with the conduct of a trade or business within
the United States.
          14.  The Owner hereby agrees to cooperate with the Company and to
take any action required of it by the Code or Treasury regulations
thereunder (whether now or hereafter promulgated) in order to create or
maintain the REMIC status of the REMIC I Trust Fund, the REMIC II Trust
Fund and the REMIC III Trust Fund (the "Trust Funds").
          15.  The Owner hereby agrees that it will not take any action
that could endanger the REMIC status of the Trust Funds or result in the
imposition of tax on the Trust Funds unless counsel for, or acceptable to,
the Company has provided an opinion that such action will not result in the
loss of such REMIC status or the imposition of such tax, as applicable.
          16.  The Owner as transferee of the Class [R-1][R-2][R-3]
Certificates has represented to their transferor that, if the Class [R-1][R-
2][R-3] Certificates constitute a noneconomic residual interest, the Owner
(i) understands that as holder of a noneconomic residual interest it may
incur tax liabilities in excess of any cash flows generated by the
interest, and (ii) intends to pay taxes associated with its holding of the
Class [R-1][R-2][R-3] Certificates as they become due.
          IN WITNESS WHEREOF, the Owner has caused this instrument to be
executed on its behalf, pursuant to the authority of its Board of
Directors, by its [Title of Officer] and its corporate seal to be hereunto
attached, attested by its [Assistant] Secretary, this           day of
         , 19 __ .
                                        [Name of Owner]
                                        By:
                                             [Name of Officer]
                                             [Title of Officer]
[Corporate Seal]
ATTEST:


[Assistant] Secretary
     Personally appeared before me the above-named [Name of Officer], known
or proved to me to be the same person who executed the foregoing instrument




<PAGE> 236

and to be the [Title of Officer] of the Owner, and Acknowledged to me that
he executed the same as his free act and deed and the free act and deed of
the Owner.
     Subscribed and sworn before me this ___ day of __________________,
19__.


                                        NOTARY PUBLIC

                                        COUNTY OF
                                        STATE OF
                                        My Commission expires the     day
                                        of         , 19
                                                                  Exhibit K
                                [Reserved]

Exhibit L

               [FORM OF RULE 144A INVESTMENT REPRESENTATION]
          Description of Rule 144A Securities, including numbers:





     The undersigned  seller, as registered holder (the "Seller"), intends
to transfer the Rule 144A Securities described above to the undersigned
buyer (the "Buyer").
     1.   In connection with such transfer and in accordance with the
agreements pursuant to which the Rule 144A Securities were issued, the
Seller hereby certifies the following facts: Neither the Seller nor anyone
acting on its behalf has offered, transferred, pledged, sold or otherwise
disposed of the Rule 144A Securities, any interest in the Rule 144A
Securities or any other similar security to, or solicited any offer to buy
or accept a transfer, pledge or other disposition of the Rule 144A
Securities, any interest in the Rule 144A Securities or any other similar
security from, or otherwise approached or negotiated with respect to the
Rule 144A Securities, any interest in the Rule 144A Securities or any other
similar security with, any person in any manner, or made any general
solicitation by means of general advertising or in any other manner, or
taken any other action, that would constitute a distribution of the Rule
144A Securities under the Securities Act of 1933, as amended (the "1933
Act"), or that would render the disposition of the Rule 144A Securities a
violation of Section 5 of the 1933 Act or require registration pursuant
thereto, and that the Seller has not offered the Rule 144A Securities to
any person other than the Buyer or another "qualified institutional buyer"
as defined in Rule 144A under the 1933 Act.
     2.   The Buyer warrants and represents to, and covenants with, the
Seller, the Trustee and the Master Servicer (as defined in the Pooling and
Servicing Agreement (the "Agreement") dated as of May 1, 1999 between PNC
Mortgage Securities Corp., as Depositor and Master Servicer and State
Street Bank and Trust Company, as Trustee) pursuant to Section 5.01(f) of




<PAGE> 237

the Agreement, as follows:
          a.   The Buyer understands that the Rule 144A Securities have not
     been registered under the 1933 Act or the securities laws of any
     state.
          b.   The Buyer considers itself a substantial, sophisticated
     institutional investor having such knowledge and experience in
     financial and business matters that it is capable of evaluating the
     merits and risks of investment in the Rule 144A Securities.
          c.   The Buyer has received and reviewed the Private Placement
     Memorandum dated as of May __, 1999 relating to the Rule 144A
     Securities and has been furnished with all information regarding the
     Rule 144A Securities that it has requested from the Seller, the
     Trustee, the Company or the Master Servicer.
          d.   Neither the Buyer nor anyone acting on its behalf has
     offered, transferred, pledged, sold or otherwise disposed of the Rule
     144A Securities, any interest in the Rule 144A Securities or any other
     similar security to, or solicited any offer to buy or accept a
     transfer, pledge or other disposition of the Rule 144A Securities, any
     interest in the Rule 144A Securities or any other similar security
     from, or otherwise approached or negotiated with respect to the Rule
     144A Securities, any interest in the Rule 144A Securities or any other
     similar security with, any person in any manner, or made any general
     solicitation by means of general advertising or in any other manner,
     or taken any other action, that would constitute a distribution of the
     Rule 144A Securities under the 1933 Act or that would render the
     disposition of the Rule 144A Securities a violation of Section 5 of
     the 1933 Act or require registration pursuant thereto, nor will it
     act, nor has it authorized or will it authorize any person to act, in
     such manner with respect to the Rule 144A Securities.
          e.   The Buyer is a "qualified institutional buyer" as that term
     is defined in Rule 144A under the 1933 Act and has (1) completed
     either of the forms of certification to that effect attached hereto as
     Annex 1 or Annex 2, or (2) obtained the waiver of the Company with
     respect to Annex 1 and Annex 2 pursuant to Section 5.01(f) of the
     Agreement. The Buyer is aware that the sale to it is being made in
     reliance on Rule 144A. The Buyer is acquiring the Rule 144A Securities
     for its own account or the accounts of other qualified institutional
     buyers, understands that such Rule 144A Securities may be resold,
     pledged or transferred only (i) to a person reasonably believed to be
     a qualified institutional buyer that purchases for its own account or
     for the account of a qualified institutional buyer to whom notice is
     given that the resale, pledge or transfer is being made in reliance on
     Rule 144A, or (ii) pursuant to another exemption from registration
     under the 1933 Act.
          f.   The Buyer is not affiliated with (i) the Trustee or (ii) any
     Rating Agency that rated the Rule 144A Securities.
          g.   If applicable, the Buyer has complied, and will continue to
     comply, with the guidelines established by Thrift Bulletin 13a issued
     April 23, 1998, by the Office of Regulatory Activities of the Federal
     Home Loan Bank System.
     [Required only in the case of a transfer of a Class B Certificate] [3.
The Buyer warrants and represents to, and covenants with, the Trustee, the




<PAGE> 238

Master Servicer and the Company that (1) the Buyer is not an employee
benefit plan (within the meaning of Section 3(3) of the Employee Retirement
Income Security Act of 1974, as amended ("ERISA")), subject to the
prohibited transaction provisions of ERISA ("Plan"), or a plan (within the
meaning of Section 4975(e)(1) of the Internal Revenue Code of 1986
("Code")) subject to Section 4975 of the Code (also a "Plan"), and the
Buyer is not directly or indirectly purchasing the Rule 144A Securities on
behalf of, as investment manager of, as named fiduciary of, as trustee of,
or with "plan assets" of any Plan, (2) the Buyer's purchase of the Rule
144A Securities is permissible under applicable law, will not constitute or
result in a non-exempt prohibited transaction under Section 406 of ERISA or
Section 4975 of the Code and will not subject the Trustee, the Master
Servicer or the Company to any obligation or liability (including
obligations or liabilities under Section 406 of ERISA or Section 4975 of
the Code) in addition to those undertaken in this Agreement and the Buyer
has provided an Opinion of Counsel to such effect in accordance with
Section 5.01(d) of the Agreement or (3) the Buyer is an insurance company,
the source of funds to be used by it to purchase the Rule 144A Securities
is an "insurance company general account" (within the meaning of Department
of Labor Prohibited Transaction Class Exemption ("PTCE") 95-60), and the
purchase is being made in reliance upon the availability of the exemptive
relief afforded under Sections I and III of PTCE 95-60.]
     4.   This document may be executed in one or more counterparts and by
the different parties hereto on separate counterparts, each of which, when
so executed, shall be deemed to be an original; such counterparts,
together, shall constitute one and the same document.
     IN WITNESS WHEREOF, each of the parties has executed this document as
of the date set forth below.
Print Name of Seller     Print Name of Buyer
   By:       By:
   Name:          Name:
   Title:         Title:
Taxpayer Identification No.:       Taxpayer Identification No.:
Date:                                   Date:

                                                       Annex 1 to Exhibit L
         QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
          [For Buyers Other Than Registered Investment Companies]

     The undersigned hereby certifies as follows in connection with the
Rule 144A Investment Representation to which this Certification is
attached:
     1.   As indicated below, the undersigned is the President, Chief
Financial Officer, Senior Vice President or other executive officer of the
Buyer.
     2.   In connection with purchases by the Buyer, the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under
the Securities Act of 1933 ("Rule 144A") because (i) the Buyer owned and/or
invested on a discretionary basis $______________________ (the Buyer must
own and/or invest on a discretionary basis at least $100,000,000 in
securities unless the Buyer is a dealer, and, in that case, the Buyer must
own and/or invest on a discretionary basis at least $10,000,000 in




<PAGE> 239

securities) in securities (except for the excluded securities referred to
below) as of the end of the Buyer's most recent fiscal year (such amount
being calculated in accordance with Rule 144A) and (ii) the Buyer satisfies
the criteria in the category marked below.
     ___  Corporation, etc. The Buyer is a corporation (other than a bank,
     savings and loan association or similar institution), Massachusetts or
     similar business trust, partnership, or charitable organization
     described in Section 501(c)(3) of the Internal Revenue Code.
     ___  Bank. The Buyer (a) is a national bank or banking institution
     organized under the laws of any State, territory or the District of
     Columbia, the business of which is substantially confined to banking
     and is supervised by the State or territorial banking commission or
     similar official or is a foreign bank or equivalent institution, and
     (b) has an audited net worth of at least $25,000,000 as demonstrated
     in its latest annual financial statements, a copy of which is attached
     hereto.
     ___  Savings and Loan. The Buyer (a) is a savings and loan
     association, building and loan association, cooperative bank,
     homestead association or similar institution, which is supervised and
     examined by a State or Federal authority having supervision over any
     such institutions or is a foreign savings and loan association or
     equivalent institution and (b) has an audited net worth of at least
     $25,000,000 as demonstrated in its latest annual financial statements.
     ___  Broker-Dealer. The Buyer is a dealer registered pursuant to
     Section 15 of the Securities Exchange Act of 1934.
     ___  Insurance Company. The Buyer is an insurance company whose
     primary and predominant business activity is the writing of insurance
     or the reinsuring of risks underwritten by insurance companies and
     which is subject to supervision by the insurance commissioner or a
     similar official or agency of a State or territory or the District of
     Columbia.
     ___  State or Local Plan. The Buyer is a plan established and
     maintained by a State, its political subdivisions, or any agency or
     instrumentality of the State or its political subdivisions, for the
     benefit of its employees.
     ___  ERISA Plan. The Buyer is an employee benefit plan within the
     meaning of Section 3(3) of the Employee Retirement Income Security Act
     of 1974, as amended ("ERISA") and is subject to the fiduciary
     responsibility provisions of ERISA.
     ___  Investment Adviser. The Buyer is an investment adviser registered
     under the Investment Advisers Act of 1940.
     ___  SBIC. The Buyer is a Small Business Investment Company licensed
     by the U.S. Small Business Administration under Section 301(c) or (d)
     of the Small Business Investment Act of 1958.
     ___  Business Development Company. The Buyer is a business development
     company as defined in Section 202(a)(22) of the Investment Advisers
     Act of 1940.
     ___  Trust Fund. The Buyer is a trust fund whose trustee is a bank or
     trust company and whose participants are exclusively (a) plans
     established and maintained by a State, its political subdivisions, or
     any agency or instrumentality of the State or its political
     subdivisions, for the benefit of its employees, or (b) employee




<PAGE> 240

     benefit plans within the meaning of Title I of the Employee Retirement
     Income Security Act of 1974, but is not a trust fund that includes as
     participants individual retirement accounts or H.R. 10 plans.
     3.   The term "securities" as used herein does not include
(i) securities of issuers that are affiliated with the Buyer,
(ii) securities that are part of an unsold allotment to or subscription by
the Buyer, if the Buyer is a dealer, (iii) bank deposit notes and
certificates of deposit, (iv) loan participations, (v) repurchase
agreements, (vi) securities owned but subject to a repurchase agreement and
(vii) currency, interest rate and commodity swaps.
     4.   For purposes of determining the aggregate amount of securities
owned and/or invested on a discretionary basis by the Buyer, the Buyer used
the cost of such securities to the Buyer and did not include any of the
securities referred to in the preceding paragraph. Further, in determining
such aggregate amount, the Buyer may have included securities owned by
subsidiaries of the  Buyer,  but only if such subsidiaries are consolidated
with the Buyer in its financial statements prepared in accordance with
generally accepted accounting principles and if the investments of such
subsidiaries are managed under the Buyer's direction. However, such
securities were not included if the Buyer is a majority-owned, consolidated
subsidiary of another enterprise and the Buyer is not itself a reporting
company under the Securities Exchange Act of 1934.
     5.   The Buyer acknowledges that it is familiar with Rule 144A and
understands that the seller to it and other parties related to the
Certificates are relying and will continue to rely on the statements made
herein because one or more sales to the Buyer may be in reliance on Rule
144A.
                              Will the Buyer be purchasing the Rule 144A
             Yes    No        Securities only for the Buyer's own account?
     6.   If the answer to the foregoing question is "no", the Buyer agrees
that, in connection with any purchase of securities sold to the Buyer for
the account of a third party (including any separate account) in reliance
on Rule 144A, the Buyer will only purchase for the account of a third party
that at the time is a "qualified institutional buyer" within the meaning of
Rule 144A. In addition, the Buyer agrees that the Buyer will not purchase
securities for a third party unless the Buyer has obtained a current
representation letter from such third party or taken other appropriate
steps contemplated by Rule 144A to conclude that such third party
independently meets the definition of "qualified institutional buyer" set
forth in Rule 144A.
     7.   The Buyer will notify each of the parties to which this
certification is made of any changes in the information and conclusions
herein. Until such notice is given, the Buyer's purchase of Rule 144A
Securities will constitute a reaffirmation of this certification as of the
date of such purchase.


          Print Name of Buyer


                                   By:
             Name:




<PAGE> 241

             Title:
                                   Date:
                                                       ANNEX 2 TO EXHIBIT L
         QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
           [For Buyers That Are Registered Investment Companies]

     The undersigned hereby certifies as follows in connection with the
Rule 144A Investment Representation to which this Certification is
attached:
     1.   As indicated below, the undersigned is the President, Chief
Financial Officer or Senior Vice President of the Buyer or, if the Buyer is
a "qualified institutional buyer" as that term is defined in Rule 144A
under the Securities Act of 1933 ("Rule 144A") because Buyer is part of a
Family of Investment Companies (as defined below), is such an officer of
the Adviser.
     2.   In connection with purchases by Buyer, the Buyer is a "qualified
institutional buyer" as defined in SEC Rule 144A because (i) the Buyer is
an investment company registered under the Investment Company Act of 1940,
and (ii) as marked below, the Buyer alone, or the Buyer's Family of
Investment Companies, owned at least $100,000,000 in securities (other than
the excluded securities referred to below) as of the end of the Buyer's
most recent fiscal year. For purposes of determining the amount of
securities owned by the Buyer or the Buyer's Family of Investment
Companies, the cost of such securities was used.
     ____ The Buyer owned $___________________ in securities (other than
     the excluded securities referred to below) as of the end of the
     Buyer's most recent fiscal year (such amount being calculated in
     accordance with Rule 144A).
     ____ The Buyer is part of a Family of Investment Companies which owned
     in the aggregate $______________ in securities (other than the
     excluded securities referred to below) as of the end of the Buyer's
     most recent fiscal year (such amount being calculated in accordance
     with Rule 144A).
     3.   The term "Family of Investment Companies" as used herein means
two or more registered investment companies (or series thereof) that have
the same investment adviser or investment advisers that are affiliated (by
virtue of being majority owned subsidiaries of the same parent or because
one investment adviser is a majority owned subsidiary of the other).
     4.   The term "securities" as used herein does not include (i)
securities of issuers that are affiliated with the Buyer or are part of the
Buyer's Family of Investment Companies, (ii) bank deposit notes and
certificates of deposit, (iii) loan participations, (iv) repurchase
agreements, (v) securities owned but subject to a repurchase agreement and
(vi) currency, interest rate and commodity swaps.
     5.   The Buyer is familiar with Rule 144A and understands that each of
the parties to which this certification is made are relying and will
continue to rely on the statements made herein because one or more sales to
the Buyer will be in reliance on Rule 144A. In addition, the Buyer will
only purchase for the Buyer's own account.
     6.   The undersigned will notify each of the parties to which this
certification is made of any changes in the information and conclusions
herein. Until such notice, the Buyer's purchase of Rule 144A Securities




<PAGE> 242

will constitute a reaffirmation of this certification by the undersigned as
of the date of such purchase.


          Print Name of Buyer


                                   By:
             Name:
             Title:
                                   Date:


                                   IF AN ADVISER:

                                        Print Name of Buyer


                                   By:
             Name:
             Title:
                                   Date:
(SEAL)
Exhibit M


                                  [Date]
[Company]
          Re:  Pooling and Servicing Agreement dated as of May 1, 1999 by
               and between PNC Mortgage Securities Corp., as Depositor and
               Master Servicer, and State Street Bank and Trust Company, as
               Trustee, relating to PNC Mortgage Securities Corp. Mortgage
               Pass-Through Certificates, Series 1999-5
Ladies and Gentlemen:
     In accordance with Section 2.02 of the above-captioned Pooling and
Servicing Agreement, the undersigned, as Trustee, hereby certifies that,
except as noted on the attachment hereto, as to each Mortgage Loan listed
in the Mortgage Loan Schedule (other than any Mortgage Loan paid in full or
listed on the attachment hereto) it or the Custodian on its behalf has
reviewed the documents delivered to it or to the Custodian on its behalf
pursuant to Section 2.01 of the Pooling and Servicing Agreement and has
determined that (i) all documents required (in the case of instruments
described in clauses (X)(v) and (Y)(x) of the definition of "Mortgage
File," known by the Trustee to be required) pursuant to the definition of
"Mortgage File" and Section 2.01 of the Pooling and Servicing Agreement
have been executed and received as of the date hereof are in its possession
or in the possession of the Custodian on its behalf and (ii) all such
documents have been executed and relate to the Mortgage Loans identified in
the Mortgage Loan Schedule. The Trustee has made no independent examination
of such documents beyond the review specifically required in the above
referenced Pooling and Servicing Agreement and has relied upon the
purported genuineness and due execution of any such documents and upon the




<PAGE> 243

purported genuineness of any signature thereon. The Trustee makes no
representations as to: (i) the validity, legality, enforceability or
genuineness of any of the documents contained in each Mortgage File or any
of the Mortgage Loans identified on the Mortgage Loan Schedule, or (ii) the
collectability, insurability, effectiveness or suitability of any such
Mortgage Loan.
     Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the above-captioned Pooling and Servicing
Agreement.


                         as Trustee


                                   By:
             Name:
             Title:
EXHIBIT N

                          BENEFIT PLAN AFFIDAVIT
State Street Bank and Trust Company, as Trustee
225 Franklin Street
Boston, MA 02110
Attn: Corporate Trust Department, PNC 1999-5
PNC Mortgage Securities Corp.
75 North Fairway Drive
Vernon Hills, IL  60061

RE:  PNC MORTGAGE SECURITIES CORP.
     MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1999-5
     (THE "TRUST") CLASS [_-B-_] CERTIFICATES
     (THE "PURCHASED CERTIFICATES")
     Under penalties of perjury, I, _____________________, declare that, to
the best of my knowledge and belief, the following representations are
true, correct and complete; and
          1.   That I am the _______________ of __________________ (the
"Purchaser"), whose taxpayer identification number is  ___________, and on
behalf of which I have the authority to make this affidavit.
          2.   That the Purchaser is acquiring a Purchased Certificate
representing an interest in the Trust Funds.
          3.   That the Purchaser is either:
     (a)  not an employee benefit plan or other plan subject to the
prohibited transaction provisions of the Employee Retirement Income
Security Act of 1974, as amended ("ERISA") or Section 4975 of the Internal
Revenue Code of 1986, as amended (the "Code") (a "Plan") or any other
person (including an investment manager, a named fiduciary or a trustee of
any Plan) acting directly or indirectly on behalf of, or purchasing any of
the Purchased Certificates with "plan assets" of, any Plan within the
meaning of the Department of Labor ("DOL") regulation at 29 C.F.R. Section
2510.3-101; or
     (b)  an insurance company, the source of funds to be used by it to
purchase the Purchased Certificates is an "insurance company general




<PAGE> 244

account" (within the meaning of DOL Prohibited Transaction Class Exemption
("PTCE") 95-60), and the purchase is being made in reliance upon the
availability of the exemptive relief afforded under Sections I and III of
PTCE 95-60.
          IN WITNESS WHEREOF, the Purchaser has caused this instrument to
be duly executed on its behalf, by its duly authorized officer this _____
day of __________________, 199__.
[Purchaser]
By:
      Its:
Personally appeared before me ______________________, known or proved to me
to be the same person who executed the foregoing instrument and to be a
________________ of the Purchaser, and acknowledged to me that (s)he
executed the same as his/her free act and deed and as the free act and deed
of the Purchaser.
          SUBSCRIBED and SWORN to before me this day of ____________, 19__.

          Notary Public

Exhibit O

                        FORM OF LOAN SALE AGREEMENT


CLIPPER RECEIVABLES CORPORATION,
as Seller



STATE STREET BANK AND TRUST COMPANY,
as Trustee






LOAN SALE AGREEMENT
Dated as of May 1, 1999



This Loan Sale Agreement (this "Agreement") is dated as of May 1, 1999, by
and between Clipper Receivables Corporation ("Clipper"), as seller (the
"Seller"), and State Street Bank and Trust Company ("State Street"), as
trustee (the "Trustee") under a Pooling and Servicing Agreement, dated May
1, 1999 (the "Pooling Agreement") by and between PNC Mortgage Securities
Corp. ("PNC") and the Trustee.  Pursuant to a Revolving Loan Purchase
Agreement, dated as of December 30, 1998 (the "Revolving Loan Purchase
Agreement"), among Fairway Drive Funding Corp. ("Fairway"), as seller,
Clipper, as purchaser, State Street Capital Corporation, as administrator,
State Street, as relationship bank, and PNC, as servicer, the Seller has




<PAGE> 245

purchased the Conveyed Mortgage Loans (as defined herein) from Fairway.  On
the terms and conditions set forth herein, the Seller desires to sell and
the Trustee desires to purchase the Conveyed Mortgage Loans and certain
related rights.
In consideration of the premises and the mutual agreements hereinafter set
forth, the Seller and the Trustee agree as follows:
                                 ARTICLE I
                                DEFINITIONS
Section 1.1    Defined Terms
Whenever used in this Agreement, the following words and phrases shall have
the following meanings specified in this Article:
Agreement:  This Loan Sale Agreement, including all exhibits and schedules
hereto, amendments hereof and supplements hereto.
Clipper: The meaning given in the introductory paragraph hereto.
Closing Date: May 27, 1999.
Conveyance:  The meaning given in Section 2.1.
Conveyed Assets:  The meaning given in Section 2.1.
Conveyed Mortgage Loans: The Mortgage Loans sold, transferred, assigned and
conveyed to the Trustee by the Seller pursuant to Section 2.1 and
identified in the Mortgage Loan Schedule.
Custodian:  State Street, or any other party appointed as Custodian under
the Revolving Loan Purchase Agreement.
Cut-Off Date: May 1, 1999.
Fairway: The meaning given in the introductory paragraph hereto.
Mortgage: The mortgage, deed of trust or other instrument securing a
Mortgage Note.
Mortgage Loan: An individual mortgage loan, including the related Mortgage
Note and Mortgage.
Mortgage Loan File: With respect to any Conveyed Mortgage Loan, the
documents described in the definition of "Mortgage Loan File" in the
Revolving Loan Purchase Agreement.
Mortgage Loan Schedule: The schedule of  Mortgage Loans attached hereto as
Schedule I.
Mortgage Note: The note or other evidence of the indebtedness of a
Mortgagor under a Mortgage Loan.
Mortgagor: The obligor on a Mortgage Note.
PNC: The meaning given in the introductory paragraph hereto.
Person: any individual, corporation, estate, partnership, limited liability
company, joint venture, association, joint stock company, trust,
unincorporated organization, or government or any agency or political
subdivision thereof.
Pooling Agreement: The meaning given in the introductory paragraph hereto.
Purchase Price: The meaning given in Section 2.1.
Revolving Loan Purchase Agreement: The meaning given in the introductory
paragraph hereto.
Seller: The meaning given in the introductory paragraph hereto.
State Street: The meaning given in the introductory paragraph hereto.
Trustee: The meaning given in the introductory paragraph hereto.
                                ARTICLE II
                   SALE AND CONVEYANCE OF MORTGAGE LOANS
Section 2.1    Sale and Conveyance of Mortgage Loans
Concurrently with the execution and delivery hereof, the Seller does hereby




<PAGE> 246

irrevocably sell, transfer, assign, set over and otherwise convey to the
Trustee, without representation, warranty or recourse, and the Trustee
hereby accepts delivery of, all the Seller's right, title and interest in
and to (i) the Conveyed Mortgage Loans and all rights pertaining thereto,
(ii) all scheduled payments of principal and interest due after the Cut-Off
Date and received by the Seller with respect to the Conveyed Mortgage Loans
at any time, (iii) all principal prepayments received by the Seller after
the Cut-Off Date with respect to the Conveyed Mortgage Loans, and (iv) any
property which secured a Conveyed Mortgage Loan and which has been acquired
by foreclosure or deed in lieu of foreclosure after the Cut-Off Date (such
assets described in clauses (i) through (iv) collectively referred to
herein as the "Conveyed Assets," and the transfer and assignment by the
Seller thereof referred to herein as the "Conveyance").
Notwithstanding anything herein to the contrary, the transfer of the
Conveyed Assets shall not constitute the Trustee as an intended third-party
beneficiary under the Revolving Loan Purchase Agreement and nothing herein
shall entitle the Trustee to the benefit of any representation, warranty,
covenant or remedy contained therein or assigned thereby.
The price for the Conveyed Assets to be paid by the Trustee on the Closing
Date shall be an amount equal to $_____________________ (the "Purchase
Price").
Section 2.2    Custodial Agreement; Release of Mortgage Loan Files
As of the Closing Date, the ownership of all records and documents with
respect to any Conveyed Mortgage Loan which come into the possession of the
Seller shall immediately vest in the Trustee and shall be promptly
forwarded to the Trustee.
Concurrently herewith, the Seller shall notify the Custodian of the
Conveyance of the Conveyed Mortgage Loans and cause the Custodian to
release the related Mortgage Loan Files to or upon the order of the Trustee
by executing a Notice and Instruction to Custodian in the form attached
hereto as Exhibit A.
                                ARTICLE III
                         MISCELLANEOUS PROVISIONS
Section 3.1    Governing Law
This Agreement shall be governed by and construed in accordance with the
laws of the State of New York (including Section 5-1401 of the New York
General Obligations Law) and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws without
giving effect to conflict of laws principles other than Section 5-1401 of
the New York General Obligations Law.
Section 3.2    Notices
All demands, notices and communications hereunder shall be in writing and
shall be deemed to have been duly given if personally delivered at or
mailed by registered or certified mail to (a) in the case of the Trustee,
at 225 Franklin Street, Boston, MA 02110, Attention: Corporate Trust
Department, PNC Series 1999-5, or such other address as may hereafter be
furnished to the Seller in writing by the Trustee, or (b) in the case of
the Seller, at 225 Franklin Street, 18th Floor, Boston, MA 02110,
Attention: Renata Merino, facsimile no.: (617) 350-4020, with a copy to
State Street Capital Corporation, 225 Franklin Street, Boston, MA 02110,
Attention: Susan Beck Strader, facsimile no.: (617) 350-4020, or such other
address as may hereafter be furnished to the Trustee in writing by the




<PAGE> 247

Seller.
Section 3.3    Severability of Provisions
If any one or more of the covenants, agreements, provisions or terms of
this Agreement shall be for any reason whatsoever held invalid, then such
covenants, agreements, provisions or terms shall be deemed severable from
the remaining covenants, agreements, provisions or terms of this Agreement
and shall in no way affect the validity or enforceability of the other
provisions of this Agreement.
Section  3.4   Waivers and Amendments, Non-contractual Remedies;
Preservation of Remedies
This Agreement may be amended, superseded, canceled, renewed or extended
and the terms hereof may be waived, only by a written instrument signed by
authorized representatives of the parties or, in the case of a waiver, by
an authorized representative of the party waiving compliance.  No such
written instrument shall be effective unless it expressly recites that it
is intended to amend, supersede, cancel, renew or extend this Agreement or
to waive compliance with one or more of the terms hereof, as the case may
be.  No delay on the part of any party in exercising any right, power or
privilege hereunder shall operate as a waiver thereof, nor shall any waiver
on the part of any party of any such right, power or privilege, or any
single or partial exercise of any such right, power or privilege, preclude
any further exercise thereof or the exercise of any other such right, power
or privilege.  The rights and remedies herein provided are cumulative to,
and not exclusive of, any rights or remedies that any party may otherwise
have at law or in equity.
Section 3.5    Captions
All section titles or captions contained in this Agreement or in any
Schedule or Exhibit annexed hereto or referred to herein, and the table of
contents to this Agreement, are for convenience only, shall not be deemed a
part of this Agreement and shall not affect the meaning or interpretation
of this Agreement.
Section 3.6    Counterparts
This Agreement may be executed by the parties hereto in separate
counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the
same instrument.
Section 3.7    Entire Agreement
This Agreement (including any Schedule or Exhibit annexed hereto or
referred to herein) between the parties hereto contains the entire
agreement between the parties with respect to the sale of the Conveyed
Assets and the transactions contemplated hereby and supersedes all prior
agreements, written or oral, with respect thereto.
Section 3.8    Condition Precedent
The Trustee's obligation to purchase the Conveyed Assets hereunder is
conditioned upon and subject to the Trustee's receipt of available funds
from PNC pursuant to the Pooling Agreement in an amount equal to the
Purchase Price.
Section 3.9    No Recourse
No recourse under any obligation, covenant or agreement of Clipper
contained in this Agreement shall be had against J H Management Corporation
("JHM") or any incorporator, stockholder, officer, director or employee of
Clipper or JHM, by the enforcement of any assessment or by any legal or




<PAGE> 248

equitable proceeding, by virtue of any statute or otherwise, it being
expressly agreed and understood that this Agreement is solely a corporate
obligation of Clipper, and that no personal liability whatever shall attach
to or be incurred by the incorporators, stockholders, officers, directors
or employees of Clipper or JHM, or any of them under or by reason of any of
the obligations, covenants or agreements of Clipper contained in this
Agreement, or implied therefrom.  Trustee expressly waives, as a condition
of and in consideration for the execution of this Agreement, any and all
personal liability against JHM and every such incorporator, stockholder,
officer, director or employee arising from breaches by Clipper of any such
obligations, covenants or agreements, either at common law or at equity, or
by statute or constitution.
Section 3.10   No Petition
The Trustee agrees that it shall not institute against, or join any other
Person in instituting against, the Seller any bankruptcy, reorganization,
arrangement, insolvency or liquidation proceeding, or other proceeding
under any federal or state bankruptcy or similar law, for one year and one
day after the latest maturing Commercial Paper Note (as defined in the
Program Administration Agreement, dated as of September 24, 1992, between
Clipper and State Street Boston Capital Corporation, as program
administrator, as it may be amended from time to time) is paid.
IN WITNESS WHEREOF, the parties hereto have caused their names to be signed
hereto by their respective officers thereunto duly authorized as of the
date first above written.

CLIPPER RECEIVABLES CORPORATION

By:  STATE STREET CAPITAL CORPORATION, as Program Administrator

     By:

     Name:

     Title:


STATE STREET BANK AND TRUST COMPANY, solely in its capacity as Trustee and
not individually

By:

Name:

Title:


CONSENTED TO BY:

STATE STREET CAPITAL CORPORATION, as Program Administrator

By:





<PAGE> 249

Name:

Title:

                          Schedule I to Exhibit O

                          Mortgage Loan Schedule
                          Exhibit A to Exhibit O

                FORM OF NOTICE AND INSTRUCTION TO CUSTODIAN

                              [Closing Date]


State Street Bank and Trust
  Company, as Custodian
225 Franklin Street
Boston, MA 02110

     Re:  Revolving Loan Purchase Agreement, dated as of December 30, 1998
          (the "Revolving Loan Purchase Agreement"), among Fairway Drive
          Funding Corp., as seller, Clipper Receivables Corporation, as
          purchaser, State Street Capital Corporation, as administrator,
          State Street Bank and Trust Company, as relationship bank, and
          PNC Mortgage Securities Corp., as servicer

Ladies and Gentlemen:
     We hereby advise you that the mortgage loans specified on Schedule I
hereto (the "Conveyed Mortgage Loans") have been transferred and assigned,
pursuant to a Loan Sale Agreement dated as of May 1, 1999 between Clipper
Receivables Corporation, as seller (the "Seller"), and State Street Bank
and Trust Company, as trustee (the "Trustee") under a Pooling and Servicing
Agreement dated as of May 1, 1999 by and between PNC Mortgage Securities
Corp. and the Trustee, by the Seller to the Trustee, and you are hereby
instructed to deliver the Mortgage Loan Files (as defined in the Revolving
Loan Purchase Agreement) relating to such Conveyed Mortgage Loans to the
Trustee pursuant to such instructions as it may provide to you.

                              Very truly yours,

                              CLIPPER RECEIVABLES CORPORATION

                                By:  STATE STREET CAPITAL CORPORATION, as
                                Program Administrator

                                By:
                                   Name:
                                   Title:

ACKNOWLEDGED:

STATE STREET BANK AND TRUST




<PAGE> 250

COMPANY, as Custodian


By:
     Name:
     Title:
             Schedule I to Notice and Instruction to Custodian


Exhibit P

                   FORM OF PROTECTIVE TRANSFER AGREEMENT
     This Protective Transfer Agreement (this "Agreement"), dated as of May
1, 1999, is by and between Fairway Drive Funding Corp. ("Funding") and
State Street Bank and Trust Company (the "Trustee Bank"), as trustee (in
such capacity, the "Trustee") under a Pooling and Servicing Agreement dated
May 1, 1999 by and between PNC Mortgage Securities  Corp. ("PNC") and the
Trustee.

                           W I T N E S S E T H:

     WHEREAS, Funding sold certain mortgage loans and related property (as
defined below, the "Conveyed Assets") to Clipper Receivables Corporation
("Clipper") pursuant to a Revolving Loan Purchase Agreement, dated as of
December 30, 1998 (the "Funding Sale Agreement"), among Funding, as Seller,
Clipper, as Purchaser, State Street Capital Corporation, as Administrator,
the Trustee Bank, as Relationship Bank and PNC, as Servicer;

     WHEREAS, pursuant to a Loan Sale Agreement (the "Clipper Loan Sale
Agreement"), dated as of May 1, 1999, between Clipper and the Trustee,
Clipper is selling all of its right, title and interest in and to the
Conveyed Assets to the Trustee;

     WHEREAS, the Trustee requires assurance of good title to the Conveyed
Assets, and pursuant to Section 13.2(a) of the Funding Sale Agreement,
Funding is obligated to take any action necessary to protect the interest
of Clipper in the Conveyed Assets.

          NOW, THEREFORE, in consideration of the covenants made herein and
for other good and valuable consideration the sufficiency of which is
hereby acknowledged, the parties hereto agree as follows:

     1.   The Funding Sale Agreement provides that it is the express intent
of the parties thereto that the sale, assignment and transfer of the
Conveyed Assets pursuant to the Funding Sale Agreement constituted a sale
of all of Fairway's right, title, and interest in and to the Conveyed
Assets to Clipper.

     2.   Notwithstanding the foregoing, to the extent that Funding has
retained any interest in the Conveyed Assets, Funding hereby irrevocably
sells, transfers, assigns, sets over and otherwise conveys to the Trustee,
without representation, warranty or recourse, and the Trustee hereby




<PAGE> 251

accepts delivery of, all of Funding's right, title and interest, if any, in
and to (i) the Mortgage Loans identified on the schedule of Mortgage Loans
attached as Schedule I to the Clipper Loan Sale Agreement (the "Conveyed
Mortgage Loans") and all rights pertaining thereto, (ii) all scheduled
payments of principal and interest due after May 1, 1999 (the "Cut-Off
Date") and received by Funding with respect to the Conveyed Mortgage Loans
at any time, (iii) all principal prepayments received by Funding after the
Cut-Off Date with respect to the Conveyed Mortgage Loans, and (iv) any
property which secured a Conveyed Mortgage Loan and which has been acquired
by foreclosure or deed in lieu of foreclosure after the Cut-Off Date (such
assets described in clauses (i) through (iv) collectively referred to
herein as the "Conveyed Assets").

     3.   This Agreement shall be governed by and construed in accordance
with the laws of the State of New York (including Section 5-1401 of the New
York General Obligations Law) and the obligations, rights and remedies of
the parties hereunder shall be determined in accordance with such laws
without giving effect to conflict of laws principles other than Section 5-
1401 of the New York General Obligations Law.

     4.   This Agreement may be executed by the parties hereto in separate
counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the
same instrument.

     IN WITNESS WHEREOF, the parties hereto have caused their names to be
signed hereto by their respective officers thereunto duly authorized as of
the date first above written.


                                   FAIRWAY DRIVE FUNDING CORP.
                                   By:___________________________
                                   Name:
                                   Title:



                                   STATE STREET BANK AND TRUST COMPANY, not
                                   in its individual capacity, but solely
                                   as Trustee

                                   By:___________________________
                                   Name:
                                   Title:



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission