PNC MORTGAGE SEC CORP MORT PASS THR CERT SER 1999-7
8-K, 1999-07-14
ASSET-BACKED SECURITIES
Previous: AMERISTAR NETWORK INC, 10SB12G/A, 1999-07-14
Next: HEADLANDS HOME EQUITY LOAN TR 1998-2 REV HOME EQ LN AS BK NO, 8-K, 1999-07-14



               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

                          June 29, 1999
                (date of earliest event reported)

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

                         $268,748,626.90

               MORTGAGE PASS-THROUGH CERTIFICATES
                          SERIES 1999-6
          Delaware         333-65911         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 June 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: July 13, 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
                                                              Page


                 PNC MORTGAGE SECURITIES CORP.,

                as Depositor and Master Servicer

                               and

              STATE STREET BANK AND TRUST COMPANY,

                           as Trustee


                 POOLING AND SERVICING AGREEMENT

                         $268,748,626.90

                  PNC Mortgage Securities Corp.

               Mortgage Pass-Through Certificates

                          Series 1999-6

                   Cut-Off Date:  June 1, 1999

     This Pooling and Servicing Agreement, dated and effective as
of June 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 Certificates (other than the Class R-1 Certificates)
from REMIC II as consideration for its transfer to REMIC II of




<PAGE> 2

the REMIC I 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 and (iii) the conveyance to the Trustee of the REMIC I
Regular Interests and the issuance to the Company of the
Certificates (other than the Class R-1 Certificates) representing
in the aggregate the entire beneficial interest of REMIC II. 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 Certificates (other than the Class R-1 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 June 25, 1999, of the Company (together, the "Prospectus").
The Junior Subordinate Certificates have been offered for sale
pursuant to a Private Placement Memorandum, dated June 29, 1999.
The Trust Fund and the REMIC II 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 and the
Certificates:


<TABLE>
<CAPTION>
                        REMIC I Interests
Class Designation          Certificate                      Last
Scheduled
for each          Type of  Interest       Initial Class
Distribution
Certificate       Interest Rate (1)       Principal Balance Date*
- ----------------- -------- -------------  ----------------- --------------




<PAGE> 3

<S>               <C>      <C>            <C>               <C>
Class C-Y-1       Regular  6.750%       $        112,329.43 July 2029
Class C-Y-2       Regular  6.500%                 21,853.79 July 2014
Class C-Z-1       Regular  6.750%            224,546,531.24 July 2029
Class C-Z-2       Regular  6.500%             43,689,301.44 July 2014
Class I-X-M       Regular  6.750% (2)             --------- July 2029
Class II-X-M      Regular  6.500% (2)             --------- July 2014
Class I-P-M       Regular   (3)                  319,903.00 July 2029
Class II-P-M      Regular   (3)                   58,658.00 July 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-Mortgage 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 Interests




<PAGE> 4

Class Designation          Certificate                      Last
Scheduled
for each          Type of  Interest       Initial Class
Distribution
Certificate       Interest Rate (1)       Principal Balance Date*
- ----------------- -------- -------------  ----------------- --------------
<S>               <C>      <C>            <C>               <C>
Class I-A-1       Regular  7.250%          $ 150,000,000.00 July 2029
Class I-A-2       Regular  7.250%             22,447,000.00 July 2029
Class I-A-3       Regular  (2)                11,111,111.00 July 2029
Class I-A-4       Regular  6.750%             20,550,142.00 July 2029
Class I-A-5       Regular  7.500%              3,946,000.00 July 2029
Class I-A-6       Regular  7.500%              4,471,000.00 July 2029
Class I-A-7       Regular  7.500%                989,000.00 July 2029
Class I-A-8       Regular  (2)                 1,045,111.00 July 2029
Class I-A-9       Regular  (2)                 1,662,741.00 July 2029
Class II-A-1      Regular  6.500%             42,069,787.00 July 2029
Class I-X         Regular  6.750% (3)           ----------- July 2029
Class II-X        Regular  6.500% (3)           ----------- July 2029
Class I-P         Regular  (2)                   319,903.00 July 2029
Class II-P        Regular  (2)                    58,658.00 July 2029
Class C-B-1       Regular  Variable (4)        4,703,100.00 July 2029
Class C-B-2       Regular  Variable (4)        2,284,364.00 July 2029
Class C-B-3       Regular  Variable (4)          940,620.00 July 2029
Class C-B-4       Regular  Variable (4)          940,620.00 July 2029
Class C-B-5       Regular  Variable (4)          537,497.00 July 2029
Class C-B-6       Regular  Variable (4)          671,872.90 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 matures.




<PAGE> 5

+The Class R-2 Certificates are entitled to receive the
applicable Residual Distribution Amount.
(1) Interest distributed to the Certificates (other than the
Class P, Class I-A-3, Class I-A-8 and Class I-A-9 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) The Class P, Class I-A-3, Class I-A-8 and Class I-A-9
Certificates shall not be entitled to receive any distributions
of interest.
(3)Each of the Class X Certificates shall accrue interest on the
related Class Notional Amount.  The Class X Certificates shall
not be entitled to receive any distributions of principal.
(4)The Certificate Interest Rate on the Group C-B Certificates
shall equal, on any Distribution Date, the weighted average of
the Certificate Interest Rates on the Class C-Y-1 and Class C-Y-2
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
Certificates (other than the Class R-1 and Class R-2
Certificates) 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.  As of the Cut-Off Date, the Mortgage Loans have an
aggregate Principal Balance of $268,748,627.39 and the
Certificates have an Aggregate Certificate Principal Balance of
$268,748,626.90.

                      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;





<PAGE> 6

     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 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:

     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-2, Class I-A-5, Class I-A-6,
Class I-A-7 and Residual Certificates), an initial Certificate
Principal Balance equal to $25,000 and multiples of $1 in excess
thereof, except that one Certificate of each Class of the Junior
Subordinate Certificates may be issued in an amount that is not




<PAGE> 7

an integral multiple of $1.  With respect to the Class I-A-2,
Class I-A-5, Class I-A-6 and Class I-A-7 Certificates, an initial
Certificate Principal Balance equal to $1,000 and multiples of $1
in excess thereof.  With respect to the Class X 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 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%.

     Bankruptcy Coverage: $100,000 less (a) any scheduled or
permissible reduction in the amount of Bankruptcy Coverage
pursuant to this definition and (b) Bankruptcy Losses allocated
to the Certificates.

     The Bankruptcy Coverage 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.

     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.





<PAGE> 8

     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 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 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




<PAGE> 9

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 and Section 4.04.

     Certificate Group:  The Group I, Group II or Group C-B
Certificates, as applicable.

     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.

     Certificate Interest Rate: For each Class of Certificates
and REMIC I 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
and 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, as applicable, which REMIC I Regular Interests, REMIC II
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




<PAGE> 10

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" and each Class of Certificates (other than the Class R-1
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."

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

     Class B Certificates: The Group C-B Certificates.

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





<PAGE> 11

     Class C-Y-1 Principal Distribution Amount:  For any
Distribution Date, 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 Principal Reduction Amounts:  For any Distribution
Date, the amounts by which the Class Principal Balances of the
Class C-Y-1 and Class C-Y-2 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:

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

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

R =  the Class C-B Certificate Interest Rate = (6.75%PIB +
     6.50%PIIB)/(PIB + PIIB)

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.

DeltaCY1 = the Class C-Y-1 Principal Reduction Amount.

DeltaCY2 = the Class C-Y-2 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.





<PAGE> 12

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.

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.

alpha     =    .0005

gamma1 =  (R u 6.50%)/(6.75% - R).  gamma1 is a non-negative
     number unless its denominator is zero, in which event it is
     undefined.

If gamma1 is zero, DeltaCY1 = CY1 and DeltaCY2 = (CY2/P2)DeltaP2.

If gamma1 is undefined, DeltaCY2 = CY2, DeltaCY1 =
     (CY1/P1)DeltaP1.

In the remaining situations, DeltaCY1 and DeltaCY2 shall be
     defined as follows:


1.   If CY1 - alpha(P1 - DeltaP1)  0, CY2- alpha(P2 - DeltaP2)
  0, and gamma1(P2 - DeltaP2) < (P1 - DeltaP1), DeltaCY1 = CY1 -
   alphagamma1(P2 - DeltaP2) and DeltaCY2 = CY2 - alpha(P2 -
   DeltaP2).

2.   If CY1 - alpha(P1 - DeltaP1)  0, CY2 - alpha(P2 - DeltaP2)
  0, and gamma1(P2 - DeltaP2)  (P1 - DeltaP1),
  DeltaCY1 = CY1 - alpha(P1 - DeltaP1) and
  DeltaCY2 = CY2 - (alpha/gamma1)(P1 - DeltaP1).

3.   If CY1 - alpha(P1 - DeltaP1) < 0, CY2 - alpha(P2 - DeltaP2)
  0, and CY2 - alpha(P2 - DeltaP2)  CY2 - (CY1/gamma1),
  DeltaCY1 = CY1 - alphagamma1(P2 - DeltaP2) and
  DeltaCY2 = CY2 - alpha(P2 - DeltaP2).

4.   If CY1 - alpha(P1 - DeltaP1) < 0, CY2 - (CY1/gamma1)  0, and
  CY2 - alpha(P2 - DeltaP2)  CY2 - (CY1/gamma1), DeltaCY1 = 0 and
  DeltaCY2 = CY2 - (CY1/gamma1).

5.   If CY2 - alpha(P2 - DeltaP2) < 0, CY2 - (CY1/gamma1) < 0,
  and CY1 - alpha(P1 - DeltaP1)  CY1 - (gamma1CY2),
  DeltaCY1 = CY1 - (gamma1CY2) and DeltaCY2 = 0.

6.   If CY2 - alpha(P2 - DeltaP2) < 0, CY1 - alpha(P1 - DeltaP1)
  0, and CY1 - alpha(P1 - DeltaP1)  CY1 - (gamma1CY2),
  DeltaCY1 = CY1 - alpha(P1 - DeltaP1) and
  DeltaCY2 = CY2 - (alpha/gamma1)(P1 - DeltaP1).




<PAGE> 13


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 CY1 to CY2 equal to gamma1 after taking
     account of the allocation of 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-Z-1 and Class C-Z-2 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 and 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 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 CY2 and
     whose denominator is the sum of CY2 and the Class C-Z-1 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 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 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 Interest 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.

  In the execution copy of this Agreement, symbols are
represented by the following labels; in any conformed copy of




<PAGE> 14

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-Z-1 and Class C-Z-2 Regular
Interests, first calculate the Group I and Group II 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 and P2 as the aggregate Class
Principal Balance of the Group I Certificates reduced by the
Class I-P Principal Balance and the aggregate Class Principal
Balance of the Group II Certificates reduced by the Class II-P
Principal Balance, respectively.

     If 0.0005 gamma1 P2  0.0005 P1, CY2 = 0.0005 P2, and
CY1 = 0.0005 gamma1 P2.

     If 0.0005 gamma1 P2 > 0.0005 P1, CY1 = 0.0005 P1 and
CY2 = 0.0005 P1/gamma1.

     Then Z1 = P1 - CY1 and Z2 = P2 - CY2.

     Class C-Z Regular Interests: The Class C-Z-1 and Class C-Z-2
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 and Class C-Z-2 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 I, and the "related Loan Group" for the
Class C-Z-2 Regular Interest is Loan Group II) 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 I) 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.




<PAGE> 15


     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 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-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-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-4 Adjusted Percentage:  For any Distribution Date
occurring prior to the Distribution Date in July 2004, 0%; and
for the Distribution Date occurring in July 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.





<PAGE> 16

     Class I-A-4 Percentage: For any Distribution Date, the
lesser of (a) 100% and (b) the Class I-A-4 Principal Balance
divided by the aggregate Principal Balance of the Group I Loans
(less the Class I-P Fraction of each Class I-P Mortgage Loan), 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
Certificates 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 Certificates 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-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-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-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-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-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-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 6.750% less the Pass-Through
Rate on such Class I-P Mortgage Loan and the denominator of which
is 6.750%.

     Class I-P Mortgage Loan: Any Group I Loan with a Pass-




<PAGE> 17

Through Rate of less than 6.750% per annum.

     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 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 6.750%.

     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-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 6.500% less the Pass-Through
Rate on such Class II-P Mortgage Loan and the denominator of
which is 6.500%.

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

     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




<PAGE> 18

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 6.500%.

     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 Notional Amount:  With respect to any of the Class X
Certificates and the Class X-M Regular Interests, 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
and the Class I-X-M Regular Interest is the Class I-X Notional
Amount).

     Class P Certificates: The Class I-P and Class II-P
Certificates.

     Class P Fraction: The Class I-P or Class II-P Fraction, as
applicable.

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

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

     Class Principal Balance: For any Class of Certificates and
for any Class of REMIC I 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 the
Certificateholders or the Holders of the REMIC I Regular
Interests from principal payments on the Mortgage Loans or the
REMIC I Regular Interests, as applicable, as reduced from time to
time by (x) distributions of principal to the Certificateholders
or the Holders of the REMIC I Regular Interests of such Class 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




<PAGE> 19

any Distribution Date, the reduction of the Class Principal
Balance of any Class of Certificates and REMIC I 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" and "REMIC II Distribution Amount."
Notwithstanding the foregoing, any amounts distributed in respect
of losses pursuant to paragraph (I)(c)(i) or (I)(c)(ii) of the
definition of "REMIC II Distribution Amount" shall not cause a
further reduction in the Class Principal Balances of the Class P
Certificates and any amounts distributed in respect of losses
pursuant to paragraph (I)(c)(xxi) of the definition of "REMIC II
Distribution Amount" shall not cause a further reduction in the
Class Principal Balances of the Group C-B Certificates.  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 C-Y-1 Regular Interests shall be
referred to as the "Class C-Y-1 Principal Balance" and so on.
The Class Principal Balances for the Class X Certificates and the
Class X-M Regular Interests shall each be zero.

     Class X Certificates: The Class I-X and Class II-X
Certificates.

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

     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




<PAGE> 20

by Clipper to the Trustee pursuant to the Clipper Loan Sale
Agreement.

     Clipper Mortgage Loan Purchase Amount: The amount of
$143,002,634.26, 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: June 29, 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 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




<PAGE> 21

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 1999-6.

     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.

     Curtailment: Any payment of principal 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




<PAGE> 22

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 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: June 1, 1999.




<PAGE> 23


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

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

     Depositary Agreement: The Letter of Representations, dated
June 28, 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 and the Certificates, the 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 July 26, 1999.  The "related Due Date" for
any Distribution Date is the Due Date immediately preceding such
Distribution Date.

     DLJ: Donaldson, Lufkin & 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




<PAGE> 24

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:

          (i)  Obligations of, or guaranteed as to principal and interest
     by, the United States or any agency or instrumentality thereof
     when such obligations are backed by the full faith and credit of
     the United States;

          (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;

         (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,




<PAGE> 25

     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.

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

     Fannie Mae: The entity formerly known as the Federal




<PAGE> 26

National Mortgage Association, or any successor thereto.

     Fraud Coverage: During the period prior to the first
anniversary of the Cut-Off Date, 2.00% of the aggregate principal
balance of the Mortgage Loans as of the Cut-Off Date (the
"Initial Fraud Coverage"), reduced by Fraud Losses allocated to
the 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 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 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 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
Mortgage Loans as of the Due Date in the preceding month and (ii)
the excess of the Initial Fraud Coverage over cumulative Fraud
Losses allocated to the Certificates.

     The Fraud Coverage 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.

     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 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 Mortgage
Loans.

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

     Group I Loans:  The Mortgage Loans designated on the




<PAGE> 27

Mortgage Loan Schedule as Group I Loans.

     Group I Premium Rate Mortgage Loans: The Group I Loans
having Pass-Through Rates in excess of 6.750% 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 lesser of (i) 100% and (ii) the aggregate Class
Principal Balance of the Group I-A and Residual Certificates
divided by the aggregate Principal Balance of the Group I Loans
(less the Class I-P Fraction of each Class I-P Mortgage Loan), in
each case immediately prior to the Distribution Date.

     Group I Senior Prepayment Percentage or Group II 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 I
Senior Prepayment Percentage and the Group II Senior Prepayment
Percentage shall equal 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 or
the Group II Senior Percentage for such Distribution Date exceeds
the Group II Senior Percentage as of the Closing Date, each of
the Group I Senior Prepayment Percentage and the Group II 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
I Senior Prepayment Percentage and the Group II Senior Prepayment
Percentage shall equal 100%, unless the following tests specified
in clauses (a) through (d) are met with respect to each of Loan
Group I and Loan Group II:

     (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 Subordinate
          Component Balance for Loan Group I as of such
          Distribution Date,

     (b)  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




<PAGE> 28

          Component Balance for Loan Group II as of such
          Distribution Date,

     (c)  cumulative Realized Losses on the Group I 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 I 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 I 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 I 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 I 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 I as of the Closing Date, and

     (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




<PAGE> 29

          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,

in which case the Group I Senior Prepayment Percentage and the
Group II 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 I Senior Percentage or the Group II
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 I Senior
Percentage or the Group II 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 I Senior Percentage or the Group II
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 I Senior
Percentage or the Group II Senior Percentage, as applicable, for
such Distribution Date plus 20% of the Subordinate Percentage for
the related Loan Group for such Distribution Date; and (5) for
any such Distribution Date thereafter, the Group I Senior
Percentage or the Group II Senior Percentage, as applicable, for
such Distribution Date.

     If on any Distribution Date the allocation to the Group I or
the Group II Certificates (other than the Class I-P and Class II-
P Certificates) of Principal Prepayments in the percentage
required would reduce the sum of the Class Principal Balances of
such Certificates below zero, the Group I Senior Prepayment
Percentage or the Group II 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 I-P
Certificates will receive the applicable Class I-P Fraction of
all principal payments, including, without limitation, Principal
Prepayments, received in respect of Class I-P Mortgage Loans, and
the Class II-P Certificates will receive the applicable Class II-




<PAGE> 30

P Fraction of all principal payments, including, without
limitation, Principal Prepayments, received in respect of Class
II-P Mortgage Loans.

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

     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 and Residual Certificates has been reduced to zero,
then the Group I Subordinate Prepayment Percentage shall equal
100%.

     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 and Class I-A-9 Certificates.

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

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

     Group II Premium Rate Mortgage Loans: The Group II Loans
having Pass-Through Rates in excess of 6.500% 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




<PAGE> 31

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 Class II-A-1 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 the
Distribution Date.

     Group II Senior Prepayment Percentage: See the definition of
"Group I Senior Prepayment Percentage or Group II Senior
Prepayment Percentage."

     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 Certificates 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 Certificates 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 aggregate
Class Principal Balance of the Class II-A-1 and Class II-P
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 Class II-A-1 Principal Balance has been
reduced to zero, then the Group II 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.




<PAGE> 32


     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 and the 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, Class I-A-3, Class I-A-8 and
Class I-A-9 Certificates and the Class P-M Regular Interests
shall equal zero.

     Interest Transfer Amount: On any Distribution Date for an
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 I or at
6.500% per annum if the Undercollateralized Group is Loan Group
II, plus any interest accrued on the Senior Certificates related
to 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 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 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 II Certificates, the "Last




<PAGE> 33

Scheduled Distribution Date" shall be the Distribution Date in
July 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 Certificates pursuant to clauses
(I)(a)(i), (I)(b)(i), (II)(a)(i) and (II)(b)(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.

     Loan Group: Loan Group I or Loan Group II, 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-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




<PAGE> 34

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 1999-6,  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  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;





<PAGE> 35

          (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   1999-6"   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  1999-6"  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




<PAGE> 36

     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 1999-6" 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.




<PAGE> 37


     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,

          (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.





<PAGE> 38

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

     Overcollateralized Group:  Either of Loan Group I or Loan
Group II, if on any Distribution Date 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.




<PAGE> 39


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

     Payoff: Any Mortgagor payment of principal 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 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 July 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 and
     Class X Certificates), its Certificate Principal Balance divided
     by the applicable Class Principal Balance;

          (ii) with respect to the Class X 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.




<PAGE> 40

     (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 II, which for purposes of such rights only shall equal:

          (i)  with respect to any Certificate (other than the Class X and
     Class R-2 Certificates), the product of (x) ninety-eight (98%)
     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-2 Certificates);

          (ii) with respect to any of the Class X 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-2 Certificates, zero.
     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 or REMIC II, 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




<PAGE> 41

agency or political subdivision thereof.

     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 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




<PAGE> 42

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
either 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 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 either 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 an
Undercollateralized Group, the excess, if any, of the aggregate
Class Principal Balance of the Class A Certificates related to
such Undercollateralized Group over the aggregate Principal
Balance of the Mortgage Loans in such Loan Group (less the
applicable Class P Fraction of any Class P Mortgage Loan 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: The allocation of the principal portion
of Realized Losses on Group I and Group II Loans to all Classes
of Certificates (other than the Class P Certificates), pro rata
according to their respective Class Principal Balances in
reduction thereof (except if the loss is recognized with respect




<PAGE> 43

to a Class I-P or Class II-P Mortgage Loan, in which case the
applicable Class P Fraction of such loss will first be allocated
to the related Class P Certificates, 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
Certificates (other than the Class P, Class I-A-3, Class I-A-8
and Class I-A-9 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 Class P, Class
I-A-3, Class I-A-8, Class I-A-9 and Class X Certificates) pro
rata according to their respective Class Principal Balances in
reduction thereof.

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

     Rating Agency: Initially, each of S&P and DCR and




<PAGE> 44

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 and Group II 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 each
such Loan Group pro rata according to the amount of interest
accrued but unpaid thereon, in reduction thereof (i.e. the
"related" Loan Group for the Class C-Y-1, Class C-Z-1 and Class I-
X-M Regular Interests is Loan Group I, and the "related" Loan
Group for the Class C-Y-2, Class C-Z-2 and Class II-X-M Regular
Interests is Loan Group II). 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 and Loan Group II 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.

     Except for Special Hazard Losses in excess of the Special




<PAGE> 45

Hazard Coverage, Fraud Losses in excess of the Fraud Coverage and
Bankruptcy Losses in excess of the Bankruptcy Coverage, Realized
Losses with respect to the Group I and Group II Loans shall be
allocated among the Certificates (i) for Realized Losses
allocable to principal (a) first, to the Class C-B-6
Certificates, until the Class C-B-6 Principal Balance has been
reduced to zero, (b) second, to the Class C-B-5 Certificates,
until the Class C-B-5 Principal Balance has been reduced to zero,
(c) third, to the Class C-B-4 Certificates, until the Class C-B-4
Principal Balance has been reduced to zero, (d) fourth, to the
Class C-B-3 Certificates, until the Class C-B-3 Principal Balance
has been reduced to zero, (e) fifth, to the Class C-B-2
Certificates, until the Class C-B-2 Principal Balance has been
reduced to zero, (f) sixth, to the Class C-B-1 Certificates,
until the Class C-B-1 Principal Balance has been reduced to zero,
and (g) seventh, to (I) the Group I-A and Residual Certificates,
pro rata according to the Class Principal Balances thereof, in
reduction thereof, or (II) the Class II-A-1 Certificates, in
reduction of the Class Principal Balance thereof, as applicable;
provided, however, that if the loss is recognized with respect to
a Class I-P or Class II-P Mortgage Loan, the applicable Class P
Fraction of such loss will first be allocated to the related
Class P Certificates, 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 Certificates, in reduction of accrued but unpaid interest
thereon and then in reduction of the Class C-B-6 Principal
Balance, (b) second, to the Class C-B-5 Certificates, in
reduction of accrued but unpaid interest thereon and then in
reduction of the Class C-B-5 Principal Balance, (c) third, to the
Class C-B-4 Certificates, in reduction of accrued but unpaid
interest thereon and then in reduction of the Class C-B-4
Principal Balance, (d) fourth, to the Class C-B-3 Certificates,
in reduction of accrued but unpaid interest thereon and then in
reduction of the Class C-B-3 Principal Balance, (e) fifth, to the
Class C-B-2 Certificates, in reduction of accrued but unpaid
interest thereon and then in reduction of the Class C-B-2
Principal Balance, (f) sixth, to the Class C-B-1 Certificates, in
reduction of accrued but unpaid interest thereon and then in
reduction of the Class C-B-1 Principal Balance, and (g) seventh,
to (I) the Group I-A Certificates (other than the Class I-A-3,
Class I-A-8 and Class I-A-9 Certificates) and the Class I-X and
Residual Certificates or (II) the Class II-A-1 and Class II-X
Certificates, as applicable, pro rata according to accrued but
unpaid interest on such Classes in reduction thereof and then to
the Group I-A Certificates (other than the Class I-A-3, Class I-A-
8 and Class I-A-9 Certificates) and the Residual Certificates or
the Class II-A-1 Certificates, as applicable, pro rata according
to the Class Principal Balances thereof in reduction thereof;
provided, however, that in the case of clause (i)(g) and (ii)(g)
of this paragraph, if such loss occurs in an Overcollateralized
Group, the Senior Certificates related to the Undercollateralized




<PAGE> 46

Group (including, if Loan Group I is the Undercollateralized
Group, the Residual 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 Senior Certificates related to the Loan Group
that suffered such loss (including, if Loan Group I suffered such
loss, the Residual Certificates); provided, further, that all
such losses allocated to the Senior Certificates related to a
Loan Group (including, with respect to Loan Group I, the Residual
Certificates) pursuant to the immediately preceding proviso to
this paragraph will be allocated to such Senior Certificates as
described in clause (i)(g) and (ii)(g) of this paragraph.

     Special Hazard Losses in excess of the Special Hazard
Coverage, Fraud Losses in excess of the Fraud Coverage and
Bankruptcy Losses in excess of the Bankruptcy Coverage shall be
allocated among the outstanding Classes of 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 Classes of
Certificates exceeds the aggregate principal balance of the
Mortgage 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 Amounts for the Group I and Group II Certificates,
and all losses in respect of each such Mortgage Loan that have
been allocated to the 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 Certificates, 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 Interests: (i) With respect to REMIC I, the REMIC I
Regular Interests and (ii) with respect to REMIC II, the REMIC II
Regular Interests.

     Relief Act:  The Soldiers' and Sailors' Civil Relief Act of
1940, as amended. Interest shortfalls related to the Relief Act




<PAGE> 47

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 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;




<PAGE> 48


          (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 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 C-Y-1, Class C-Z-1 and Class I-X-M
     Regular Interests and the Class R-1 Certificates, concurrently,
     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




<PAGE> 49

     of such unpaid amounts;

(iii)     third, to the Class C-Y-1, Class C-Z-1 and Class I-X-M
Regular Interests and the Class R-1 Certificates, concurrently,
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;
(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 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 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 C-Y-2, Class C-Z-2 and Class II-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 C-Y-2, Class C-Z-2 and Class II-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 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 II for such Distribution Date.




<PAGE> 50

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

     REMIC I Trust Fund: All of the assets in the Trust Fund.

     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.

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

     REMIC II Distribution Amount: (I) For any Distribution Date
prior to the Credit Support Depletion Date, the REMIC II
Available Distribution Amount shall be distributed to the
Certificates (other than the Class R-1 Certificates) in the
following amounts and priority:

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

          (i)  first, to the Class I-P Certificates, 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;




<PAGE> 51


          (ii) second, to the Group I-A, Class R-2 and Class  I-X
     Certificates, concurrently, the sum of the Interest Distribution
     Amounts for such Classes of Certificates remaining unpaid from
     previous  Distribution Dates, pro rata  according  to  their
     respective shares of such unpaid amounts;

          (iii)     third, to the Group I-A, Class R-2 and Class I-X
     Certificates, concurrently, the sum of the Interest Distribution
     Amounts for such Classes of Certificates for the current
     Distribution Date, pro rata according to their respective
     Interest Distribution Amounts; and

         (iv) fourth, to the Group I-A and Class R-2 Certificates, as
     principal, the Group I Senior Principal Distribution Amount, as
     follows:

               (a)  first, to the Class I-A-4 Certificates, an
          amount, up to the amount of the Class I-A-4 Priority
          Amount for such Distribution Date, until the Class I-A-
          4 Principal Balance has been reduced to zero;

               (b)  second, to the Class R-2 Certificates, until
          the Class Principal Balance thereof has been reduced to
          zero;

               (c)  third, to the Class I-A-1 and Class I-A-3
          Certificates, pro rata, until their respective Class
          Principal Balances have each been reduced to zero;

               (d)  fourth, until the Class I-A-2 and Class I-A-9
          Certificates have received a total of $7,593,000.00
          according to this paragraph (I)(a)(iv)(d),
          concurrently, as follows:

                    (1)  93.1034472747% to the Class I-A-2
               Certificates; and

                    (2)  6.8965527253% to the Class I-A-9
               Certificates;

               (e)  fifth, until the Class I-A-8 Principal
          Balance has been reduced to zero, concurrently, as
          follows:

                    (1)  6.3834834739% to the Class I-A-8
               Certificates;

                    (2)  33.6710098846% to the Class I-A-2
               Certificates;

                    (3)  2.4941492692% to the Class I-A-9
               Certificates; and





<PAGE> 52

                    (4)  57.4513573723%, sequentially, as
               follows:

                         (A)  first, to the Class I-A-5
                    Certificates, until the Class I-A-5 Principal
                    Balance has been reduced to zero;

                         (B)  second, to the Class I-A-6
                    Certificates, until the Class I-A-6 Principal
                    Balance has been reduced to zero; and

                         (C)  third, to the Class I-A-7
                    Certificates, until the Class I-A-7 Principal
                    Balance has been reduced to zero;

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

                    (1)  93.1034472747% to the Class I-A-2
               Certificates; and

                    (2)  6.8965527253% to the Class I-A-9
               Certificates; and

               (g)  seventh, to the Class I-A-4 Certificates,
          until the Class I-A-4 Principal Balance has been
          reduced to zero;

     (b)  With respect to the Group II Certificates, on any
Distribution Date prior to the Credit Support Depletion Date, to
the extent of the REMIC II Available Distribution Amount for the
Group II Certificates remaining following prior distributions, if
any, on such Distribution Date:

          (i)  first, to the Class II-P Certificates, 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;





<PAGE> 53

          (ii) second, to the Class II-A-1 and Class II-X Certificates,
     concurrently, the sum of the Interest Distribution Amounts for
     such Classes of Certificates remaining unpaid from previous
     Distribution Dates, pro rata according to their respective shares
     of such unpaid amounts;

        (iii)     third, to the Class II-A-1 and Class II-X Certificates,
     concurrently, the sum of the Interest Distribution Amounts for
     such Classes of Certificates for the current Distribution Date,
     pro rata according to their respective Interest Distribution
     Amounts; and

        (iv) fourth, to the Class II-A-1 Certificates, as principal, the
     Group II Senior Principal Distribution Amount; and

     (c)  With respect to the Group C-B, Class I-P, Class II-P
and Class R-2 Certificates, on any Distribution Date prior to the
Credit Support Depletion Date and subject to the payment of the
amounts pursuant to paragraph (I)(a) and paragraph (I)(b) of this
definition of "REMIC II Distribution Amount", and to the extent
of the REMIC II Available Distribution Amounts for the Group I
and Group II Certificates remaining following prior
distributions, if any, on such Distribution Date:

          (i)  first, to the Class I-P and Class II-P Certificates, to the
     extent of amounts otherwise available to pay the 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 Certificates on previous Distribution
     Dates pursuant to clause (I)(c)(ii) of this definition of "REMIC
     II Distribution Amount" and remaining unpaid from such previous
     Distribution Dates;

          (ii) second, to the Class I-P and Class II-P Certificates, to the
     extent of amounts otherwise available to pay the 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 I-P or Class II-P Fraction, as
     applicable, of any Realized Loss on a Class I-P Mortgage Loan or
     a Class II-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)(c)(i)  or  this
     paragraph (I)(c)(ii) of this definition of "REMIC II Distribution
     Amount" shall not cause a further reduction in the Class I-P or
     Class II-P Principal Balance; provided, further, that if the
     amounts otherwise available to pay the 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 I-P and Class II-P Certificates as provided in paragraph
     (I)(c)(i) or this paragraph (I)(c)(ii) of this definition of
     "REMIC  II Distribution Amount", then such amounts  will  be
     allocated pro rata to the Class I-P and Class II-P Certificates
     based on the amount such Certificates are entitled to receive




<PAGE> 54

     pursuant to paragraph (I)(c)(i) or this paragraph (I)(c)(ii) of
     this definition of "REMIC II Distribution Amount";

          (iii)     third, to the Class C-B-1 Certificates, the Interest
     Distribution Amount for such Class of Certificates remaining
     unpaid from previous Distribution Dates;

          (iv) fourth, to the Class C-B-1 Certificates, the Interest
     Distribution Amount for such Class of Certificates for the
     current Distribution Date;

           (v)  fifth, to the Class C-B-1 Certificates, the portion of the
     Subordinate Principal Distribution Amount allocable to such Class
     of Certificates pursuant to the definition of "Subordinate
     Principal Distribution Amount", until the Class C-B-1 Principal
     Balance has been reduced to zero;

          (vi) sixth, to the Class C-B-2 Certificates, the Interest
     Distribution Amount for such Class of Certificates remaining
     unpaid from previous Distribution Dates;

          (vii)     seventh, to the Class C-B-2 Certificates, the Interest
     Distribution Amount for such Class of Certificates for the
     current Distribution Date;

         (viii)    eighth, to the Class C-B-2 Certificates, the portion of
     the Subordinate Principal Distribution Amount allocable to such
     Class of Certificates pursuant to the definition of "Subordinate
     Principal Distribution Amount", until the Class C-B-2 Principal
     Balance has been reduced to zero;

         (ix) ninth, to the Class C-B-3 Certificates, the Interest
     Distribution Amount for such Class of Certificates remaining
     unpaid from previous Distribution Dates;

         (x)  tenth, to the Class C-B-3 Certificates, the Interest
     Distribution Amount for such Class of Certificates for the
     current Distribution Date;

        (xi) eleventh, to the Class C-B-3 Certificates, the portion of
     the Subordinate Principal Distribution Amount allocable to such
     Class of Certificates pursuant to the definition of "Subordinate
     Principal Distribution Amount:, until the Class C-B-3 Principal
     Balance has been reduced to zero;

        (xii)  twelfth, to the Class C-B-4 Certificates, the Interest
     Distribution Amount for such Class of Certificates remaining
     unpaid from previous Distribution Dates;

        (xiii)   thirteenth, to the Class C-B-4 Certificates, the
     Interest Distribution Amount for such Class of Certificates for
     the current Distribution Date;

        (xiv)   fourteenth, to the Class C-B-4 Certificates, the
     portion of the Subordinate Principal Distribution Amount
     allocable to such Class of Certificates pursuant to the
     definition of "Subordinate Principal Distribution Amount", until
     the Class C-B-4 Principal Balance has been reduced to zero;

       (xv) fifteenth, to the Class C-B-5 Certificates, the Interest
     Distribution Amount for such Class of Certificates remaining
     unpaid from previous Distribution Dates;

       (xvi)  sixteenth, to the Class C-B-5 Certificates, the
     Interest Distribution Amount for such Class of Certificates for




<PAGE> 55

     the current Distribution Date;

          (xvii)  seventeenth, to the Class C-B-5 Certificates, the
     portion of the Subordinate Principal Distribution Amount
     allocable to such Class of Certificates pursuant to the
     definition of "Subordinate Principal Distribution Amount", until
     the Class C-B-5 Principal Balance has been reduced to zero;

          (xviii)  eighteenth, to the Class C-B-6 Certificates, the
     Interest Distribution Amount for such Class of Certificates
     remaining unpaid from previous Distribution Dates;

          (xix)   nineteenth, to the Class C-B-6 Certificates, the
     Interest Distribution Amount for such Class of Certificates for
     the current Distribution Date;

          (xx) twentieth, to the Class C-B-6 Certificates, the portion of
     the Subordinate Principal Distribution Amount allocable to such
     Class of Certificates pursuant to the definition of "Subordinate
     Principal Distribution Amount", until the Class C-B-6 Principal
     Balance has been reduced to zero;

         (xxi)  twenty-first, to each Class of Group C-B Certificates
     in the order of seniority, the remaining portion, if any, of the
     REMIC II Available Distribution Amounts for the Group I and Group
     II Certificates, up to the amount of unreimbursed Realized Losses
     previously allocated to such Class, if any; provided, however,
     that any amounts distributed pursuant to this paragraph
     (I)(c)(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 Certificates; and

          (xxii)  twenty-second, to the Class R-2 Certificates, the
     Residual Distribution Amounts for the Group I and Group II
     Certificates for such Distribution Date.

     Notwithstanding the foregoing paragraphs (I)(a), (I)(b) and
(I)(c) of this definition of "REMIC II Distribution Amount,"

     (X)  on any Distribution Date occurring after the date on
which either the aggregate Class Principal Balance of the Group I-
A Certificates or the Class II-A-1 Principal Balance has been
reduced to zero, all principal received or advanced with respect
to the Mortgage Loans in the Loan Group related to the Class A
Certificates that have been paid in full (after distributions of
principal to the Class I-P or Class II-P Certificates pursuant to
paragraph (I)(a)(i) or (I)(b)(i) above, if applicable) shall be
paid as principal to the remaining Class A Certificates of such
other Certificate Group in accordance with paragraph (I)(a)(iv)
or (I)(b)(iv) above (with such amounts being added to the Group I
or Group II 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 I-
P, Class II-P and Group C-B Certificates pursuant to paragraph
(I)(c) above; provided, however, that 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




<PAGE> 56

the Mortgage Loans in each of Loan Group I and Loan Group II
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 either of Loan Group I or
Loan Group II is an Undercollateralized Group and the other such
Loan Group is an Overcollateralized Group, then the REMIC II
Available Distribution Amount for the Certificate Group related
to the Overcollateralized Group, to the extent remaining after
distributions to the Class A, Class X and Class P Certificates of
such Certificate Group pursuant to paragraph (I)(a) or paragraph
(I)(b) above, as applicable, will be paid in the following
priority: (i) an amount equal to the Interest Transfer Amount
will be distributed to the Class A and Class X Certificates
related to the Undercollateralized Group in the amounts and in
the priority described in clauses (I)(a)(ii) and (I)(a)(iii) or
clauses (I)(b)(ii) and (I)(b)(iii), as applicable; (ii) an amount
equal to the Principal Transfer Amount will be distributed to the
Class A Certificates related to the Undercollateralized Group in
the amounts and in the priority described in clause (I)(a)(iv) or
clause (I)(b)(iv), as applicable (with such Principal Transfer
Amount being added to the Group I or Group II Senior Principal
Distribution Amount, as applicable); and (iii) any remaining
amounts will be distributed pursuant to paragraph (I)(c) of this
definition of "REMIC II Distribution Amount."

     (II) For any Distribution Date on or after the Credit
Support Depletion Date, the REMIC II Available Distribution
Amount shall be distributed to the outstanding Classes of
Certificates (other than the Class R-1 Certificates) in the
following amounts and priority:

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

          (i)  first, to the Class I-P Certificates, 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, Class R-2 and Class  I-X
     Certificates,  the  amount payable to  each  such  Class  of
     Certificates on prior Distribution Dates pursuant to  clause
     (I)(a)(iii) 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;




<PAGE> 57


          (iii)     third, to the Group I-A, Class R-2 and Class I-X
     Certificates, concurrently, the sum of the Interest Distribution
     Amounts for such Classes of Certificates for the current
     Distribution Date, pro rata according to their respective
     Interest Distribution Amounts;

          (iv) fourth, to the Group I-A and Class R-2 Certificates, pro
     rata, the Group I Senior Principal Distribution Amount; and

          (v)  fifth, after any payments to the Group II Certificates
     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 I Certificates for such
     Distribution Date; and

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

          (i)  first, to the Class II-P Certificates, 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 Class II-A-1 and Class II-X Certificates, the
     amount payable to each such Class of Certificates on prior
     Distribution Dates pursuant to clause (I)(b)(iii) 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 Class II-A-1 and Class II-X Certificates,
     concurrently, the sum of the Interest Distribution Amounts for
     such Classes of Certificates for the current Distribution Date,
     pro rata according to their respective Interest Distribution
     Amounts;

          (iv) fourth, to the Class II-A-1 Certificates, the Group II
     Senior Principal Distribution Amount; and

          (v)  fifth, after any payments to the Group I Certificates
     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 Certificates for such
     Distribution Date.

     Notwithstanding the foregoing paragraphs (II)(a) and (II)(b)
of this definition of "REMIC II Distribution Amount" and prior to
distributions pursuant to paragraph (II)(a)(v) and paragraph
(II)(b)(v), if on any Distribution Date either Loan Group I or
Loan Group II is an Undercollateralized Group and the other such
Loan Group is an Overcollateralized Group, then the REMIC II
Available Distribution Amount for the Certificate Group related
to the Overcollateralized Group, to the extent remaining after
distributions to the Class A, Class P and Class X Certificates of




<PAGE> 58

such Certificate Group pursuant to paragraph (II)(a)(i) through
(II)(a)(iv) or paragraph (II)(b)(i) through (II)(b)(iv), as
applicable, will be paid in the following priority: (i) an amount
equal to the Interest Transfer Amount will be distributed to the
Class A and Class X Certificates of the Certificate Group related
to the Undercollateralized Group in the amounts and in the
priority described in clauses (II)(a)(ii) and (II)(a)(iii) or
clauses (II)(b)(ii) and (II)(b)(iii), as applicable, and (ii) an
amount equal to the Principal Transfer Amount will be distributed
to the Class A Certificates of the Certificate Group related to
the Undercollateralized Group in the amounts and in the priority
described in clause (II)(a)(iv) or clause (II)(b)(iv), as
applicable (with such Principal Transfer Amount being added to
the Group I or Group II Senior Principal Distribution Amount, as
applicable).

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

     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 the REMIC I Regular Interests 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.

     Residual Certificates:  With respect to REMIC I, the Class R-
1 Certificates, which are being issued in a single class, and
with respect to REMIC II, the Class R-2 Certificates, which are
being issued in a single class. The Class R-1 and Class R-2
Certificates are hereby designated the sole Class of "residual
interests" in REMIC I and REMIC II, 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 and
Loan Group II, any portion of the REMIC I Available Distribution
Amount for Loan Group I and Loan Group II, respectively,
remaining after all distributions of such REMIC I Available
Distribution Amount pursuant to clauses (a)(i) through (a)(v) and
(b)(i) through (b)(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 and
Group II Certificates, any portion of the REMIC II Available
Distribution Amount for the Group I and Group II Certificates,
respectively, remaining after all distributions of such REMIC II
Available Distribution Amount pursuant to clauses (I)(a), (I)(b),
(I)(c)(i) through (I)(c)(xxi), (II)(a)(i) through (II)(a)(iv) and
(II)(b)(i) through (II)(b)(iv), as applicable, of the definition
of "REMIC II Distribution Amount." Upon termination of the




<PAGE> 59

obligations created by this Agreement and the REMIC I Trust Fund
and the REMIC II 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 and
Class R-2 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 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 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




<PAGE> 60

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.

     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 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: The Special Hazard Coverage 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, $3,018,539, in each case
reduced by Special Hazard Losses allocated to the 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
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 located in the single California zip code
area containing the largest aggregate principal balance of the
Mortgage Loans, (b) 1.0% of the aggregate unpaid principal
balance of the Mortgage Loans and (c) twice the unpaid principal
balance of the largest single Mortgage Loan, in each case
calculated as of the Due Date in the immediately preceding month,
and (2) $3,018,539 as reduced by the Special Hazard Losses
allocated to the Certificates since the Cut-Off Date.

     The Special Hazard Coverage 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 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,




<PAGE> 61

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

          July 1999 through June 2004       0%
          July 2004 through June 2005       30%
          July 2005 through June 2006       40%
          July 2006 through June 2007       60%
          July 2007 through June 2008       80%
          July 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
6.750% per annum. For each Group II Loan, the excess, if any, of
the Pass-Through Rate for such Mortgage Loan over 6.500% per
annum.

     Subordinate Certificates:  The Group C-B Certificates.

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





<PAGE> 62

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

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

      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 Certificates pursuant to
clause (I)(a)(i) of the definition of "REMIC II Distribution
Amount"), (ii) 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 Certificates pursuant to clause (I)(b)(i) of the
definition of "REMIC II Distribution Amount"), (iii) the
Subordinate Principal Prepayments Distribution Amount and (iv)
the Subordinate Liquidation Amount over (B) the sum of (x) the
amounts required to be distributed to the Class I-P and Class II-
P Certificates pursuant to clauses (I)(c)(i) and (I)(c)(ii) of
the definition of "REMIC II Distribution Amount" on such
Distribution Date, (y) in the event that either the aggregate
Class Principal Balance of the Group I-A Certificates or the
Class II-A-1 Principal Balance has been reduced to zero,
principal paid from the REMIC II Available Distribution Amount
related to such Class A Certificates to the remaining Class A
Certificates of the other Certificate Group, as set forth in
clause (X) of the sentence immediately following paragraph (I)(c)
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 Certificate Group related to an
Overcollateralized Group to the Class A Certificates related to
an Undercollateralized Group pursuant to clause (Y) of the
sentence immediately following paragraph (I)(c) of the definition
of "REMIC II Distribution Amount."  Any reduction in the
Subordinate Principal Distribution Amount pursuant to clause (B)
of this definition shall offset: (i) first, the amount calculated
pursuant to clause (A)(i) and clause (A)(ii) of this definition,
pro rata, (ii) second, the amount calculated pursuant to clause
(A)(iv) of this definition and (iii) third, the amount calculated
pursuant to clause (A)(iii) of this definition.

     On any Distribution Date, the Subordinate Principal
Distribution Amount shall be allocated pro rata, by Class
Principal Balance, among the Classes of Group C-B Certificates
and paid in the order of distribution to such Classes pursuant to
clause (I)(c) of the definition of "REMIC II Distribution Amount"
except as otherwise stated in such definition. Notwithstanding




<PAGE> 63

the foregoing, on any Distribution Date prior to distributions on
such date, if the Subordination Level for any Class of Group C-B
Certificates is less than such percentage as of the Closing Date,
the pro rata portion of the Subordinate Principal Prepayments
Distribution Amount otherwise allocable to the Class or Classes
of Group C-B Certificates junior to such Class will be
distributed to the most senior Class of Group C-B Certificates
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
Certificates 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
Certificates shall be as follows: 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.

     Subordinate Principal Prepayments Distribution Amount: On
any Distribution Date, the sum of (i) 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 Certificates pursuant to
clause (I)(a)(i) of the definition of "REMIC II Distribution
Amount") and (ii) 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 Certificates pursuant to clause (I)(b)(i) of the
definition of "REMIC II Distribution Amount").

     Subordination Level: On any specified date, with respect to
any Class of Group C-B Certificates, the percentage obtained by
dividing the sum of the Class Principal Balances of the Classes
of Group C-B Certificates which are subordinate in right of
payment to such Class by the sum of the Class Principal Balances
of all Classes of Certificates as of such date prior to giving
effect to distributions of principal or interest or allocations
of Realized Losses on the Mortgage 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.

     Tax Matters Person: A Holder of a Class R-1 Certificate,
with respect to REMIC I, and a Holder of a Class R-2 Certificate,
with respect to REMIC II, in each case with a Percentage Interest
of at least 0.01% or any Permitted Transferee of such Class R-1
or Class R-2 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 or Class R-2 Certificate. The Company is hereby appointed to
act as the Tax Matters Person for REMIC I so long as it holds a
Class R-1 Certificate, and to act as the Tax Matters Person for




<PAGE> 64

REMIC II so long as it holds a Class R-2 Certificate, in each
case with a Percentage Interest of at least 0.01%. The Company is
hereby appointed to act as agent for the Tax Matters Person for
either REMIC I or REMIC II, to perform the functions of such Tax
Matters Person as provided herein, in the event that the Company
ceases to hold a Class R-1 or Class R-2 Certificate, as
applicable, with the required Percentage Interest. If the Tax
Matters Person for REMIC I or REMIC II becomes a Disqualified
Organization, the last preceding Holder, that is not a
Disqualified Organization, of the Class R-1 or Class R-2
Certificate, as applicable, held by the Disqualified Organization
shall be Tax Matters Person for such trust pursuant to and as
permitted by 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 $2,459.10 for
the payment of interest on a Mortgage Loan which does not have a
Due Date until August 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




<PAGE> 65

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); (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.

     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 such Loan Group and (b) aggregate Curtailment
Shortfall with respect to the Mortgage Loans in such 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 and Residual Certificates and the
portion of the Group C-B Certificates that derives its Interest
Distribution Amount from the Group I 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 II shall be
allocated to the Group II Certificates and the portion of the
Group C-B Certificates 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 I shall be
allocated to the Class I-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> 66

     Uncompensated Interest Shortfall for Loan Group II shall be
allocated to the Class II-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.

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

     Underwriting Standards: The underwriting standards of the
Company, CTX Mortgage Company, Downey Savings & Loan Association,
F.A., First Republic Savings Bank, GMAC Mortgage Corporation of
Pennsylvania, Headlands Mortgage Company, HomeSide Lending, Inc.,
Old Kent Mortgage Company, PNC Mortgage Corp. of America, Prism
Mortgage Company, Provident Savings Bank, FSB, Republic Bancorp
Mortgage, Inc. and Suntrust Mortgage, Inc.

     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 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




<PAGE> 67


     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




<PAGE> 68

Mortgage Loans and the other assets conveyed to the Trustee under
the Clipper Loan Sale Agreement and the Protective Transfer
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, 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,




<PAGE> 69

     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, 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




<PAGE> 70

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, 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




<PAGE> 71

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 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 the
Tax Matters Person or as agent therefor, as applicable, shall, on
behalf of the REMIC I Trust Fund, elect to treat the REMIC I




<PAGE> 72

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 the Tax
Matters Person or as agent therefor, as applicable, 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 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




<PAGE> 73

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 the Tax Matters Person
or as agent therefor, as applicable, 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).

     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




<PAGE> 74

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 than two years earlier than, have a principal
balance and Loan-to-Value Ratio equal to or less than, and have a




<PAGE> 75

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 is a valid and
     enforceable (subject to Section 2.03(xvi)) first lien on  an




<PAGE> 76

     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 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 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




<PAGE> 77

     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 Mortgage 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 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)   None of the Mortgage Loans are Buydown Loans;

        (xix)     Based solely on representations of the Mortgagors
     obtained at the origination of the related Mortgage Loans,
     approximately 98.47% (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




<PAGE> 78

     1.30% (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 0.22% (by
     Principal Balance) of the Group I Loans will be secured by
     Mortgaged Properties which were investor properties of the
     related Mortgagors; approximately 94.84% (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 0.12% (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 5.04% (by Principal Balance) of the Group II
     Loans will be secured by Mortgaged Properties which were investor
     properties of the related Mortgagors; and none of the Group I and
     Group II Loans will be secured by interests in Cooperative
     Apartments;

          (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 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;

        (xxv)     Based upon an appraisal of the Mortgaged Property
     securing each Mortgage Loan, approximately 91.10% (by Principal
     Balance) of the Group I Loans had a current Loan-to-Value Ratio
     less than or equal to 80%, approximately 8.91% (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% and none of the
     Group I Loans had a current Loan-to-Value Ratio greater than 95%;
     and approximately 95.63% (by Principal Balance) of the Group II
     Loans had a current Loan-to-Value Ratio less than or equal to
     80%, approximately 4.36% (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 none of the Group II Loans had a current
     Loan-to-Value Ratio greater than 95%;

          (xxvi)    Approximately 61.26% (by Principal Balance) of the




<PAGE> 79

     Group I Loans and approximately 87.61% (by Principal Balance) of
     the Group II Loans were originated for the purpose of refinancing
     existing mortgage debt, including cash-out refinancings; and
     approximately 38.75% (by Principal Balance) of the Group I Loans
     and approximately 12.39% (by Principal Balance) of the Group II
     Loans were originated for the purpose of purchasing the Mortgaged
     Property;

          (xxvii)   Not less than approximately 81.46% and 48.09% (by
     Principal Balance) of the Group I Loans and Group II Loans,
     respectively, were originated under full documentation programs;
     and

         (xxviii)  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
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.





<PAGE> 80

     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 Certificates (other than the Class R-1
Certificates), without recourse, all the Company's right, title
and interest in and to the REMIC II Trust Fund, 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 Certificates (other than the Class
R-1 Certificates) issued pursuant to this Agreement. It is the
express intent of the parties hereto that the conveyance of the




<PAGE> 81

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, 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,




<PAGE> 82

     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, as the
Tax Matters Person or as agent therefor, as applicable, shall, on
behalf of the REMIC II Trust Fund, elect to treat the REMIC II




<PAGE> 83

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 II for its first
taxable year.

     The Closing Date is hereby designated as the "startup day"
of REMIC II 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 the Tax Matters Person
or as agent therefor, as applicable, 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




<PAGE> 84

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

     Section  2.06.   Acceptance  by Trustee;  Authentication  of
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
Certificateholders (other than the Class R-1 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 II Trust Fund, the  Certificates  (other
than  the  Class  R-1  Certificates) in Authorized  Denominations
evidencing the entire ownership of the REMIC II 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.





<PAGE> 85

     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 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




<PAGE> 86

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
either 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 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 either 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




<PAGE> 87

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
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




<PAGE> 88

     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




<PAGE> 89

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 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




<PAGE> 90

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 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

          (viii)    after making or providing for the above withdrawals

          (ix) 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




<PAGE> 91

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 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




<PAGE> 92

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  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




<PAGE> 93

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 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,




<PAGE> 94

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.

     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




<PAGE> 95

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, provided that the holder deposits a
specified amount of 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 pursuant to its normal servicing procedures, (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




<PAGE> 96

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' 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 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




<PAGE> 97

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  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.





<PAGE> 98

     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  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




<PAGE> 99

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 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




<PAGE> 100

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.

                           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 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.
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




<PAGE> 101

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 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.




<PAGE> 102


     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
amount of principal and interest, the Residual Distribution
Amount and the Excess Liquidation Proceeds to be distributed to
each Class of REMIC I 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" and "REMIC II Distribution Amount," Section
4.01 and Section 4.04 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 Certificateholders.

     (a)  On each Distribution Date, the Trustee (or any duly
appointed paying agent) shall withdraw from the Certificate
Account the REMIC II Available Distribution Amount for such
Distribution Date and distribute, from the amount so withdrawn,
to the extent of the REMIC II Available Distribution Amount, the
REMIC II Distribution Amount to the Certificates (other than the
Class R-1 Certificates), in accordance with written statements




<PAGE> 103

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
and Class R-2 Certificates upon the termination of REMIC I and
REMIC II) 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
4.04(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  4.05.  Statements to Certificateholders. With  each
distribution 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




<PAGE> 104

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
     available to the Senior Certificates remaining as of the
     close of business on the applicable Determination Date;

          (d)  The amount of the Bankruptcy Coverage available to
     the Senior Certificates remaining as of the close of
     business on the applicable Determination Date;

          (e)  The amount of the Fraud Coverage 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.

     Upon request by any Certificateholder, the Master Servicer,
as soon as reasonably practicable, shall provide the requesting




<PAGE> 105

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.

                            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




<PAGE> 106

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 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




<PAGE> 107

          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
          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)




<PAGE> 108

     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.

          (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




<PAGE> 109

          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 or REMIC II to cease to qualify
          as a REMIC and will not create a risk that (1) REMIC I
          or REMIC II 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] 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 THE CLASS [R-1][R-2] 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 and REMIC
     II, while not a Disqualified Organization, shall be the tax




<PAGE> 110

     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




<PAGE> 111

Trustee in writing, in substantially the form attached 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 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,




<PAGE> 112

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  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.




<PAGE> 113


     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 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  II Trust Fund (or with respect to the  Class  R-1
Certificates,  the residual ownership interests in  the  REMIC  I
Trust  Fund) 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 and Section 4.04  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.





<PAGE> 114

     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 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




<PAGE> 115

     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 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




<PAGE> 116

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  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




<PAGE> 117

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 or REMIC II 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.





<PAGE> 118

     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 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




<PAGE> 119

     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 II 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 Percentage Interests aggregating not less than 25% of
     the REMIC II 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 II 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,




<PAGE> 120

     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.

     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.





<PAGE> 121

     (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 II 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 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 II 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 II 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.





<PAGE> 122

     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, 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





<PAGE> 123

                     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 II 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> 124

     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 II 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




<PAGE> 125

     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 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




<PAGE> 126

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 or the
REMIC  II  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 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




<PAGE> 127

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 II 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.

     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




<PAGE> 128

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 or the REMIC  II  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 or the REMIC II Trust Fund and
to  vest in such Person or Persons, in such capacity, such  title
to the REMIC I Trust Fund or the REMIC II 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
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




<PAGE> 129

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 or the REMIC II 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 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




<PAGE> 130

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(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




<PAGE> 131

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 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




<PAGE> 132

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, 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.




<PAGE> 133


     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 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 and the REMIC
II 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 and REMIC II
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 and the REMIC II Trust
Fund as described in Section 860F of the Code, or (ii) cause the
REMIC I Trust Fund or the REMIC II 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




<PAGE> 134

     forth in the notice given by the Trustee under Section 9.01, the
     Company, in its capacity as the Tax Matters Person or as agent
     therefor, as applicable, shall prepare the documentation required
     and adopt a plan of complete liquidation on behalf of the REMIC I
     Trust Fund and the REMIC II 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 and the REMIC II 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 and the REMIC II 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.

                            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 or the
REMIC II Trust Fund, or to assure the conveyance to the Trustee
of any property included in the REMIC I Trust Fund or the REMIC
II 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.




<PAGE> 135


     (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 II 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
or the REMIC II 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 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 or the REMIC  II




<PAGE> 136

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 or the REMIC  II  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 or the REMIC II 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 II 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 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




<PAGE> 137

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 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




<PAGE> 138

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:





<PAGE> 139

          (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:

          (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 4.05, 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.





<PAGE> 140

                              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

STATE OF ILLINOIS   )
                    )  SS.
COUNTY OF LAKE      )


     On this 29th day of June 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





<PAGE> 141


COMMONWEALTH OF MASSACHUSETTS )
                              )  SS.
COUNTY OF SUFFOLK             )


     On this 29th day of June 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/ Craig D. Lange(SEAL)
                                        - - - - - - - - - -



                                        Exhibit A
                                        CUSIP 69348R NE2

                MORTGAGE PASS-THROUGH CERTIFICATE

                           Class I-A-1

Evidencing a Percentage Interest in a 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 June 29, 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




<PAGE> 142

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 1999-6                      Portion of the Class I-A-1
Principal Balance as of
                                   the Cut-Off Date Evidenced by
this Certificate:
                                   $150,000,000.00

Class I-A-1 Certificate Interest Rate:  7.250%
Cut-Off Date:   June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class I-A-1 Principal Balance
as of the Cut-Off Date:   $150,000,000.00



                           Cede & Co.
                        Registered Owner

                                        Exhibit A
                                        CUSIP 69348R NF9

                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 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 June 29, 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




<PAGE> 143

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 1999-6                      Portion of the Class I-A-2
                                   Principal Balance as of
                                   the Cut-Off Date Evidenced by
                                   this Certificate:
                                   $22,447,000.00

Class I-A-2 Certificate Interest Rate: 7.250%
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date: July 25, 2029
Class I-A-2 Principal Balance
as of the Cut-Off Date:   $22,447,000.00



                           Cede & Co.
                        Registered Owner


                                        Exhibit A
                                        CUSIP 69348R NG7

                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 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 June 29, 1999.  Interest is not payable with




<PAGE> 144

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 Trustee 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 1999-6                      Portion of the Class I-A-3
                                   Principal Balance as of
                                   the Cut-Off Date Evidenced by
                                   this Certificate:
                                   $11,111,111.00

Class I-A-3 Certificate Interest Rate:   0.000%
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class I-A-3 Principal Balance
as of the Cut-Off Date:   $11,111,111.00



                           Cede & Co.
                        Registered Owner




                                        Exhibit A
                                        CUSIP 69348R NH5

                MORTGAGE PASS-THROUGH CERTIFICATE

                           Class I-A-4




<PAGE> 145


Evidencing a Percentage Interest in a 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 June 29, 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 1999-6                      Portion of the Class I-A-4
                                   Principal Balance as of
                                   the Cut-Off Date Evidenced by
                                   this Certificate:
                                   $20,550,142.00

Class I-A-4 Certificate Interest Rate: 6.750%
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class I-A-4 Principal Balance
as of the Cut-Off Date:   $20,550,142.00






<PAGE> 146


                           Cede & Co.
                        Registered Owner

                                        Exhibit A
                                        CUSIP 69348R NJ1

                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 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 June 29, 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 1999-6                      Portion of the Class I-A-5
                                   Principal Balance as of
                                   the Cut-Off Date Evidenced by
                                   this Certificate:
                                   $3,946,000.00

Class I-A-5 Certificate Interest Rate:   7.500%
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class I-A-5 Principal Balance
as of the Cut-Off Date:   $3,946,000.00



                           Cede & Co.
                        Registered Owner




<PAGE> 147


                                        Exhibit A
                                        CUSIP 69348R NK8

                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 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 June 29, 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 1999-6                      Portion of the Class I-A-6
                                   Principal Balance as of
                                   the Cut-Off Date Evidenced by
                                   this Certificate:
                                   $4,471,000.00

Class I-A-6 Certificate Interest Rate:   7.500%
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class I-A-6 Principal Balance
as of the Cut-Off Date:   $4,471,000.00



                           Cede & Co.
                        Registered Owner

                                        Exhibit A




<PAGE> 148

                                        CUSIP 69348R NL6

                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 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 June 29, 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 1999-6                      Portion of the Class I-A-7
                                   Principal Balance as of
                                   the Cut-Off Date Evidenced by
                                   this Certificate:
                                   $989,000.00

Class I-A-7 Certificate Interest Rate:   7.500%
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class I-A-7 Principal Balance
as of the Cut-Off Date:   $989,000.00



                           Cede & Co.
                        Registered Owner

                                        Exhibit A
                                        CUSIP 69348R NM4





<PAGE> 149

                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 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 June 29, 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 Trustee 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 1999-6                      Portion of the Class I-A-8
                                   Principal Balance as of
                                   the Cut-Off Date Evidenced by
                                   this Certificate:
                                   $1,045,111.00

Class I-A-8 Certificate Interest Rate:   0.000%
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029




<PAGE> 150

Class I-A-8 Principal Balance
as of the Cut-Off Date:   $1,045,111.00



                           Cede & Co.
                        Registered Owner



                                        Exhibit A
                                        CUSIP 69348R NN2

                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 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 June 29, 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 Trustee 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




<PAGE> 151

WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has
an interest herein.

Series 1999-6                      Portion of the Class I-A-9
                                   Principal Balance as of
                                   the Cut-Off Date Evidenced by
                                   this Certificate:
                                   $1,662,741.00

Class I-A-9 Certificate Interest Rate:   0.000%
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class I-A-9 Principal Balance
as of the Cut-Off Date:   $1,662,741.00



                           Cede & Co.
                        Registered Owner




                                        Exhibit A
                                        CUSIP 69348R NQ5

                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 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 June 29, 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.




<PAGE> 152

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 1999-6                      Portion of the Class I-X
                                   Notional Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $3,664,971.00

Class I-X Certificate Interest
Rate:   6.750% applied to the
Class I-X Notional Amount
Cut-Off Date:  June 1, 1999
First Distribution Date:
July 26, 1999
Last Scheduled Distribution
Date: July 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:
$3,664,971.00

                           Cede & Co.
                        Registered Owner
                                                    Exhibit A
                                                    CUSIP 69348R
                                                    NS1

                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 consists
of,  among  other things, a pool of conventional  one-  to  four-
family mortgage loans formed and administered by





<PAGE> 153

                  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  June  29, 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 1999-6                 Portion  of the Class I-P Principal
                              Balance  as  of  the  Cut-Off  Date
                              evidenced by this Certificate:
                              $319,903.00

Class I-P Certificate Interest Rate: 0.00%

Cut-Off Date: June 1, 1999

First Distribution Date: July 26, 1999

Last Scheduled Distribution Date: July 25, 2029

Class I-P Principal Balance as of the Cut-Off Date:  $319,903.00


                           Cede & Co.
                        Registered Owner







<PAGE> 154

                                        Exhibit A
                                        CUSIP 69348R NP7

                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 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 June 29, 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 1999-6                      Portion of the Class II-A-1
                                   Principal Balance as of
                                   the Cut-Off Date Evidenced by
                                   this Certificate:
                                   $42,069,787.00

Class II-A-1 Certificate Interest Rate: 6.500%
Cut-Off Date:  June 1, 1999




<PAGE> 155

First Distribution Date:
  July 26, 1999
Last Scheduled Distribution Date:
  July 25, 2014
Class II-A-1 Principal Balance as of the Cut-Off Date:
$42,069,787.00



                           Cede & Co.
                        Registered Owner


                                                    Exhibit A
                                                    CUSIP 69348R
                                                    NR3

                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 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 June 29, 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




<PAGE> 156

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 1999-6                      Portion of the Class II-X
                                   Notional Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $306,423.00

Class II-X Certificate
Interest Rate:   6.500%
applied to the Class II-X
Notional Amount
Cut-Off Date:  June 1, 1999
First Distribution Date:
July 26, 1999
Last Scheduled Distribution
Date: July 25, 2014
Class II-X Principal Balance
as of the Cut-Off Date:
$0.00
Class II-X Notional Amount
as of the Cut-Off Date:
$306,423.00

                           Cede & Co.
                        Registered Owner


                                                    Exhibit A
                                                    CUSIP 69348R
                                                    NT9

                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 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  June  29, 1999. Interest  is  not  payable  with




<PAGE> 157

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 1999-6                 Portion of the Class II-P Principal
                              Balance  as  of  the  Cut-Off  Date
                              evidenced by this Certificate:

Class II-P Certificate Interest Rate: 0.00%               $58,658.00

Cut-Off Date: June 1, 1999

First Distribution Date: July 26, 1999

Last Scheduled Distribution Date: July 25, 2014

Class II-P Principal Balance as of the Cut-Off Date:  $58,658.00


                           Cede & Co.
                        Registered Owner

                                        Exhibit A
                                        CUSIP 69348R NU6

                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 consists
of, among other things, a pool of conventional one- to four-
family mortgage loans formed and administered by




<PAGE> 158

                  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 June 29, 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 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 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 1999-6                      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:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date: July 25, 2029
Class C-B-1 Principal Balance
as of the Cut-Off Date:   $4,703,100.00

                    DLJ Mortgage Capital, Inc.




<PAGE> 159

                         Registered Owner
                    Certificate No. _ __ __ _

                                        Exhibit A
                                        CUSIP 69348R NV4

                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 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 June 29, 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 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 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 1999-6                      Portion of the Class C-B-2
                                   Principal Balance as of the




<PAGE> 160

                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_ __ __ __ __ __ __ __ __ __

Class C-B-2 Certificate Interest Rate: Variable
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class C-B-2 Principal Balance
as of the Cut-Off Date:   $2,284,364.00

                    DLJ Mortgage Capital, Inc.
                         Registered Owner

                    Certificate No. _ __ __ _


                                        Exhibit A
                                        CUSIP 69348R NW2

                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 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 June 29, 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 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 CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED




<PAGE> 161

  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 1999-6                      Portion of the Class C-B-3
                                   Principal Balance as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $940,620.00

Class C-B-3 Certificate Interest Rate: Variable
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class C-B-3 Principal Balance
as of the Cut-Off Date:   $940,620.00

                    DLJ Mortgage Capital, Inc.
                         Registered Owner

 Exhibit A

                                        CUSIP 69348R NZ5

                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 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 June 29, 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




<PAGE> 162

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 C-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
  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 1999-6                      Portion of the Class C-B-4
                                   Principal Balance as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $940,620.00

Class C-B-4 Certificate Interest Rate:  Variable
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date: July 25, 2029
Class C-B-4 Principal Balance
as of the Cut-Off Date:   $940,620.00

                    DLJ Mortgage Capital, Inc.
                         Registered Owner

                                        Exhibit A
                                        CUSIP 69348R PA8

                MORTGAGE PASS-THROUGH CERTIFICATE





<PAGE> 163

                           Class C-B-5

Evidencing a Percentage Interest in a 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 June 29, 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 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.




<PAGE> 164


Series 1999-6                      Portion of the Class C-B-5
                                   Principal Balance as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $537,497.00

Class C-B-5 Certificate Interest Rate: Variable
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class C-B-5 Principal Balance
as of the Cut-Off Date:   $537,497.00

                    DLJ Mortgage Capital, Inc.
                         Registered Owner

                                        Exhibit A
                                        CUSIP 69348R PB6

                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 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 June 29, 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 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




<PAGE> 165

  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 1999-6                      Portion of the Class C-B-6
                                   Principal Balance as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $671,872.90

Class C-B-6 Certificate Interest Rate: Variable
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 1999
Last Scheduled Distribution Date:  July 25, 2029
Class C-B-6 Principal Balance
as of the Cut-Off Date:   $671,872.90

                   DLJ Mortgage Capital, Inc.
                        Registered Owner

                                        Exhibit A
                                        CUSIP 69348R NY8

                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




<PAGE> 166

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-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 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 1999-6                      Percentage Interest evidenced
                                   by this Class R-2 Certificate
                                   in the distributions to be
                                   made with respect to the Class
                                   R-2 Certificates:
                                   %





<PAGE> 167

Class R-2 Certificate Interest
Rate: 6.750%.  Additionally the
Class R-2 Certificates are
entitled to the Residual
Distribution Amount as defined
in the Pooling Agreement.
Cut-Off Date:  June 1, 1999
First Distribution Date:   July 26, 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. _ __ __ _

                                        Exhibit B
                                        CUSIP 69348R NX1

                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




<PAGE> 168

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 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 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 1999-6                      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:  June 1, 1999
First Distribution Date:   July 26, 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.





<PAGE> 169

     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 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




<PAGE> 170

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 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.




<PAGE> 171


     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 II 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 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




<PAGE> 172

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 Date.




<PAGE> 173


                           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 Schedule (which has 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




<PAGE> 174

                  Facsimile:     (847) 549-3681

     in the case of State Street Bank and Trust Company

                          David Duclos
                    State Street Corporation
                 Global Investor Services Group
                         Corporate Trust
                      2 Avenue de Lafayette
                     Boston,  MA  02111-1724
                  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

      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




<PAGE> 175

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.

     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




<PAGE> 176

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
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




<PAGE> 177

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




<PAGE> 178

Boston, MA 02110
Attn:  Corporate Trust Department, PNC 1999-6


     Re:  Purchase of PNC Mortgage Securities Corp. Mortgage Pass-
          Through Certificates Series 1999-6, 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 1999-6

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




<PAGE> 179

Mortgage Securities Corp. Mortgage Pass-Through Certificates,
Series 1999-6 (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 June 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-
6.

          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;

          (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




<PAGE> 180

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 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




<PAGE> 181

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 1999-6
     (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.




<PAGE> 182

A Benefit Plan Opinion is an opinion of counsel to the effect
that the 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
                          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
II 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




<PAGE> 183

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.




<PAGE> 184


                           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
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.





<PAGE> 185

     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 II 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 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




<PAGE> 186

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 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.





<PAGE> 187

                           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 I


                     TRANSFEROR CERTIFICATE

                             [Date]

State Street Bank and Trust Company, as Trustee
225 Franklin Street
Boston, MA 02110
Attn:  Corporate Trust Department, PNC 1999-6

     Re:  PNC Mortgage Securities Corp. Mortgage Pass-Through
          Certificates, Series 1999-6, Class [R-1] [R-2]

Ladies and Gentlemen:





<PAGE> 188

     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
1999-6, Class [R-1][R-2] (the "Certificate"), pursuant to Section
5.01 of the Pooling and Servicing Agreement (the "Pooling
Agreement"), dated as of June 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 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:




<PAGE> 189

                                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] 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] Certificates, and (ii)
is acquiring the Class [R-1][R-2] 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 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] 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




<PAGE> 190

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]
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] 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] 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] Certificates and the
provisions of Section 5.01 of the Pooling Agreement under which
the Class [R-1][R-2] 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] 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> 191


          9.   That no purpose of the Owner relating to the
purchase of the Class [R-1][R-2] 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] 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 and the REMIC II 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]
Certificates has represented to their transferor that, if the
Class [R-1][R-2] 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] Certificates as they become due.

          IN WITNESS WHEREOF, the Owner has caused this
instrument to be executed on its behalf, pursuant to the




<PAGE> 192

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 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:





<PAGE> 193








     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 June 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 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.





<PAGE> 194

          c.   The Buyer has received and reviewed the Private
     Placement Memorandum dated as of June __, 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




<PAGE> 195

     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 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:






<PAGE> 196

Taxpayer Identification:                     Taxpayer
Identification:
No.:                                    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
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.




<PAGE> 197


     ___  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 benefit plans within the
     meaning of Title I of the Employee Retirement Income




<PAGE> 198

     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.




<PAGE> 199


     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:
                                     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).





<PAGE> 200

     _ __ 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 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




<PAGE> 201



                                   By:
                                     Name:
                                     Title:
                                   Date:

(SEAL)

                                        Exhibit M




                             [Date]

[Company]

          Re:  Pooling and Servicing Agreement dated as of June
               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 1999-6

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 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




<PAGE> 202

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 1999-6

PNC Mortgage Securities Corp.
75 North Fairway Drive
Vernon Hills, IL  60061

RE:  PNC MORTGAGE SECURITIES CORP.
     MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1999-6
     (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




<PAGE> 203

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 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,




<PAGE> 204


                           as Trustee






                       LOAN SALE AGREEMENT

                    Dated as of June 1, 1999




     This Loan Sale Agreement (this "Agreement") is dated as of
June 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 June 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 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.





<PAGE> 205

     Closing Date: June [29], 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: June 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.





<PAGE> 206

     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 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.





<PAGE> 207

     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 1999-6, 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 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




<PAGE> 208

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




<PAGE> 209

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 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




<PAGE> 210


By:

Name:

Title:


CONSENTED TO BY:

STATE STREET CAPITAL
CORPORATION, as Program
Administrator

By:

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 June 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 June 1, 1999 by and between PNC Mortgage




<PAGE> 211

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
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 June 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 June 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;





<PAGE> 212

     WHEREAS, pursuant to a Loan Sale Agreement (the "Clipper
Loan Sale Agreement"), dated as of June 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 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
June 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.




<PAGE> 213


     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