PNC MORTGAGE SECURITIES CORP
8-K, 1998-11-16
ASSET-BACKED SECURITIES
Previous: FIRST BUSEY CORP /NV/, 10-Q, 1998-11-16
Next: REEVES TELECOM LTD PARTNERSHIP, 10-Q, 1998-11-16






               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
                                
                        October 30, 1998
                 (date of earliest event reported)
                                
                  PNC MORTGAGE SECURITIES CORP.
            as Depositor and Master Servicer under a
                 Pooling and Servicing Agreement
                   dated as of October 1, 1998
                  providing for the issuance of
                                
                         $1,688,837,275
                                
               MORTGAGE PASS-THROUGH CERTIFICATES
                         SERIES 1998-10

Delaware                      333-50053          T/B/D

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

                     75 NORTH FAIRWAY DRIVE
                  VERNON HILLS, ILLINOIS  60061
                                
            (Address of principal executive offices)
                                
       Registrant's telephone number, including area code:
                                
                         (847) 549-6500
                                

<PAGE>

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 October 1, 1998.

Item 8.   Change in Fiscal Year.  Not applicable.

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

                                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:   November 16, 1998.

                         PNC MORTGAGE SECURITIES
                         CORP.
                         (Registrant)

                         By:  \s\Thomas G.  Lehmann
                                 ----------------------------
                                 Thomas G. Lehmann
                                 Vice President
                                 (Authorized Officer)

<PAGE>


<PAGE> 1

                                                             EXHIBIT 7.1
                                                                           
                                                                           
                      PNC MORTGAGE SECURITIES CORP.,
                                     
                     as Depositor and Master Servicer
                                     
                                    and
                                     
                   STATE STREET BANK AND TRUST COMPANY,
                                     
                                as Trustee
                                     
                                     
                      POOLING AND SERVICING AGREEMENT
                                     
                              $1,688,837,275
                                     
                       PNC Mortgage Securities Corp.
                                     
                    Mortgage Pass-Through Certificates
                                     
                              Series 1998-10
                                     
                      Cut-Off Date:  October 1, 1998
                                     
     This  Pooling  and  Servicing Agreement, dated  and  effective  as  of
October 1, 1998 (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 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  Trust  Fund  as
consideration for its transfer to the Trust Fund of the Mortgage Loans  and
certain other assets 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  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  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  REMIC  I  Regular
Interests and the issuance to the Company of the REMIC II Regular Interests
and  the  Class R-2 Certificates representing in the aggregate  the  entire
<PAGE>



<PAGE> 2

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 REMIC II  Regular
Interests and the Class R-2 Certificates. The Company is entering into this
Agreement,  and  the Trustee is accepting the two 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  Group  I  Junior
Subordinate  Certificates,  have  been  offered  for  sale  pursuant  to  a
Prospectus,  dated  October  23, 1998, and a Prospectus  Supplement,  dated
October 28, 1998, of the Company (together, the "Prospectus"). The Group  I
Junior  Subordinate Certificates have been offered for sale pursuant  to  a
Private  Placement Memorandum, dated October 30, 1998.  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
Class Designation
for each REMIC I
Regular Interest
and the Class R-1 Type of  Remittance     Initial Class     Final Maturity
Certificates      Interest Rate (1)       Principal Balance Date*
- ----------------- -------- -------------  ----------------- --------------
<S>               <C>      <C>            <C>               <C>
Class I-A-1-L     Regular  6.750%             97,818,645.00 December 2028
Class I-A-2-L     Regular  6.750%              3,744,145.00 December 2028
Class I-A-3-L     Regular  6.750%             21,709,234.00 December 2028
Class I-A-4-L     Regular  6.750%             74,239,428.00 December 2028
Class I-A-5-L     Regular  6.850%             17,045,038.00 December 2028
Class I-A-6-L     Regular  6.500%             39,890,952.00 December 2028
Class I-A-7-L     Regular  6.500%             21,000,000.00 December 2028
Class I-A-8-L     Regular  6.500%            195,000,000.00 December 2028
Class I-A-9-L     Regular  6.500%             43,943,553.00 December 2028
Class I-A-10-L    Regular  (2)                 8,349,706.00 December 2028
Class I-A-11-L    Regular  (2)                   252,520.00 December 2028
Class I-A-12-L    Regular  (2)                    33,333.00 December 2028
Class I-A-13-L    Regular  6.9299972%          1,250,000.00 December 2028
Class I-A-14-L    Regular  7.000%                500,000.00 December 2028
Class I-A-15-L    Regular  6.500%                500,000.00 December 2028
Class I-A-16-L    Regular  6.500%              3,000,000.00 December 2028
Class I-A-17-L    Regular  6.500%             44,936,981.00 December 2028
<PAGE>



<PAGE> 3

Class I-A-18-L    Regular  6.500%                500,000.00 December 2028
Class I-A-19-L    Regular  6.500%             52,359,102.00 December 2028
Class I-A-20-L    Regular  6.500%            195,916,801.00 December 2028
Class I-A-21-L    Regular  6.500%             29,104,843.00 December 2028
Class I-A-22-L    Regular  6.500%              9,200,000.00 December 2028
Class I-A-23-L    Regular  6.500%                500,000.00 December 2028
Class II-A-1-L    Regular  7.000%            564,411,343.00 November 2028
Class II-A-2-L    Regular  (2)                45,207,600.00 November 2028
Class III-A-1-L   Regular  7.000%             73,711,589.00 November 2013
Class III-A-2-L   Regular  (2)                 5,904,070.00 November 2013
Class IV-A-1-L    Regular  6.250%             77,196,297.00 November 2013
Class IV-AM-L     Regular  6.250%              3,099,579.00 November 2013
Class II-M-L      Regular  6.4809%            17,267,167.19 November 2028
Class III-M-L     Regular  6.4809%             1,426,108.79 November 2013
Class IV-M-L      Regular  6.250%              2,066,386.01 November 2013
Class I-X-L       Regular  6.500% (3)                ------ December 2028
Class II-X-1-L    Regular  7.000% (3)                ------ November 2028
Class II-X-2-L    Regular  7.000% (3)                ------ November 2028
Class II-X-3-L    Regular  7.000% (3)                ------ November 2028
Class III-X-L     Regular  7.000% (3)                ------ November 2013
Class IV-X-L      Regular  6.250% (3)                ------ November 2013
Class I-P-L       Regular  (2)                   723,832.00 December 2028
Class II-P-L      Regular  (2)                 1,010,848.00 November 2028
Class III-P-L     Regular  (2)                   450,142.00 November 2013
Class IV-P-L      Regular  (2)                   293,172.00 November 2013
Class I-B-1-L     Regular  6.500%             22,612,026.00 December 2028
Class I-B-2-L     Regular  6.500%              8,592,571.00 December 2028
Class I-B-3-L     Regular  6.500%              4,070,164.00 December 2028
Class I-B-4-L     Regular  6.500%              2,713,443.00 December 2028
Class I-B-5-L     Regular  6.500%              2,261,202.00 December 2028
Class I-B-6-L     Regular  6.500%              2,713,444.98 December 2028
Excess Amount (4) Regular  ------                    ------ November 2028
Class R-1+        Residual 6.500%                     50.00 December 2028
</TABLE>

*    The Distribution Date in the month following the month the latest
maturing Mortgage Loan in the related Loan Group matures.
+    The Class R-1 Certificates are entitled to receive the applicable
Residual Distribution Amount and Excess Liquidation Proceeds.
(1)  Interest distributed to the REMIC I Regular Interests (other than the
Class I-A-10-L, Class I-A-11-L, Class I-A-12-L, Class II-A-2-L, Class III-A-
2-L and Class P-L Regular Interests, which will 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)  The Class I-A-10-L, Class I-A-11-L, Class I-A-12-L, Class II-A-2-L,
Class III-A-2-L and Class P-L Regular Interests shall not be entitled to
receive any distributions of interest.
(3)  Each of the Class X-L Regular Interests shall accrue interest on the
related Class Notional Amount.  The Class X-L Regular Interests shall not
be entitled to receive any distributions of principal.
<PAGE>



<PAGE> 4

(4)  The Excess Amount will accrue interest at a per annum rate of 0.5191%
on the outstanding Principal Balance of each Group II, Group III and Group
IV Loan in the Trust Fund.
     
     
     As provided herein, with respect to REMIC I, the Company will cause an
election  to be made on behalf of REMIC I to be treated for federal  income
tax  purposes as a REMIC. The REMIC I Regular Interests will be  designated
regular  interests  in  REMIC  I and the Class  R-1  Certificates  will  be
designated the sole class of residual interest in REMIC I, for purposes  of
the REMIC Provisions.

<TABLE>
<CAPTION>
                                 REMIC II
Class Designation
for each REMIC I
Regular Interest
and the Class R-1 Type of  Remittance     Initial Class     Final Maturity
Certificates      Interest Rate (1)       Principal Balance Date*
- ----------------- -------- -------------  ----------------- --------------
<S>               <C>      <C>            <C>               <C>
Class I-A-1       Regular  6.750%             97,818,645.00 December 2028
Class I-A-2       Regular  6.750%              3,744,145.00 December 2028
Class I-A-3       Regular  6.750%             21,709,234.00 December 2028
Class I-A-4       Regular  6.750%             74,239,428.00 December 2028
Class I-A-5       Regular  6.850%             17,045,038.00 December 2028
Class I-A-6       Regular  6.500%             39,890,952.00 December 2028
Class I-A-7       Regular  6.500%             21,000,000.00 December 2028
Class I-A-8       Regular  6.500%            195,000,000.00 December 2028
Class I-A-9       Regular  6.500%             43,943,553.00 December 2028
Class I-A-10      Regular  (2)                 8,349,706.00 December 2028
Class I-A-11      Regular  (2)                   252,520.00 December 2028
Class I-A-12      (5)      10.500% (5)            33,333.00 December 2028
Class I-A-13      Regular  6.650%              1,250,000.00 December 2028
Class I-A-14      Regular  7.000%                500,000.00 December 2028
Class I-A-15      Regular  6.500%                500,000.00 December 2028
Class I-A-16      Regular  6.500%              3,000,000.00 December 2028
Class I-A-17      Regular  6.500%             44,936,981.00 December 2028
Class I-A-18      (3)      (3)                   500,000.00 December 2028
Class I-A-19      Regular  6.500%             52,359,102.00 December 2028
Class I-A-20      Regular  6.320%            195,916,801.00 December 2028
Class I-A-21      Regular  6.500%             29,104,843.00 December 2028
Class I-A-22      Regular  6.500%              9,200,000.00 December 2028
Class I-A-23      Regular  6.500%                500,000.00 December 2028
Class I-A-24      Regular  6.500% (4)             --------- December 2028
Class II-A-1      Regular  7.000%            564,411,343.00 November 2028
Class II-A-2      Regular  (2)                45,207,600.00 November 2028
Class III-A-1     Regular  7.000%             73,711,589.00 November 2013
Class III-A-2     Regular  (2)                 5,904,070.00 November 2013
Class IV-A-1      Regular  6.250%             77,196,297.00 November 2013
<PAGE>



<PAGE> 5

Class IV-AM       Regular  6.250%              3,099,579.00 November 2013
Class II-M        Regular  6.4809%            17,267,167.19 November 2028
Class III-M       Regular  6.4809%             1,426,108.79 November 2013
Class IV-M        Regular  6.250%              2,066,386.01 November 2013
Class I-X         Regular  6.500% (4)                ------ December 2028
Class II-X-1      Regular  7.000% (4)                ------ November 2028
Class II-X-2      Regular  7.000% (4)                ------ November 2028
Class II-X-3      Regular  7.000% (4)                ------ November 2028
Class III-X       Regular  7.000% (4)                ------ November 2013
Class IV-X        Regular  6.250% (4)                ------ November 2013
Class I-P         Regular  (2)                   723,832.00 December 2028
Class II-P        Regular  (2)                 1,010,848.00 November 2028
Class III-P       Regular  (2)                   450,142.00 November 2013
Class IV-P        Regular  (2)                   293,172.00 November 2013
Class I-B-1       Regular  6.500%             22,612,026.00 December 2028
Class I-B-2       Regular  6.500%              8,592,571.00 December 2028
Class I-B-3       Regular  6.500%              4,070,164.00 December 2028
Class I-B-4       Regular  6.500%              2,713,443.00 December 2028
Class I-B-5       Regular  6.500%              2,261,202.00 December 2028
Class I-B-6       Regular  6.500%              2,713,444.98 December 2028
Class R-2+        Residual 6.500%                     50.00 December 2028
</TABLE>
*    The Distribution Date in the month following the month the latest
maturing Mortgage Loan in the related Loan Group matures.
+    The Class R-2 Certificates are entitled to receive the applicable
Residual Distribution Amount.
(1)  Interest distributed to the Certificates (other than the Class I-A-10,
Class I-A-11, Class II-A-2, Class III-A-2 and Class P Certificates, which
will not be entitled to receive any distributions of interest) on each
Distribution Date will have accrued at the applicable per annum Certificate
Interest Rate on the Class Principal Balance or Class Notional Amount
outstanding following the immediately prior Distribution Date (or with
respect to the first Distribution Date, as of the Closing Date).
(2)  The Class I-A-10, Class I-A-11, Class II-A-2, Class III-A-2 and Class
P Certificates shall not be entitled to receive any distributions of
interest.
(3)  The Certificate Interest Rate on the Class I-A-18 Certificates for the
first twelve Distribution Dates shall be 7.500% per annum.  Thereafter, the
Certificate Interest Rate on the Class I-A-18 Certificates shall be 6.500%
per annum. The Class I-A-18 Certificates are comprised of (i) the Class I-A-
18 REMIC II Regular  Interest whose Class Principal Balance is equal to the
Class I-A-18 Principal Balance and which accrue interest at a Certificate
Interest Rate of 6.500% per annum and (ii) a right to receive additional
interest payments from the Class I-A-18 Interest Supplement Account.
(4)  Each of the Class X and Class I-A-24 Certificates shall accrue
interest on the related Class Notional Amount.  The Class X and Class I-A-
24 Certificates shall not be entitled to receive any distributions of
principal.
(5)          The Class I-A-12 Certificates will be comprised of two REMIC
II Regular Interests:  REMIC II Regular Interest I-A-12-PO, which is
entitled to the principal distributions received by REMIC II attributable
to the Class I-A-12-L Regular Interests; and REMIC II  Regular Interest
I-A-12-IO, which is entitled to that portion of the interest payable on the
<PAGE>



<PAGE> 6

Class I-A-13-L Regular Interests corresponding to interest at a rate equal
to the excess of 6.9299972% over 6.65%.

   
     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 I-A-
12,  Class I-A-18, Class R-1 and Class R-2 Certificates), REMIC II  Regular
Interest I-A-12-PO, REMIC II Regular Interest I-A-12-IO and the portion  of
the  Class  I-A-18  Certificates other than the right to  receive  interest
payments  from  the  Class  I-A-18  Interest  Supplement  Account  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  $1,688,837,275  and  the
Certificates   have   an   Aggregate  Certificate  Principal   Balance   of
$1,688,837,275.
     
                           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 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 Mortgage Loans and certain other  property
and  (ii) sell undivided beneficial ownership interests in REMIC I  and  in
order to do so is selling the REMIC I Regular Interests issued hereunder as
hereinafter provided;

     WHEREAS,  the Company has been duly authorized to (i) create  a  trust
("REMIC II") to  hold the REMIC I Regular Interests and (ii) sell undivided
beneficial ownership interests in REMIC II and in order to do so is selling
the 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:
<PAGE>



<PAGE> 7


                                 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  I-A-2, Class I-A-12, Class I-A-13, Class I-A-14, Class  I-A-15,
Class  I-A-16,  Class  I-A-18, Class I-A-23,  Class  I-A-24,  Class  X  and
Residual  Certificates), an initial Certificate Principal Balance equal  to
$25,000  and  integral multiples of $1 in excess thereof, except  that  one
Certificate  of each such Class may be issued in a different  amount.  With
respect to the Class I-A-2, Class I-A-12, Class I-A-13, Class I-A-14, Class
I-A-15,  Class  I-A-16,  Class  I-A-18 and Class  I-A-23  Certificates,  an
initial   Certificate  Principal  Balance  equal  to  $1,000  and  integral
multiples of $1 in excess thereof.  With respect to the Class X and Class I-
A-24 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  such Class may be offered in a different amount. With respect  to
each  Class of the Residual Certificates, one Certificate with a Percentage
Interest  equal  to  0.01% and one Certificate with a  Percentage  Interest
equal to 99.99%.

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

     Bankruptcy  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
<PAGE>



<PAGE> 8

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. Notwithstanding the foregoing,  no
such occurrence shall be considered a Bankruptcy Loss so long as the Master
Servicer or the related Servicer is pursuing any other remedies that may be
available  with respect to the related Mortgage Loan and (i) such  Mortgage
Loan  is  not  in default with respect to payments due thereunder  or  (ii)
scheduled monthly payments of principal and interest are being advanced  by
the  Master Servicer or the related Servicer without giving effect  to  any
reduction in the scheduled Monthly Payment referred to in clause (i) of the
preceding sentence.

     Bankruptcy and Extraordinary Expense Reserve Fund: The separate  trust
account  held by the Trustee in accordance with Section 3.18, 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 and the Trustee,  and  which  account
provides  that  the  Trustee may make, or cause  to  be  made,  withdrawals
therefrom in accordance with Section 3.18.

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

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

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

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

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

     Buydown  Fund  Account:  A separate account or  accounts  created  and
maintained pursuant to Section 3.02 (a) with the corporate trust department
<PAGE>



<PAGE> 9

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 III, Group IV  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
Exhibits A as though set forth at the end of such Exhibits.

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

     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
<PAGE>



<PAGE> 10

Closing Date shall be the Trustee.

     Certificate  Group:  The Group I, Group II, Group  III  and  Group  IV
Certificates, as applicable.

     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, 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  and
REMIC  II  Regular  Interests, as applicable,  shall  be  designated  as  a
separate  Class, and which, in the case of the Certificates, shall  be  set
forth in the applicable forms of Certificates attached hereto as Exhibits A
and  B.  Each  Class  of  REMIC  I Regular  Interests  and  the  Class  R-1
Certificates  shall be entitled to receive the amounts  allocated  to  such
Class  pursuant to the definition of "REMIC I Distribution Amount" only  to
the   extent  of  the  REMIC  I  Available  Distribution  Amount  for  such
Distribution  Date remaining after distributions in accordance  with  prior
clauses  of the definition of "REMIC I Distribution Amount" 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, Group II-A, Group III-A and Class
IV-A-1 Certificates.

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

     Class B Certificates: The Group I-B Certificates.

     Class B-L Regular Interests : The Group I-B-L Regular Interests.

     Class  M  Certificates: The Class II-M, Class  III-M  and  Class  IV-M
Certificates.

<PAGE>



<PAGE> 11

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

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

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

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

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

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

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

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

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

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

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

     Class  I-A-3 Adjusted Percentage:  For any Distribution Date occurring
prior  to  the Distribution Date in November 2003, 0%, and for the November
2003 Distribution Date and any Distribution Date thereafter, the Class I-A-
3 Percentage.

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

     Class  I-A-3 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-3
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-3 Percentage on any Distribution  Date  occurring
prior  to  the  fifth anniversary of the first Distribution Date,  and  the
Class  I-A-3  Prepayment Percentage on the fifth anniversary of  the  first
Distribution Date and each Distribution Date thereafter, in each  case,  of
<PAGE>



<PAGE> 12

the Liquidation Principal with respect to such Mortgage Loan.

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

     Class  I-A-3  Percentage: For any Distribution Date, the  Class  I-A-3
Principal Balance divided by the aggregate Class Principal Balance  of  the
Group  I  Certificates  (less  the Class I-P  Principal  Balance)  and  the
Residual  Certificates, in each case immediately prior to such Distribution
Date.

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

     Class  I-A-3-L 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-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-L 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-A-5 Certificates: The Certificates designated as "Class I-A-5"
on the face thereof in substantially the form attached hereto as Exhibit A.

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

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

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

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

     Class  I-A-7-L Regular Interest: The uncertificated partial  undivided
beneficial  ownership  interest in REMIC I  which  constitutes  a  REMIC  I
<PAGE>



<PAGE> 13

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

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

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

     Class  I-A-9 Adjusted Percentage:  For any Distribution Date occurring
prior  to  the Distribution Date in November 2003, 0%, and for the November
2003 Distribution Date and any Distribution Date thereafter, the Class I-A-
9 Percentage.

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

     Class  I-A-9 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-9
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-9 Percentage on any Distribution  Date  occurring
prior  to  the  fifth anniversary of the first Distribution Date,  and  the
Class  I-A-9  Prepayment Percentage on the fifth anniversary of  the  first
Distribution Date and each Distribution Date thereafter, in each  case,  of
the Liquidation Principal with respect to such Mortgage Loan.

     Class  I-A-9 Priority Amount: For any Distribution Date,  the  sum  of
(i) the Class I-A-9 Adjusted Percentage of the Principal Payment Amount for
Loan  Group  I (exclusive of the portion thereof attributable to  principal
distributions  to  the  Class I-P-L Regular Interests  pursuant  to  clause
(I)(a)(i)  of  the definition of "REMIC I Distribution Amount"),  (ii)  the
Class  I-A-9 Prepayment Percentage of the Principal Prepayment  Amount  for
Loan  Group  I (exclusive of the portion thereof attributable to  principal
distributions  to  the  Class I-P-L Regular Interests  pursuant  to  clause
(I)(a)(i) of the definition of "REMIC I Distribution Amount") and (iii) the
Class I-A-9 Liquidation Amount.

     Class  I-A-9  Percentage: For any Distribution Date, the  Class  I-A-9
Principal Balance divided by the aggregate Class Principal Balance  of  the
Group  I  Certificates  (less  the Class I-P  Principal  Balance)  and  the
Residual  Certificates, in each case immediately prior to such Distribution
Date.

     Class  I-A-9  Prepayment  Percentage: For any Distribution  Date,  the
product of the Class I-A-9 Percentage and the Step Down Percentage.

     Class  I-A-9-L 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>



<PAGE> 14

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

     Class  I-A-10-L 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-A-11 Certificates: The Certificates designated as "Class  I-A-
11"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class  I-A-11-L 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-A-12 Certificates: The Certificates designated as "Class  I-A-
12"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class  I-A-12-L Regular Interest: The uncertificated partial undivided
beneficial  ownership  interest in REMIC I  which  constitutes  a  REMIC  I
Regular Interest and is entitled to distributions as set forth herein.

     Class  I-A-12-IO  REMIC II Regular Interest: The  Class  of  REMIC  II
Regular  Interest which is entitled to that portion of the interest payable
on the Class I-A-13-L Regular Interests corresponding to interest at a rate
equal  to  the excess of 6.9299972% over 6.65%, as specified in  the  table
entitled "REMIC II" in the Preliminary Statement hereto.

     Class  I-A-12-PO  REMIC II Regular Interest: The  Class  of  REMIC  II
Regular  Interest which is entitled to the principal distributions received
by  REMIC  II  attributable  to the Class I-A-12-L  Regular  Interests,  as
specified  in  the  table entitled "REMIC II" in the Preliminary  Statement
hereto.

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

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

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

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

<PAGE>



<PAGE> 15

     Class I-A-15 Certificates: The Certificates designated as "Class  I-A-
15"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class  I-A-15-L 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-A-16 Certificates: The Certificates designated as "Class  I-A-
16"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class  I-A-16-L 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-A-17 Certificates: The Certificates designated as "Class  I-A-
17"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class  I-A-17-L 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-A-18 Certificates: The Certificates designated as "Class  I-A-
18"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class  I-A-18 Interest Supplement Amount: For each of the first twelve
Distribution  Dates,  an amount equal to the excess  of  (i)  the  Interest
Distribution Amount for the Class I-A-18-L Regular Interests over (ii) such
amount calculated as if the Certificate Interest Rate for the Class I-A-18-
L Regular Interests is 6.500% per annum.

     Class  I-A-18 Interest Supplement Account : The separate trust account
maintained  by  the Master Servicer and held by the Trustee, 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 and the Trustee,  and  which  account
provides  that  the  Trustee may make, or cause  to  be  made,  withdrawals
therefrom in accordance with Section 3.22.

     Class  I-A-18-L 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-A-18 REMIC II Regular Interest: The Class of REMIC II  Regular
Interest  whose  Class  Principal Balance is  equal  to  the  Class  I-A-18
Principal Balance and which accrue interest at a Certificate Interest  Rate
of  6.500% per annum, as specified in the table entitled "REMIC II" in  the
Preliminary Statement hereto.
<PAGE>



<PAGE> 16


     Class I-A-19 Certificates: The Certificates designated as "Class  I-A-
19"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class  I-A-19-L 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-A-20 Certificates: The Certificates designated as "Class  I-A-
20"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class  I-A-20-L 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-A-21 Certificates: The Certificates designated as "Class  I-A-
21"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class  I-A-21-L 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-A-22 Certificates: The Certificates designated as "Class  I-A-
22"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class  I-A-22-L 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-A-23 Certificates: The Certificates designated as "Class  I-A-
23"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class  I-A-23-L 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-A-23 Rounding Account: The separate trust account established
by  DLJ by deposit as of the Closing Date of $999.99 and maintained by  the
Master  Servicer with the Trustee, the Investment Depository or  any  other
bank  or  trust  company  acceptable  to  the  Rating  Agencies  which   is
incorporated  under  the laws of the United States  or  any  state  thereof
pursuant  to  Section 3.21, which account shall bear a designation  clearly
indicating  that  the funds deposited therein are held  in  trust  for  the
benefit of the Trustee on behalf of the Class I-A-23 Certificateholders  or
any  other  account  serving a similar function acceptable  to  the  Rating
Agencies, and which account provides that the Trustee may make, or cause to
be  made,  withdrawals  as provided in Section 3.21 hereof.  Funds  in  the
Certificate   Account   may  be  invested  in  Eligible   Investments   and
<PAGE>



<PAGE> 17

reinvestment  earnings  thereon shall be paid to  the  Master  Servicer  as
additional servicing compensation.

     Class I-A-24 Certificates: The Certificates designated as "Class  I-A-
24"  on  the  face  thereof in substantially the form  attached  hereto  as
Exhibit A.

     Class I-A-24 Notional Amount: For any Distribution Date, the Class I-A-
20 Principal Balance immediately prior to such Distribution Date multiplied
by 18/650.

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

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

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

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

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

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

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

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

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

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

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

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



<PAGE> 18


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

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

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

     Class  I-P-L  Regular Interest: The uncertificated  partial  undivided
beneficial  ownership  interest in REMIC 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, or with  respect  to  the
initial  Distribution Date, as of the Cut-Off Date, of the Group I  Premium
Rate  Mortgage  Loans and (y) a fraction, the numerator  of  which  is  the
weighted  average of the Stripped Interest Rates for the  Group  I  Premium
Rate  Mortgage Loans as of such Due Date and the denominator  of  which  is
6.500%.

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

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

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

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

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

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

     Class  II-M-L  Regular Interest: The uncertificated partial  undivided
beneficial  ownership  interest in REMIC I  which  constitutes  a  REMIC  I
<PAGE>



<PAGE> 19

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

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

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

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

     Class  II-M  Principal Distribution Amount: On any Distribution  Date,
the excess of (A) the sum of (i) the Class II-M Percentage of the Principal
Payment  Amount  for  Loan  Group  II (exclusive  of  the  portion  thereof
attributable  to  principal  distributions  to  the  Class  II-P-L  Regular
Interests  pursuant  to  clause (I)(b)(i) of the  definition  of  "REMIC  I
Distribution  Amount"), (ii) the Class II-M Prepayment  Percentage  of  the
Principal  Prepayment Amount for Loan Group II (exclusive  of  the  portion
thereof attributable to principal distributions to the Class II-P-L Regular
Interests  pursuant  to  clause (I)(b)(i) of the  definition  of  "REMIC  I
Distribution Amount") and (iii) the Class II-M Liquidation Amount over  (B)
the  amounts  required  to  be  distributed to  the  Class  II-P-L  Regular
Interests pursuant to clauses (I)(b)(v) and (I)(b)(vi) of the definition of
"REMIC I Distribution Amount" on such Distribution Date, as applicable.

     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 6.4809% less the Pass-Through Rate on such Class
II-P Mortgage Loan and the denominator of which is 6.4809%.

     Class  II-P Mortgage Loan: Any Group II Loan with a Pass-Through  Rate
of less than 6.4809% per annum.

     Class  II-P-L  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 Class II-X-1, Class II-X-2 and Class II-X-
3 Certificates.

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

     Class II-X-1 Certificates: The Certificates designated as "Class II-X-
1" on the face thereof in substantially the form attached hereto as Exhibit
<PAGE>



<PAGE> 20

A.

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

     Class  II-X-1  Premium Rate Mortgage Loans: The  Subgroup  II-1  Loans
having Pass-Through Rates in excess of 6.4809% per annum.

     Class  II-X-1-L 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-2 Certificates: The Certificates designated as "Class II-X-
2" on the face thereof in substantially the form attached hereto as Exhibit
A.

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

     Class  II-X-2  Premium Rate Mortgage Loans: The  Subgroup  II-2  Loans
having Pass-Through Rates in excess of 6.4809% per annum.

     Class  II-X-2-L 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-3 Certificates: The Certificates designated as "Class II-X-
3" on the face thereof in substantially the form attached hereto as Exhibit
A.

     Class  II-X-3 Notional Amount: With respect to any Distribution  Date,
the  product of (x) the aggregate scheduled principal balance,  as  of  the
second preceding Due Date after giving effect to payments scheduled  to  be
received  as of such Due Date, whether or not received, or with respect  to
the  initial Distribution Date, as of the Cut-Off Date, of the Class II-X-3
Premium  Rate Mortgage Loans and (y) a fraction, the numerator of which  is
the  weighted  average of the Stripped Interest Rates for the Class  II-X-3
Premium  Rate  Mortgage Loans as of such Due Date and  the  denominator  of
<PAGE>



<PAGE> 21

which is 7.000%.

     Class  II-X-3  Premium Rate Mortgage Loans: The  Subgroup  II-3  Loans
having Pass-Through Rates in excess of 6.4809% per annum.

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

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

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

     Class III-A-2 Certificates: The Certificates designated as "Class III-
A-1"  on  the  face  thereof in substantially the form attached  hereto  as
Exhibit A.

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

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

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

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

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

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

     Class  III-M Principal Distribution Amount: On any Distribution  Date,
the  excess  of  (A)  the  sum of (i) the Class  III-M  Percentage  of  the
Principal  Payment  Amount  for Loan Group III (exclusive  of  the  portion
thereof  attributable  to  principal distributions  to  the  Class  III-P-L
Regular Interests pursuant to clause (I)(c)(i) of the definition of  "REMIC
I  Distribution Amount"), (ii) the Class III-M Prepayment Percentage of the
<PAGE>



<PAGE> 22

Principal  Prepayment Amount for Loan Group III (exclusive of  the  portion
thereof  attributable  to  principal distributions  to  the  Class  III-P-L
Regular Interests pursuant to clause (I)(c)(i) of the definition of  "REMIC
I  Distribution Amount") and (iii) the Class III-M Liquidation Amount  over
(B)  the  amounts  required to be distributed to the Class III-P-L  Regular
Interests pursuant to clauses (I)(c)(v) and (I)(c)(vi) of the definition of
"REMIC I Distribution Amount" on such Distribution Date, as applicable.

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

     Class  III-P Fraction: For each Class III-P Mortgage Loan, a fraction,
the  numerator of which is 6.4809% less the Pass-Through Rate on such Class
III-P Mortgage Loan and the denominator of which is 6.4809%.

     Class III-P Mortgage Loan: Any Group III Loan with a Pass-Through Rate
of less than 6.4809% per annum.

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

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

     Class  III-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, or with respect  to
the  initial  Distribution Date, as of the Cut-Off Date, of the  Group  III
Premium  Rate Mortgage Loans and (y) a fraction, the numerator of which  is
the  weighted  average of the Stripped Interest Rates  for  the  Group  III
Premium  Rate  Mortgage Loans as of such Due Date and  the  denominator  of
which is 7.000%.

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

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

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

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

     Class  IV-AM-L Regular Interest: The uncertificated partial  undivided
beneficial  ownership  interest in REMIC I  which  constitutes  a  REMIC  I
<PAGE>



<PAGE> 23

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

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

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

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

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

     Class  IV-P  Fraction: For each Class IV-P Mortgage Loan, a  fraction,
the  numerator of which is 6.250% less the Pass-Through Rate on such  Class
IV-P Mortgage Loan and the denominator of which is 6.250%.

     Class  IV-P Mortgage Loan: Any Group IV Loan with a Pass-Through  Rate
of less than 6.250% per annum.

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

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

     Class IV-X 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, or with  respect  to  the
initial  Distribution Date, as of the Cut-Off Date, of the Group IV Premium
Rate  Mortgage  Loans and (y) a fraction, the numerator  of  which  is  the
weighted  average of the Stripped Interest Rates for the Group  IV  Premium
Rate  Mortgage Loans as of such Due Date and the denominator  of  which  is
6.250%.

     Class   Notional  Amount:   With  respect  to  any  of  the  Class   X
Certificates,  the  Class  X-L  Regular  Interests  and  the  Class  I-A-24
Certificates, the related notional amount for any such Class, as  specified
herein (i.e. the "Class Notional Amount" for the Class I-X Certificates and
the Class I-X-L Regular Interests is the Class I-X Notional Amount).

     Class  Principal Balance: For any Class of Certificates  and  for  any
Class  of Regular Interests, the applicable initial Class Principal Balance
therefor  set  forth in the Preliminary Statement hereto, corresponding  to
the  rights of such Class in payments of principal due to be passed through
to  Certificateholders  or  the  Holders  of  the  Regular  Interests  from
principal  payments on the Mortgage Loans or the REMIC I Regular Interests,
<PAGE>



<PAGE> 24

as  applicable,  as  reduced  from time to time  by  (x)  distributions  of
principal to Certificateholders or the Holders of the Regular Interests  of
such  Class and (y) the portion of Realized Losses allocated to  the  Class
Principal  Balance  of such Class pursuant to the definition  of  "Realized
Loss" with respect to a given Distribution Date. For any Distribution Date,
the  reduction of the Class Principal Balance of any Class of  Certificates
and  Regular Interests pursuant to the definition of "Realized Loss"  shall
be  deemed  effective  prior  to  the  determination  and  distribution  of
principal on such Class pursuant to the definition of "REMIC I Distribution
Amount"  and "REMIC II Distribution Amount". Notwithstanding the foregoing,
any  amounts  distributed  in  respect  of  losses  pursuant  to  paragraph
(I)(a)(vi),  (I)(b)(vi),  (I)(c)(vi) or (I)(d)(vi)  of  the  definition  of
"REMIC  I Distribution Amount" shall not cause a further reduction  in  the
Class  Principal  Balances of the Class P-L Regular Interests.   The  Class
Principal Balance for the Class I-A-1 Certificates shall be referred to  as
the  "Class I-A-1 Principal Balance", the Class Principal Balance  for  the
Class  I-A-1-L Regular Interests shall be referred to as the "Class I-A-1-L
Principal Balance" and so on.  The Class Principal Balances for the Class X
Certificates,  the  Class  X-L  Regular  Interests  and  the  Class  I-A-24
Certificates shall each be zero.

     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  A,
which  have  been designated as the single class of "residual interest"  in
REMIC II pursuant to Section 2.05.

     Class  R-2-L  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.

     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.

     Closing Date: October 30, 1998, 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
<PAGE>



<PAGE> 25

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  or  New
Jersey which owns or leases land and all or part of a building or buildings
located  in  such states, 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  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  Two  International Place,  Boston,  MA  02110,  Attention:
Corporate Trust PNC 1998-10.

     Corresponding  Class:   With respect to the  Group  I  and  Class  R-2
Certificates and the Group I-L Regular Interests, the "Corresponding Class"
shall be as indicated in the following table.

Class I-A-1-L  Class I-A-1
Class I-A-2-L  Class I-A-2
<PAGE>



<PAGE> 26

Class I-A-3-L  Class I-A-3
Class I-A-4-L  Class I-A-4
Class I-A-5-L  Class I-A-5
Class I-A-6-L  Class I-A-6
Class I-A-7-L  Class I-A-7
Class I-A-8-L  Class I-A-8
Class I-A-9-L  Class I-A-9
Class I-A-10-L  Class I-A-10
Class I-A-11-L  Class I-A-11
Class I-A-12-L  Class I-A-12
Class I-A-13-L  Class I-A-13
Class I-A-14-L  Class I-A-14
Class I-A-15-L  Class I-A-15
Class I-A-16-L  Class I-A-16
Class I-A-17-L  Class I-A-17
Class I-A-18-L  Class I-A-18
Class I-A-19-L  Class I-A-19
Class I-A-20-L  Class I-A-20
Class I-A-21-L  Class I-A-21
Class I-A-22-L  Class I-A-22
Class I-A-23-L  Class I-A-23
Class I-X-L  Class I-X
Class I-P-L  Class I-P
Class I-B-1-L  Class I-B-1
Class I-B-2-L  Class I-B-2
Class I-B-3-L  Class I-B-3
Class I-B-4-L  Class I-B-4
Class I-B-5-L  Class I-B-5
Class I-B-6-L  Class I-B-6
Class R-2-L  Class R-2
     
     
     With  respect to the Group II Certificates and the Group II-L  Regular
Interests, the "Corresponding Class" shall be as indicated in the following
table.

Class II-A-1-L   Class II-A-1
Class II-A-2-L   Class II-A-2
Class II-X-1-L   Class II-X-1
Class II-X-2-L   Class II-X-2
Class II-X-3-L   Class II-X-3
Class II-M-L   Class II-M
Class II-P-L   Class II-P
     
     
     With respect to the Group III Certificates and the Group III-L Regular
Interests, the "Corresponding Class" shall be as indicated in the following
table.

Class III-A-1-L   Class III-A-1
Class III-A-2-L   Class III-A-2
Class III-X-L   Class III-X
<PAGE>



<PAGE> 27

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

Class IV-A-1-L   Class IV-A-1
Class IV-X-L   Class IV-X
Class IV-P-L   Class IV-P
Class IV-M-L   Class IV-M
Class IV-AM-L   Class IV-AM
     
     
     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
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
<PAGE>



<PAGE> 28

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: October 1, 1998.

     Deceased Holder: A Beneficial Holder of a Class I-A-23 Certificate who
was living at the time such Class I-A-23 Certificate was acquired and whose
authorized  personal  representative, surviving  tenant  by  the  entirety,
surviving  joint  tenant  or surviving tenant in  common  or  other  person
empowered to act on behalf of such Beneficial Holder causes to be furnished
to  DTC  evidence  of  such Beneficial Holder's death satisfactory  to  the
Trustee and any tax waivers requested by the Trustee.

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

     Depositary Agreement: The Letter of Representations, dated October 29,
1998 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
<PAGE>



<PAGE> 29

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 November 25, 1998.

     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 first day of each calendar month, which is the  day  on
which the Monthly Payment for each Mortgage Loan is due.

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

     Eligible Investments: Any one or more of the obligations or securities
listed  below  in  which  funds deposited in the  Investment  Account,  the
Certificate  Account, the Custodial Account for P&I, the Custodial  Account
for Reserves, the Bankruptcy and Extraordinary Expense Reserve Fund and the
Expense Account 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
<PAGE>



<PAGE> 30

     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,
     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
<PAGE>



<PAGE> 31

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  Amount  :  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.  The Excess  Amount
will  accrue  interest at a per annum rate of 0.5191%  on  the  outstanding
Principal  Balance of each Group II, Group III and Group  IV  Loan  in  the
Trust Fund.

     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.

     Expense  Account  <*>  :  The separate trust account  created  by  the
Trustee 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 3.19, 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
deposited  in  the  Expense  Account  shall  be  held  in  trust  for   the
Certificateholders and the beneficial owners of the Expense Account as  set
forth in Section 3.19.

     Extraordinary Loss:  The occurrence of a loss on a Mortgage Loan, with
respect  to  which standard hazard insurance coverage has expired  or  been
terminated  or otherwise is no longer in effect, but which loss would  have
been covered by standard hazard insurance of the type required pursuant  to
Section  3.07 has such standard hazard insurance been in effect,  including
without limitation losses relating to vandalism and property restoration of
the related Mortgaged Properties.

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

     FHA: Federal Housing Administration, or any successor thereto.

     FHLMC:  Federal  Home  Loan  Mortgage Corporation,  or  any  successor
<PAGE>



<PAGE> 32

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.

     Fitch:  Fitch  IBCA, Inc., provided that at any time it  be  a  Rating
Agency.

     FNMA: Federal National Mortgage Association, or any successor thereto.

     Fraud Loss: With respect to any Group I Loan, 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 and with respect to any Group II, Group  III
or  Group  IV Loan, a loss on such Mortgage Loan (i) with respect to  which
coverage  is denied under the Mortgage Pool Insurance Policy due to  fraud,
dishonesty or misrepresentation in connection with the origination of  such
Mortgage  Loan  or (ii) with respect to which there would have  occurred  a
denial  of  coverage under the Mortgage Pool Insurance Policy but  for  the
applicability of the Fraud Waiver.

     Fraud  Waiver: With respect to the Mortgage Pool Insurance  Policy,  a
limited  waiver of the Mortgage Pool Insurer's right to deny  or  reduce  a
claim  under  the  Mortgage  Pool Insurance  Policy  by  reason  of  fraud,
dishonesty or misrepresentation in connection with the origination  of  any
Mortgage  Loan covered by such Mortgage Pool Insurance Policy.   The  Fraud
Waiver  shall be provided in an endorsement to the Mortgage Pool  Insurance
Policy.

     Group  I  Bankruptcy Coverage: With respect to Loan Group I,  $254,805
less  (a) any scheduled or permissible reduction in the amount of the Group
I Bankruptcy Coverage pursuant to this definition and (b) Bankruptcy Losses
allocated to the Group I Certificates. The Group I 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.

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

     Group I-L Regular Interests: The Group I-A-L, Class I-P-L, Class  I-X-
L, Group I-B-L and Class R-2-L Regular Interests.

     Group I Credit Support Depletion Date: The first Distribution Date  on
which  the  aggregate Class Principal Balance of the Group I-B Certificates
has  been or will be reduced to zero as a result of principal distributions
<PAGE>



<PAGE> 33

thereon and the allocation of Realized Losses on such Distribution Date.

     Group  I  Fraud  Coverage:  During  the  period  prior  to  the  first
anniversary  of  the  Cut-Off  Date and  with  respect  to  Loan  Group  I,
$18,089,621  reduced by Fraud Losses allocated to the Group I Certificates,
and  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  Group I Fraud Coverage on the most recent previous anniversary  of
the Cut-Off Date (calculated in accordance with the second sentence of this
definition)  reduced by Fraud Losses allocated to the Group I  Certificates
since  such  anniversary; and during the period  on  and  after  the  fifth
anniversary of the Cut-Off Date, the Group I Fraud Coverage shall be  zero.
On  each anniversary of the Cut-Off Date, the Group I 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  Group I Loans as of the Due Date in the preceding month  and  (ii)
$18,089,621 as reduced by cumulative Fraud Losses allocated to the Group  I
Certificates  to  date.  The Group I 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  Group  I
Certificates by the Rating Agencies.

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

     Group  I-L  Junior Subordinate Regular Interests: The  Class  I-B-4-L,
Class I-B-5-L and Class I-B-6-L Regular Interests.

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

     Group  I Senior Subordinate Certificates: The Class I-B-1, Class I-B-2
and Class I-B-3 Certificates.

     Group  I-L  Senior Subordinate Regular Interests: The  Class  I-B-1-L,
Class I-B-2-L and Class I-B-3-L Regular Interests.

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

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

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

     Group I Senior Percentage: With respect to any Distribution Date,  the
<PAGE>



<PAGE> 34

aggregate  Class  Principal Balance of the Group I-A Certificates  and  the
Residual  Certificates divided by the aggregate Class Principal Balance  of
the  Group  I Certificates (less the Class I-P Principal Balance)  and  the
Residual  Certificates, in each case immediately prior to the  Distribution
Date.

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

     (a)  the  mean aggregate Principal Balance of Group I Loans which  are
          60  or  more days delinquent (including loans in foreclosure  and
          property  held  by  the Trust Fund) for each of  the  immediately
          preceding six calendar months is less than or equal to 50% of the
          aggregate  Class Principal Balances of the Group I-B Certificates
          as of such Distribution Date; and
          
     (b)  cumulative Realized Losses on the Group I Loans allocated to  the
          Group  I-B  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 sum of  the
          Class Principal Balances of the Group I-B Certificates as of  the
          Cut-Off 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 sum of the Class Principal Balances
          of the Group I-B Certificates as of the Cut-Off 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 sum of the Class Principal Balances
          of the Group I-B Certificates as of the Cut-Off 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  sum  of  the  Class  Principal Balances  of  the  Group  I-B
          Certificates as of the Cut-Off 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 sum  of  the  Class
          Principal Balances of the Group I-B Certificates as of  the  Cut-
          Off Date,
          
in  which case, as follows: (1) for any such Distribution Date in or  after
the  month  of the fifth anniversary of the month of the first Distribution
Date   but  before  the  sixth  anniversary  of  the  month  of  the  first
Distribution Date, the Group I Senior Percentage for such Distribution Date
plus  70% of the Group I Subordinate Percentage for such Distribution Date;
<PAGE>



<PAGE> 35

(2)  for  any  such Distribution Date in or after the month  of  the  sixth
anniversary  of  the month of the first Distribution Date  but  before  the
seventh anniversary of the month of the first Distribution Date, the  Group
I  Senior  Percentage for such Distribution Date plus 60% of  the  Group  I
Subordinate  Percentage  for  such Distribution  Date;  (3)  for  any  such
Distribution Date in or after the month of the seventh anniversary  of  the
month  of the first Distribution Date but before the eighth anniversary  of
the month of the first Distribution Date, the Group I Senior Percentage for
such  Distribution Date plus 40% of the Group I Subordinate Percentage  for
such Distribution Date; (4) for any such Distribution Date in or after  the
month of the eighth anniversary of the month of the first Distribution Date
but  before  the  ninth anniversary of the month of the first  Distribution
Date, the Group I Senior Percentage for such Distribution Date plus 20%  of
the  Group I Subordinate Percentage for such Distribution Date; and (5) for
any  such  Distribution Date thereafter, the Group I Senior Percentage  for
such Distribution Date.

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

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

     Group  I  Special  Hazard  Coverage: With respect  to  Loan  Group  I,
$9,044,810   less  Special  Hazard  Losses  allocated  to  the    Group   I
Certificates,  and the amount of any scheduled reduction in the  amount  of
Group I Special Hazard Coverage as follows: on each anniversary of the Cut-
Off  Date,  the Group I 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 in Loan Group I  located
in  the  single  California zip code area containing the largest  aggregate
principal  balance of such Mortgage Loans, (b) 1% of the  aggregate  unpaid
principal  balance of the Mortgage Loans in Loan Group I and (c) twice  the
unpaid principal balance of the largest single Mortgage Loan in Loan  Group
I,  in each case calculated as of the Due Date in the immediately preceding
month, and (2) $9,044,810 as reduced by the Special Hazard Losses allocated
<PAGE>



<PAGE> 36

to  the  Group I-L Regular Interests since the Cut-Off Date.  The  Group  I
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.

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

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

     Group  I  Subordinate Prepayment Percentage: On any Distribution  Date
for  Loan  Group  I, 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 Subordinate Principal Distribution Amount: On any Distribution
Date,  the  excess of (A) the sum of (i) the Group I Subordinate Percentage
of  the Principal Payment Amount for Loan Group I (exclusive of the portion
thereof  attributable to principal distributions to the Class I-P-L Regular
Interests  pursuant  to  clause (I)(a)(i) of the  definition  of  "REMIC  I
Distribution  Amount"), (ii) the Group I Subordinate Principal  Prepayments
Distribution  Amount and (iii) the Group I Subordinate  Liquidation  Amount
over  (B) the amounts required to be distributed to the Class I-P-L Regular
Interests pursuant to clauses (I)(a)(v) and (I)(a)(vi) of the definition of
"REMIC  I  Distribution Amount" on such Distribution Date,  as  applicable.
Any  reduction  in  the Group I Subordinate Principal  Distribution  Amount
pursuant  to  clause (B) of this definition shall offset:  (i)  first,  the
amount  calculated  pursuant  to clause (A)(i)  of  this  definition,  (ii)
second,  the  amount  calculated  pursuant  to  clause  (A)(iii)  of   this
definition  and  (iii)  third,  the amount calculated  pursuant  to  clause
(A)(ii)  of  this  definition.  On  any  Distribution  Date,  the  Group  I
Subordinate Principal Distribution Amount shall be allocated pro  rata,  by
Class   Principal  Balance,  among  the  Classes  of  Group  I-B-L  Regular
Interests,  and paid in the order of distribution to such Classes  pursuant
to clause (I)(a) of the definition of "REMIC I Distribution Amount", except
as  otherwise stated in such definition. Notwithstanding the foregoing,  on
any  Distribution  Date  prior  to  distributions  on  such  date,  if  the
Subordination Level for any Class of Group I-B-L Regular Interests is  less
than  such percentage as of the Closing Date, the pro rata portion  of  the
Group  I  Subordinate Principal Prepayments Distribution  Amount  otherwise
allocable  to the Class or Classes junior to such Class will be distributed
to the most senior Class of the Group I-B-L Regular Interests for which the
Subordination  Level is less than such percentage as of the  Closing  Date,
and  to  the  Classes of Group I-B-L Regular Interests senior thereto,  pro
rata  according  to  the  Class Principal Balances  of  such  Classes.  For
purposes  of  this definition and the definition of "Subordination  Level",
the  relative seniority, from highest to lowest, of the Group I-B-L Regular
<PAGE>



<PAGE> 37

Interests shall be as follows: Class I-B-1-L, Class I-B-2-L, Class I-B-3-L,
Class I-B-4-L, Class I-B-5-L and Class I-B-6-L.

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

     Group  I-A  Certificates: The Class I-A-1, Class I-A-2,  Class  I-A-3,
Class I-A-4, Class I-A-5, Class I-A-6, Class I-A-7, Class I-A-8, Class I-A-
9,  Class  I-A-10, Class I-A-11, Class I-A-12, Class I-A-13, Class  I-A-14,
Class I-A-15, Class I-A-16, Class I-A-17, Class I-A-18, Class I-A-19, Class
I-A-20,  Class  I-A-21,  Class  I-A-22,   Class  I-A-23  and  Class  I-A-24
Certificates.

     Group I-A-L Regular Interests: The Class I-A-1-L, Class I-A-2-L, Class
I-A-3-L, Class I-A-4-L, Class I-A-5-L, Class I-A-6-L, Class I-A-7-L,  Class
I-A-8-L,  Class  I-A-9-L, Class I-A-10-L, Class I-A-11-L,  Class  I-A-12-L,
Class I-A-13-L, Class I-A-14-L, Class I-A-15-L, Class I-A-16-L, Class  I-A-
17-L, Class I-A-18-L, Class I-A-19-L, Class I-A-20-L, Class I-A-21-L, Class
I-A-22-L and Class I-A-23-L Regular Interests.

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

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

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

     Group   II-A   Certificates:  The  Class  II-A-1  and   Class   II-A-2
Certificates.

     Group  II-A-L Regular Interests: The Class II-A-1-L and Class II-A-2-L
Regular Interests.

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

     Group  II  Credit Support Depletion Date: The later of (i)  the  first
Distribution  Date on which the Class II-M Principal Balance  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 and  (ii)  the
date  upon which coverage under the Mortgage Pool Insurance Policy has been
exhausted.

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

<PAGE>



<PAGE> 38

     Group  II Premium Rate Mortgage Loans: The Group II Loans having Pass-
Through Rates in excess of 6.4809% per annum.

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

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

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

     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, the Group II Senior  Prepayment
Percentage shall equal 100%; (ii) on any other Distribution Date  on  which
the Group II Senior Percentage for such Distribution Date exceeds the Group
II  Senior  Percentage as of the Closing Date, then  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,   the  Group  II  Senior   Prepayment
Percentage  shall equal 100%, unless each of the following tests  specified
in clauses (a) and (b) are met:

     (a)  the  mean aggregate Principal Balance of the Group II Loans which
          are  60  or  more days delinquent (including loans in foreclosure
          and  property held by the Trust Fund) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the
          Class II-M Principal Balance as of such Distribution Date,
          
     (b)  cumulative Realized Losses on the Group II Loans allocated to the
          Class II-M-L Regular Interests or covered under the Mortgage Pool
          Insurance  Policy,  the Special Hazard Insurance  Policy  or  the
          Bankruptcy and Extraordinary Expense Reserve Fund is 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 Class II-M Principal Balance 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 Class II-M Principal Balance 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
<PAGE>



<PAGE> 39

          of  the  first Distribution Date, 40% of the Class II-M Principal
          Balance 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  Class  II-M
          Principal  Balance  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 Class II-
          M Principal Balance as of the Closing Date,
          
in  which case, as follows: (1) for any such Distribution Date in or  after
the  month  of the fifth anniversary of the month of the first Distribution
Date   but  before  the  sixth  anniversary  of  the  month  of  the  first
Distribution  Date,  the Group II Senior Percentage for  such  Distribution
Date plus 70% of the Class II-M Percentage for such Distribution Date;  (2)
for  any  such  Distribution  Date in or  after  the  month  of  the  sixth
anniversary  of  the month of the first Distribution Date  but  before  the
seventh anniversary of the month of the first Distribution Date, the  Group
II  Senior Percentage for such Distribution Date plus 60% of the Class II-M
Percentage for the related Loan Group for such Distribution Date;  (3)  for
any such Distribution Date in or after the month of the seventh anniversary
of  the  month  of  the  first  Distribution Date  but  before  the  eighth
anniversary  of  the  month of the first Distribution Date,  the  Group  II
Senior  Percentage for such Distribution Date plus 40% of  the  Class  II-M
Percentage  for such Distribution Date; (4) for any such Distribution  Date
in  or  after the month of the eighth anniversary of the month of the first
Distribution  Date but before the ninth anniversary of  the  month  of  the
first   Distribution  Date,  the  Group  II  Senior  Percentage  for   such
Distribution  Date  plus  20%  of  the  Class  II-M  Percentage  for   such
Distribution  Date; and (5) for any such Distribution Date thereafter,  the
Group II Senior Percentage for such Distribution Date.

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

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



<PAGE> 40

Senior Liquidation Amount.

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

     Group   III-A  Certificates:  The  Class  III-A-1  and  Class  III-A-2
Certificates.

     Group III-A-L Regular Interests : The Class III-A-1-L and Class III-A-
2-L Regular Interests.

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

     Group  III  Credit Support Depletion Date: The later of (i) the  first
Distribution Date on which the Class III-M Principal Balance  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 and  (ii)  the
date  upon which coverage under the Mortgage Pool Insurance Policy has been
exhausted.

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

     Group III Premium Rate Mortgage Loans: The Group III Loans having Pass-
Through Rates in excess of 6.4809% per annum.

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

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

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

     Group  III 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, the Group III Senior Prepayment
Percentage shall equal 100%; (ii) on any other Distribution Date  on  which
the  Group  III  Senior Percentage for such Distribution Date  exceeds  the
Group  III  Senior Percentage as of the Closing Date, then  the  Group  III
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,  the Group III  Senior  Prepayment
Percentage  shall equal 100%, unless each of the following tests  specified
<PAGE>



<PAGE> 41

in clauses (a) and (b) are met:

     (a)  the mean aggregate Principal Balance of the Group III Loans which
          are  60  or  more days delinquent (including loans in foreclosure
          and  property held by the Trust Fund) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the
          Class III-M Principal Balance as of such Distribution Date,
          
     (b)  cumulative  Realized Losses on the Group III Loans  allocated  to
          the Class III-M-L Regular Interests or covered under the Mortgage
          Pool Insurance Policy, the Special Hazard Insurance Policy or the
          Bankruptcy and Extraordinary Expense Reserve Fund is 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 Class III-M Principal Balance 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 Class III-M Principal Balance 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 Class III-M Principal
          Balance 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  Class  III-M
          Principal  Balance  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 Class III-
          M Principal Balance as of the Closing Date,
          
in  which case, 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 III Senior Percentage for  such  Distribution
Date plus 70% of the Class III-M Percentage for such Distribution Date; (2)
for  any  such  Distribution  Date in or  after  the  month  of  the  sixth
anniversary  of  the month of the first Distribution Date  but  before  the
seventh anniversary of the month of the first Distribution Date, the  Group
III Senior Percentage for such Distribution Date plus 60% of the Class III-
M 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  III
Senior  Percentage for such Distribution Date plus 40% of the  Class  III-M
Percentage  for such Distribution Date; (4) for any such Distribution  Date
in  or  after the month of the eighth anniversary of the month of the first
Distribution  Date but before the ninth anniversary of  the  month  of  the
first  Distribution  Date,  the  Group  III  Senior  Percentage  for   such
Distribution  Date  plus  20%  of  the  Class  III-M  Percentage  for  such
Distribution  Date; and (5) for any such Distribution Date thereafter,  the
<PAGE>



<PAGE> 42

Group III Senior Percentage for such Distribution Date.

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

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

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

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

     Group  IV  Credit Support Depletion Date: The later of (i)  the  first
Distribution  Date on which the aggregate Class Principal  Balance  of  the
Class  IV-AM  and Class IV-M Certificates have been or will be  reduced  to
zero  as a result of principal distributions thereon and the allocation  of
Realized  Losses  on such Distribution Date and (ii) the  date  upon  which
coverage under the Mortgage Pool Insurance Policy has been exhausted.

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

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

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

     Group  IV  Mezzanine Prepayment Percentage: On any Distribution  Date,
the  excess of 100% over the Group IV Senior Prepayment Percentage for such
Distribution  Date; provided, however, that if the Class  IV-A-1  Principal
<PAGE>



<PAGE> 43

Balance  has  been reduced to zero, then the Group IV Mezzanine  Prepayment
Percentage shall equal 100%.

     Group  IV Mezzanine Principal Distribution Amount: On any Distribution
Date, the excess of (A) the sum of (i) the Group IV Mezzanine Percentage of
the  Principal Payment Amount for Loan Group IV (exclusive of  the  portion
thereof attributable to principal distributions to the Class IV-P-L Regular
Interests  pursuant  to  clause (I)(d)(i) of the  definition  of  "REMIC  I
Distribution Amount"), (ii) the Group IV Mezzanine Prepayment Percentage of
the Principal Prepayment Amount for Loan Group IV (exclusive of the portion
thereof attributable to principal distributions to the Class IV-P-L Regular
Interests  pursuant  to  clause (I)(d)(i) of the  definition  of  "REMIC  I
Distribution  Amount") and (iii) the Group IV Mezzanine Liquidation  Amount
over (B) the amounts required to be distributed to the Class IV-P-L Regular
Interests pursuant to clauses (I)(d)(v) and (I)(d)(vi) of the definition of
"REMIC  I Distribution Amount" on such Distribution Date. Any reduction  in
the Group IV Mezzanine Principal Distribution Amount pursuant to clause (B)
of  this definition shall offset: (i) first, the amount calculated pursuant
to  clause  (A)(i)  of this definition, (ii) second, the amount  calculated
pursuant to clause (A)(iii) of this definition and (iii) third, the  amount
calculated  pursuant  to  clause  (A)(ii)  of  this  definition.   On   any
Distribution  Date,  the Group IV Mezzanine Principal  Distribution  Amount
shall  be allocated pro rata, by Class Principal Balance, between the Class
IV-AM-L and IV-M-L Regular Interests, and paid in the order of distribution
to  such  Classes pursuant to clause (I)(d) of the definition of  "REMIC  I
Distribution  Amount",  except  as otherwise  stated  in  such  definition.
Notwithstanding  the  foregoing,  on  any  Distribution   Date   prior   to
distributions on such date, if the Subordination Level for the Class IV-M-L
Regular Interests is less than such percentage as of the Closing Date,  the
pro   rata   portion  of  the  Group  IV  Mezzanine  Principal  Prepayments
Distribution  Amount  otherwise  allocable  to  the  Class  IV-M-L  Regular
Interests will be distributed to the Class IV-AM-L Regular Interests.

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

     Group  IV Premium Rate Mortgage Loans: The Group IV Loans having Pass-
Through Rates in excess of 6.250% per annum.

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

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



<PAGE> 44

Mortgage Loan.

     Group IV Senior Percentage: With respect to any Distribution Date, the
Class  IV-A-1 Principal Balance divided by the aggregate Principal Balances
of  the  Group IV Certificates (less the Class IV-P Principal Balance),  in
each case immediately prior to the Distribution Date.

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

     (a)  the  mean aggregate Principal Balance of the Group IV Loans which
          are  60  or  more days delinquent (including loans in foreclosure
          and  property held by the Trust Fund) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the
          aggregate Class Principal Balance of the Class IV-AM and Class IV-
          M Certificates as of such Distribution Date,
          
     (b)  cumulative Realized Losses on the Group IV Loans allocated to the
          Class  IV-M-L or Class IV-AM-L Regular Interests or covered under
          the  Mortgage Pool Insurance Policy, the Special Hazard Insurance
          Policy  or the Bankruptcy and Extraordinary Expense Reserve  Fund
          is less than or equal to (1) for any Distribution Date before the
          month  of  the  sixth  anniversary of  the  month  of  the  first
          Distribution  Date, 30% of the aggregate Class Principal  Balance
          of  the Class IV-AM and Class IV-M Certificates as of the Closing
          Date, (2) for any Distribution Date in or after the month of  the
          sixth anniversary of the month of the first Distribution Date but
          before  the  seventh  anniversary  of  the  month  of  the  first
          Distribution  Date, 35% of the aggregate Class Principal  Balance
          of  the Class IV-AM and Class IV-M Certificates as of the Closing
          Date, (3) for any Distribution Date in or after the month of  the
          seventh  anniversary of the month of the first Distribution  Date
          but  before  the  eighth anniversary of the month  of  the  first
          Distribution  Date, 40% of the aggregate Class Principal  Balance
          of  the Class IV-AM and Class IV-M Certificates as of the Closing
          Date, (4) for any Distribution Date in or after the month of  the
          eighth  anniversary of the month of the first  Distribution  Date
          but  before  the  ninth anniversary of the  month  of  the  first
          Distribution  Date, 45% of the aggregate Class Principal  Balance
          of  the Class IV-AM and Class IV-M Certificates as of the Closing
          Date, and (5) for any Distribution Date in or after the month  of
          the  ninth  anniversary  of the month of the  first  Distribution
          Date,  50% of the aggregate Class Principal Balance of the  Class
<PAGE>



<PAGE> 45

          IV-AM and Class IV-M Certificates as of the Closing Date,
          
in  which case, 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 IV Senior Percentage for  such  Distribution
Date  plus  70% of the Group IV Mezzanine Percentage for such  Distribution
Date; (2) for any such Distribution Date in or after the month of the sixth
anniversary  of  the month of the first Distribution Date  but  before  the
seventh anniversary of the month of the first Distribution Date, the  Group
IV  Senior Percentage for such Distribution Date plus 60% of the  Group  IV
Mezzanine  Percentage  for  such  Distribution  Date;  (3)  for  any   such
Distribution Date in or after the month of the seventh anniversary  of  the
month  of the first Distribution Date but before the eighth anniversary  of
the  month  of the first Distribution Date, the Group IV Senior  Percentage
for  such  Distribution Date plus 40% of the Group IV Mezzanine  Percentage
for  such Distribution Date; (4) for any such Distribution Date in or after
the  month of the eighth anniversary of the month of the first Distribution
Date   but  before  the  ninth  anniversary  of  the  month  of  the  first
Distribution  Date,  the Group IV Senior Percentage for  such  Distribution
Date  plus  20% of the Group IV Mezzanine Percentage for such  Distribution
Date;  and  (5)  for any such Distribution Date thereafter,  the  Group  IV
Senior Percentage for such Distribution Date.

     If  on  any  Distribution Date the allocation to  the  Class  IV-A-1-L
Regular Interests of Principal Prepayments in the percentage required would
reduce  the Class Principal Balance thereof below zero, the Group IV Senior
Prepayment  Percentage for such Distribution Date shall be limited  to  the
percentage  necessary  to  reduce such sum  to  zero.  Notwithstanding  the
foregoing,  however,  on each Distribution Date, the Class  IV-P-L  Regular
Interests  will  receive the applicable Class P Fraction of  all  principal
payments, including, without limitation, Principal Prepayments, received in
respect of each Class IV-P Mortgage Loan.

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

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

     Insurance  Proceeds: Amounts paid or payable by the insurer under  any
Primary  Insurance  Policy  or any other insurance  policy  (including  any
<PAGE>



<PAGE> 46

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; provided that proceeds received pursuant to the Mortgage Pool
Insurance  Policy, the Special Hazard Insurance Policy and  the  Bankruptcy
and Extraordinary Expense Fund shall not constitute "Insurance Proceeds".

     Interest Distribution Amount: On any Distribution Date, for any  Class
of the REMIC I Regular Interests and the Class R-1 Certificates, the amount
of  interest  accrued on the respective Class Principal  Balance  or  Class
Notional  Amount, as applicable, at the related Certificate  Interest  Rate
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  I-A-10-L,
Class  I-A-11-L,  Class  II-A-2-L, Class III-A-2-L and  Class  P-L  Regular
Interests  and their Corresponding Classes shall equal zero.  The  Interest
Distribution  Amount for the Class I-A-12-L Regular Interests  shall  equal
zero.

     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: Chemical 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.

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

     Living Holder: A Beneficial Holder of a Class I-A-23 Certificate other
than a Deceased Holder.

     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
<PAGE>



<PAGE> 47

the  Class  P-L Regular Interests pursuant to clauses (I)(a)(i), (I)(b)(i),
(I)(c)(i), (I)(d)(i), (II)(a)(i), (II)(b)(i), (II)(c)(i) and (II)(d)(i)  of
the  definition  of  "REMIC I 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,  including, without limitation, proceeds received on  Group  II,
Group  III  and  Group  IV  Loans pursuant to the Mortgage  Pool  Insurance
Policy,  the  Special  Hazard  Insurance  Policy  and  the  Bankruptcy  and
Extraordinary Expense Fund.

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

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

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

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

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

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

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

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

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

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



<PAGE> 48


     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  Mortgage Loan transferred and assigned pursuant to Section 2.01,  (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 1998-10, 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 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;
     
          (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
     1998-10"  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
<PAGE>



<PAGE> 49

     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 1998-10" 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 this clause (iii)(1) or clause (iii)(2);
     
          (iv)       A  copy of (a) the title insurance policy, or  (b)  in
     lieu  thereof, a title insurance binder, a copy of an attorney's title
     opinion,  certificate  or other evidence of title  acceptable  to  the
     Company; and
     
          (v)  For any Mortgage Loan that has been modified or amended, the
     original  instrument  or instruments effecting  such  modification  or
     amendment;
     
and (Y) with respect to each Cooperative Loan:

          (i)   the  original Mortgage Note endorsed to "State Street  Bank
     and Trust 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  1998-10"  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 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
<PAGE>



<PAGE> 50

     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 as
     debtor and the Trustee as secured party, each in a form sufficient for
     filing,  evidencing  the interest of such debtors in  the  Cooperative
     Loans; and
     
          (x)   For any Cooperative Loan that has been modified or amended,
     the original instrument or instruments effecting such modification  or
     amendment.
     
     Mortgage Interest Rate: For any Mortgage Loan, the per annum  rate  at
which  interest accrues on such Mortgage Loan pursuant to the terms of  the
related Mortgage Note.

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

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



<PAGE> 51

     
          (viii)    the maturity of the Mortgage Note,
     
          (ix) the Servicing Fee and the Master Servicing Fee, and
     
          (x)  its Loan Group and Subgroup, if applicable.

     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 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.

     Mortgage  Pool  Insurance  Policy <*> : The  mortgage  pool  insurance
policy, a form of which is attached as Exhibit O to this Agreement, and the
Fraud  Waiver  and  Ninety-Seven Percent Loan-to-Value Program  Endorsement
relating  thereto,  in  the total initial amount  equal  to  4.75%  of  the
aggregate unpaid principal balance of the Group II, Group III and Group  IV
Loans  as of the Cut-Off Date, or any replacement insurance policy obtained
by the Master Servicer pursuant to Section 3.16.

     Mortgage  Pool  Insurer  <*>  : Amerin Guaranty  Corporation,  or  any
successor  thereto or the named insurer in any replacement policy  obtained
by the Master Servicer pursuant to Section 3.16.

     Mortgage  Pool  Insurance Premium Sub-Account <*> : An  administrative
subaccount  established and maintained by the Trustee  within  the  Expense
Account  for the payment of the Premiums with respect to the Mortgage  Pool
Insurance Policy.

     Mortgagor: The obligor on a Mortgage Note.

     Ninety-Seven  Percent Loan-to-Value Program Endorsement: With  respect
to the Mortgage Pool Insurance Policy, an endorsement pursuant to which the
Mortgage  Pool Insurer will cover Mortgage Loans with loan-to-value  ratios
of up to ninety-seven percent (97%) at the time of origination.  The Ninety-
Seven  Percent  Loan-to-Value Program Endorsement shall be provided  in  an
endorsement to the Mortgage Pool Insurance Policy.

     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.
<PAGE>



<PAGE> 52


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

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

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

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

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

     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.

     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, (ii) the  Master
Servicing Fee and (iii) with respect to each Group II, Group III and  Group
IV  Loan,  the  Excess Amount. For each Mortgage Loan, any  calculation  of
monthly  interest at such rate shall be based upon annual interest at  such
rate  (computed on the basis of a 360-day year of twelve 30-day months)  on
the  unpaid  Principal  Balance of the related  Mortgage  Loan  divided  by
twelve, and any calculation of interest at such rate by reason of a  Payoff
shall  be  based  upon  annual interest at such  rate  on  the  outstanding
Principal  Balance of the related Mortgage Loan multiplied by  a  fraction,
the  numerator of which is the number of days elapsed from the Due Date  of
the last scheduled payment of principal and interest to, but not including,
the  date  of such Payoff, and the denominator of which is (a) for  Payoffs
received on a Due Date, 360, and (b) for all other Payoffs, 365.

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

<PAGE>



<PAGE> 53

     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 November 14, 1998,  inclusive;  and  with
respect  to any Distribution Date thereafter, the period from the 15th  day
of  the Prior Period through the 14th day of the month of such Distribution
Date, inclusive.

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

          (i)   with  respect to any Certificate (other than the  Residual,
     Class  I-A-24  and  Class X Certificates), its  Certificate  Principal
     Balance divided by the applicable Class Principal Balance;
     
          (ii)  with  respect to the Class X and Class I-A-24 Certificates,
     the  portion of the respective Class Notional Amount evidenced by such
     Certificate divided by the respective Class Notional Amount; and
     
          (iii)       with  respect  to  the  Residual  Certificates,   the
     percentage set forth on the face of such Certificate.
     
     (b)  With respect to the rights of each Certificate in connection with
Sections  5.09,  7.01,  8.01(c), 8.02, 8.07, 10.01 and  10.03,  "Percentage
Interest" shall mean the percentage undivided beneficial interest evidenced
by  such  Certificate in REMIC II, which for purposes of such  rights  only
shall equal:

<PAGE>



<PAGE> 54

          (i)   with  respect to any Certificate (other than the  Class  X,
     Class  I-A-24 and Class R-2 Certificates), the product of (x)  ninety-
     three percent (93%) and (y) the percentage calculated by dividing  its
     Certificate  Principal Balance by the Aggregate Certificate  Principal
     Balance of the Certificates; provided, however, that the percentage in
     (x)  above shall be increased by one percent (1%) upon each retirement
     of  the Classes of Certificates referenced in the parenthetical  above
     (other than the Class R-2 Certificates);
     
          (ii)  with  respect  to  any  of the Class  X  and  Class  I-A-24
     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 FHLMC, a majority of its board of directors  is  not
selected by such governmental unit.

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

     Premium  <*>  :  With respect to each of the Mortgage  Pool  Insurance
Policy and the Special Hazard Insurance Policy, the amount that is due  and
payable  to maintain each such policy in full force and effect pursuant  to
the  terms  of  the  Mortgage Pool Insurance Policy or the  Special  Hazard
Insurance Policy, as applicable.

     Premium  Payment  Amount  <*>  : With respect  to  the  Mortgage  Pool
<PAGE>



<PAGE> 55

Insurance  Policy,  for  any Distribution Date,  an  amount  equal  to  the
aggregate,  for  each Mortgage Loan, of the product of (a)  1/12th  of  the
applicable  Premium  Payment  Rate for  such  Mortgage  Loan  and  (b)  the
outstanding principal balance of such Mortgage Loan on the first day of the
month  of  such  Distribution  Date. With respect  to  the  Special  Hazard
Insurance  Policy,  for  any Distribution Date,  an  amount  equal  to  the
aggregate,  for  each Mortgage Loan, of the product of (a)  1/12th  of  the
applicable  Premium  Payment  Rate for  such  Mortgage  Loan  and  (b)  the
outstanding principal balance of such Mortgage Loan on the first day of the
month of such Distribution Date.

     Premium  Payment Rate <*> : For each Group II, Group III and Group  IV
Loan and with respect to each of the Mortgage Pool Insurance Policy and the
Special  Hazard  Insurance Policy, 0.45% per annum and 0.0691%  per  annum,
respectively.

     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, 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
<PAGE>



<PAGE> 56

Substitute Mortgage Loan.

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

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

     Principal  Payment Amount: On any Distribution Date and for  any  Loan
Group, the sum with respect to the Mortgage Loans in such Loan Group of (i)
the  scheduled principal payments on the Mortgage Loans due on the  related
Due  Date, (ii) the principal portion of repurchase proceeds received  with
respect  to any Mortgage Loan which was 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.

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

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

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

     Pro  Rata Allocation: (i) With respect to losses on Group I Loans, the
allocation  of the principal portion of Realized Losses to the  outstanding
Group I-L Regular Interests (other than the Class I-P-L Regular Interests),
pro  rata  according  to  their  respective Class  Principal  Balances,  in
reduction of their respective Class Principal Balances (except if the  loss
is  recognized with respect to a Class I-P Mortgage Loan, in which case the
Class  I-P Fraction of such loss will first be allocated to the Class I-P-L
Regular Interests, and the remainder of such loss will be allocated as  set
forth above), and the allocation of the interest portion of Realized Losses
to  the outstanding Group I-L Regular Interests, pro rata according to  the
amount  of  interest  accrued but unpaid on each such  Class  in  reduction
thereof, and then in reduction of their respective Class Principal Balances
(other than the Class I-A-10-L, Class I-A-11-L, Class I-A-12-L and Class I-
P-L  Regular Interests); (ii) with respect to losses on Group II Loans, the
allocation  of the principal portion of Realized Losses to the  outstanding
Group   II-L  Regular  Interests  (other  than  the  Class  II-P-L  Regular
<PAGE>



<PAGE> 57

Interests),  pro  rata  according  to  their  respective  Class   Principal
Balances, in reduction of their respective Class Principal Balances (except
if  the  loss is recognized with respect to a Class II-P Mortgage Loan,  in
which case the Class II-P Fraction of such loss will first be allocated  to
the Class II-P-L Regular Interests, and the remainder of such loss will  be
allocated  as set forth above), and the allocation of the interest  portion
of  Realized  Losses to the outstanding Group II-L Regular  Interests,  pro
rata  according to the amount of interest accrued but unpaid on  each  such
Class in reduction thereof, and then in reduction of their respective Class
Principal Balances (other than the Class II-A-2-L and Class II-P-L  Regular
Interests); (iii) with respect to losses on Group III Loans, the allocation
of  the principal portion of Realized Losses to the outstanding Group III-L
Regular  Interests  (other than the Class III-P-L Regular  Interests),  pro
rata  according to their respective Class Principal Balances, in  reduction
of  their  respective  Class Principal Balances  (except  if  the  loss  is
recognized with respect to a Class III-P Mortgage Loan, in which  case  the
Class III-P Fraction of such loss will first be allocated to the Class III-
P-L Regular Interests, and the remainder of such loss will be allocated  as
set  forth  above), and the allocation of the interest portion of  Realized
Losses to the outstanding Group III-L Regular Interests, pro rata according
to  the  amount  of  interest accrued but unpaid  on  each  such  Class  in
reduction  thereof,  and  then  in  reduction  of  their  respective  Class
Principal  Balances  (other  than the Class  III-A-2-L  and  Class  III-P-L
Regular Interests); and (iv) with respect to losses on Group IV Loans,  the
allocation  of the principal portion of Realized Losses to the  outstanding
Group   IV-L  Regular  Interests  (other  than  the  Class  IV-P-L  Regular
Interests),  pro  rata  according  to  their  respective  Class   Principal
Balances, in reduction of their respective Class Principal Balances (except
if  the  loss is recognized with respect to a Class IV-P Mortgage Loan,  in
which case the Class IV-P Fraction of such loss will first be allocated  to
the Class IV-P-L Regular Interests, and the remainder of such loss will  be
allocated  as set forth above), and the allocation of the interest  portion
of  Realized  Losses to the outstanding Group IV-L Regular  Interests,  pro
rata  according to the amount of interest accrued but unpaid on  each  such
Class in reduction thereof, and then in reduction of their respective Class
Principal  Balances  (other than the Class IV-P-L Regular  Interests).  Any
losses allocated among the outstanding Classes of REMIC I Regular Interests
pursuant  to  this  definition  of  "Pro Rata  Allocation"  shall  also  be
allocated  to the Corresponding Classes of Certificates in the same  manner
and  amounts  as  they reduce such attributes of such Classes  of  REMIC  I
Regular Interests; provided, however, that (a) the interest portion of such
losses  allocated to the Class I-A-20-L Regular Interests  and  applied  to
reduce  the Interest Distribution Amount thereof shall be allocated to  the
Class I-A-20 and Class I-A-24 Certificates in reduction of the distribution
of interest to such Certificates pursuant to the distributions set forth in
clause  (a)(ii)  of the definition of "REMIC II Distribution  Amount",  pro
rata  according  to  the allocation set forth in such clause  and  (b)  the
interest  portion  of such losses allocated to the Class  I-A-13-L  Regular
Interests  and  applied to reduce the Interest Distribution Amount  thereof
shall  be  allocated to the Class I-A-12 and Class I-A-13  Certificates  in
reduction of the distribution of interest to such Certificates pursuant  to
the  distributions set forth in clause (a)(iii) of the definition of "REMIC
<PAGE>



<PAGE> 58

II  Distribution Amount", pro rata according to the allocation set forth in
such clause.

     Prospectus:   The  Prospectus,  dated  October  23,  1998,   and   the
Prospectus Supplement, dated October 28, 1998, of the Company.

     Purchase  Obligation:  An  obligation of  the  Company  to  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 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 FHLMC or FNMA and the Master Servicer. A Qualified Insurer  must
have the rating required by the Rating Agencies.

     Random Lot: With respect to any Distribution Date on which a mandatory
distribution  is to be made on the Class I-A-23 Certificates (as  described
in Section 4.06), the method by which DTC will determine which Class I-A-23
Certificates  will  be  paid principal, using its  established  random  lot
procedures or, if the such Certificates are no longer represented by a Book-
Entry Certificate, using the Trustee's procedures.

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

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

     Realized Loss: For any Distribution Date, with respect to any Mortgage
Loan  which  became  a Liquidated Mortgage Loan during  the  related  Prior
Period,  the  sum  of  (i)  the principal balance  of  such  Mortgage  Loan
remaining outstanding and the principal portion of Nonrecoverable  Advances
<PAGE>



<PAGE> 59

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

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



<PAGE> 60

2-L  Principal Balance, (f) sixth, to the Class I-B-1-L Regular  Interests,
in  reduction of accrued but unpaid interest thereon and then in  reduction
of the Class I-B-1-L Principal Balance, and (g) seventh, to the Group I-A-L
Regular Interests (other than the Class I-A-10-L, Class I-A-11-L and  Class
I-A-12-L Regular Interests), the Class I-X-L Regular Interests, the Class R-
2-L  and  Class R-1 Certificates pro rata according to accrued  but  unpaid
interest  on  such  Classes  and then pro rata  according  to  their  Class
Principal  Balances  in  reduction  of  their  respective  Class  Principal
Balances.

     Except for Special Hazard Losses in excess of the coverage provided by
the Special Hazard Insurance Policy, Fraud Losses in excess of the coverage
provided  by  the Fraud Waiver and Bankruptcy and Extraordinary  Losses  in
excess of the coverage provided by the Bankruptcy and Extraordinary Expense
Reserve  Fund, Realized Losses with respect to the Group II Loans  (to  the
extent such loss is not covered by the Mortgage Pool Insurance Policy,  the
Special Hazard Insurance Policy or the Bankruptcy and Extraordinary Expense
Reserve  Fund,  such  coverage applicable to such loss has  been  exhausted
through  the payment of claims or the Mortgage Pool Insurer or the  Special
Hazard  Insurer defaults on a valid claim for such loss) shall be allocated
among the Group II-L Regular Interests (i) for Realized Losses allocable to
principal (a) first, to the Class II-M-L Regular Interests, until the Class
II-M-L  Principal Balance has been reduced to zero and (b) second,  to  the
Group  II-A-L Regular Interests in reduction of the Class Principal Balance
thereof; provided, however, that if the loss is recognized with respect  to
a Class II-P Mortgage Loan, the Class II-P Fraction of such loss will first
be  allocated  to the Class II-P-L Regular Interests 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  II-M-L
Regular Interests, in reduction of accrued but unpaid interest thereon  and
then in reduction of the Class II-M-L Principal Balance and (b) second,  to
the  Class  II-A-1-L and Class II-X-L Regular Interests, pro rata according
to accrued but unpaid interest on such Classes and then to the Class II-A-1-
L Regular Interests in reduction of the Class Principal Balance thereof.

     Except for Special Hazard Losses in excess of the coverage provided by
the Special Hazard Insurance Policy, Fraud Losses in excess of the coverage
provided  by  the Fraud Waiver and Bankruptcy and Extraordinary  Losses  in
excess of the coverage provided by the Bankruptcy and Extraordinary Expense
Reserve  Fund, Realized Losses with respect to the Group III Loans (to  the
extent such loss is not covered by the Mortgage Pool Insurance Policy,  the
Special Hazard Insurance Policy or the Bankruptcy and Extraordinary Expense
Reserve  Fund,  such  coverage applicable to such loss has  been  exhausted
through  the payment of claims or the Mortgage Pool Insurer or the  Special
Hazard  Insurer defaults on a valid claim for such loss) shall be allocated
among  the  Group III-L Regular Interests (i) for Realized Losses allocable
to  principal (a) first, to the Class III-M-L Regular Interests, until  the
Class III-M-L Principal Balance has been reduced to zero and (b) second, to
the  Group  III-A-L Regular Interests in reduction of the  Class  Principal
Balance  thereof;  provided, however, that if the loss is  recognized  with
respect  to a Class III-P Mortgage Loan, the Class III-P Fraction  of  such
loss will first be allocated to the Class III-P-L Regular Interests and the
<PAGE>



<PAGE> 61

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  III-M-L  Regular  Interests, in  reduction  of  accrued  but  unpaid
interest  thereon  and  then in reduction of the  Class  III-M-L  Principal
Balance  and  (b) second, to the Class III-A-1-L and Class III-X-L  Regular
Interests,  pro  rata  according to accrued but  unpaid  interest  on  such
Classes  and then to the Class III-A-1-L Regular Interests in reduction  of
the Class Principal Balance thereof.

     Except for Special Hazard Losses in excess of the coverage provided by
the Special Hazard Insurance Policy, Fraud Losses in excess of the coverage
provided  by  the Fraud Waiver and Bankruptcy and Extraordinary  Losses  in
excess of the coverage provided by the Bankruptcy and Extraordinary Expense
Reserve  Fund, Realized Losses with respect to the Group IV Loans  (to  the
extent such loss is not covered by the Mortgage Pool Insurance Policy,  the
Special Hazard Insurance Policy or the Bankruptcy and Extraordinary Expense
Reserve  Fund,  such  coverage applicable to such loss has  been  exhausted
through  the payment of claims or the Mortgage Pool Insurer or the  Special
Hazard  Insurer defaults on a valid claim for such loss) shall be allocated
among the Group IV-L Regular Interests (i) for Realized Losses allocable to
principal (a) first, to the Class IV-M-L Regular Interests, until the Class
IV-M-L Principal Balance has been reduced to zero, (b) second, to the Class
IV-AM-L  Regular Interests, until the Class IV-AM-L Principal  Balance  has
been  reduced  to  zero,  and  (c) third, to  the  Class  IV-A-1-L  Regular
Interests  in  reduction of the Class Principal Balance thereof;  provided,
however,  that  if  the loss is recognized with respect  to  a  Class  IV-P
Mortgage Loan, the Class IV-P Fraction of such loss will first be allocated
to  the Class IV-P-L Regular Interests 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  IV-M-L  Regular
Interests, in reduction of accrued but unpaid interest thereon and then  in
reduction  of the Class IV-M-L Principal Balance, (b) second, to the  Class
IV-AM-L  Regular  Interests, in reduction of accrued  but  unpaid  interest
thereon  and  then in reduction of the Class IV-AM-L Principal Balance  and
(c)  third,  to the Class IV-A-1-L and Class IV-X-L Regular Interests,  pro
rata  according to accrued but unpaid interest on such Classes and then  to
the  Class  IV-A-1-L Regular Interests in reduction of the Class  Principal
Balance thereof.

     Special  Hazard  Losses  on Group I Loans in excess  of  the  Group  I
Special  Hazard Coverage, Fraud Losses on Group I Loans in  excess  of  the
Group I Fraud Coverage, and Bankruptcy Losses on Group I Loans in excess of
the  Group  I  Bankruptcy Coverage shall be allocated  among  the  Group  I
Certificates by Pro Rata Allocation.

     Special  Hazard  Losses on Group II Loans in excess  of  the  coverage
provided  by the Special Hazard Insurance Policy, Fraud Losses on Group  II
Loans  in  excess  of  the  coverage provided  by  the  Fraud  Waiver,  and
Bankruptcy  and  Extraordinary Losses on Group II Loans in  excess  of  the
coverage provided by the Bankruptcy and Extraordinary Expense Reserve  Fund
shall  be  allocated  among the Group II-L Regular Interests  by  Pro  Rata
Allocation.
<PAGE>



<PAGE> 62


     Special  Hazard  Losses on Group III Loans in excess of  the  coverage
provided by the Special Hazard Insurance Policy, Fraud Losses on Group  III
Loans  in  excess  of  the  coverage provided  by  the  Fraud  Waiver,  and
Bankruptcy  and Extraordinary Losses on Group III Loans in  excess  of  the
coverage provided by the Bankruptcy and Extraordinary Expense Reserve  Fund
shall  be  allocated among the Group III-L Regular Interests  by  Pro  Rata
Allocation.

     Special  Hazard  Losses on Group IV Loans in excess  of  the  coverage
provided  by the Special Hazard Insurance Policy, Fraud Losses on Group  IV
Loans  in  excess  of  the  coverage provided  by  the  Fraud  Waiver,  and
Bankruptcy  and  Extraordinary Losses on Group IV Loans in  excess  of  the
coverage provided by the Bankruptcy and Extraordinary Expense Reserve  Fund
shall  be  allocated  among the Group IV-L Regular Interests  by  Pro  Rata
Allocation.

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

     On  each  Distribution  Date, after giving  effect  to  the  principal
distributions  and  allocations of losses as  provided  in  this  Agreement
(without  regard  to  this  paragraph), if the  aggregate  Class  Principal
Balance  of  all  outstanding  Group II-L  Regular  Interests  exceeds  the
aggregate principal balance of the Group II 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 I Available Distribution Amount for the  Group  II-L
Regular  Interests,  and all losses in respect of each such  Mortgage  Loan
that  have  been  allocated  to  the REMIC I  Regular  Interests,  on  such
Distribution  Date or prior Distribution Dates, then such  excess  will  be
deemed  a principal loss and will be allocated to the Class II-M-L  Regular
Interests, in reduction of the Class Principal Balance thereof.

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



<PAGE> 63

aggregate principal balance of the Group III 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 I Available Distribution Amount for the Group  III-L
Regular  Interests,  and all losses in respect of each such  Mortgage  Loan
that  have  been  allocated  to  the REMIC I  Regular  Interests,  on  such
Distribution  Date or prior Distribution Dates, then such  excess  will  be
deemed  a principal loss and will be allocated to the Class III-M-L Regular
Interests, in reduction of the Class Principal Balance thereof.

     On  each  Distribution  Date, after giving  effect  to  the  principal
distributions  and  allocations of losses as  provided  in  this  Agreement
(without  regard  to  this  paragraph), if the  aggregate  Class  Principal
Balance  of  all  outstanding  Group IV-L  Regular  Interests  exceeds  the
aggregate principal balance of the Group IV Loans remaining to be  paid  at
the  close  of  business on the Cut-Off Date, after deduction  of  (i)  all
principal  payments due on or before the Cut-Off Date in  respect  of  each
such Mortgage Loan whether or not paid and (ii) all amounts of principal in
respect of each such Mortgage Loan that have been received or advanced  and
included  in the REMIC I Available Distribution Amount for the  Group  IV-L
Regular  Interests,  and all losses in respect of each such  Mortgage  Loan
that  have  been  allocated  to  the REMIC I  Regular  Interests,  on  such
Distribution  Date or prior Distribution Dates, then such  excess  will  be
deemed  a  principal loss and will be allocated first to the  Class  IV-M-L
Regular  Interests  and  then to the Class IV-AM-L  Regular  Interests,  in
reduction of the Class Principal Balances 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 for Loan Group  I  shall
be  allocated to the Group I-L Regular Interests pro rata according to  the
amount  of the Interest Distribution Amount to which each such Class  would
otherwise be entitled in reduction thereof.

     Interest shortfalls related to the Relief Act for Loan Group II  shall
be  allocated to the Group II-L Regular Interests pro rata according to the
amount  of the Interest Distribution Amount to which each such Class  would
otherwise be entitled in reduction thereof.

     Interest shortfalls related to the Relief Act for Loan Group III shall
be allocated to the Group III-L Regular Interests pro rata according to the
amount  of the Interest Distribution Amount to which each such Class  would
<PAGE>



<PAGE> 64

otherwise be entitled in reduction thereof.

     Interest shortfalls related to the Relief Act for Loan Group IV  shall
be  allocated to the Group IV-L Regular Interests pro rata according to the
amount  of the Interest Distribution Amount to which each such Class  would
otherwise be entitled in reduction thereof.

     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 (including with respect to the Group  II,  Group
     III  and  Group  IV Loans, amounts available under the  Mortgage  Pool
     Insurance  Policy,  the  Special  Hazard  Insurance  Policy  and   the
     Bankruptcy  and  Extraordinary Expense  Reserve  Fund)  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 a date subsequent to the related Due 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;
          
<PAGE>



<PAGE> 65

               (d)    Insurance Proceeds and Liquidation Proceeds  received
          on such Mortgage Loans after the Prior Period;
          
               (e)   all  amounts in the Certificate Account which are  due
          and reimbursable to a Servicer or the Master Servicer pursuant to
          the terms of this Agreement;
          
               (f)   the  sum of the Master Servicing Fee and the Servicing
          Fee for each such Mortgage Loan and with respect to the Group II,
          Group III and Group IV Loans, the Excess Amount; 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 repurchase of a Mortgage Loan.
     
     REMIC  I  Distribution Amount: (I) For any Distribution Date prior  to
the Group I, Group II, Group III or Group IV Credit Support Depletion Date,
as   applicable,  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)   With respect to the Group I-L Regular Interests and the Class R-
1  Certificates,  on  any Distribution Date prior to  the  Group  I  Credit
Support Depletion Date, to the extent of the REMIC I Available Distribution
Amount for Loan Group I remaining following prior distributions, if any, on
such Distribution Date:

           (i)   first, to the Class I-P-L Regular Interests, 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 repurchase of a Mortgage
<PAGE>



<PAGE> 66

     Loan  permitted  hereunder and (4) Liquidation Proceeds  and  (z)  the
     principal  portion of Payoffs received in respect of  such  Class  I-P
     Mortgage Loan during the Payoff Period;
     
          (ii)  second,  to  the Group I-A-L, Class I-X-L and  Class  R-2-L
     Regular  Interests  and the Class R-1 Certificates,  the  sum  of  the
     Interest  Distribution Amounts for such Classes of  Regular  Interests
     and  Certificates  remaining unpaid from previous Distribution  Dates,
     pro rata according to their respective shares of such unpaid amounts;
     
          (iii)      third, to the Group I-A-L, Class I-X-L and Class R-2-L
     Regular  Interests  and the Class R-1 Certificates,  the  sum  of  the
     Interest  Distribution Amounts for such Classes of  Regular  Interests
     and Certificates for the current Distribution Date, pro rata according
     to their respective Interest Distribution Amounts;
     
          (iv) fourth, to the Group I-A-L and Class R-2-L Regular Interests
     and  the  Class  R-1 Certificates, as principal, the  Group  I  Senior
     Principal Distribution Amount, as follows:
     
               (a)  25.2200000130%, sequentially, as follows:
          
                    (1)  first, to the Class I-A-3-L Regular Interests,  an
               amount, up to the amount of the Class I-A-3 Priority  Amount
               for   such  Distribution  Date,  until  the  Class   I-A-3-L
               Principal Balance has been reduced to zero; and
               
                    (2)   second, until the Class I-A-2-L Principal Balance
               has been reduced to zero, concurrently, as follows:
               
                         (A)  46.8499997101%, sequentially, as follows:
                    
                              (I)   first,  to  the Class  I-A-4-L  Regular
                         Interests,  until  the  Class  I-A-4-L   Principal
                         Balance has been reduced to zero; and
                         
                              (II) second, to the Class I-A-5-L and Class I-
                         A-11-L  Regular Interests, pro rata,  until  their
                         respective Class Principal Balances have each been
                         reduced to zero;
                         
                         (B)  53.1500002899%, sequentially, as follows:
                    
                              (I)   first,  to  the Class  I-A-1-L  Regular
                         Interests,  until  the  Class  I-A-1-L   Principal
                         Balance has been reduced to zero;
                         
                              (II)      second, to the Class I-A-2-L, Class
                         I-A-12-L, Class I-A-13-L, Class I-A-14-L and Class
                         I-A-15-L Regular Interests, pro rata, until  their
                         respective Class Principal Balances have each been
                         reduced to zero; and
<PAGE>



<PAGE> 67

                         
                    (3)   third,  to  the Class I-A-3-L Regular  Interests,
               until  the Class I-A-3-L Principal Balance has been  reduced
               to zero;
               
               (b)  51.0499999419%, sequentially, as follows:
          
                    (1)  first, to the Class I-A-9-L Regular Interests,  an
               amount, up to the amount of the Class I-A-9 Priority  Amount
               for   such  Distribution  Date,  until  the  Class   I-A-9-L
               Principal Balance has been reduced to zero;
               
                    (2)    second,   sequentially,   to   the   Class   R-1
               Certificates  and Class R-2-L Regular Interests,  until  the
               Class Principal Balance of each has been reduced to zero;
               
                    (3)   third, until the Class I-A-8-L Principal  Balance
               has been reduced to zero, concurrently, as follows:
               
                         (A)   52.1698128800%, to the Class I-A-8-L Regular
                    Interests; and
                    
                         (B)  47.8301871200%, sequentially, as follows:

                              (I)    first,   until  the   Class   I-A-17-L
                         Principal  Balance  has  been  reduced  to   zero,
                         concurrently, as follows:
                         
                                   (x) 30.0125939230% to the Class I-A-17-L
                              Regular Interests; and
                              
                                   (y)  69.9874060770%,  sequentially,   as
                              follows:
                              
                                        (a)  first, concurrently, until the
                                   Class  I-A-19-L  Principal  Balance  has
                                   been reduced to zero, as follows:
                                   
                                             (1)   48.8644253075%,  to  the
                                        Class I-A-19-L Regular Interests;
                                        
                                             (2)   18.1072407281%,  to  the
                                        Class  I-A-7-L  Regular  Interests;
                                        and
                                        
                                             (3)            33.0283339644%,
                                        sequentially, to the Class I-A-22-L
                                        and    Class    I-A-21-L    Regular
                                        Interests,  in  that  order,  until
                                        their  respective  Class  Principal
                                        Balances have each been reduced  to
                                        zero; and
<PAGE>



<PAGE> 68

                                        
                                        (b) second, concurrently, until the
                                   Class I-A-7-L Principal Balance has been
                                   reduced to zero, as follows:
                                   
                                             (1)   35.4102615195%,  to  the
                                        Class  I-A-7-L  Regular  Interests;
                                        and
                                        
                                             (2)            64.5897384805%,
                                        sequentially, to the Class I-A-22-L
                                        and    Class    I-A-21-L    Regular
                                        Interests,  in  that  order,  until
                                        their  respective  Class  Principal
                                        Balances have each been reduced  to
                                        zero;
                                        
                              (II) second, concurrently, until the Class I-
                         A-19-L Principal Balance has been reduced to zero,
                         as follows:
                         
                                   (x) 48.8644253075% to the Class I-A-19-L
                              Regular Interests;
                              
                                   (y)  18.1072407281% to the Class I-A-7-L
                              Regular Interests; and
                              
                                   (z) 33.0283339644%, sequentially, to the
                              Class  I-A-22-L  and Class  I-A-21-L  Regular
                              Interests,   in  that  order,   until   their
                              respective Class Principal Balances have each
                              been reduced to zero;
                              
                              (III)      third,  concurrently,  until   the
                         Class  I-A-7-L Principal Balance has been  reduced
                         to zero, as follows:
                         
                                   (x)  35.4102615195% to the Class I-A-7-L
                              Regular Interests; and
                              
                                   (y) 64.5897384805%, sequentially, to the
                              Class  I-A-22-L  and Class  I-A-21-L  Regular
                              Interests,   in  that  order,   until   their
                              respective Class Principal Balances have each
                              been reduced to zero;
                              
                              (IV)  fourth,  to  the Class I-A-6-L  Regular
                         Interests;
                         
                    (4)   fourth,  to  the Class I-A-6-L,  Class  I-A-16-L,
               Class  I-A-18-L  and Class I-A-23-L Regular  Interests,  pro
               rata,  until their respective Class Principal Balances  have
<PAGE>



<PAGE> 69

               each been reduced to zero; and
               
                    (5)   fifth,  to  the Class I-A-9-L Regular  Interests,
               until  the Class I-A-9-L Principal Balance has been  reduced
               to zero;
               
               (c)   0.9700000586% to the Class I-A-10-L Regular Interests,
          until  the  Class I-A-10-L Principal Balance has been reduced  to
          zero; and
          
               (d)  22.7599999866% to the Class I-A-20-L Regular Interests,
          until  the  Class I-A-20-L Principal Balance has been reduced  to
          zero;
          
           (v)   fifth, to the Class I-P-L Regular Interests, to the extent
     of  amounts  otherwise  available  to  pay  the  Group  I  Subordinate
     Principal  Distribution Amount (without regard to clause  (B)  of  the
     definition  thereof) on such Distribution Date, the amount payable  to
     the  Class  I-P-L  Regular  Interests on previous  Distribution  Dates
     pursuant  to  clause  (I)(a)(vi)  of  this  definition  of  "REMIC   I
     Distribution   Amount"  and  remaining  unpaid  from   such   previous
     Distribution Dates;

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



<PAGE> 70

     
          (xi)  eleventh,  to  the  Class I-B-2-L  Regular  Interests,  the
     Interest  Distribution Amount for such Class of Regular Interests  for
     the current Distribution Date;
     
          (xii)      twelfth,  to the Class I-B-2-L Regular Interests,  the
     portion  of  the  Group  I Subordinate Principal  Distribution  Amount
     allocable  to  such  Class  of  Regular  Interests  pursuant  to   the
     definition  of  "Group  I Subordinate Principal Distribution  Amount",
     until the Class I-B-2-L Principal Balance has been reduced to zero;
     
          (xiii)    thirteenth, to the Class I-B-3-L Regular Interests, the
     Interest  Distribution  Amount for such  Class  of  Regular  Interests
     remaining unpaid from previous Distribution Dates;
     
          (xiv)     fourteenth, to the Class I-B-3-L Regular Interests, the
     Interest  Distribution Amount for such Class of Regular Interests  for
     the current Distribution Date;
     
          (xv)  fifteenth,  to  the  Class I-B-3-L Regular  Interests,  the
     portion  of  the  Group  I Subordinate Principal  Distribution  Amount
     allocable  to  such  Class  of  Regular  Interests  pursuant  to   the
     definition  of  "Group  I Subordinate Principal Distribution  Amount",
     until the Class I-B-3-L Principal Balance has been reduced to zero;
     
          (xvi)     sixteenth, to the Class I-B-4-L Regular Interests,  the
     Interest  Distribution  Amount for such  Class  of  Regular  Interests
     remaining unpaid from previous Distribution Dates;
     
          (xvii)     seventeenth, to the Class I-B-4-L  Regular  Interests,
     the  Interest Distribution Amount for such Class of Regular  Interests
     for the current Distribution Date;
     
          (xviii)   eighteenth, to the Class I-B-4-L Regular Interests, the
     portion  of  the  Group  I Subordinate Principal  Distribution  Amount
     allocable  to  such  Class  of  Regular  Interests  pursuant  to   the
     definition  of  "Group  I Subordinate Principal Distribution  Amount",
     until the Class I-B-4-L Principal Balance has been reduced to zero;
     
          (xix)     nineteenth, to the Class I-B-5-L Regular Interests, the
     Interest  Distribution  Amount for such  Class  of  Regular  Interests
     remaining unpaid from previous Distribution Dates;
     
          (xx)  twentieth,  to  the  Class I-B-5-L Regular  Interests,  the
     Interest  Distribution Amount for such Class of Regular Interests  for
     the current Distribution Date;
     
          (xxi)      twenty-first, to the Class I-B-5-L Regular  Interests,
     the  portion of the Group I Subordinate Principal Distribution  Amount
     allocable  to  such  Class  of  Regular  Interests  pursuant  to   the
     definition  of  "Group  I Subordinate Principal Distribution  Amount",
     until the Class I-B-5-L Principal Balance has been reduced to zero;
<PAGE>



<PAGE> 71

     
          (xxii)     twenty-second, to the Class I-B-6-L Regular Interests,
     the  Interest Distribution Amount for such Class of Regular  Interests
     remaining unpaid from previous Distribution Dates;
     
          (xxiii)    twenty-third, to the Class I-B-6-L Regular  Interests,
     the  Interest Distribution Amount for such Class of Regular  Interests
     for the current Distribution Date;
     
          (xxiv)     twenty-fourth, to the Class I-B-6-L Regular Interests,
     the  portion of the Group I Subordinate Principal Distribution  Amount
     allocable  to  such  Class  of  Regular  Interests  pursuant  to   the
     definition  of  "Group  I Subordinate Principal Distribution  Amount",
     until the Class I-B-6-L Principal Balance has been reduced to zero;
     
          (xxv)      twenty-fifth,  to each Class of  Group  I-B-L  Regular
     Interests in the order of seniority, the remaining portion, if any, of
     the REMIC I Available Distribution Amount for the Group I Loans, up to
     the  amount  of unreimbursed Realized Losses previously  allocated  to
     such Class, if any, provided that any amounts distributed pursuant  to
     this paragraph (I)(a)(xxv) of this definition of "REMIC I Distribution
     Amount"  shall  not cause a further reduction in the  Class  Principal
     Balances of the Group I-B-L Regular Interests; and
     
          (xxvi)     twenty-sixth,  to  the  Class  R-1  Certificates,  the
     Residual   Distribution  Amount  for  the  Group  I  Loans  for   such
     Distribution Date;
     
     (b)   With respect to the Group II-L Regular Interests and the Class R-
1  Certificates  on  any Distribution Date prior to  the  Group  II  Credit
Support Depletion Date, to the extent of the REMIC I Available Distribution
Amount  for the Group II Loans remaining following prior distributions,  if
any, on such Distribution Date:

           (i)  first, to the Class II-P-L Regular Interests, 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
     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 II-A-1-L and Class  II-X-L  Regular
     Interests,  the  sum  of the Interest Distribution  Amounts  for  such
<PAGE>



<PAGE> 72

     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 II-A-1-L and Class II-X-L  Regular
     Interests,  the  sum  of the Interest Distribution  Amounts  for  such
     Classes  of Regular Interests for the current Distribution  Date,  pro
     rata according to their respective Interest Distribution Amounts;
     
          (iv) fourth, to the Group II-A-L Regular Interests, pro rata,  as
     principal, the Group II Senior Principal Distribution Amount;
     
           (v)  fifth, to the Class II-P-L Regular Interests, to the extent
     of  amounts  otherwise  available to  pay  the  Class  II-M  Principal
     Distribution  Amount (without regard to clause (B) of  the  definition
     thereof) on such Distribution Date, the amount payable to the Class II-
     P-L  Regular  Interests  on previous Distribution  Dates  pursuant  to
     clause  (I)(b)(vi) of this definition of "REMIC I Distribution Amount"
     and remaining unpaid from such previous Distribution Dates;

          (vi)  sixth, to the Class II-P-L Regular Interests, to the extent
     of  amounts  otherwise  available to  pay  the  Class  II-M  Principal
     Distribution  Amount (without regard to clause (B) of  the  definition
     thereof) on such Distribution Date, an amount equal to the Class  II-P
     Fraction  of any Realized Loss on a Class II-P Mortgage Loan allocated
     to the Class II-P-L Regular Interests (other than a Realized Loss that
     is  allocated  by  Pro  Rata  Allocation) provided  that  any  amounts
     distributed  in respect of losses pursuant to paragraph  (I)(b)(v)  or
     this  paragraph (I)(b)(vi) of this definition of "REMIC I Distribution
     Amount"  shall  not  cause a further reduction  in  the  Class  II-P-L
     Principal Balance;
     
          (vii)      seventh,  to the Class II-M-L Regular  Interests,  the
     Interest  Distribution  Amount for such  Class  of  Regular  Interests
     remaining unpaid from previous Distribution Dates;
     
          (viii)     eighth,  to  the Class II-M-L Regular  Interests,  the
     Interest  Distribution Amount for such Class of Regular Interests  for
     the current Distribution Date;
     
          (ix) ninth, to the Class II-M-L Regular Interests, the Class II-M
     Principal Distribution Amount;
     
          (x)   tenth, to the Class II-M-L Regular Interests, the remaining
     portion, if any, of the REMIC I Available Distribution Amount for Loan
     Group  II, up to the amount of unreimbursed Realized Losses previously
     allocated to such Class, if any, provided that any amounts distributed
     pursuant  to this paragraph (I)(b)(x) of this definition of  "REMIC  I
     Distribution Amount" shall not cause a further reduction in the  Class
     II-M-L Principal Balance; and
     
          (xi)  eleventh,  to  the  Class R-1  Certificates,  the  Residual
<PAGE>



<PAGE> 73

     Distribution Amount for Loan Group II for such Distribution Date;
     
     (c)    With respect to the Group III-L Regular Interests and the Class
R-1  Certificates  on any Distribution Date prior to the Group  III  Credit
Support Depletion Date, to the extent of the REMIC I Available Distribution
Amount for the Group III Loans remaining following prior distributions,  if
any, on such Distribution Date:

          (i)  first, to the Class III-P-L Regular Interests, the aggregate
     for all Class III-P Mortgage Loans of the product for each Class III-P
     Mortgage  Loan of the applicable Class III-P Fraction and the  sum  of
     (x)  scheduled payments of principal on such Class III-P Mortgage Loan
     due  on  or  before  the  related Due Date  in  respect  of  which  no
     distribution has been made on any previous Distribution Date and which
     were  received by the Determination Date, or which have been  advanced
     as  part  of  a  Monthly P&I Advance with respect to such Distribution
     Date, (y) the principal portion received in respect of such Class III-
     P  Mortgage  Loan  during the Prior Period of  (1)  Curtailments,  (2)
     Insurance  Proceeds, (3) the amount, if any, of the principal  portion
     of  the  Purchase Price paid pursuant to a Purchase Obligation or  any
     repurchase  of a Mortgage Loan permitted hereunder and (4) Liquidation
     Proceeds and (z) the principal portion of Payoffs received in  respect
     of such Class III-P Mortgage Loan during the Payoff Period;
     
          (ii)  second,  to  the Class III-A-1-L and Class III-X-L  Regular
     Interests,  the  sum  of the Interest Distribution  Amounts  for  such
     Classes   of   Regular  Interests  remaining  unpaid   from   previous
     Distribution Dates, pro rata according to their respective  shares  of
     such unpaid amounts;
     
          (iii)     third, to the Class III-A-1-L and Class III-X-L Regular
     Interests,  the  sum  of the Interest Distribution  Amounts  for  such
     Classes  of Regular Interests for the current Distribution  Date,  pro
     rata according to their respective Interest Distribution Amounts;
     
          (iv) fourth, to the Group III-A-L Regular Interests, pro rata, as
     principal, the Group III Senior Principal Distribution Amount;
     
          (v)  fifth, to the Class III-P-L Regular Interests, to the extent
     of  amounts  otherwise  available to pay  the  Class  III-M  Principal
     Distribution  Amount (without regard to clause (B) of  the  definition
     thereof)  on such Distribution Date, the amount payable to  the  Class
     III-P-L  Regular Interests on previous Distribution Dates pursuant  to
     clause  (I)(c)(vi) of this definition of "REMIC I Distribution Amount"
     and remaining unpaid from such previous Distribution Dates;

          (vi) sixth, to the Class III-P-L Regular Interests, to the extent
     of  amounts  otherwise  available to pay  the  Class  III-M  Principal
     Distribution  Amount (without regard to clause (B) of  the  definition
     thereof) on such Distribution Date, an amount equal to the Class III-P
     Fraction of any Realized Loss on a Class III-P Mortgage Loan allocated
     to  the  Class  III-P-L Regular Interests (other than a Realized  Loss
<PAGE>



<PAGE> 74

     that  is  allocated by Pro Rata Allocation) provided that any  amounts
     distributed  in respect of losses pursuant to paragraph  (I)(c)(v)  or
     this  paragraph (I)(c)(vi) of this definition of "REMIC I Distribution
     Amount"  shall  not  cause a further reduction in  the  Class  III-P-L
     Principal Balance;
     
          (vii)      seventh,  to the Class III-M-L Regular Interests,  the
     Interest  Distribution  Amount for such  Class  of  Regular  Interests
     remaining unpaid from previous Distribution Dates;
     
          (viii)     eighth,  to the Class III-M-L Regular  Interests,  the
     Interest  Distribution Amount for such Class of Regular Interests  for
     the current Distribution Date;
     
          (ix) ninth, to the Class III-M-L Regular Interests, the Class III-
     M Principal Distribution Amount;
     
          (x)  tenth, to the Class III-M-L Regular Interests, the remaining
     portion, if any, of the REMIC I Available Distribution Amount for Loan
     Group III, up to the amount of unreimbursed Realized Losses previously
     allocated to such Class, if any, provided that any amounts distributed
     pursuant  to this paragraph (I)(c)(x) of this definition of  "REMIC  I
     Distribution Amount" shall not cause a further reduction in the  Class
     III-M-L Principal Balance; and
     
          (xi)  eleventh,  to  the  Class R-1  Certificates,  the  Residual
     Distribution Amount for Loan Group III for such Distribution Date;
     
     (d)    With  respect  to  the  Group IV-L  Regular  Interests  on  any
Distribution Date prior to the Group IV Credit Support Depletion  Date,  to
the  extent of the REMIC I Available Distribution Amount for the  Group  IV
Loans remaining following prior distributions, if any, on such Distribution
Date:

           (i)  first, to the Class IV-P-L Regular Interests, the aggregate
     for  all Class IV-P Mortgage Loans of the product for each Class  IV-P
     Mortgage Loan of the applicable Class IV-P Fraction and the sum of (x)
     scheduled payments of principal on such Class IV-P Mortgage  Loan  due
     on  or before the related Due Date in respect of which no distribution
     has  been  made  on  any previous Distribution  Date  and  which  were
     received  by  the Determination Date, or which have been  advanced  as
     part  of a Monthly P&I Advance with respect to such Distribution Date,
     (y)  the  principal  portion received in respect of  such  Class  IV-P
     Mortgage  Loan  during  the  Prior Period  of  (1)  Curtailments,  (2)
     Insurance  Proceeds, (3) the amount, if any, of the principal  portion
     of  the  Purchase Price paid pursuant to a Purchase Obligation or  any
     repurchase  of a Mortgage Loan permitted hereunder and (4) Liquidation
     Proceeds and (z) the principal portion of Payoffs received in  respect
     of such Class IV-P Mortgage Loan during the Payoff Period;
     
          (ii)  second,  to  the  Class IV-A-1-L and Class  IV-X-L  Regular
     Interests,  the  sum  of the Interest Distribution  Amounts  for  such
<PAGE>



<PAGE> 75

     Classes   of   Regular  Interests  remaining  unpaid   from   previous
     Distribution Dates, pro rata according to their respective  shares  of
     such unpaid amounts;
     
          (iii)      third, to the Class IV-A-1-L and Class IV-X-L  Regular
     Interests,  the  sum  of the Interest Distribution  Amounts  for  such
     Classes  of Regular Interests for the current Distribution  Date,  pro
     rata according to their respective Interest Distribution Amounts;
     
          (iv)  fourth,  to  the  Class  IV-A-1-L  Regular  Interests,   as
     principal, the Group IV Senior Principal Distribution Amount;
     
           (v)  fifth, to the Class IV-P-L Regular Interests, to the extent
     of amounts otherwise available to pay the Group IV Mezzanine Principal
     Distribution  Amount (without regard to clause (B) of  the  definition
     thereof) on such Distribution Date, the amount payable to the Class IV-
     P-L  Regular  Interests  on previous Distribution  Dates  pursuant  to
     clause  (I)(d)(vi) of this definition of "REMIC I Distribution Amount"
     and remaining unpaid from such previous Distribution Dates;

          (vi)  sixth, to the Class IV-P-L Regular Interests, to the extent
     of amounts otherwise available to pay the Group IV Mezzanine Principal
     Distribution  Amount (without regard to clause (B) of  the  definition
     thereof) on such Distribution Date, an amount equal to the Class  IV-P
     Fraction  of any Realized Loss on a Class IV-P Mortgage Loan allocated
     to the Class IV-P-L Regular Interests (other than a Realized Loss that
     is  allocated  by  Pro  Rata  Allocation) provided  that  any  amounts
     distributed  in respect of losses pursuant to paragraph  (I)(d)(v)  or
     this  paragraph (I)(d)(vi) of this definition of "REMIC I Distribution
     Amount"  shall  not  cause a further reduction  in  the  Class  IV-P-L
     Principal Balance;
     
          (vii)      seventh,  to the Class IV-AM-L Regular Interests,  the
     Interest  Distribution  Amount for such  Class  of  Regular  Interests
     remaining unpaid from previous Distribution Dates;
     
          (viii)     eighth,  to the Class IV-AM-L Regular  Interests,  the
     Interest  Distribution Amount for such Class of Regular Interests  for
     the current Distribution Date;
     
          (ix)  ninth,  to the Class IV-AM-L Regular Interests,  their  pro
     rata share of the Group IV Mezzanine Principal Distribution Amount;
     
          (x)   tenth, to the Class IV-M-L Regular Interests, the  Interest
     Distribution  Amount  for  such Class of Regular  Interests  remaining
     unpaid from previous Distribution Dates;
     
          (xi)  eleventh,  to  the  Class  IV-M-L  Regular  Interests,  the
     Interest  Distribution Amount for such Class of Regular Interests  for
     the current Distribution Date;
     
          (xii)      twelfth, to the Class IV-M-L Regular Interests,  their
<PAGE>



<PAGE> 76

     pro  rata  share  of  the  Group IV Mezzanine  Principal  Distribution
     Amount;
     
          (xiii)     thirteenth,  sequentially, to the  Class  IV-AM-L  and
     Class  IV-M-L Regular Interests, in that order, the remaining portion,
     if  any,  of the REMIC I Available Distribution Amount for Loan  Group
     IV,  up  to  the  amount  of unreimbursed Realized  Losses  previously
     allocated to such Class, if any, provided that any amounts distributed
     pursuant to this paragraph (I)(d)(xiii) of this definition of "REMIC I
     Distribution Amount" shall not cause a further reduction in the  Class
     IV-AM-L or Class IV-M-L Principal Balance; and
     
          (xiv)     fourteenth, to the Class R-1 Certificates, the Residual
     Distribution Amount for Loan Group IV for such Distribution Date;
     
      (II)     For any Distribution Date on or after the Group I, Group II,
Group  III  or  Group IV Credit Support Depletion Date, as applicable,  the
REMIC  I  Available  Distribution  Amount  shall  be  distributed  to   the
outstanding  Classes  of  REMIC  I Regular  Interests  and  the  Class  R-1
Certificates in the following amounts and priority:

     (a)  With respect to the Group I-L Regular Interests and the Class R-1
Certificates,  on  each Distribution Date on or after the  Group  I  Credit
Support Depletion Date, to the extent of the REMIC I Available Distribution
Amount  for  the Group I Loans remaining following prior distributions,  if
any, on such Distribution Date:

          (i)   first,  to the Class I-P-L Regular Interests, 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 I Distribution Amount";
     
          (ii)  second,  to  the Group I-A-L, Class I-X-L and  Class  R-2-L
     Regular  Interests and the Class R-1 Certificates, the amount  payable
     to  each  such  Class of Regular Interests and Certificates  on  prior
     Distribution  Dates pursuant to clause (I)(a)(ii) or  (II)(a)(iii)  of
     this  definition  of  "REMIC  I Distribution  Amount",  and  remaining
     unpaid,  pro  rata according to such amount payable to the  extent  of
     amounts available;
     
          (iii)      third, to the Group I-A-L, Class I-X-L and Class R-2-L
     Regular  Interests  and the Class R-1 Certificates,  the  sum  of  the
     Interest  Distribution Amounts for such Classes of  Regular  Interests
     and Certificates for the current Distribution Date, pro rata according
     to their respective Interest Distribution Amounts;
     
          (iv) fourth, to the Group I-A-L and Class R-2-L Regular Interests
     and the Class R-1 Certificates, pro rata, the Group I Senior Principal
     Distribution Amount; and
     
          (v)    fifth,  to  the  Class  R-1  Certificates,  the   Residual
     Distribution Amount for the Group I Loans for such Distribution Date;
<PAGE>



<PAGE> 77

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

          (i)   first, to the Class II-P-L Regular Interests, 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 I Distribution Amount";
     
          (ii)  second,  to  the  Class II-A-1-L and Class  II-X-L  Regular
     Interests, the amount payable to each such Class of Regular  Interests
     on   prior  Distribution  Dates  pursuant  to  clause  (I)(b)(ii)   or
     (II)(b)(iii) of this definition of "REMIC I Distribution Amount",  and
     remaining unpaid, pro rata according to such amount;
     
          (iii)      third, to the Class II-A-1-L and Class II-X-L  Regular
     Interests, the sum of the Interest Distribution Amounts for each  such
     Class of Regular Interests for the current Distribution Date, pro rata
     according to their respective Interest Distribution Amounts;
     
          (iv) fourth, to the Group II-A-L Regular Interests, pro rata, the
     Group II Senior Principal Distribution Amount; and
     
          (v)    fifth,  to  the  Class  R-1  Certificates,  the   Residual
     Distribution Amount for the Group II Loans for such Distribution Date;
     
     (c)  With respect to the Group III-L Regular Interests and the Class R-
1  Certificates, on each Distribution Date on or after the Group III Credit
Support Depletion Date, to the extent of the REMIC I Available Distribution
Amount for the Group III Loans remaining following prior distributions,  if
any, on such Distribution Date:

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



<PAGE> 78

          (iv)  fourth, to the Group III-A-L Regular Interests,  pro  rata,
     the Group III Senior Principal Distribution Amount; and
     
          (v)    fifth,  to  the  Class  R-1  Certificates,  the   Residual
     Distribution  Amount  for the Group III Loans  for  such  Distribution
     Date.
     
     (d)  With respect to the Group IV-L Regular Interests and the Class R-
1  Certificates, on each Distribution Date on or after the Group IV  Credit
Support Depletion Date, to the extent of the REMIC I Available Distribution
Amount  for the Group IV Loans remaining following prior distributions,  if
any, on such Distribution Date:

          (i)   first, to the Class IV-P-L Regular Interests, principal  in
     the  amount that would otherwise be distributed to such Class on  such
     Distribution  Date pursuant to clause (I)(d)(i) of this definition  of
     "REMIC I Distribution Amount";
     
          (ii)  second,  to  the  Class IV-A-1-L and Class  IV-X-L  Regular
     Interests, the amount payable to each such Class of Regular  Interests
     on   prior  Distribution  Dates  pursuant  to  clause  (I)(d)(ii)   or
     (II)(d)(iii) of this definition of "REMIC I Distribution Amount",  and
     remaining  unpaid, pro rata according to such amount  payable  to  the
     extent of amounts available;
     
          (iii)      third, to the Class IV-A-1-L and Class IV-X-L  Regular
     Interests,  the Interest Distribution Amount for each  such  Class  of
     Regular  Interests  for  the  current  Distribution  Date,  pro   rata
     according to their respective Interest Distribution Amounts;
     
          (iv)  fourth, to the Class IV-A-1-L Regular Interests, the  Group
     IV Senior Principal Distribution Amount; and
     
          (v)    fifth,  to  the  Class  R-1  Certificates,  the   Residual
     Distribution Amount for the Group IV Loans for such Distribution Date.
     
     REMIC  I  Regular  Interest: The Classes of Regular Interests  in  the
REMIC  I  Trust Fund designated as "regular interests" in the table  titled
"REMIC I Trust Fund" in the Preliminary Statement hereto.

     REMIC I Trust Fund: All of the assets in the Trust Fund other than the
Class  I-A-18 Interest Supplement Account, the Bankruptcy and Extraordinary
Expense Reserve Fund and the Expense Account.

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

     REMIC  II Available Distribution Amount: With respect to the  Group  I
Certificates,  on any Distribution Date, the aggregate of all distributions
<PAGE>



<PAGE> 79

with  respect to the Group I-L Regular Interests. With respect to the Group
II   Certificates,  on  any  Distribution  Date,  the  aggregate   of   all
distributions  with  respect  to the Group  II-L  Regular  Interests.  With
respect  to  the  Group  III Certificates, on any  Distribution  Date,  the
aggregate  of  all  distributions with respect to the Group  III-L  Regular
Interests.  With respect to the Group IV Certificates, on any  Distribution
Date,  the  aggregate of all distributions with respect to the  Group  IV-L
Regular Interests.

     REMIC  II  Distribution Amount:   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, to  the
extent  of  the  REMIC II Available Distribution Amount  for  the  Group  I
Certificates:

          (i)   to  the  Class R-2 Certificates and each Class of  Group  I
     Certificates  other than the Class I-A-12, Class I-A-13, Class  I-A-20
     and   Class  I-A-24  Certificates,  the  amounts  distributed  to  its
     Corresponding Class on such Distribution Date;
     
          (ii) (A) to the Class I-A-20 Certificates, the amount distributed
     as   principal  to  the  Class  I-A-20-L  Regular  Interests  on  such
     Distribution  Date  and  (B)  to the Class  I-A-20  and  Class  I-A-24
     Certificates, the amount distributed as interest to the Class I-A-20-L
     Regular  Interests on such Distribution Date concurrently as  follows:
     (I)  to  the Class I-A-20 Certificates, an amount equal to the product
     of 1/12 of the Class I-A-20 Certificate Interest Rate and the Class I-
     A-20 Principal Balance (before allocating Realized Losses of principal
     and giving effect to distributions of principal, in each case, on such
     Distribution  Date)  and  (II) to the Class  I-A-24  Certificates,  an
     amount  equal  to the product of 1/12 of the Class I-A-24  Certificate
     Interest Rate and the Class I-A-24 Notional Amount;
     
          (iii)      (A) to the Class I-A-12 and Class I-A-13 Certificates,
     the  amount  distributed as principal their Corresponding  Classes  on
     such  Distribution Date and (B) to the Class I-A-12 and  Class  I-A-13
     Certificates, the amount distributed as interest to the Class I-A-13-L
     Regular  Interests on such Distribution Date concurrently as  follows:
     (I)  to  the Class I-A-12 Certificates, an amount equal to the product
     of 1/12 of the Class I-A-12 Certificate Interest Rate and the Class I-
     A-12 Principal Balance (before allocating Realized Losses of principal
     and giving effect to distributions of principal, in each case, on such
     Distribution  Date)  and  (II) to the Class  I-A-13  Certificates,  an
     amount  equal  to the product of 1/12 of the Class I-A-13  Certificate
     Interest   Rate  and  the  Class  I-A-13  Principal  Balance   (before
     allocating  Realized  Losses  of  principal  and  giving   effect   to
     distributions of principal, in each case, on such Distribution  Date);
     and
     
          (iv)  to  the  Class  R-2 Certificates, the  applicable  Residual
<PAGE>



<PAGE> 80

     Distribution Amount, if any.
     
     (b)    With respect to the Group II and Class R-2 Certificates, to the
extent  of  the  REMIC II Available Distribution Amount for  the  Group  II
Certificates:

          (i)   to  each  Class  of  Group  II  Certificates,  the  amounts
     distributed to its Corresponding Class on such Distribution Date; and
     
          (ii)  to  the  Class  R-2 Certificates, the  applicable  Residual
     Distribution Amount, if any.
     
     (c)   With respect to the Group III and Class R-2 Certificates, to the
extent  of  the  REMIC II Available Distribution Amount for the  Group  III
Certificates:

          (i)   to  each  Class  of  Group III  Certificates,  the  amounts
     distributed to its Corresponding Class on such Distribution Date; and
     
          (ii)  to  the  Class  R-2 Certificates, the  applicable  Residual
     Distribution Amount, if any.
     
     (d)    With respect to the Group IV and Class R-2 Certificates, to the
extent  of  the  REMIC II Available Distribution Amount for  the  Group  IV
Certificates:

          (i)   to  each  Class  of  Group  IV  Certificates,  the  amounts
     distributed to its Corresponding Class on such Distribution Date; and
     
          (ii)  to  the  Class  R-2 Certificates, the  applicable  Residual
     Distribution Amount, if any.
     
     In  each case where a distribution is required to be made concurrently
to  two  or  more  Classes of Certificates pursuant to this  definition  of
"REMIC  II  Distribution Amount", if the portion of the REMIC II  Available
Distribution Amount from which such deemed distribution is required  to  be
made  is insufficient to make such distribution in full to such Classes  of
Certificates, such distribution shall be allocated between such Classes  of
Certificates pro rata according to the respective amounts to which they are
otherwise entitled from such distribution.

     REMIC  II  Regular Interest: The Classes of Regular Interests  in  the
REMIC  II Trust Fund designated as "regular interests" in the table  titled
"REMIC  II  Trust Fund" in the Preliminary Statement hereto, including  the
Class  I-A-12-IO  REMIC II Regular Interest, the Class I-A-12-PO  REMIC  II
Regular Interest and the Class I-A-18 REMIC II Regular Interest.

     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 Class  R-2
Certificates issued hereunder.
<PAGE>



<PAGE> 81


     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, any portion of  the  REMIC  I  Available
Distribution  Amount  remaining after all  distributions  to  the  REMIC  I
Regular  Interests  and  the  Class R-1 Certificates  pursuant  to  clauses
(I)(a)(i)  through  (I)(a)(xxv),  (I)(b)(i)  through  (I)(b)(x),  (I)(c)(i)
through  (I)(c)(x),  (I)(d)(i)  through  (I)(d)(xiii),  (II)(a)(i)  through
(II)(a)(iv), (II)(b)(i) through (II)(b)(iv), (II)(c)(i) through (II)(c)(iv)
or  (II)(d)(i)  through (II)(d)(iv), as applicable, of  the  definition  of
"REMIC   I  Distribution  Amount"  and  with  respect  to  the  Class   R-2
Certificates,  any  portion of the REMIC II Available  Distribution  Amount
remaining  after all distributions to the Certificates pursuant to  clauses
(a)(i)  through (a)(iii), (b)(i), (c)(i) or (d)(i), as applicable,  of  the
definition  of  "REMIC  II Distribution Amount". Upon  termination  of  the
obligations created by this Agreement and the REMIC I Trust Fund and  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.

     Rounding  Amount:  With respect to the Class I-A-23 Rounding  Account,
the  amount of funds, if any, needed to be withdrawn from such account  and
used to round the amount of any distributions in reduction of the Class I-A-
23  Principal  Balance on any Distribution Date upward to the  next  higher
integral multiple of $1,000.

     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.
<PAGE>



<PAGE> 82

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 Senior, Group II Senior,  Group  III
Senior and Group IV Senior Certificates and the Residual Certificates.

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

     Servicing  Fee: For each Mortgage Loan, the fee paid to  the  Servicer
thereof to perform primary servicing functions for the Master Servicer with
respect  to such Mortgage Loan, equal to the per annum rate set  forth  for
each  Mortgage  Loan  in  the  Mortgage Loan Schedule  on  the  outstanding
Principal Balance of such Mortgage Loan.

     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  Insurance Policy <*> : The special  hazard  insurance
policy, a form of which is attached as Exhibit P to this Agreement, or  any
replacement  insurance policy obtained by the Master Servicer  pursuant  to
Section  3.17,  in  the  total initial amount of $7,920,443.   The  initial
Special Hazard Insurance Policy shall be issued by Travelers.

     Special  Hazard  Insurance Premium Sub-Account <*> : An administrative
subaccount  established and maintained by the Trustee  within  the  Expense
Account for the payment of the Premiums with respect to the Special  Hazard
Insurance Policy.

     Special  Hazard Insurer <*> : Initially, Travelers, or  any  successor
thereto  or  the  named insurer in any replacement policy obtained  by  the
Master Servicer pursuant to Section 3.17.

     Special  Hazard Loss: With respect to any Group I Loan, 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,
<PAGE>



<PAGE> 83

hail, explosion, riot, riot attending a strike, civil commotion, vandalism,
aircraft, vehicles, smoke, sprinkler leakage, except to the extent of  that
portion of the loss which was uninsured because of the application of a co-
insurance clause of any insurance policy covering these perils; (ii) normal
wear   and   tear,  gradual  deterioration,  inherent  vice  or  inadequate
maintenance  of  all  or  part  thereof; (iii)  errors  in  design,  faulty
workmanship  or materials, unless the collapse of the property  or  a  part
thereof ensues and then only for the ensuing loss; (iv) nuclear reaction or
nuclear  radiation or radioactive contamination, all whether controlled  or
uncontrolled  and  whether such loss be direct or  indirect,  proximate  or
remote or be in whole or in part caused by, contributed to or aggravated by
a  peril covered by this definition of Special Hazard Loss; (v) hostile  or
warlike  action  in  time of peace or war, including action  in  hindering,
combating or defending against an actual, impending or expected attack  (a)
by  any  government  of sovereign power (de jure or de  facto),  or  by  an
authority  maintaining  or using military, naval  or  air  forces,  (b)  by
military,  naval or air forces, or (c) by an agent of any such  government,
power, authority or forces; (vi) any weapon of war employing atomic fission
or  radioactive force whether in time of peace or war; (vii)  insurrection,
rebellion,  revolution,  civil  war,  usurped  power  or  action  taken  by
governmental  authority in hindering, combating or defending  against  such
occurrence;  or (viii) seizure or destruction under quarantine  or  customs
regulations,  or  confiscation  by  order  of  any  government  or   public
authority,  and with respect to any Group II, Group III or Group  IV  Loan,
any loss covered by the Special Hazard Insurance Policy (without regard  to
the limitation on aggregate claims thereunder).

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

          Distribution  Date  Occurring   Step Down Percentage
          In                                        
          
          November 1998 through October            0%
          2003
          November 2003 through October            30%
          2004
          November 2004 through October            40%
          2005
          November 2005 through October            60%
          2006
          November 2006 through October            80%
          2007
          November 2007 and thereafter            100%
                                                    
     
     
     Stripped Interest Rate:  For each Group I Loan, the excess, if any, of
the Pass-Through Rate for such Mortgage Loan over 6.500%. For each Group II
Loan  and Group III Loan, the excess, if any, of the Pass-Through Rate  for
such  Mortgage Loan over 6.4809%.  For each Group IV Loan, the  excess,  if
any, of the Pass-Through Rate for such Mortgage Loan over 6.250%.
<PAGE>



<PAGE> 84


     Subgroup: Subgroup II-1, Subgroup II-2 and Subgroup II-3.

     Subgroup II-1 Loan: Any Group II Loan which is designated as  such  on
the Mortgage Loan Schedule.

     Subgroup II-2 Loan: Any Group II Loan which is designated as  such  on
the Mortgage Loan Schedule.

     Subgroup II-3 Loan: Any Group II Loan which is designated as  such  on
the Mortgage Loan Schedule.

     Subordinate  Certificates:  The Group I-B, Class  IV-AM  and  Class  M
Certificates.

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

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

     Tax  Matters  Person:  A  Holder of the Class  R-1  Certificate,  with
respect  to REMIC I and a Holder of the Class R-2 Certificate, with respect
to  REMIC  II,  in  each  case holding a Certificate having  an  Authorized
Denomination 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. If the Tax  Matters
Person  for  REMIC  I or REMIC II becomes a Disqualified Organization,  the
last  preceding Holder of such Authorized Denomination of the Class R-1  or
Class   R-2   Certificate,  as  applicable,  that  is  not  a  Disqualified
Organization shall be Tax Matters Person for such trust pursuant to Section
5.01(c).  If any Person is appointed as tax matters person by the  Internal
Revenue  Service  pursuant to the Code, such Person shall  be  Tax  Matters
Person.

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

<PAGE>



<PAGE> 85

     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.

     Travelers: Travelers Casualty and Surety Company.

     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 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 an initial deposit therein on the Closing Date  by  the
Company  in  the  amount of $16,029.12 for the payment  of  interest  on  2
Mortgage  Loans  which do not begin accruing interest until December  1998,
which  initial  deposit  shall be irrevocable) and the  Investment  Account
(except amounts representing the Master Servicing Fee or the Servicing Fee)
and in the Expense Account, the Class I-A-23 Rounding Account and the Class
I-A-18 Interest Supplement Account; (iii) such assets as from time to  time
may  be  held  by  Servicers in a Custodial Account for  P&I  or  Custodial
Account  for  Reserves  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) the  Mortgage
Pool  Insurance  Policy (including the Fraud Waiver  and  the  Ninety-Seven
Percent  Loan-to-Value Program Endorsement), the Special  Hazard  Insurance
Policy,  the Bankruptcy and Extraordinary Expense Reserve Fund and  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
<PAGE>



<PAGE> 86

with respect to such Payoff.

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

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

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

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

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

     Underwriting  Standards: The underwriting standards  of  CTX  Mortgage
Company,  HomeSide Lending, Inc., Prism Mortgage Company, Old Kent Mortgage
Company,  Washington Mutual Savings Bank, First Republic  Savings  Bank  of
Nevada,   PHH  Mortgage  Services  Corporation,  Commerce  Security   Bank,
Headlands   Mortgage  Company,  Temple-Inland  Mortgage  Corporation,   PNC
Mortgage  Securities Corp., Crestar Mortgage Corporation, Western Financial
Savings Bank, FSB, FT Mortgage Companies, SunTrust Mortgage, Inc., Flagstar
Bank, FSB, Chase Manhattan Mortgage Corporation, Imperial Home Loans, Inc.,
Provident Funding Associates, L.P., Indymac, Inc. and Bank United, FSB.

     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.
<PAGE>



<PAGE> 87


     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.

                                ARTICLE II
                                     
 Conveyance of the Trust Funds; REMIC Election and Designations; Original
                         Issuance of Certificates
                                     
     Section  2.01.   Conveyance  of the Trust  Fund;  REMIC  Election  and
Designations.   The  Trust of which the Trustee is the  trustee  is  hereby
created  under  the laws of the State of New York for the  benefit  of  the
Holders  of  the REMIC I Regular Interests and the Class R-1  Certificates.
The  purpose  of  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.  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  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 and the owners of the  Bankruptcy
and  Extraordinary  Expense Reserve Fund and the Expense  Account,  without
recourse,  all the Company's right, title and interest in and to the  Trust
Fund, 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 Mortgage Loans at any time, and all Principal  Prepayments
received by the Company after the Cut-Off Date with respect to the Mortgage
Loans (such transfer and assignment by the Company to be referred to herein
as  the  "Conveyance"). 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 Trust Fund to the Trustee by the Company
<PAGE>



<PAGE> 88

as  provided in this Section 2.01 be, and be construed as, an absolute sale
of  the  Trust Fund. It is, further, not the intention of the parties  that
such Conveyance be deemed a pledge of the 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 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  Trust
Fund, 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  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  Expense  Account, the Class I-A-23 Rounding Account, the Class  I-A-18
Interest  Supplement Account and 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)  the
Mortgage Pool Insurance Policy (including the Fraud Waiver and the  Ninety-
Seven  Percent  Loan-to-Value  Program  Endorsement),  the  Special  Hazard
Insurance Policy, the Bankruptcy and Extraordinary Expense Reserve Fund and
amounts  paid or payable by the insurer under any FHA insurance  policy  or
any  Primary Insurance Policy and proceeds of any VA guaranty and any other
insurance policy related to any Mortgage Loan or the  Mortgage Pool;

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

     (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, Cooperative Leases and such  other  goods,
<PAGE>



<PAGE> 89

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 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 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  first  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 Mortgage Loans, which shall on  original  issuance
thereof and at all times be registered in the name of the Trustee.

     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,  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."  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  cannot  be  delivered  by the Company to  the  Trustee  prior  to  or
concurrently with the execution and delivery hereof (due to a delay on  the
part  of the recording office), the Company may, in lieu of delivering such
<PAGE>



<PAGE> 90

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

     In instances where, due to a delay on the part of the title insurer, a
copy of the title insurance policy for a particular Mortgage Loan cannot be
delivered  to  the Trustee prior to or concurrently with the execution  and
delivery  hereof, 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 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.

<PAGE>



<PAGE> 91

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

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

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

     The  parties intend that the affairs of the REMIC I Trust Fund  formed
hereunder shall constitute, and that the affairs of the REMIC I Trust  Fund
shall  be conducted so as to qualify the REMIC I Trust Fund as a REMIC.  In
furtherance  of  such intention, the Company covenants and agrees  that  it
shall  act  as agent for the Tax Matters Person (and the Company is  hereby
appointed  to  act as agent for such Tax Matters Person) on behalf  of  the
REMIC  I  Trust  Fund and that in such capacity it shall: (a)  prepare  and
file,  or  cause  to be prepared and filed, a federal tax  return  using  a
calendar year as the taxable year and using an accrual method of accounting
for the REMIC I Trust Fund when and as required by the REMIC Provisions and
other  applicable federal income tax laws; (b) make an election, on  behalf
of  the  trust, for the REMIC I Trust Fund to be treated as a REMIC on  the
federal tax return of the REMIC I Trust Fund for its first taxable year, in
accordance with the REMIC Provisions; (c) prepare and forward, or cause  to
be  prepared and forwarded, to the Holders of the REMIC I Regular Interests
and the Class R-1 Certificates and the Trustee, all information reports  as
and  when  required  to be provided to them in accordance  with  the  REMIC
Provisions,   and  make  available  the  information  necessary   for   the
application of Section 860E(e) of the Code; (d) conduct the affairs of  the
REMIC  I  Trust  Fund at all times that any REMIC I Regular  Interests  are
outstanding  so as to maintain the status of the REMIC I Trust  Fund  as  a
REMIC  under the REMIC Provisions; (e) not knowingly or intentionally  take
any  action or omit to take any action that would cause the termination  of
the  REMIC status of the REMIC I Trust Fund; and (f) pay the amount of  any
federal  prohibited transaction penalty taxes imposed on the REMIC I  Trust
Fund  when  and  as the same shall be due and payable (but such  obligation
shall  not  prevent  the  Company  or any  other  appropriate  person  from
contesting  any such tax in appropriate proceedings and shall  not  prevent
the  Company  from  withholding payment of such tax, if permitted  by  law,
pending the outcome of such proceedings); provided, that the Company  shall
be  entitled  to  be  indemnified by the REMIC I Trust Fund  for  any  such
prohibited  transaction penalty taxes if the Company's failure to  exercise
reasonable  care  was  not  the primary cause of  the  imposition  of  such
prohibited transaction penalty taxes.

<PAGE>



<PAGE> 92

     The Trustee and the Master Servicer shall promptly provide the Company
with such information 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
repurchase  such  Mortgage Loan within 90 days of  such  date,  the  Master
Servicer,  on behalf of the Trustee, shall within 90 days of the date  such
defect  is  discovered sell such Mortgage Loan at such price as the  Master
Servicer  in its sole discretion, determines to be the greatest price  that
will result in the purchase thereof within 90 days of such date, unless the
Master Servicer delivers to the Trustee an Opinion of Counsel to the effect
that  continuing to hold such Mortgage Loan will not adversely  affect  the
status  of  the electing portion of the REMIC I Trust Fund as a  REMIC  for
federal income tax purposes.

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

     Section 2.02.  Acceptance by Trustee. The Trustee acknowledges receipt
(or  with  respect  to any Mortgage Loan subject to a Custodial  Agreement,
receipt by the Custodian thereunder) of the documents (or certified  copies
thereof  as  specified in Section 2.01) referred to in Section 2.01  above,
but  without  having  made the review required to be made  within  45  days
pursuant to this Section 2.02, and declares that as of the Closing Date  it
holds  and will hold such documents and the other documents constituting  a
part  of the Mortgage Files delivered to it, and the Trust Fund, as Trustee
in  trust, upon the trusts herein set forth, for the use and benefit of the
Holders  from time to time of the REMIC I Regular Interests and  Class  R-1
Certificates.  The Trustee agrees, for the benefit of the  Holders  of  the
REMIC  I  Regular Interests and Class R-1 Certificates, to review or  cause
the Custodian to review each Mortgage File within 45 days after the Closing
Date  and  deliver to the Company a certification in the form  attached  as
Exhibit M hereto, to the effect that 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 third
paragraph  of 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
<PAGE>



<PAGE> 93

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)
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
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, 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 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 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.

     The  Purchase  Price  for  each 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
<PAGE>



<PAGE> 94

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 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
Mortgage  Loans  provided for in Section 2.01 herein,  the  Company  hereby
represents  and warrants to the Trustee that as of the Cut-Off Date  unless
otherwise indicated:

          (i)   The information set forth in the Mortgage Loan Schedule was
     true  and  correct  in  all material respects at  the  date  or  dates
     respecting which such information is furnished;
     
          (ii) As of the Closing Date, each Mortgage relating to a Mortgage
     Loan  that  is  not  a  Cooperative Loan is a  valid  and  enforceable
     (subject to Section 2.03(xvi)) first lien on an unencumbered estate in
     fee  simple  or  leasehold  estate in the related  Mortgaged  Property
     subject  only to (a) liens for current real property taxes and special
     assessments;  (b)  covenants, conditions and restrictions,  rights  of
     way,  easements and other matters of public record as of the  date  of
     recording  such  Mortgage, such exceptions appearing of  record  being
     acceptable  to mortgage lending institutions 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)     As of the Closing Date, the Company had good title  to,
     and  was the sole owner of, each Mortgage Loan free and clear  of  any
     encumbrance or lien, and immediately upon the transfer and  assignment
     herein contemplated, the Trustee shall have good title to, and will be
     the  sole  legal owner of, each Mortgage Loan, 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
<PAGE>



<PAGE> 95

     delinquent taxes outstanding against any Mortgaged Property;
     
          (vi)  As  of  the  Closing Date, there is no offset,  defense  or
     counterclaim  to  any Mortgage Note, including the obligation  of  the
     Mortgagor  to  pay the unpaid principal or interest on  such  Mortgage
     Note  except  to the extent that the Buydown Agreement for  a  Buydown
     Loan forgives certain indebtedness of a Mortgagor;
     
          (vii)     As of the Closing Date, each Mortgaged Property is free
     of damage and in good repair, ordinary wear and tear excepted;
     
          (viii)     Each  Mortgage Loan at the time it was  made  complied
     with  all  applicable  state  and  federal  laws,  including,  without
     limitation, usury, equal credit opportunity, disclosure and  recording
     laws;
     
          (ix)  Each Mortgage Loan was originated by a savings association,
     savings  bank, credit union, insurance company, or similar institution
     which is supervised and examined by a federal or state authority or by
     a mortgagee approved by the FHA and will be serviced by an institution
     which  meets the servicer eligibility requirements established by  the
     Company;
     
          (x)   As of the Closing Date, each Mortgage Loan which is  not  a
     Cooperative Loan is covered by an ALTA form or CLTA form of  mortgagee
     title insurance policy or other form of policy of insurance which,  as
     of  the origination date of such Mortgage Loan, was acceptable to FNMA
     or  FHLMC,  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 FNMA or FHLMC 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) Not less than approximately 97.8% (by Principal Balance)  of
     the  Group  I  Loans, not less than approximately 58.9% (by  Principal
     Balance) of the Group II Loans, not less than approximately 80.7%  (by
     Principal  Balance)  of  the  Group  III  Loans  and  not  less   than
     approximately 88.4% (by Principal Balance) of the Group IV Loans  with
     Loan-to-Value  Ratios as of the Cut-Off Date in  excess  of  80%  were
     covered by a Primary Insurance Policy or an FHA insurance policy or  a
     VA  guaranty, and such policy or guaranty is valid and remains in full
     force and effect;
<PAGE>



<PAGE> 96

     
          (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 FNMA/FHLMC
     mortgage  instruments in effect at the time of origination,  or  other
     instruments approved by the Company;
     
          (xv)  As  of  the  Closing Date and other than  with  respect  to
     Cooperative  Loans, 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 FNMA or FHLMC requirements,  are
     located  in  a condominium or planned unit development projects  which
     have  received FNMA or FHLMC approval, or are approvable  by  FNMA  or
     FHLMC or have otherwise been approved by the Company;
     
          (xviii)    One  of the Group I Loans and none of  the  Group  II,
     Group III and Group IV Loans are Buydown Loans;
     
          (xix)      Based  solely  on representations  of  the  Mortgagors
     obtained   at   the   origination  of  the  related  Mortgage   Loans,
     approximately 97.88% (by Principal Balance) of the Group I Loans  will
     be  secured  by  owner  occupied Mortgaged Properties  which  are  the
     primary residences of the related Mortgagors, approximately 1.69%  (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 0.43% (by Principal Balance) of  the
     Group  I  Loans  will  be secured by Mortgaged Properties  which  were
     investor  properties  of the related Mortgagors; approximately  72.62%
     (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 2.87% (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    24.51% (by Principal Balance) of the Group  II  Loans
<PAGE>



<PAGE> 97

     will be secured by Mortgaged Properties which were investor properties
     of the related Mortgagors; approximately 74.59% (by Principal Balance)
     of  the  Group  III Loans will be secured by owner occupied  Mortgaged
     Properties which are the primary residences of the related Mortgagors,
     approximately 2.70% (by Principal Balance) of the Group III Loans will
     be secured by owner occupied Mortgaged Properties which were second or
     vacation  homes  of  the  Mortgagors  and  approximately  22.71%   (by
     Principal Balance) of the Group III Loans will be secured by Mortgaged
     Properties  which were investor properties of the related  Mortgagors;
     approximately 87.85% (by Principal Balance) of the Group IV Loans will
     be  secured  by  owner  occupied Mortgaged Properties  which  are  the
     primary residences of the related Mortgagors, approximately 2.75%  (by
     Principal  Balance)  of the Group IV Loans will be  secured  by  owner
     occupied  Mortgaged Properties which were second or vacation homes  of
     the  Mortgagors and approximately 9.40% (by Principal Balance) of  the
     Group  IV  Loans  will be secured by Mortgaged Properties  which  were
     investor  properties of the related Mortgagors; one of  the  Group  IV
     Loans will be secured by interests in Cooperative Apartments and  none
     of  the  Group  I,  Group II and Group III 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
     FNMA or FHLMC;
     
          (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  90.09%  (by  Principal
     Balance)  of the Group I Loans had a current Loan-to-Value Ratio  less
     than  or  equal to 80%, approximately 9.91% (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 no Group I Loan had a current Loan-
<PAGE>



<PAGE> 98

     to-Value  Ratio greater than 95%; approximately 77.93%  (by  Principal
     Balance) of the Group II Loans had a current Loan-to-Value Ratio  less
     than  or equal to 80%, approximately 21.93% (by Principal Balance)  of
     the  Group II Loans had a current Loan-to-Value Ratio greater than 80%
     but  less  than or equal to 95% and approximately 0.14% (by  Principal
     Balance)  of  the  Group  II Loans had a current  Loan-to-Value  Ratio
     greater than 95%; approximately 85.05% (by Principal Balance)  of  the
     Group  III Loans had a current Loan-to-Value Ratio less than or  equal
     to  80%, approximately 14.95% (by Principal Balance) of the Group  III
     Loans had a current Loan-to-Value Ratio greater than 80% but less than
     or  equal  to  95%  and no Group III Loan had a current  Loan-to-Value
     Ratio  greater  than  95%;  and  approximately  94.48%  (by  Principal
     Balance) of the Group IV Loans had a current Loan-to-Value Ratio  less
     than  or  equal to 80%, approximately 5.52% (by Principal Balance)  of
     the  Group IV Loans had a current Loan-to-Value Ratio greater than 80%
     but less than or equal to 95% and no Group IV Loan had a current Loan-
     to-Value Ratio greater than 95%;
     
          (xxvi)     Approximately  59.07% (by Principal  Balance)  of  the
     Group  I  Loans,  approximately 47.22% (by Principal Balance)  of  the
     Group  II  Loans, approximately 50.24% (by Principal Balance)  of  the
     Group III Loans and approximately 61.25% (by Principal Balance) of the
     Group IV Loans were originated for the purpose of refinancing existing
     mortgage  debt,  including  cash-out refinancings;  and  approximately
     40.93%  (by  Principal  Balance) of the Group I  Loans,  approximately
     52.78%  (by  Principal  Balance) of the Group II Loans,  approximately
     49.76% (by Principal Balance) of the Group III Loans and approximately
     38.75%  (by  Principal Balance) of the Group IV Loans were  originated
     for the purpose of purchasing the Mortgaged Property;
     
          (xxvii)   Not less than approximately 88.50%, 32.74%, 26.24%  and
     36.53%  (by Principal Balance) of the Group I Loans, Group  II  Loans,
     Group  III  Loans  and Group IV Loans, respectively,  were  originated
     under full documentation programs;
     
          (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);
     
          (xxix)     With respect to each Cooperative Loan, the Cooperative
     Stock that is pledged as security for the Mortgage Loan is held  by  a
     person as a tenant-stockholder (as defined in Section 216 of the Code)
     in a cooperative housing corporation (as defined in Section 216 of the
     Code); and
     
          (xxx)     Each Cooperative Loan is secured by a valid, subsisting
     and  enforceable  (except as such enforcement may be limited  by  laws
     affecting   the   enforcement  of  creditors'  rights  generally   and
     principles  of equity) perfected first lien and security  interest  in
     the  related  Cooperative Stock securing the  related  Mortgage  Note,
     subject  only  to (a) liens of the Cooperative for unpaid  assessments
     representing  the  Mortgagor's pro rata  share  of  the  Cooperative's
<PAGE>



<PAGE> 99

     payments  for  its blanket mortgage, current and future real  property
     taxes,  insurance premiums, maintenance fees and other assessments  to
     which  like  collateral is commonly subject, and (b) other matters  to
     which  like  collateral is commonly subject which  do  not  materially
     interfere with the benefits of the security intended to be provided by
     the Security Agreement.
     
     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  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 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
repurchase of any affected Mortgage Loan or Mortgage Loans or any  property
acquired  in  respect  thereof as to which a breach  has  occurred  and  is
continuing  shall  constitute  the  sole  remedy  respecting  such   breach
available to the Holders of the REMIC I Regular Interests and the Class R-1
Certificateholders or the Trustee on behalf of the Holders of the  REMIC  I
Regular Interests and the Class R-1 Certificateholders.

     Section   2.04.    Acknowledgment   of   Transfer   of   Trust   Fund;
Authentication of the 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, shall cause  to  be
authenticated and delivered to or upon 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 Certificates (other than the Class R-1 Certificates).
<PAGE>



<PAGE> 100

The  purpose of REMIC II is to hold the REMIC II Trust Fund and provide for
the  issuance, execution and delivery of the Certificates (other  than  the
Class R-1 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 agree to 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 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
<PAGE>



<PAGE> 101

     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  Expense  Account,  the  Class  I-A-18
     Interest Supplement Account, the Class I-A-23 Rounding Account and 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); (iii) the Mortgage Pool Insurance
     Policy (including the Fraud Waiver and the Ninety-Seven Percent  Loan-
     to-Value  Program  Endorsement), the Special Hazard Insurance  Policy,
     the Bankruptcy and Extraordinary Expense Reserve Fund and amounts paid
     or  payable  by  the  insurer under any FHA insurance  policy  or  any
     Primary Insurance Policy and proceeds of any VA guaranty and any other
     insurance  policy related to any Mortgage Loan or the  Mortgage  Pool;
     (iv)  all  property  or  rights arising  from  or  by  virtue  of  the
     disposition of, or collections with respect to, or insurance  proceeds
     payable  with respect to, or claims against other persons with respect
     to,  all  or  any part of the collateral described in (i)-(iii)  above
     (including  any  accrued  discount  realized  on  liquidation  of  any
     investment  purchased at a discount), and (v) all  cash  and  non-cash
     proceeds of the collateral described in (i)-(iv) above;
     
          (II)   All   accounts,   general  intangibles,   chattel   paper,
     instruments,  documents,  money,  deposit  accounts,  certificates  of
     deposit,  goods,  letters  of credit, advices  of  credit,  investment
     property and other rights arising from or by virtue of the disposition
     of, or collections with respect to, or insurance proceeds payable with
     respect  to, or claims against other persons with respect to,  all  or
     any  part  of  the  collateral described in (I) above  (including  any
     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
<PAGE>



<PAGE> 102

confirmations  from, securities intermediaries, bailees or  agents  of,  or
persons  holding  for,  the  Trustee, as  applicable  for  the  purpose  of
perfecting such security interest under applicable law.

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

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

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

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

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

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



<PAGE> 103

REMIC  provisions;  (c) prepare and forward, or cause to  be  prepared  and
forwarded,  to  the Holders of the Certificates (other than the  Class  R-1
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 Certificates  (other
than  the  Class  R-1 Certificates) are outstanding so as to  maintain  the
status  of  the REMIC II Trust Fund as a REMIC under the REMIC  provisions;
(e)  not  knowingly or intentionally take any action or omit  to  take  any
action that would cause the termination of the REMIC status of the REMIC II
Trust  Fund;  and (f) pay the amount of any federal prohibited  transaction
penalty taxes imposed on the REMIC II Trust Fund when and as the same shall
be  due  and payable (but such obligation shall not prevent the Company  or
any  other  appropriate person from contesting any such tax in  appropriate
proceedings and shall not prevent the Company from withholding  payment  of
such  tax,  if  permitted by law, pending the outcome of such proceedings);
provided,  that  the Company shall be entitled to be indemnified  from  the
REMIC  II  Trust Fund for any such prohibited transaction penalty taxes  if
the Company's failure to exercise reasonable care was not the primary cause
of the imposition of such prohibited transaction penalty taxes.

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

     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
Holders  of  the Certificates (other than the Class R-1 Certificates).   In
connection therewith, as of the Closing Date, the Trustee shall cause to be
authenticated  and  delivered  to or upon 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 ownership interest in 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
<PAGE>



<PAGE> 104

the  same  care, skill, prudence and diligence with which, it services  and
administers  similar mortgage loans for other portfolios,  and  shall  have
full  power and authority to do or cause to be done any and all  things  in
connection  with  such  servicing  and administration  which  it  may  deem
necessary  or  desirable,  including, without  limitation,  the  power  and
authority  to  bring actions and defend the Trust Fund  on  behalf  of  the
Trustee  in  order to enforce the terms of the Mortgage Notes.  The  Master
Servicer  may perform its master servicing responsibilities through  agents
or  independent contractors, but shall not thereby be released from any  of
its  responsibilities  hereunder and the Master Servicer  shall  diligently
pursue all of its rights against such agents or independent contractors.

     The  Master Servicer shall make reasonable efforts to collect or cause
to  be collected all payments called for under the terms and provisions  of
the  Mortgage  Loans  and  shall, to the extent such  procedures  shall  be
consistent with this Agreement and the terms and provisions of any  Primary
Insurance  Policy,  any  FHA insurance policy or VA  guaranty,  any  hazard
insurance  policy the Mortgage Pool Insurance Policy (including  the  Fraud
Waiver and the Ninety-Seven Percent Loan-to-Value Program Endorsement), the
Special 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
repurchase  any  related delinquent Mortgage Loan 90 days after  the  first
delinquent  Due  Date for an amount equal to its Purchase Price;  provided,
however, that the aggregate Purchase Price of Mortgage Loans so 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
<PAGE>



<PAGE> 105

imminent)  the  Master  Servicer shall not  permit  any  modification  with
respect  to any Mortgage Loan that would (i) change the applicable Mortgage
Interest  Rate, defer or forgive the payment of any principal or  interest,
reduce  the  outstanding principal balance (except for actual  payments  of
principal) or extend the final maturity date with respect to such  Mortgage
Loan,  or  (ii)  be  inconsistent with the terms of any applicable  Primary
Insurance  Policy,  FHA insurance policy or VA guaranty,  hazard  insurance
policy  or  federal  flood  insurance policy, the Mortgage  Pool  Insurance
Policy  or  the  Special  Hazard  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 FNMA or  FHLMC  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 REMIC 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
<PAGE>



<PAGE> 106

related Mortgaged Property, the granting of an easement thereon in favor of
another  Person,  any  alteration or demolition of  the  related  Mortgaged
Property or other similar matters if it has determined, exercising its good
faith business judgment in the same manner as it would if it were the owner
of  the  related Mortgage Loan, that the security for, and the  timely  and
full  collectability of, such Mortgage Loan would not be adversely affected
thereby  and  that the applicable trust fund would not fail to continue  to
qualify  as a REMIC under the Code as a result thereof and that no  tax  on
"prohibited transactions" or "contributions" after the startup day would be
imposed on either REMIC as a result thereof.

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

     Section 3.02.  Custodial Accounts. The Master Servicer shall cause  to
be  established and maintained by each Servicer under the Master Servicer's
supervision the Custodial Account for P&I, Buydown Fund Accounts  (if  any)
and special Custodial Account for Reserves and shall deposit or cause to be
deposited therein daily the amounts related to the Mortgage Loans  required
by  the  Selling  and  Servicing Contracts to  be  so  deposited.  Proceeds
received with respect to individual Mortgage Loans from any title,  hazard,
or  FHA  insurance policy, VA guaranty, Primary Insurance Policy, or  other
insurance policy covering such Mortgage Loans shall be deposited  first  in
the  Custodial  Account  for Reserves if required for  the  restoration  or
repair  of  the  related Mortgaged Property. Proceeds from  such  insurance
policies  not so deposited in the Custodial Account for Reserves  shall  be
deposited  in  the Custodial Account for P&I, and shall be applied  to  the
balances  of  the  related  Mortgage Loans  as  payments  of  interest  and
principal.

     The  Master Servicer is hereby authorized to make withdrawals from and
to  issue  drafts against the Custodial Accounts for P&I and the  Custodial
Accounts  for  Reserves  for the purposes required  or  permitted  by  this
Agreement.  Each Custodial Account for P&I and each Custodial  Account  for
Reserves  shall bear a designation clearly showing the respective interests
of  the  applicable  Servicer, as trustee, and of the Master  Servicer,  in
substantially one of the following forms:

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



<PAGE> 107

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



<PAGE> 108


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

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

     Section 3.05.  Permitted Withdrawals from the Certificate Account, the
Investment Account and Custodial Accounts for P&I and of Buydown Funds from
the Buydown Fund Accounts.

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

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



<PAGE> 109

     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);
     
          (viii)     To  deposit in the Expense Account, on each Withdrawal
     Date,  the  Premium Payment Amounts with respect to the Mortgage  Pool
     Insurance  Policy and the Special Hazard Insurance Policy pursuant  to
     Section 3.19; and
     
     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 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:

<PAGE>



<PAGE> 110

          (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 such Primary Insurance Policy for a Mortgage
Loan  for  which  the  outstanding Principal Balance thereof  at  any  time
subsequent  to  origination was 80% or less of the  value  of  the  related
Mortgaged Property (as determined by the appraisal obtained at the time  of
origination), unless required by applicable law.

     Unless  required  by  applicable law, the Master  Servicer  shall  not
cancel  or refuse to renew, or allow any Servicer under its supervision  to
cancel  or refuse to renew, any such Primary Insurance Policy in effect  at
the date of the initial issuance of the Certificates that is required to be
kept  in  force  hereunder;  provided, however,  that  neither  the  Master
Servicer  nor  any  Servicer shall advance funds for  the  payment  of  any
premium  due under any Primary Insurance Policy if it shall determine  that
such an advance would be a Nonrecoverable Advance.

     Section  3.07.   Maintenance of Hazard Insurance. The Master  Servicer
shall  cause  to  be  maintained  for each  Mortgage  Loan  (other  than  a
Cooperative Loan) fire insurance with extended coverage in an amount  which
is  not  less  than the original principal balance of such  Mortgage  Loan,
except  in  cases  approved by the Master Servicer  in  which  such  amount
exceeds the value of the improvements to the Mortgaged Property. The Master
Servicer  shall  also require fire insurance with extended  coverage  in  a
comparable amount on property acquired upon foreclosure, or deed in lieu of
foreclosure,  of  any  Mortgage Loan (other than a Cooperative  Loan).  Any
<PAGE>



<PAGE> 111

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 FNMA  or  FHLMC.  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 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 and the Mortgage Pool  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
<PAGE>



<PAGE> 112

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, 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
<PAGE>



<PAGE> 113

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 or in connection with the preservation of the coverage  of  the
Mortgage Pool Insurance Policy (including the Fraud Waiver and the  Ninety-
Seven  Percent  Loan-to-Value Program Endorsement) and the  Special  Hazard
Insurance  Policy;  provided,  however,  that  it  shall  be  entitled   to
reimbursement thereof (as well as its normal servicing compensation) as  an
advance.  The Master Servicer shall maintain information required  for  tax
reporting  purposes regarding any Mortgaged Property which is abandoned  or
which  has  been foreclosed or otherwise comparably converted.  The  Master
Servicer shall report such information to the Internal Revenue Service  and
the Mortgagor in the manner required by applicable law.

     With  respect  to  each  of  the Group I-B  Certificates,  the  Master
Servicer  may enter into a special servicing agreement with an unaffiliated
holder  of a 100% Percentage Interest of the Class B Certificate  with  the
lowest  priority  or a holder 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 Group I  Certificates  in  effect
immediately  prior  to  the entering into of such agreement  would  not  be
qualified, downgraded or withdrawn and the Group I Certificates  would  not
be  placed  on  credit review status (except for possible upgrading)  as  a
result  of  such  agreement.   Any such agreement  may  contain  provisions
whereby  such  holder may (a) instruct the Master Servicer  to  instruct  a
Servicer  to  the extent provided in the applicable Selling  and  Servicing
Contract  to  commence  or delay foreclosure proceedings  with  respect  to
delinquent  Group I Loans and will contain provisions for  the  deposit  of
cash  with  the  Master Servicer by the holder that would be available  for
distribution to Holders of the Group I Certificates if Liquidation Proceeds
are  less  than  they  otherwise may have been had the  Servicer  acted  in
accordance  with  its normal procedures, (b) purchase  delinquent  Group  I
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 Group I Loans plus accrued interest  thereon  at
the applicable Mortgage Interest Rate through the last day of the month  in
which such Group I Loan is purchased and/or (c) assume all of the servicing
rights and obligations with respect to delinquent Group I Loans so long  as
(i)  the Master Servicer has the right to transfer the servicing rights and
obligations of such Group I Loans to another servicer and (ii) such  holder
will  service such Group I 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 two 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 two  years
<PAGE>



<PAGE> 114

after  its  acquisition  will  not result in the  imposition  of  taxes  on
"prohibited transactions" of REMIC I as defined in Section 860F of the Code
or  under  the law of any state in which real property securing a  Mortgage
Loan  owned by REMIC I is located or cause REMIC I to fail to qualify as  a
REMIC  for federal income tax purposes or for state tax purposes under  the
laws of any state in which real property securing a Mortgage Loan owned  by
REMIC  I is located at any time that any Certificates are outstanding.  The
Master  Servicer  shall  manage, conserve, protect and  operate  each  such
property  for the Certificateholders solely for the purpose of  its  prompt
disposition and sale in a manner which does not cause such property to fail
to  qualify  as  "foreclosure  property"  within  the  meaning  of  Section
860G(a)(8) or result in the receipt by the REMIC of any "income  from  non-
permitted assets" within the meaning of Section 860F(a)(2)(B) of  the  Code
or  any "net income from foreclosure property" which is subject to taxation
under  the REMIC Provisions. Pursuant to its efforts to sell such property,
the Master Servicer shall either itself or through an agent selected by the
Master  Servicer protect and conserve such property in the same manner  and
to  such  extent  as is customary in the locality where  such  property  is
located  and  may,  incident  to its conservation  and  protection  of  the
interests of the Certificateholders, rent the same, or any part thereof, as
the Master Servicer deems to be in the best interest of the Master Servicer
and  the  Certificateholders for the period  prior  to  the  sale  of  such
property.  Additionally,  the  Master  Servicer  shall  perform   the   tax
withholding and shall file information returns with respect to the  receipt
of  mortgage  interests  received in a trade or business,  the  reports  of
foreclosures and abandonments of any Mortgaged Property and the information
returns relating to cancellation of indebtedness income with respect to any
Mortgaged   Property  required  by  Sections  6050H,   6050J   and   6050P,
respectively,  of  the  Code,  and deliver  to  the  Trustee  an  Officers'
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.

<PAGE>



<PAGE> 115

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



<PAGE> 116

reimbursement therefor except as specifically provided in such Selling  and
Servicing Contract and not inconsistent with this Agreement.

     Section  3.12.  Reports to the Trustee; Certificate Account Statement.
Not  later  than 15 days after each Distribution Date, the Master  Servicer
shall forward a statement, certified by a Servicing Officer, to the Trustee
setting  forth  the status of the Certificate Account as of  the  close  of
business  on such Distribution Date and showing, for the period covered  by
such  statement,  the aggregate of deposits into and withdrawals  from  the
Certificate Account for each category of deposit specified in Section  3.04
and each category of withdrawal specified in Section 3.05, and stating that
all  distributions required by this Agreement have been  made  (or  if  any
required  distribution has not been made, specifying the nature and  amount
thereof).    The   Trustee   shall   provide   such   statements   to   any
Certificateholder upon request at the expense of the Master Servicer.  Such
statement   shall  also,  to  the  extent  available,  include  information
regarding  delinquencies on the Mortgage Loans, indicating the  number  and
aggregate Principal Balance of Mortgage Loans which are one, two, three  or
more  months  delinquent,  the number and aggregate  Principal  Balance  of
Mortgage  Loans  with  respect to which foreclosure proceedings  have  been
initiated  and  the book value of any Mortgaged Property  acquired  by  the
Trust  Fund  through  foreclosure, deed in lieu  of  foreclosure  or  other
exercise of the 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
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.

<PAGE>



<PAGE> 117

     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.   Mortgage Pool Insurance Policy. The  Master  Servicer
agrees to exercise commercially reasonable efforts to maintain and keep the
Mortgage Pool Insurance Policy (including the Fraud Waiver and the  Ninety-
Seven  Percent Loan-to-Value Program Endorsement) in full force and  effect
throughout the term of this Agreement, unless coverage thereunder has  been
exhausted through the payment of claims; provided, however, that in no case
shall  the  Master  Servicer be required to (i) expend  its  own  funds  to
maintain  such policy or (ii) make a Nonrecoverable Advance. In  the  event
that (i) the claims paying ability rating of the Mortgage Pool Insurer, and
consequently,  each  of  the Ratings are reduced below  the  level  of  the
Ratings  originally given, (ii) the Mortgage Pool Insurer ceases  to  be  a
qualified mortgage insurer duly qualified as such under applicable laws  or
(iii)  the Mortgage Pool Insurance Policy is cancelled for any reason other
than  the exhaustion of coverage thereunder, the Master Servicer acting  on
behalf  of  the Trustee shall exercise commercially reasonable  efforts  to
obtain from another insurer acceptable to the Rating Agencies a replacement
policy  comparable to the initial Mortgage Pool Insurance Policy; provided,
however,  that if the cost of any such replacement policy shall be  greater
than the cost of the initial Mortgage Pool Insurance Policy, the amount  of
coverage  of such replacement policy shall be reduced to a level such  that
the  premium rate therefor shall not exceed 100% of the premium rate on the
initial Mortgage Pool Insurance Policy.

     In  connection  with  its activities hereunder,  the  Master  Servicer
agrees  to present, on behalf of the Trustee and Certificateholders, claims
to the Mortgage Pool Insurer under the Mortgage Pool Insurance Policy, and,
in this regard, to take such commercially reasonable action (other than the
making of Nonrecoverable Advances) as shall be necessary to permit recovery
under  the  Mortgage  Pool  Insurance Policy.  The  Master  Servicer  shall
collect  all  amounts relating to the Certificates under the Mortgage  Pool
Insurance  Policy  and shall deposit such amounts in the related  Custodial
Account  for  P&I  or  in  the  Certificate Account  until  distributed  in
accordance  with  Section 4.01 or Section 4.04 or withdrawn  in  accordance
with Section 3.03 or Section 3.05 of this Agreement..

     Section  3.17.   Special Hazard Insurance Policy. The Master  Servicer
agrees to exercise commercially reasonable efforts to maintain and keep the
<PAGE>



<PAGE> 118

Special  Hazard  Insurance Policy in full force and effect  throughout  the
term  of  this  Agreement, unless coverage thereunder  has  been  exhausted
through the payment of claims; provided, however, that in no case shall the
Master  Servicer be required to (i) expend its own funds to  maintain  such
policy  or  (ii) make a Nonrecoverable Advance. In the event that  (i)  the
claims   paying  ability  rating  of  the  Special  Hazard   Insurer,   and
consequently,  each  of  the Ratings are reduced below  the  level  of  the
Ratings  originally  given to the Certificates,  (ii)  the  Special  Hazard
Insurer  ceases to be a qualified mortgage insurer duly qualified  as  such
under  applicable  laws  or (iii) the Special Hazard  Insurance  Policy  is
cancelled  for any reason other than the exhaustion of coverage thereunder,
the  Master  Servicer  acting  on  behalf of  the  Trustee  shall  exercise
commercially  reasonable efforts to obtain from another insurer  acceptable
to  the  Rating  Agencies a replacement policy comparable  to  the  initial
Special Hazard Insurance Policy; provided, however, that if the cost of any
such  replacement  policy shall be greater than the  cost  of  the  initial
Special Hazard Insurance Policy, the amount of coverage of such replacement
policy  shall  be  reduced to a level such that the premium  rate  therefor
shall  not  exceed 100% of the premium rate on the initial  Special  Hazard
Insurance Policy.

     In  connection  with  its activities hereunder,  the  Master  Servicer
agrees  to present, on behalf of the Trustee and Certificateholders, claims
to  the  Special Hazard Insurer under the Special Hazard Insurance  Policy,
and,  in  this  regard, to take such commercially reasonable action  (other
than the making of Nonrecoverable Advances) as shall be necessary to permit
recovery  under  the Special Hazard Insurance Policy.  The Master  Servicer
shall  collect all amounts relating to the Certificates under  the  Special
Hazard  Insurance  Policy and shall deposit such  amounts  in  the  related
Custodial  Account for P&I or in the Certificate Account until  distributed
in  accordance with Section 4.01 or Section 4.04 or withdrawn in accordance
with Section 3.03 or Section 3.05 of this Agreement.

     Section  3.18.  Bankruptcy and Extraordinary Expense Reserve Fund.  On
or  prior  to the Closing Date, the Trustee shall establish and  thereafter
maintain  the  Bankruptcy and Extraordinary Expense Reserve  Fund.   On  or
prior to the Closing Date, DLJ shall deposit an amount equal to $278,774 to
provide  coverage  for  Bankruptcy  and  Extraordinary  Losses.   For  each
Distribution  Date,  the  Master Servicer shall  determine  the  amount  of
Bankruptcy and Extraordinary Losses on the Group II, Group III and Group IV
Loans  as  of  the related Due Date for such Distribution  Date  and  shall
notify  the Trustee by noon New York City time two Business Days  prior  to
such  Distribution Date of such amount.  In addition, for each Distribution
Date, the Master Servicer shall determine the amount of any Realized Losses
on  the  Group II, Group III and Group IV Loans not covered by the Mortgage
Pool Insurance Policy as of the related Due Date for such Distribution Date
and  shall notify the Trustee by noon New York City time two Business  Days
prior  to such Distribution Date of such amount.  On each such Distribution
Date, the Trustee shall then withdraw from the Bankruptcy and Extraordinary
Expense Reserve Fund, to the extent funds are available therein, the amount
needed  to  cover any such Bankruptcy Losses and Extraordinary  Losses  and
Realized  Losses  not  covered by the Mortgage Pool  Insurance  Policy  and
<PAGE>



<PAGE> 119

deposit such amount in the Certificate Account.

     Upon  (i)  termination of the Trust Fund and the REMIC II Trust  Fund,
(ii)  the cancellation of the Bankruptcy and Extraordinary Expense  Reserve
Fund  or  (iii)  the substitution by DLJ of an alternative form  of  credit
enhancement  therefor, the Trustee shall remit to DLJ any  amounts  at  the
time  remaining in the Bankruptcy and Extraordinary Expense  Reserve  Fund;
provided however, that the Trustee shall not remit any such amounts to  the
extent  that any such action would result in the downgrading of the Ratings
of  the Certificates originally assigned by the Rating Agencies.  Upon  any
reduction  of the amounts required by the Rating Agencies to be on  deposit
in  the  Bankruptcy and Extraordinary Expense Reserve Fund, any amounts  on
deposit  in  excess  of  such required amount shall  be  remitted  to  DLJ;
provided however, that the Trustee shall not remit any such amounts to  the
extent  that any such action would result in the downgrading of the Ratings
of the Certificates originally assigned by the Rating Agencies.

     Funds  held  in the Bankruptcy and Extraordinary Expense Reserve  Fund
may be invested at the direction of DLJ in one or more Eligible Investments
which  shall in no event mature later than the date on which any  funds  so
invested  are needed to make payments from the Bankruptcy and Extraordinary
Expense Reserve Fund.

     To the extent that it constitutes a "reserve fund" for purposes of the
REMIC  Provisions,  the Bankruptcy and Extraordinary Expense  Reserve  Fund
established  hereunder shall be an "outside reserve  fund"  as  defined  in
Treasury Regulation 1.860G-2(h), and in that regard (i) such fund shall  be
an  outside reserve fund and not an asset of either REMIC, (ii)  such  fund
shall  be  owned for federal tax purposes by DLJ and DLJ shall  report  all
amounts  of income, deduction, gain or loss accruing therefrom,  and  (iii)
amounts  transferred  by  the  REMIC  to  the  fund  shall  be  treated  as
distributed by the REMIC to DLJ.

     Section 3.19.  Expense Account.

     (a)   On or prior to the Closing Date, the Trustee shall cause  to  be
established and maintained the Expense Account in which the Master Servicer
shall  deposit,  on  each  Withdrawal Date, that portion  of  the  payments
received with respect to the Mortgage Loans constituting the Excess Amount.
The  Master  Servicer  shall  deposit the  portion  of  the  Excess  Amount
attributable  to the Premium Payment Rate for the Mortgage  Pool  Insurance
Policy  to the Mortgage Pool Insurance Premium Sub-Account and the  portion
of  the  Excess  Amount attributable to the Premium Payment  Rate  for  the
Special Hazard Insurance Policy to the Special Hazard Insurance Premium Sub-
Account.   The  Master Servicer shall, from time to time, make  withdrawals
from the Mortgage Pool Insurance Premium Sub-Account to pay the Premium due
and  owing with respect to the Mortgage Pool Insurance Policy in accordance
with  Section  3.16.  The Master Servicer shall, from time  to  time,  make
withdrawals  from the Special Hazard Insurance Premium Sub-Account  to  pay
the  Premium  due  and owing with respect to the Special  Hazard  Insurance
Policy  in accordance with Section 3.17.  If the Master Servicer  fails  to
pay  any such Premium that is due and owing from amounts on deposit in such
<PAGE>



<PAGE> 120

accounts,  and funds are at the time on deposit in the applicable  account,
the  Trustee shall be entitled to withdraw, by written notification to  the
institution  maintaining the Expense Account (if other than  the  Trustee),
amounts  from the applicable account to the extent necessary  to  pay  such
Premium  and apply such amounts to the payment thereof.  In no event  shall
the  Master  Servicer  be obligated for the payment of  the  Premiums  with
respect  to  the  Special Hazard Insurance Policy  and  the  Mortgage  Pool
Insurance  Policy other than from amounts on deposit in the Special  Hazard
Insurance Premium Sub-Account and the Mortgage Pool Insurance Premium  Sub-
Account, respectively.

     (b)   To  the extent that it constitutes a "reserve fund" for purposes
of the REMIC Provisions, the Expense Account established hereunder shall be
an  "outside  reserve fund" as defined in Treasury Regulation  1.860G-2(h),
and  in that regard (i) such fund shall be an outside reserve fund and  not
an  asset  of  either REMIC, (ii) such fund shall be owned for federal  tax
purposes by DLJ and DLJ shall report all amounts of income, deduction, gain
or  loss accruing therefrom, and (iii) amounts transferred by the REMIC  to
the Expense Account shall be treated as distributed by the REMIC to DLJ.

     (c)   To  the extent that on any Distribution Date, amounts on deposit
in  the  Special Hazard Insurance Premium Sub-Account are in excess of  the
amounts  necessary  to  pay any and all Premiums due  prior  to  the  third
succeeding  Distribution Date with respect to the Special Hazard  Insurance
Policy,  the  Master  Servicer shall direct the Trustee  to  withdraw  such
amounts  from  the Special Hazard Insurance Premium Sub-Account  and  remit
such  amounts to DLJ. To the extent that on any Distribution Date,  amounts
on deposit in the Mortgage Pool Insurance Premium Sub-Account are in excess
of  the amounts necessary to pay any and all Premiums due prior to the next
Distribution Date with respect to the Mortgage Pool Insurance  Policy,  the
Master Servicer shall direct the Trustee to withdraw such amounts from  the
Mortgage Pool Insurance Premium Sub-Account and remit such amounts to  DLJ.
If  the Master Servicer fails to direct the Trustee to withdraw such excess
amounts, the Trustee shall be entitled to withdraw, by written notification
to  the  institution maintaining the applicable account (if other than  the
Trustee), amounts from such account and remit such amounts to the owner  of
the Excess Amount.

     (d)   The  owner of the Excess Amount as of the Closing Date shall  be
DLJ.  The Excess Amount shall not be transferable. On the Closing Date, the
Trustee  shall register such interest in the name of DLJ in the Certificate
Register. The Excess Amount shall be deemed dated the date of the making of
an entry relating to the registration thereof in the Certificate Register.

     (e)   Funds  held  in  the  Expense Account may  be  invested  at  the
direction  of  DLJ to the Trustee in one or more Eligible Investments  upon
receipt  by  the Trustee from the Master Servicer of a written confirmation
that  such  investment directions will not mature later than  the  date  on
which  any  funds so invested are needed to make payments from the  Expense
Account.  The Trustee shall not be liable for any delay in receipt of  such
written confirmation from the Master Servicer and the Trustee shall not  be
responsible  for  investigating  or  verifying  the  information  contained
<PAGE>



<PAGE> 121

therein.   The  Trustee shall have no liability for any investment  losses,
including any losses on any investment required to be liquidated  prior  to
maturity in order to make a payment required hereunder.

     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 the Trustee,
deliver  to  the assuming party all documents and records relating  to  the
Selling  and  Servicing Contracts and the Mortgage Loans then being  master
serviced by the Master Servicer and an accounting of amounts collected  and
held  by  the Master Servicer and otherwise use its best efforts to  effect
the  orderly  and  efficient transfer of the rights and  duties  under  the
related Selling and Servicing Contracts relating to such Mortgage Loans  to
the assuming party.

     Section  3.21.   Maintenance  of the Class  I-A-23  Rounding  Account;
Collections Thereunder. On or prior to the Closing Date, the Trustee  shall
establish  and  maintain the Class I-A-23 Rounding Account  and  DLJ  shall
deposit  $999.99  therein. On the first Distribution Date with  respect  to
which the Master Servicer determines that amounts are available out of  the
REMIC  II  Available Distribution Amount for distributions of principal  on
the  Class I-A-23 Certificates, and the aggregate amount allocable to  such
distributions  of principal is not an amount equal to an integral  multiple
of  $1,000, the Master Servicer shall notify the Trustee in writing by Noon
New York City time two Business Days prior to such Distribution Date of the
Rounding  Amount,  and  the Trustee shall withdraw from  the  Class  I-A-23
Rounding  Account  the  applicable Rounding  Amount.   On  each  succeeding
Distribution  Date, prior to the earlier of (i) the Group I Credit  Support
Depletion  Date  and (ii) the date on which any loss is  allocated  to  the
Class I-A-23 Certificates by Pro Rata Allocation, with respect to which the
Master  Servicer determines that amounts are available out of the REMIC  II
Available Distribution Amount for distributions of principal on the Class I-
A-23  Certificates, the aggregate amount allocable to such  Class  will  be
applied  first  to  replenish any funds withdrawn  from  the  Class  I-A-23
<PAGE>



<PAGE> 122

Rounding  Account on prior Distribution Dates which have not  been  repaid.
If  the  remainder  of the aggregate amount allocable to  distributions  of
principal  on such Class is not an amount equal to an integral multiple  of
$1,000, the Master Servicer shall notify the Trustee in writing by Noon New
York  City  time two Business Days prior to such Distribution Date  of  the
applicable Rounding Amount, and the Trustee shall withdraw from the Class I-
A-23  Rounding  Account,  to the extent funds are  available  therein,  the
amount so notified by the Master Servicer.

     Any  amounts  withdrawn by the Trustee from the Class I-A-23  Rounding
Account  shall be deposited in the Certificate Account for distribution  to
the  Class  I-A-23  Certificateholders  as  described  in  the  immediately
preceding  paragraph (and shall be deemed to have been distributed  to  the
Class  I-A-23-L Regular Interests and deposited for their benefit into  the
Certificate Account in accordance with Section 4.01(i)).

     Amounts on deposit in the Class I-A-23 Rounding Account shall  not  be
invested and shall not be held in an interest-bearing account.

     On  or  promptly  after the earlier of (i) the Group I Credit  Support
Depletion  Date  and (ii) the date on which any loss is  allocated  to  the
Class I-A-23 Certificates by Pro Rata Allocation, the Master Servicer shall
be  entitled  to  withdraw  and  pay  to  itself  as  additional  servicing
compensation any remaining amounts on deposit in the Class I-A-23  Rounding
Account.

     Section  3.22.   Maintenance of the Class I-A-18  Interest  Supplement
Account.  On or prior to the Closing Date, the Master Servicer shall  cause
to  be  established  and  maintained the Class I-A-18  Interest  Supplement
Account  (from which the Trustee shall have the power to withdraw funds  on
deposit  therein) into which an amount equal to $5,000 shall be contributed
by  DLJ  to  provide  coverage with respect to the  Class  I-A-18  Interest
Supplement  Amount.  For each of the first twelve Distribution  Dates,  the
Master Servicer shall calculate the Class I-A-18 Interest Supplement Amount
and  shall  notify the Trustee in writing by Noon New York  City  time  two
Business Days prior to the Distribution Date of such amount.  On each  such
Distribution  Date, the Trustee shall then withdraw from the  Class  I-A-18
Interest Supplement Account, to the extent funds are available therein, the
Class  I-A-18  Interest Supplement Amount and deposit such  amount  in  the
Certificate  Account  for  payment to the Class I-A-18  Certificateholders.
After  the twelfth Distribution Date, the Trustee shall withdraw  from  the
Class  I-A-18  Interest Supplement Account and pay to Donaldson,  Lufkin  &
Jenrette Securities Corporation any amount then remaining therein.

     Amounts  on  deposit  in the Class I-A-18 Interest Supplement  Account
shall not be invested and shall not be held in an interest-bearing account.

     The Class I-A-18 Interest Supplement Account established hereunder, to
the  extent that it constitutes a "reserve fund" for purposes of the  REMIC
Provisions,  shall  be  an "outside reserve fund" as  defined  in  Treasury
Regulation  1.860G-2(h),  and in that regard (i)  such  fund  shall  be  an
outside reserve fund and not an asset of either REMIC, (ii) such fund shall
<PAGE>



<PAGE> 123

be owned for federal tax purposes by DLJ and it shall report all amounts of
income,  deduction,  gain  or loss accruing therefrom,  and  (iii)  amounts
transferred  by  the REMIC to the Class I-A-18 Interest Supplement  Account
shall be treated as distributed by the REMIC to DLJ.

                                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; provided that, with respect to any Balloon  Loan
that  is delinquent on its maturity date, the Master Servicer will  not  be
required  to  advance the related balloon payment but will be  required  to
continue to make advances in accordance with this Section 4.02 with respect
to  such  Balloon  Loan in an amount equal to one month's interest  on  the
unpaid  principal  balance  at the applicable Pass-Through  Rate  for  each
Distribution Date. The Master Servicer's obligation to make any advance  or
advances  described in this Section 4.02 is effective only  to  the  extent
that  such  advance is, in the good faith judgment of the  Master  Servicer
made  on  or  before the Business Day immediately following the  Withdrawal
Date,  reimbursable from Insurance Proceeds or Liquidation Proceeds of  the
related Mortgage Loans or recoverable as late Monthly Payments with respect
to the related Mortgage Loans or otherwise.
<PAGE>



<PAGE> 124


     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.

     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, if any, to be withdrawn from the
<PAGE>



<PAGE> 125

Bankruptcy and Extraordinary Hazard Reserve Fund pursuant to Section  3.18,
the  amount, if any, to be drawn upon each of the Special Hazard  Insurance
Policy  and  the Mortgage Pool Insurance Policy (specifying  amounts  drawn
pursuant  to  the  Fraud Waiver and the Ninety-Seven Percent  Loan-to-Value
Endorsement thereof) and the amount, if any, to be withdrawn from the Class
I-A-18  Interest Supplement Account pursuant to Section 3.22 and  from  the
Class  I-A-23 Rounding Account pursuant to Section 3.21 and the  amount  of
principal  and  interest, the Residual Distribution Amount and  the  Excess
Liquidation  Proceeds to be distributed to each Class 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 Company,  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
Company, the Master Servicer, or such Servicer shall determine would  be  a
Nonrecoverable Advance, and (b) the Company, 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 (other than Class R-
1 Certificateholders).

     (a)   On  each  Distribution Date, the Trustee (or any duly  appointed
paying agent) shall (i) withdraw from the Certificate Account, the REMIC II
Available  Distribution  Amount  for  such  Distribution  Date  and   shall
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), (provided  that  any
portion of such amount distributable to the Class I-A-23 Certificates shall
be  used  first  to  pay  any amount payable to the Class  I-A-23  Rounding
Account  pursuant  to  Section 3.21), (ii) withdraw  from  the  Certificate
Account  the  Rounding  Amount for distribution on such  date  pursuant  to
Section  3.21  and distribute the amounts so withdrawn to the Class  I-A-23
Certificates  in accordance with such Section 3.21 and (iii) withdraw  from
<PAGE>



<PAGE> 126

the  Certificate  Account the Class I-A-18 Interest Supplement  Amount  for
distribution  on  such  date pursuant to Section 3.22  and  distribute  the
amounts  so  withdrawn to the Class I-A-18 Certificates, all in  accordance
with  written  statements  received from the Master  Servicer  pursuant  to
Section  4.02(b), by wire transfer in immediately available funds  for  the
account of, or by check mailed to, each such Certificateholder of record on
the  immediately preceding Record Date (other than as provided  in  Section
9.01  respecting  the  final  distribution),  as  specified  by  each  such
Certificateholder  and  at  the address of such  Holder  appearing  in  the
Certificate Register.

     (b)   All  reductions  in  the  Certificate  Principal  Balance  of  a
Certificate  effected by distributions of principal and all allocations  of
Realized  Losses  made on any Distribution Date shall be binding  upon  all
Holders  of  such  Certificates  and of any Certificates  issued  upon  the
registration  of transfer or exchange therefor or in lieu thereof,  whether
or   not  such  distribution  is  noted  on  such  Certificate.  The  final
distribution  of principal of each Certificate (and the final  distribution
upon  the Class R-1 Certificates upon the termination of REMIC I) 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 forward to each Certificateholder, a statement setting forth,
to  the  extent applicable: the amount of the distribution payable  to  the
<PAGE>



<PAGE> 127

applicable  Class that represents principal and the amount that  represents
interest, and the applicable Class Principal Balance after giving effect to
such distribution.

     Upon  request  by  any  Certificateholder or the Trustee,  the  Master
Servicer  shall  forward to such Certificateholder,  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 Group I Special Hazard Coverage and  the
     amount  of coverage available to the Group II, Group III and Group  IV
     Certificates under the Mortgage Pool Insurance Policy (and  specifying
     the  amount  available  under each of the Fraud  Endorsement  and  the
     Ninety-Seven  Percent  Loan-to-Value Program Endorsement)  as  of  the
     close of business on the applicable Determination Date;
     
          (d)  The amount of the Group I Bankruptcy Coverage and the amount
     of  coverage  available  to  the Group II,  Group  III  and  Group  IV
     Certificates  under the Bankruptcy and Extraordinary  Expense  Reserve
     Fund as of the close of business on the applicable Determination Date;
     
          (e)   The amount of the Group I Fraud Coverage available  to  the
     Group  I 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 Certificateholder with
such  information as is necessary and appropriate, in the Master Servicer's
sole   discretion,   for   purposes  of  satisfying  applicable   reporting
requirements under Rule 144A of the Securities Act.

     Section   4.06.    Principal  Distributions  on   the   Class   I-A-23
Certificates.  Prior  to  the earlier of (i) the  Group  I  Credit  Support
Depletion  Date  and (ii) the date on which any loss is  allocated  to  the
Class  I-A-23  Certificates  by  Pro  Rata  Allocation,  distributions   in
reduction  of  the Class Principal Balance of such Class will  be  made  in
<PAGE>



<PAGE> 128

integral   multiples   of  $1,000  at  the  request  of   the   appropriate
representatives of Deceased Holders of Certificates of such  Class  and  at
the request of Living Holders of Certificates of such Class or by mandatory
distributions,  pursuant  to Section 4.06(a) and Section  4.06(d).  On  and
after the earlier of (i) the Group I Credit Support Depletion Date and (ii)
the date on which any loss is allocated to the Class I-A-23 Certificates by
Pro  Rata  Allocation, distributions in reduction of  the  Class  Principal
Balances of such Class will be made on a pro rata basis pursuant to Section
4.06(e).

     (a)  On each Distribution Date on which principal distributions to the
Class I-A-23 Certificates are made, such distributions will be made in  the
following priority:

          (i)  first, to requesting Deceased Holders, in the order in which
     such  requests  are  received by DTC, but not exceeding  an  aggregate
     amount of $25,000 for each requesting Deceased Holder; and
     
          (ii)  second, to requesting Living Holders, in the order in which
     such  requests  are  received by DTC, but not exceeding  an  aggregate
     amount of $10,000 for each requesting Living Holder.
     
Thereafter,  distributions will be made, with respect to the  Class  I-A-23
Certificates,  as provided in clauses (i) and (ii) above  up  to  a  second
$25,000  and  $10,000, respectively.  This sequence of priorities  will  be
repeated until all requests for principal distributions by Deceased Holders
and  Living  Holders  of such Class have been honored,  to  the  extent  of
amounts available for principal distributions to such Class.

      All requests for principal distributions to Class I-A-23 Certificates
will  be  accepted in accordance with the provisions set forth  in  Section
4.06(c).  Requests  for principal distributions that are  received  by  the
Trustee   after  the  related  Record  Date  and  requests  for   principal
distributions received in a timely manner but not accepted with respect  to
any   Distribution  Date,  will  be  treated  as  requests  for   principal
distributions  to  the  Class I-A-23 Certificates on  the  next  succeeding
Distribution Date, and each succeeding Distribution Date thereafter,  until
each  such  request  is  accepted or is withdrawn as  provided  in  Section
4.06(c). Such requests as are not so withdrawn shall retain their order  of
priority  without  the  need for any further action  on  the  part  of  the
appropriate Holder of the Class I-A-23 Certificate, all in accordance  with
the  procedures  of DTC and the Trustee.  Upon the transfer  of  beneficial
ownership  of  any  Class  I-A-23  Certificate,  any  distribution  request
previously  submitted with respect to such Certificate will  be  deemed  to
have  been withdrawn only upon the receipt by the Trustee on or before  the
Record  Date for such Distribution Date of notification of such  withdrawal
in the manner set forth in Section 4.06(c) using a form required by DTC.

     Distributions in reduction of the Class Principal Balance of the Class
I-A-23  Certificates will be applied in an amount equal to the  portion  of
the  Group  I Senior Principal Distribution Amount allocable to such  Class
pursuant to Section 4.04, plus any amounts available for distribution  from
<PAGE>



<PAGE> 129

the  Class I-A-23 Rounding Account established as provided in Section 3.21,
provided that the aggregate distribution of principal to such Class on  any
Distribution Date shall be made in an integral multiple of $1,000.

      To  the  extent  that  the portion of the Group  I  Senior  Principal
Distribution  Amount  allocable to the Class  I-A-23  Certificates  on  any
Distribution  Date exceeds the aggregate Certificate Principal  Balance  of
Class  I-A-23  Certificates  with respect to which  principal  distribution
requests,  as  set forth above, have been received, principal distributions
in  reduction of the Class Principal Balance of such Class will be made  by
mandatory distribution pursuant to Section 4.06(d).

     (b)   A  Class  I-A-23 Certificate shall be deemed to  be  held  by  a
Deceased  Holder  for purposes of this Section 4.06 if  the  death  of  the
Holder  thereof  is  deemed  to have occurred.  Class  I-A-23  Certificates
beneficially owned by tenants by the entirety, joint tenants or tenants  in
common will be considered to be beneficially owned by a single owner.   The
death of a tenant by the entirety, joint tenant or tenant in common will be
deemed to be the death of the Holder, and the Class I-A-23 Certificates  so
beneficially owned will be eligible for priority with respect to  principal
distributions,  subject  to  the limitations stated  above.   Class  I-A-23
Certificates  beneficially  owned by a  trust  will  be  considered  to  be
beneficially owned by each beneficiary of the trust to the extent  of  such
beneficiary's beneficial interest therein, but in no event will  a  trust's
beneficiaries collectively be deemed to be Holders of a number of Class I-A-
23  Certificates  greater than the number of Class I-A-23  Certificates  of
which such trust is the owner.  The death of a beneficiary of a trust  will
be  deemed  to  be  the death of a Holder of the Class I-A-23  Certificates
beneficially  owned  by  the  trust to the  extent  of  such  beneficiary's
beneficial interest in such trust.  The death of an individual  who  was  a
tenant by the entirety, joint tenant or tenant in common in a tenancy which
is  the  beneficiary  of a trust will be deemed to  be  the  death  of  the
beneficiary of such trust.  The death of a person who, during  his  or  her
lifetime,  was  entitled to substantially all of the  beneficial  ownership
interests in a Class I-A-23 Certificate will be deemed to be the  death  of
the  Holder of such Class I-A-23 Certificate regardless of the registration
of  ownership, if such beneficial ownership interest can be established  to
the  satisfaction of the Trustee.  Such beneficial interest will be  deemed
to exist in typical cases of street name or nominee ownership, ownership by
a  trustee,  ownership under the Uniform Gifts to Minors Act and  community
property or other joint ownership arrangements between a husband and  wife.
Beneficial interest shall include the power to sell, transfer or  otherwise
dispose of a Class I-A-23 Certificate and the right to receive the proceeds
therefrom,  as well as interest and principal distributions, as applicable,
payable   with  respect  thereto.  The  Trustee  may  rely  entirely   upon
documentation   delivered  to  it  in  establishing  beneficial   ownership
interests in Class I-A-23 Certificates. The Trustee shall not be under  any
duty to determine independently the occurrence of the death of any deceased
Holder.  The Trustee may rely entirely upon documentation delivered  to  it
pursuant  to Section 4.06(c) in establishing the eligibility of any  Holder
to receive the priority accorded Deceased Holders in Section 4.06(a).

<PAGE>



<PAGE> 130

     (c)    Requests  for  principal  distributions  to  any  Class  I-A-23
Certificate  must be made by delivering a written request therefor  to  the
DTC  Participant  or  Indirect DTC Participant that maintains  the  account
evidencing such Holder's interest in such Certificate.  In the  case  of  a
request  on behalf of a Deceased Holder, appropriate evidence of death  and
any  tax waivers are required to be forwarded to the Trustee under separate
cover.  The DTC Participant should in turn make the request of DTC (or,  in
the case of an Indirect DTC Participant, such Indirect DTC Participant must
notify  the  related DTC Participant of such request, which DTC Participant
should  make the request of DTC) on a form required by DTC and provided  to
the  DTC Participant.  Upon receipt of such request, DTC will date and time
stamp  such  request  and forward such request to  the  Trustee.   DTC  may
establish  such procedures as it deems fair and equitable to establish  the
order  of receipt of requests for such distributions received by it on  the
same day.  None of the Company, the Master Servicer or the Trustee shall be
liable  for  any  delay  in  delivery  of  requests  for  distributions  or
withdrawals of such requests by DTC, a DTC Participant or any Indirect  DTC
Participant.

     The   Trustee   shall  maintain  a  list  of  those  DTC  Participants
representing the appropriate Holders of Class I-A-23 Certificates that have
submitted requests for principal distributions, together with the order  of
receipt  and  the  amounts  of such requests.  Subject  to  the  priorities
described   in   Section  4.06(a)  above,  DTC  will  honor  requests   for
distributions in the order of their receipt.  The Trustee shall notify  DTC
as  to  which requests should be honored on each Distribution Date at least
two  Business Days prior to such Distribution Date and shall notify DTC  as
to  the  portion  of  the  Group  I  Senior Principal  Distribution  Amount
(together with any amounts available for distribution from the Class I-A-23
Rounding  Account)  to be distributed to the Class I-A-23  Certificates  by
mandatory  distribution  pursuant to Section 4.06(d).   Requests  shall  be
honored  by  DTC  in  accordance with the procedures, and  subject  to  the
priorities  and  limitations, described in this  Section  4.06.  The  exact
procedures  to  be  followed  by  the  Trustee  and  DTC  for  purposes  of
determining such priorities and limitations will be those established  from
time  to time by the Trustee or DTC, as the case may be.  The decisions  of
the  Trustee and DTC concerning such matters will be final and  binding  on
all affected persons.

     Class  I-A-23  Certificates that have been accepted for a distribution
shall  be  due  and  payable  on the applicable  Distribution  Date.   Such
Certificates  shall cease to bear interest after the last calendar  day  of
the month preceding the month in which such Distribution Date occurs.

     Any  Holder  of  a  Class  I-A-23 Certificate  that  has  requested  a
principal distribution may withdraw its request by so notifying in  writing
the  DTC  Participant  or  Indirect  DTC Participant  that  maintains  such
Holder's  account.   In the event that such account  is  maintained  by  an
Indirect  DTC  Participant, such Indirect DTC Participant must  notify  the
related  DTC Participant which in turn must forward the withdrawal of  such
request,  on a form required by DTC, to DTC to be forwarded to the Trustee.
If  such  notice of withdrawal of a request for distribution has  not  been
<PAGE>



<PAGE> 131

received  by DTC and forwarded to the Trustee on or before the Record  Date
for the next Distribution Date, the previously made request for a principal
distribution  will be irrevocable with respect to the making  of  principal
distributions on such Distribution Date.

     In  the event any requests for principal distributions are rejected by
the  Trustee  for failure to comply with the requirements of  this  Section
4.06,  the  Trustee  shall  return  such request  to  the  appropriate  DTC
Participant  with a copy to DTC with an explanation as to  the  reason  for
such rejection.

     (d)  To the extent, if any, that principal distributions to be made to
the  Class  I-A-23 Certificates on a Distribution Date exceed the aggregate
amount  of  principal distribution requests for such Class which have  been
received  on or before the applicable Record Date, as provided  in  Section
4.06(a)  above,  additional Class I-A-23 Certificates will be  selected  to
receive  mandatory  principal distributions in  lots  equal  to  $1,000  in
accordance with the then-applicable Random Lot procedures of DTC,  and  the
then-applicable  procedures  of  the  DTC  Participants  and  Indirect  DTC
Participants representing the Holders (which procedures may or may  not  be
by  random  lot).  The Trustee shall notify DTC of the aggregate amount  of
the  mandatory  principal distribution to be made on the next  Distribution
Date.   DTC  shall  then  allocate  such aggregate  amount  among  the  DTC
Participants  on a Random Lot basis.  Each DTC Participant  and,  in  turn,
each Indirect DTC Participant will then select, in accordance with its  own
procedures, Class I-A-23 Certificates from among those held in its accounts
to receive mandatory principal distributions, such that the total amount of
principal distributed to the Class I-A-23 Certificates so selected is equal
to  the aggregate amount of such mandatory distributions allocated to  such
DTC  Participant by DTC and to such Indirect DTC Participant by its related
DTC  Participant,  as the case may be.  DTC Participants and  Indirect  DTC
Participants  that  hold Class I-A-23 Certificates selected  for  mandatory
principal  distributions are required to provide notice of  such  mandatory
distributions  to the affected Holders.  The Master Servicer  shall  notify
the  Trustee in writing of the amount of principal distributions to be made
on  each  Distribution Date in a timely manner such that  the  Trustee  may
fulfill its obligations under the Depositary Agreement.

     (e)   Notwithstanding any provisions herein to the contrary,  on  each
Distribution  Date  on  and after the earlier of (i)  the  Group  I  Credit
Support Depletion Date and (ii) the date on which any loss is allocated  to
the  Class  I-A-23  Certificates by Pro Rata Allocation,, distributions  in
reduction  of the Class Principal Balance of such Class will  be  made  pro
rata  among the Holders of the Certificates of such Class and will  not  be
made  in  integral  multiples  of  $1,000  nor  pursuant  to  requests  for
distribution  as permitted by Section 4.06(a) or by mandatory distributions
as provided for by Section 4.06(d).

     In  the event that Definitive Certificates representing the Class I-A-
23  Certificates are issued pursuant to Section 5.09, an amendment to  this
Agreement,   which   may   be  approved  without   the   consent   of   any
Certificateholders, shall establish procedures relating to  the  manner  in
<PAGE>



<PAGE> 132

which distributions in reduction of the Class I-A-23 Principal Balance  are
to  be  made;  provided that such procedures shall be  consistent,  to  the
extent practicable and customary for certificates similar to the Class I-A-
23 Certificates, with the provisions of this Section 4.06.

                                 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 to or upon  the
order of the Company upon receipt by the Trustee of the documents specified
in   Section  2.01.  The  Certificates  shall  be  issuable  in  Authorized
Denominations  evidencing  Percentage  Interests.  Certificates  shall   be
executed  by  manual or facsimile signature on behalf  of  the  Trustee  by
authorized  officers  of the Trustee. Certificates bearing  the  manual  or
facsimile  signatures of individuals who were at the time of execution  the
proper officers of the Trustee shall bind the Trustee, notwithstanding that
such  individuals or any of them have ceased to hold such offices prior  to
the  authentication and delivery of such Certificates or did not hold  such
offices  at the date of such Certificates. No Certificate shall be entitled
to  any  benefit under this Agreement, or be valid for any purpose,  unless
there   appears   on  such  Certificate  a  certificate  of  authentication
substantially  in the form provided for herein executed by the  Trustee  or
any Authenticating Agent by manual signature, and such certificate upon any
Certificate shall be conclusive evidence, and the only evidence, that  such
Certificate  has  been  duly  authenticated and  delivered  hereunder.  All
Certificates shall be dated the date of their authentication.

     (b)   The  following definitions apply for purposes  of  this  Section
5.01: "Disqualified Organization" means any Person which is not a Permitted
Transferee,  but does not include any "Pass-Through Entity" which  owns  or
holds  a  Residual  Certificate and of which a  Disqualified  Organization,
directly or indirectly, may be a stockholder, partner or beneficiary; "Pass-
Through  Entity"  means  any  regulated  investment  company,  real  estate
investment trust, common trust fund, partnership, trust or estate, and  any
organization  to  which  Section  1381  of  the  Code  applies;  "Ownership
Interest" means, with respect to any Residual Certificate, any ownership or
security interest in such Residual Certificate, including any interest in a
Residual  Certificate as the Holder thereof and any other interest  therein
whether  direct or indirect, legal or beneficial, as owner or  as  pledgee;
"Transfer" means any direct or indirect transfer or sale of, or directly or
indirectly  transferring or selling any Ownership Interest  in  a  Residual
Certificate; and "Transferee" means any Person who is acquiring by Transfer
any Ownership Interest in a Residual Certificate.

     (c)   Restrictions  on  Transfers  of  the  Residual  Certificates  to
Disqualified Organizations are set forth in this Section 5.01(c).
<PAGE>



<PAGE> 133


          (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  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
<PAGE>



<PAGE> 134

          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) 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
<PAGE>



<PAGE> 135

          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 Rating Agencies to  the
          effect that the modification, addition to or elimination of  such
          provisions  will not cause such Rating Agencies to downgrade  its
          then-current Ratings of the Certificates; and
          
               (B)    an   Opinion  of  Counsel,  in  form  and   substance
          satisfactory to the Company (as evidenced by a certificate of the
          Company),  to the effect that such modification, addition  to  or
          absence of such provisions will not cause REMIC I and REMIC II to
          cease  to qualify as a REMIC and will not create a risk that  (1)
          REMIC I and 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
<PAGE>



<PAGE> 136

     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  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, Class IV-AM,  Class M or  Residual
Certificate  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, Class IV-AM, Class  M  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, Class  IV-AM
or  Class M 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  Group  I
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 Group I 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
<PAGE>



<PAGE> 137

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 Group I 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  Group  I  Junior
Subordinate Certificate shall be deemed to be made in accordance with  this
Section  5.01(e)  unless  such transfer is made pursuant  to  an  effective
registration  statement under the Securities Act or unless the  Trustee  is
provided  with the certificates and an Opinion of Counsel, if required,  on
which the Trustee may conclusively rely, which establishes or establish  to
the   Trustee's  satisfaction  that  such  transfer  is  exempt  from   the
registration  requirements under the Securities Act, as  follows:   In  the
event that a transfer is to be made in reliance upon an exemption from  the
Securities  Act,  the Trustee shall require, in order to assure  compliance
with the Securities Act, that the Certificateholder desiring to effect such
transfer  certify  to  the Trustee in writing, in  substantially  the  form
attached 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 Group  I  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  Group  I  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
<PAGE>



<PAGE> 138

the  Trustee,  the  Company,  and  the Certificate  Registrar  against  any
liability  that may result if transfer is not made in accordance with  this
Agreement.

     Section  5.02.   Certificates Issuable in  Classes;  Distributions  of
Principal  and Interest; Authorized Denominations. The aggregate  principal
amount  of  the Certificates that may be authenticated and delivered  under
this  Agreement  is  limited  to the aggregate  Principal  Balance  of  the
Mortgage  Loans  as  of the Cut-Off Date, as specified in  the  Preliminary
Statement  to  this  Agreement, except for Certificates  authenticated  and
delivered upon registration of transfer of, or in exchange for, or in  lieu
of,  other  Certificates pursuant to Section 5.03. Such aggregate principal
amount  shall  be allocated among one or more Classes having  designations,
types  of interests, initial per annum Certificate Interest Rates,  initial
Class  Principal  Balances and Final Maturity Dates  as  specified  in  the
Preliminary Statement to this Agreement. The aggregate Percentage  Interest
of each Class of Certificates 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, NY 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.

<PAGE>



<PAGE> 139

     A  reasonable  service  charge may be made for any  such  exchange  or
transfer  of  Certificates, and the Trustee may require payment  of  a  sum
sufficient  to cover any tax or governmental charge that may be imposed  in
connection with any exchange or transfer of Certificates.

     All  Certificates  surrendered  for  exchange  or  transfer  shall  be
cancelled by the Trustee or any Authenticating Agent.

     Section  5.04.  Mutilated, Destroyed, Lost or Stolen Certificates.  If
(i)  any  mutilated  Certificate  is surrendered  to  the  Trustee  or  any
Authenticating  Agent,  or  (ii) the Trustee or  any  Authenticating  Agent
receives  evidence to their satisfaction of the destruction, loss or  theft
of  any  Certificate,  and  there  is  delivered  to  the  Trustee  or  any
Authenticating Agent such security or indemnity as may be required by  them
to  save  each  of  them harmless, then, in the absence of  notice  to  the
Trustee or any Authenticating Agent that such Certificate has been acquired
by  a bona fide purchaser, the Trustee shall execute and the Trustee or any
Authenticating Agent shall authenticate and deliver, in exchange for or  in
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.

     If   temporary  Certificates  are  issued,  the  Trustee  shall  cause
<PAGE>



<PAGE> 140

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 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.
     
Unless and until definitive, fully registered Book-Entry Certificates  (the
"Definitive  Certificates")  have been issued  to  the  Beneficial  Holders
pursuant to Section 5.09:

          (a)   the provisions of this Section 5.07 shall be in full  force
     and effect with respect to the Book-Entry Certificates;
     
          (b)   the  Master  Servicer and the Trustee  may  deal  with  the
     Clearing  Agency  for  all  purposes with respect  to  the  Book-Entry
     Certificates (including the making of distributions on the  Book-Entry
     Certificates) as the sole Certificateholder;
     
          (c)   to  the  extent  that the provisions of this  Section  5.07
<PAGE>



<PAGE> 141

     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 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
<PAGE>



<PAGE> 142

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 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
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
<PAGE>



<PAGE> 143

by  any  Person respecting any matters arising hereunder. The Company,  the
Master Servicer and any director, officer, employee or agent of the Company
or  the  Master  Servicer shall be indemnified by the Trust Fund  and  held
harmless against any loss, liability or expense incurred in connection with
any legal action relating to this Agreement or the Certificates, other than
any loss, liability or expense relating to any Mortgage Loan (other than as
otherwise  permitted in this Agreement) or incurred by  reason  of  willful
misfeasance,  bad  faith or gross negligence in the performance  of  duties
hereunder  or  by  reason of reckless disregard of obligations  and  duties
hereunder.  The  Company and the Master Servicer shall  not  be  under  any
obligation to appear in, prosecute or defend any legal action which is  not
incidental  to its duties to service the Mortgage Loans in accordance  with
this  Agreement and which in its opinion may involve it in any  expense  or
liability;  provided, however, that the Company or the Master Servicer  may
in  its discretion undertake any such action which it may deem necessary or
desirable  with  respect  to  the  Mortgage  Loans,  this  Agreement,   the
Certificates  or  the  rights  and duties of the  parties  hereto  and  the
interests  of  the Certificateholders hereunder. In such event,  the  legal
expenses  and  costs  of such action and any liability resulting  therefrom
shall  be expenses, costs and liabilities of the Trust Fund and the Company
and the Master Servicer shall be entitled to be reimbursed therefor out  of
the Certificate Account, as provided by Section 3.05.

     Section 6.04.  The Company and the Master Servicer not to Resign.  The
Company  shall  not  resign  from the obligations  and  duties  (including,
without  limitation, its obligations and duties as initial Master Servicer)
hereby  imposed  on it except upon determination that its duties  hereunder
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.

                                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
<PAGE>



<PAGE> 144

     Certificate  Account any payment required to be deposited  therein  by
     the  Master Servicer under the terms of this Agreement which continues
     unremedied for a period of ten days after the date upon which  written
     notice of such failure, requiring the same to be remedied, shall  have
     been  given  to  the Master Servicer by the Trustee or to  the  Master
     Servicer  and  the  Trustee by the Holders of Certificates  evidencing
     Percentage  Interests aggregating not less than 25% of  the  REMIC  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
<PAGE>



<PAGE> 145

such  Event  of Default has occurred and shall not have been remedied)  may
terminate  all  of  the rights (other than its right to  reimbursement  for
advances)  and obligations of the Master Servicer, including its  right  to
the  Master Servicing Fee, under this Agreement and in and to the  Mortgage
Loans  and the proceeds thereof, if any. Such determination shall be  final
and binding. On or after the receipt by the Master Servicer of such written
notice,  all  authority  and  power  of  the  Master  Servicer  under  this
Agreement,  whether with respect to the Certificates or the Mortgage  Loans
or  otherwise, shall pass to and be vested in the Trustee pursuant  to  and
under  this  Section 7.01; and, without limitation, the Trustee  is  hereby
authorized  and empowered to execute and deliver, on behalf of  the  Master
Servicer, as attorney-in-fact or otherwise, any and all documents and other
instruments, and to do or accomplish all other acts or things necessary  or
appropriate  to effect the purposes of such notice of termination,  whether
to  complete  the  transfer and endorsement or assignment of  the  Mortgage
Loans  and  related documents, or otherwise. The Master Servicer agrees  to
cooperate  with  the  Trustee in effecting the termination  of  the  Master
Servicer's  responsibilities  and  rights  hereunder,  including,   without
limitation,  the transfer to the Trustee for administration by  it  of  all
cash amounts which shall at the time be credited by the Master Servicer  to
the  Certificate  Account or thereafter be received  with  respect  to  the
Mortgage Loans.

           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 shall permit  the  Master
Servicer to resume its rights and obligations as Master Servicer hereunder.
The  Master Servicer agrees that it will reimburse the Trustee for  actual,
necessary  and reasonable costs incurred by the Trustee because  of  action
taken  pursuant to clause (vi) of this Section 7.01(a). The Master Servicer
agrees  that  if an Event of Default as described in clause  (vi)  of  this
Section 7.01(a) shall occur more than two times in any twelve month period,
the  Trustee shall be under no obligation to permit the Master Servicer  to
resume its rights and obligations as Master Servicer hereunder.

     (b)   In  case one or more of the following Events of Default  by  the
Company shall occur and be continuing, that is to say:

             (i)      Failure on the part of the Company duly to observe or
<PAGE>



<PAGE> 146

     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.

     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
<PAGE>



<PAGE> 147

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
                                     
                          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.

<PAGE>



<PAGE> 148

     (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, 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
     
          (ii)  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 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.

     (e)   The Trustee acknowledges that it is named as the "insured" under
<PAGE>



<PAGE> 149

each of the Mortgage Pool Insurance Policy and the Special Hazard Insurance
Policy  and  acknowledges that the Master Servicer has agreed, pursuant  to
Section  3.16  and Section 3.17 hereof, to perform the obligations  of  the
Trustee  under  the  Mortgage Pool Insurance Policy and under  the  Special
Hazard  Insurance  Policy, respectively, in each case,  on  behalf  of  the
Trustee.   Each of the Trustee and the Master Servicer hereby covenant  not
to  cancel  either  of the Mortgage Pool Insurance Policy  or  the  Special
Hazard  Insurance Policy until the Trust is terminated in  accordance  with
the provisions hereof.

     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 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; and
     
          (vi)  The Trustee shall not be deemed to have knowledge or notice
     of  any  matter,  including without limitation an  Event  of  Default,
<PAGE>



<PAGE> 150

     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.
     
     Section 8.03.  Trustee Not Liable for Certificates or Mortgage  Loans.
The  recitals  contained  herein (other than  those  relating  to  the  due
organization,  power and authority of the Trustee) and in the  Certificates
(other  than  the execution of, and certificate of authentication  on,  the
Certificates)  shall  be taken as the statements of  the  Company  and  the
Trustee assumes no responsibility for their correctness. The Trustee  makes
no  representations as to the validity or sufficiency of this Agreement  or
of  the  Certificates  or  any Mortgage Loan.  The  Trustee  shall  not  be
accountable  for  the  use or application by the  Company  of  any  of  the
Certificates  or of the proceeds of such Certificates, or for  the  use  or
application of any funds paid to the Master Servicer, the Servicers or  the
Company  in  respect of the Mortgage Loans or deposited into the  Custodial
Accounts  for P&I, any Buydown Fund Account, or the Custodial Accounts  for
P&I  by  any  Servicer or into the Investment Account, or  the  Certificate
Account by the Master Servicer or the Company.

     Section 8.04.  Trustee May Own Certificates. The Trustee or any  agent
or  affiliate of the Trustee, in its individual or any other capacity,  may
become  the owner or pledgee of Certificates with the same rights it  would
have if it were not Trustee.

     Section 8.05.  The Master Servicer to Pay Trustee's Fees and Expenses.
Subject  to  any  separate written agreement with the Trustee,  the  Master
Servicer  covenants and agrees to, and the Master Servicer shall,  pay  the
Trustee  from time to time, and the Trustee shall be entitled  to  payment,
for  all  services  rendered by it in the execution  of  the  trust  hereby
created and in the exercise and performance of any of the powers and duties
hereunder  of  the Trustee. Except as otherwise expressly provided  herein,
the Master Servicer shall pay or reimburse the Trustee upon its request for
all  reasonable expenses and disbursements incurred or made by the  Trustee
in  accordance  with any of the provisions of this Agreement and  indemnify
the  Trustee  from any loss, liability or expense incurred by it  hereunder
(including  the reasonable compensation and the expenses and  disbursements
of  its counsel and of all persons not regularly in its employ) except  any
such expense or disbursement as may arise from its negligence or bad faith.
Such  obligation  shall  survive  the  termination  of  this  Agreement  or
resignation  or removal of the Trustee. The Company shall, at its  expense,
prepare  or  cause  to  be prepared all federal and state  income  tax  and
franchise tax and information returns relating to the REMIC I Trust Fund 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
<PAGE>



<PAGE> 151

laws  to  exercise  corporate trust powers, having a combined  capital  and
surplus  of  not  less  than  $50,000,000 and  subject  to  supervision  or
examination  by  federal  or state authority and (iii)  acceptable  to  the
Rating  Agencies. If such corporation or association publishes  reports  of
condition at least annually, pursuant to law or to the requirements of  any
aforementioned supervising or examining authority, then for the purposes of
this  Section  8.06, the combined capital and surplus of  such  corporation
shall be deemed to be its combined capital and surplus as set forth in  its
most  recent  report of condition so published. In case  at  any  time  the
Trustee  shall  cease to be eligible in accordance with the  provisions  of
this  Section 8.06, the Trustee shall resign immediately in the manner  and
with the effect specified in Section 8.07.

     Section 8.07.  Resignation and Removal of Trustee. The Trustee may  at
any  time resign and be discharged from the trusts hereby created by giving
written  notice thereof to the Master Servicer. Upon receiving such  notice
of  resignation,  the  Master Servicer shall promptly appoint  a  successor
trustee  by  written instrument, in duplicate, one copy of which instrument
shall  be  delivered to the resigning Trustee and one copy to the successor
trustee.  If  no successor trustee shall have been so appointed  and  shall
have accepted appointment within 30 days after the giving of such notice of
resignation,  the  resigning Trustee may petition any  court  of  competent
jurisdiction for the appointment of a successor trustee.

     If  at  any  time the Trustee shall cease to be eligible in accordance
with  the provisions of Section 8.06 and shall fail to resign after written
request  therefor  by the Master Servicer, or if at any  time  the  Trustee
shall  become  incapable  of  acting, or  shall  be  adjudged  bankrupt  or
insolvent,  or  a  receiver  of the Trustee or of  its  property  shall  be
appointed,  or  any  public officer shall take charge  or  control  of  the
Trustee  or  of  its property or affairs for the purpose of rehabilitation,
conservation  or  liquidation,  then the Master  Servicer  may  remove  the
Trustee  and  appoint  a  successor  trustee  by  written  instrument,   in
duplicate,  one copy of which instrument shall be delivered to the  Trustee
so removed, one copy to the successor.

     The   Holders   of   Certificates  evidencing   Percentage   Interests
aggregating more than 50% of the REMIC 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.

<PAGE>



<PAGE> 152

     Section  8.08.  Successor Trustee. Any successor trustee appointed  as
provided  in  Section 8.07 shall execute, acknowledge and  deliver  to  the
Master Servicer and to its predecessor trustee an instrument accepting such
appointment  hereunder, and thereupon the resignation  or  removal  of  the
predecessor  trustee  shall become effective and  such  successor  trustee,
without any further act, deed or conveyance, shall become fully vested with
all   the  rights,  powers,  duties  and  obligations  of  its  predecessor
hereunder,  with like effect as if originally named as Trustee herein.  The
predecessor  shall  deliver to the successor trustee  all  Mortgage  Files,
related  documents, statements and all other property held by it hereunder,
and  the  Master  Servicer and the predecessor trustee  shall  execute  and
deliver  such  instruments and do such other things as  may  reasonably  be
required  for  more  fully  and certainly vesting  and  confirming  in  the
successor trustee all such rights, powers, duties and obligations.

     No  successor  trustee shall accept appointment as  provided  in  this
Section  8.08 unless at the time of such appointment such successor trustee
shall be eligible under the provisions of Section 8.06.

     Upon  acceptance of appointment by a successor trustee as provided  in
this  Section 8.08, the Master Servicer shall mail notice of the succession
of  such trustee hereunder to (i) all Certificateholders at their addresses
as  shown in the Certificate Register and (ii) the Rating Agencies. If  the
Master  Servicer fails to mail such notice within ten days after acceptance
of  appointment by the successor trustee, the successor trustee shall cause
such notice to be mailed.

     Section 8.09.  Merger or Consolidation of Trustee. Any corporation  or
association into which the Trustee may be merged or converted or with which
it  may  be  consolidated, or any corporation resulting  from  any  merger,
conversion or consolidation to which the Trustee shall be a party,  or  any
corporation  succeeding  to the corporate trust business  of  the  Trustee,
shall be the successor of the Trustee hereunder, provided such resulting or
successor  corporation  shall be eligible under the provisions  of  Section
8.06,  without the execution or filing of any paper or any further  act  on
the  part  of  any of the parties hereto, anything herein to  the  contrary
notwithstanding.

     Section   8.10.   Appointment  of  Co-Trustee  or  Separate   Trustee.
Notwithstanding any other provisions hereof, at any time, for  the  purpose
of  meeting any legal requirements of any jurisdiction in which any part of
the  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 Trust Fund  or  the
REMIC  II  Trust  Fund  and  to vest in such Person  or  Persons,  in  such
capacity, such title to the 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
<PAGE>



<PAGE> 153

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 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 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
<PAGE>



<PAGE> 154

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  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
<PAGE>



<PAGE> 155

reasonably  acceptable to the Master Servicer and must be a corporation  or
banking  association organized and doing business under  the  laws  of  the
United  States  of America or of any state, having a principal  office  and
place  of  business  in New York, New York, having a combined  capital  and
surplus  of at least $15,000,000, authorized under such laws to do a  trust
business  and  subject to supervision or examination by  federal  or  state
authorities.

     Any corporation into which any Paying Agent may be merged or converted
or with which it may be consolidated, or any corporation resulting from any
merger,  conversion or consolidation to which any Paying Agent shall  be  a
party,  or  any corporation succeeding to the corporate agency business  of
any  Paying Agent, shall continue to be the Paying Agent provided that such
corporation   after   the   consummation  of   such   merger,   conversion,
consolidation  or  succession meets the eligibility  requirements  of  this
Section 8.12.

     Any  Paying Agent may at any time resign by giving written  notice  of
resignation to the Trustee and to the Master Servicer; provided,  that  the
Paying   Agent  has  returned  to  the  Certificate  Account  or  otherwise
accounted, to the reasonable satisfaction of the Master Servicer,  for  all
amounts  it  has withdrawn from the Certificate Account. The  Trustee  may,
upon  prior written approval of the Master Servicer, at any time  terminate
the  agency of any Paying Agent by giving written notice of termination  to
such  Paying Agent and to the Master Servicer. Upon receiving a  notice  of
resignation or upon such a termination, or in case at any time  any  Paying
Agent  shall cease to be eligible in accordance with the provisions of  the
first  paragraph of this Section 8.12, the Trustee may appoint, upon  prior
written  approval of the Master Servicer, a successor Paying  Agent,  shall
give  written notice of such appointment to the Master Servicer  and  shall
mail  notice  of such appointment to all Certificateholders. Any  successor
Paying  Agent  upon  acceptance of its appointment hereunder  shall  become
vested  with  all  the rights, powers, duties and responsibilities  of  its
predecessor  hereunder, with like effect as if originally named  as  Paying
Agent.  Any  reasonable compensation paid to any Paying Agent  shall  be  a
reimbursable expense pursuant to Section 8.05 if paid by the Trustee.

                                ARTICLE IX
                                     
                                Termination
                                     
     Section   9.01.   Termination  Upon  Repurchase  by  the  Company   or
Liquidation of All Mortgage Loans.

     (a)   Except  as  otherwise set forth in this Article  IX,  including,
without  limitation, the obligation of the Master Servicer to make payments
to  Certificateholders  as hereafter set forth, the respective  obligations
and  responsibilities of the Company, the Master Servicer and  the  Trustee
created  hereby  shall  terminate upon (i) the 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
<PAGE>



<PAGE> 156

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 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  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 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 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 repurchase the  Mortgage
Loans have been deposited in the Certificate Account) and the Trustee shall
promptly execute all instruments as may be necessary to release and  assign
to  the  Company  the Mortgage Files and any foreclosed Mortgaged  Property
pertaining to the Trust Fund.

     In  no event shall the Company be required to expend any amounts other
than  those  described in the first paragraph of this  Section  9.01(a)  in
order  to  terminate the Trust Fund or 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
<PAGE>



<PAGE> 157

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



<PAGE> 158

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

     (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 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
<PAGE>



<PAGE> 159

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.

     Section  10.03. Limitation on Rights of Certificateholders. The  death
or  incapacity of any Certificateholder shall not operate to terminate this
Agreement,  the  Trust Fund or the REMIC II 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 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 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
<PAGE>



<PAGE> 160

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 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
<PAGE>



<PAGE> 161

accordance with such laws.

     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  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:  Mike Stock,  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 Fitch, 1  State  Street
Plaza,  New  York, New York, 10004 Attention: George Massim, or such  other
address as may hereafter be furnished to the Trustee and Master Servicer in
writing  by Fitch.  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
<PAGE>



<PAGE> 162

any of the following events, in the manner provided in Section 10.06:

          (i)   the  occurrence of an Event of Default pursuant to  Section
     7.01, subject to the provisions of Section 8.01(d);
     
          (ii)  the appointment of a successor Master Servicer pursuant  to
     Section 7.02;
     
     (b)   The  Master  Servicer shall notify the Rating  Agencies  of  the
occurrence of any of the following events, or in the case of clauses (iii),
(iv),  (vii)  and  (viii) promptly upon receiving notice  thereof,  in  the
manner provided in Section 10.06:

          (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  repurchase of any Mortgage Loan pursuant to a Purchase
     Obligation  or  the  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
<PAGE>



<PAGE> 163

to  whether any Certificateholder or the Trustee has requested such  report
for such Distribution Date.

     IN  WITNESS  WHEREOF, the Company and the Trustee  have  caused  their
names  to  be  signed hereto by their respective officers,  thereunto  duly
authorized,  and  their  respective seals, duly attested,  to  be  hereunto
affixed, all as of the day and year first above written.

PNC MORTGAGE SECURITIES CORP.
By:  /s/ Daniel P. Hoffman
Its:      Vice President

(SEAL)

STATE STREET BANK AND TRUST COMPANY, as TRUSTEE
By:  /s/ David Duclos
Its:      Assistant Vice President

     
     
                      ACKNOWLEDGEMENT OF CORPORATION
                                     
                                     
STATE OF ILLINOIS   )
                    )  SS.
COUNTY OF LAKE      )


     On this 30th day of October 1998 before me, a Notary Public in and for
said  State, personally appeared Daniel P. Hoffman, known to me to  be  the
Vice  President  of PNC MORTGAGE SECURITIES CORP., one of the  corporations
that  executed the within interest, 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

COMMONWEALTH OF MASSACHUSETTS )
                                   )   SS.
<PAGE>



<PAGE> 164

COUNTY OF SUFFOLK                  )

     On this 30th day of October 1998 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 upon behalf of which the person(s) acted, executed
the instrument.

     WITNESS my hand and official seal.

     Signature /s/ Kim R. Holland
     (SEAL)
                                                    Exhibit A
                                                    CUSIP
                                                    
                     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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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
<PAGE>



<PAGE> 165

FOR  VALUE  OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch  as  the
registered owner hereof, Cede & Co., has an interest herein.

Series  1998-10                      Portion of the Class  I-A-1  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-1 Certificate Interest Rate: 6.750%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:  December 25, 2028
Class I-A-1 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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
<PAGE>



<PAGE> 166

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  1998-10                      Portion of the Class  I-A-2  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-2 Certificate Interest Rate: 6.750%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date: December 25, 2028
Class I-A-2 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     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
<PAGE>



<PAGE> 167

amended.  The issue date (the "Issue Date") of this Certificate is  October
29,  1998.  [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  1998-10                      Portion of the Class  I-A-3  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-3 Certificate Interest Rate: 6.750%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-3 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class I-A-4
                                     
<PAGE>



<PAGE> 168

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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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  1998-10                      Portion of the Class  I-A-4  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-4 Certificate Interest Rate: 6.750%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-4 Principal Balance



as of the Cut-Off Date:   $[                      ]



<PAGE>



<PAGE> 169

                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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  1998-10                      Portion of the Class  I-A-5  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-5 Certificate Interest Rate:   6.850%
Cut-Off Date:   October 1, 1998
<PAGE>



<PAGE> 170

First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-5 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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.
<PAGE>



<PAGE> 171


Series  1998-10                      Portion of the Class  I-A-6  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-6 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-6 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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.]

<PAGE>



<PAGE> 172

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  1998-10                      Portion of the Class  I-A-7  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-7 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-7 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     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 (the "Issue Date") of this Certificate is  October
29,  1998.  [Assuming that the Mortgage Loans underlying  the  Certificates
prepay  at  the  prepayment assumption used by the issuer in  pricing  this
<PAGE>



<PAGE> 173

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  1998-10                      Portion of the Class  I-A-8  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-8 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-8 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     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
<PAGE>



<PAGE> 174

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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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  1998-10                      Portion of the Class  I-A-9  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-9 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-9 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
<PAGE>



<PAGE> 175

                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-10
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets 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 (the "Issue Date") of this Certificate is  October
29,  1998.  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  1998-10                      Portion of the Class I-A-10  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-10 Certificate Interest Rate:   0.000%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-10 Principal Balance
<PAGE>



<PAGE> 176

as of the Cut-Off Date:   $[             ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-11
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets 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 (the "Issue Date") of this Certificate is  October
29,  1998.  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  1998-10                      Portion of the Class I-A-11  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

<PAGE>



<PAGE> 177

$__________________________________________

Class I-A-11 Certificate Interest Rate:   0.000%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-11 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-12
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets 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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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
<PAGE>



<PAGE> 178

payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR  VALUE  OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch  as  the
registered owner hereof, Cede & Co., has an interest herein.

Series  1998-10                      Portion of the Class I-A-12  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-12 Certificate Interest Rate:   10.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-12 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-13
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets 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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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  $
<PAGE>



<PAGE> 179

            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  1998-10                      Portion of the Class I-A-13  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-13 Certificate Interest Rate: 6.650%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-13 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-14
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets consists  of,  among  other
things,  a  pool of conventional one- to four-family mortgage loans  formed
and administered by

                       PNC MORTGAGE SECURITIES CORP.
                                     
This  Certificate represents ownership of a "regular interest" in  a  "real
<PAGE>



<PAGE> 180

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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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  1998-10                      Portion of the Class I-A-14  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-14 Certificate Interest Rate:   7.000%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-14 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
<PAGE>



<PAGE> 181

                               Class I-A-15
                                     
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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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  1998-10                      Portion of the Class I-A-15  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-15 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-15 Principal Balance



as of the Cut-Off Date:   $[                      ]

<PAGE>



<PAGE> 182



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-16
                                     
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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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  1998-10                      Portion of the Class I-A-16  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-16 Certificate Interest Rate:   6.500%
<PAGE>



<PAGE> 183

Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-16 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-17
                                     
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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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
<PAGE>



<PAGE> 184

registered owner hereof, Cede & Co., has an interest herein.

Series  1998-10                      Portion of the Class I-A-17  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-17 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-17 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-18
                                     
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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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
<PAGE>



<PAGE> 185

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  1998-10                      Portion of the Class I-A-18  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-18 Certificate Interest Rate:   Variable
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-18 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-19
                                     
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 (the "Issue Date") of this Certificate is  October
<PAGE>



<PAGE> 186

29,  1998.  [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  1998-10                      Portion of the Class I-A-19  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-19 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-19 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-20
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
<PAGE>



<PAGE> 187

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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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  1998-10                      Portion of the Class I-A-20  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-20 Certificate Interest Rate:   6.320%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-20 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
<PAGE>



<PAGE> 188

                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-21
                                     
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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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  1998-10                      Portion of the Class I-A-21  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-21 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
<PAGE>



<PAGE> 189

Last Scheduled Distribution Date:
Class I-A-21 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-22
                                     
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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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.

<PAGE>



<PAGE> 190

Series  1998-10                      Portion of the Class I-A-22  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-22 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-22 Principal Balance
as of the Cut-Off Date:   $[              ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-23
                                     
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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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
<PAGE>



<PAGE> 191

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  1998-10                      Portion of the Class I-A-23  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-23 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-23 Principal Balance



as of the Cut-Off Date:   $[                      ]



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class I-A-24
                                     
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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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
<PAGE>



<PAGE> 192

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  1998-10                      Portion of the Class  I-A-24  Notional
Amount as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class I-A-24 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-A-24 Principal Balance
as of the Cut-Off Date:   $0.00

Class I-A-24 Notional Amount
as of the Cut-Off Date:   $0.00



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     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.
<PAGE>



<PAGE> 193

                                     
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 (the "Issue Date") of this Certificate is  October
29,  1998.  [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 1998-10                     Portion of the Class I-X Notional Amount
                                   as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class I-X Certificate Interest Rate:
6.500% applied to the Class I-X Notional
Amount
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25,
1998
Last Scheduled Distribution Date:
Class I-X Principal Balance
as of the Cut-Off Date:   $0.00
Class I-X Notional Amount
as of the Cut-Off Date:   $[
]

                                Cede & Co.
                             Registered Owner
                                                                  Exhibit A
                                                                      CUSIP

<PAGE>



<PAGE> 194

                     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

                       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 (the "Issue Date") of this Certificate is  October
29,  1998.  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 1998-10                Portion of the Class I-P Principal Balance as
                              of   the  Cut-Off  Date  evidenced  by   this
                              Certificate:
Class I-P Certificate Interest Rate: 0.00%$_______________________________

Cut-Off Date: October 1, 1998

First Distribution Date: November 25, 1998

Last Scheduled Distribution Date:

Class I-P Principal Balance as of the Cut-Off Date:


                                Cede & Co.
<PAGE>



<PAGE> 195

                             Registered Owner
                                     
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-B-1
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets consists  of,  among  other
things,  a  pool of conventional one- to four-family mortgage loans  formed
and administered by
                       PNC MORTGAGE SECURITIES CORP
This  Certificate represents ownership of a "regular interest" in  a  "real
estate mortgage investment conduit," as those terms are defined in Sections
860G  and  860D,  respectively, of the Internal Revenue Code  of  1986,  as
amended (the "Code"). The issue date (the "Issue Date") of this Certificate
is  October  29,  1998.  [Assuming that the Mortgage Loans  underlying  the
Certificates  prepay at the prepayment assumption used  by  the  issuer  in
pricing  this Certificate (i.e., 275% of the Standard Prepayment Assumption
as  described  in  the  Prospectus Supplement), this Certificate  has  been
issued   with   original  issue  discount  ("OID")  of  no  more   than   $
per  $100,000  of  initial  Certificate Principal  Balance,  the  yield  to
maturity  is     %, and the amount of OID attributable to the short  period
is not more than $            per $100,000 of initial Certificate Principal
Balance,  computed under the exact method. No representation is  made  that
the  Mortgage Loans will prepay at a rate based on the Standard  Prepayment
Assumption or any other rate.]

  IN  THE CASE OF ANY CLASS I-B-1 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE  NAME  OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS  OTHERWISE
  SET  FORTH  IN  SECTION 5.01(d) OF THE POOLING AGREEMENT, AN  OPINION  OF
  COUNSEL  ACCEPTABLE  TO  AND IN FORM AND SUBSTANCE  SATISFACTORY  TO  THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING  OF  A
  CLASS  I-B-1  CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW,  WILL  NOT
  CONSTITUTE  OR  RESULT  IN  A  NON-EXEMPT  PROHIBITED  TRANSACTION  UNDER
  SECTION  406  OF ERISA OR SECTION 4975 OF THE CODE AND WILL  NOT  SUBJECT
  THE  TRUSTEE,  THE  MASTER SERVICER OR THE COMPANY TO ANY  OBLIGATION  OR
  LIABILITY  (INCLUDING  OBLIGATIONS OR LIABILITIES UNDER  SECTION  406  OF
  ERISA  OR  SECTION 4975 OF THE CODE) IN ADDITION TO THOSE  UNDERTAKEN  IN
  THE  POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN  EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.
  
The Class I-B-1 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described  in
the Pooling Agreement.
Series 1998-10                     Portion of the Class I-B-1 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
<PAGE>



<PAGE> 196

Class I-B-1 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-B-1 Principal Balance
as of the Cut-Off Date:   $[                     ]
                        __________________
                         Registered Owner
                    Certificate No. _________
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-B-2
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets consists  of,  among  other
things,  a  pool of conventional one- to four-family mortgage loans  formed
and administered by
                       PNC MORTGAGE SECURITIES CORP
This  Certificate represents ownership of a "regular interest" in  a  "real
estate mortgage investment conduit," as those terms are defined in Sections
860G  and  860D,  respectively, of the Internal Revenue Code  of  1986,  as
amended (the "Code"). The issue date (the "Issue Date") of this Certificate
is  October  29,  1998.  [Assuming that the Mortgage Loans  underlying  the
Certificates  prepay at the prepayment assumption used  by  the  issuer  in
pricing  this Certificate (i.e., 275% of the Standard Prepayment Assumption
as  described  in  the  Prospectus Supplement), this Certificate  has  been
issued   with   original  issue  discount  ("OID")  of  no  more   than   $
per  $100,000  of  initial  Certificate Principal  Balance,  the  yield  to
maturity  is     %, and the amount of OID attributable to the short  period
is not more than $            per $100,000 of initial Certificate Principal
Balance,  computed under the exact method. No representation is  made  that
the  Mortgage Loans will prepay at a rate based on the Standard  Prepayment
Assumption or any other rate.]

  IN  THE CASE OF ANY CLASS I-B-2 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE  NAME  OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS  OTHERWISE
  SET  FORTH  IN  SECTION 5.01(d) OF THE POOLING AGREEMENT, AN  OPINION  OF
  COUNSEL  ACCEPTABLE  TO  AND IN FORM AND SUBSTANCE  SATISFACTORY  TO  THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING  OF  A
  CLASS  I-B-2  CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW,  WILL  NOT
  CONSTITUTE  OR  RESULT  IN  A  NON-EXEMPT  PROHIBITED  TRANSACTION  UNDER
  SECTION  406  OF ERISA OR SECTION 4975 OF THE CODE AND WILL  NOT  SUBJECT
  THE  TRUSTEE,  THE  MASTER SERVICER OR THE COMPANY TO ANY  OBLIGATION  OR
  LIABILITY  (INCLUDING  OBLIGATIONS OR LIABILITIES UNDER  SECTION  406  OF
  ERISA  OR  SECTION 4975 OF THE CODE) IN ADDITION TO THOSE  UNDERTAKEN  IN
  THE  POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN  EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.
  
The Class I-B-2 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described  in
<PAGE>



<PAGE> 197

the Pooling Agreement.
Series 1998-10                     Portion of the Class I-B-2 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
Class I-B-2 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-B-2 Principal Balance
as of the Cut-Off Date:   $[                     ]
                        __________________
                         Registered Owner
                    Certificate No. _________


                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class I-B-3
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets consists  of,  among  other
things,  a  pool of conventional one- to four-family mortgage loans  formed
and administered by
                       PNC MORTGAGE SECURITIES CORP
This  Certificate represents ownership of a "regular interest" in  a  "real
estate mortgage investment conduit," as those terms are defined in Sections
860G  and  860D,  respectively, of the Internal Revenue Code  of  1986,  as
amended (the "Code"). The issue date (the "Issue Date") of this Certificate
is  October  29,  1998.  [Assuming that the Mortgage Loans  underlying  the
Certificates  prepay at the prepayment assumption used  by  the  issuer  in
pricing  this Certificate (i.e., 275% of the Standard Prepayment Assumption
as  described  in  the  Prospectus Supplement), this Certificate  has  been
issued   with   original  issue  discount  ("OID")  of  no  more   than   $
per  $100,000  of  initial  Certificate Principal  Balance,  the  yield  to
maturity  is     %, and the amount of OID attributable to the short  period
is not more than $            per $100,000 of initial Certificate Principal
Balance,  computed under the exact method. No representation is  made  that
the  Mortgage Loans will prepay at a rate based on the Standard  Prepayment
Assumption or any other rate.]

  IN  THE CASE OF ANY CLASS I-B-3 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE  NAME  OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS  OTHERWISE
  SET  FORTH  IN  SECTION 5.01(d) OF THE POOLING AGREEMENT, AN  OPINION  OF
  COUNSEL  ACCEPTABLE  TO  AND IN FORM AND SUBSTANCE  SATISFACTORY  TO  THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING  OF  A
  CLASS  I-B-3  CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW,  WILL  NOT
  CONSTITUTE  OR  RESULT  IN  A  NON-EXEMPT  PROHIBITED  TRANSACTION  UNDER
  SECTION  406  OF ERISA OR SECTION 4975 OF THE CODE AND WILL  NOT  SUBJECT
<PAGE>



<PAGE> 198

  THE  TRUSTEE,  THE  MASTER SERVICER OR THE COMPANY TO ANY  OBLIGATION  OR
  LIABILITY  (INCLUDING  OBLIGATIONS OR LIABILITIES UNDER  SECTION  406  OF
  ERISA  OR  SECTION 4975 OF THE CODE) IN ADDITION TO THOSE  UNDERTAKEN  IN
  THE  POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN  EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.
  
The Class I-B-3 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described  in
the Pooling Agreement.
Series 1998-10                     Portion of the Class I-B-3 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
Class I-B-3 Certificate Interest Rate:   6.500%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class I-B-3 Principal Balance
as of the Cut-Off Date:   $[                     ]
                        __________________
                         Registered Owner
                    Certificate No. _________
                                                    
                                                    
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class I-B-4
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets consists  of,  among  other
things,  a  pool of conventional one- to four-family mortgage loans  formed
and administered by
                       PNC MORTGAGE SECURITIES CORP
                                     
This  Certificate represents ownership of a "regular interest" in  a  "real
estate mortgage investment conduit," as those terms are defined in Sections
860G  and  860D,  respectively, of the Internal Revenue Code  of  1986,  as
amended  (the  "Code"). The issue date (the "Date") of this Certificate  is
October  29,  1998.  [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
<PAGE>



<PAGE> 199

the  Mortgage Loans will prepay at a rate based on the Standard  Prepayment
Assumption or any other rate.]

  IN  THE CASE OF ANY CLASS I-B-4 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE  NAME  OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS  OTHERWISE
  SET  FORTH  IN  SECTION 5.01(d) OF THE POOLING AGREEMENT, AN  OPINION  OF
  COUNSEL  ACCEPTABLE  TO  AND IN FORM AND SUBSTANCE  SATISFACTORY  TO  THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING  OF  A
  CLASS  I-B-4  CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW,  WILL  NOT
  CONSTITUTE  OR  RESULT  IN  A  NON-EXEMPT  PROHIBITED  TRANSACTION  UNDER
  SECTION  406  OF ERISA OR SECTION 4975 OF THE CODE AND WILL  NOT  SUBJECT
  THE  TRUSTEE,  THE  MASTER SERVICER OR THE COMPANY TO ANY  OBLIGATION  OR
  LIABILITY  (INCLUDING  OBLIGATIONS OR LIABILITIES UNDER  SECTION  406  OF
  ERISA  OR  SECTION 4975 OF THE CODE) IN ADDITION TO THOSE  UNDERTAKEN  IN
  THE  POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN  EXPENSE
  OF  THE  TRUSTEE,  THE  MASTER SERVICER OR THE COMPANY.   THE  SECURITIES
  REPRESENTED  BY  THIS  CERTIFICATE HAVE NOT  BEEN  REGISTERED  UNDER  THE
  SECURITIES  ACT  OF  1933. THESE SECURITIES MAY  NOT  BE  OFFERED,  SOLD,
  TRANSFERRED,  PLEDGED OR HYPOTHECATED IN THE ABSENCE OF  REGISTRATION  OR
  THE  AVAILABILITY OF AN EXEMPTION FROM REGISTRATION UNDER THE  SECURITIES
  ACT  OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.
  
The Class I-B-4 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described  in
the Pooling Agreement.

     Series 1998-10                     Portion   of   the   Class    I-B-4
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class I-B-4 Certificate Interest Rate:   6.500%
     Cut-Off Date:   October 1, 1998
     First Distribution Date:   November 25, 1998
     Last Scheduled Distribution Date:
     Class I-B-4 Principal Balance
     as of the Cut-Off Date:   $[                        ]
                        __________________
                         Registered Owner
                    Certificate No. _________
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class I-B-5
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets consists  of,  among  other
things,  a  pool of conventional one- to four-family mortgage loans  formed
and administered by
                       PNC MORTGAGE SECURITIES CORP
<PAGE>



<PAGE> 200

                                     
This  Certificate represents ownership of a "regular interest" in  a  "real
estate mortgage investment conduit," as those terms are defined in Sections
860G  and  860D,  respectively, of the Internal Revenue Code  of  1986,  as
amended  (the  "Code"). The issue date (the "Date") of this Certificate  is
October  29,  1998.  [Assuming  that  the  Mortgage  Loans  underlying  the
Certificates  prepay at the prepayment assumption used  by  the  issuer  in
pricing  this Certificate (i.e., 275% of the Standard Prepayment Assumption
as  described  in  the  Prospectus Supplement), this Certificate  has  been
issued   with   original  issue  discount  ("OID")  of  no  more   than   $
per  $100,000  of  initial  Certificate Principal  Balance,  the  yield  to
maturity  is     %, and the amount of OID attributable to the short  period
is not more than $            per $100,000 of initial Certificate Principal
Balance,  computed under the exact method. No representation is  made  that
the  Mortgage Loans will prepay at a rate based on the Standard  Prepayment
Assumption or any other rate.]

  IN  THE CASE OF ANY CLASS I-B-5 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE  NAME  OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS  OTHERWISE
  SET  FORTH  IN  SECTION 5.01(d) OF THE POOLING AGREEMENT, AN  OPINION  OF
  COUNSEL  ACCEPTABLE  TO  AND IN FORM AND SUBSTANCE  SATISFACTORY  TO  THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING  OF  A
  CLASS  I-B-5  CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW,  WILL  NOT
  CONSTITUTE  OR  RESULT  IN  A  NON-EXEMPT  PROHIBITED  TRANSACTION  UNDER
  SECTION  406  OF ERISA OR SECTION 4975 OF THE CODE AND WILL  NOT  SUBJECT
  THE  TRUSTEE,  THE  MASTER SERVICER OR THE COMPANY TO ANY  OBLIGATION  OR
  LIABILITY  (INCLUDING  OBLIGATIONS OR LIABILITIES UNDER  SECTION  406  OF
  ERISA  OR  SECTION 4975 OF THE CODE) IN ADDITION TO THOSE  UNDERTAKEN  IN
  THE  POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN  EXPENSE
  OF  THE  TRUSTEE,  THE  MASTER SERVICER OR THE  COMPANY.  THE  SECURITIES
  REPRESENTED  BY  THIS  CERTIFICATE HAVE NOT  BEEN  REGISTERED  UNDER  THE
  SECURITIES  ACT  OF  1933. THESE SECURITIES MAY  NOT  BE  OFFERED,  SOLD,
  TRANSFERRED,  PLEDGED OR HYPOTHECATED IN THE ABSENCE OF  REGISTRATION  OR
  THE  AVAILABILITY OF AN EXEMPTION FROM REGISTRATION UNDER THE  SECURITIES
  ACT  OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.
  
The Class I-B-5 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described  in
the Pooling Agreement.

     Series 1998-10                     Portion   of   the   Class    I-B-5
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class I-B-5 Certificate Interest Rate:   6.500%
     Cut-Off Date:   October 1, 1998
     First Distribution Date:   November 25, 1998
     Last Scheduled Distribution Date:
     Class I-B-5 Principal Balance
     as of the Cut-Off Date:   $[                        ]
                        __________________
<PAGE>



<PAGE> 201

                         Registered Owner
                    Certificate No. _________
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class I-B-6
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets consists  of,  among  other
things,  a  pool of conventional one- to four-family mortgage loans  formed
and administered by
                       PNC MORTGAGE SECURITIES CORP
                                     
This  Certificate represents ownership of a "regular interest" in  a  "real
estate mortgage investment conduit," as those terms are defined in Sections
860G  and  860D,  respectively, of the Internal Revenue Code  of  1986,  as
amended  (the  "Code"). The issue date (the "Date") of this Certificate  is
October  29,  1998.  [Assuming  that  the  Mortgage  Loans  underlying  the
Certificates  prepay at the prepayment assumption used  by  the  issuer  in
pricing  this Certificate (i.e., 275% of the Standard Prepayment Assumption
as  described  in  the  Prospectus Supplement), this Certificate  has  been
issued   with   original  issue  discount  ("OID")  of  no  more   than   $
per  $100,000  of  initial  Certificate Principal  Balance,  the  yield  to
maturity  is     %, and the amount of OID attributable to the short  period
is not more than $            per $100,000 of initial Certificate Principal
Balance,  computed under the exact method. No representation is  made  that
the  Mortgage Loans will prepay at a rate based on the Standard  Prepayment
Assumption or any other rate.]

  IN  THE CASE OF ANY CLASS I-B-6 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE  NAME  OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS  OTHERWISE
  SET  FORTH  IN  SECTION 5.01(d) OF THE POOLING AGREEMENT, AN  OPINION  OF
  COUNSEL  ACCEPTABLE  TO  AND IN FORM AND SUBSTANCE  SATISFACTORY  TO  THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING  OF  A
  CLASS  I-B-6  CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW,  WILL  NOT
  CONSTITUTE  OR  RESULT  IN  A  NON-EXEMPT  PROHIBITED  TRANSACTION  UNDER
  SECTION  406  OF ERISA OR SECTION 4975 OF THE CODE AND WILL  NOT  SUBJECT
  THE  TRUSTEE,  THE  MASTER SERVICER OR THE COMPANY TO ANY  OBLIGATION  OR
  LIABILITY  (INCLUDING  OBLIGATIONS OR LIABILITIES UNDER  SECTION  406  OF
  ERISA  OR  SECTION 4975 OF THE CODE) IN ADDITION TO THOSE  UNDERTAKEN  IN
  THE  POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN  EXPENSE
  OF  THE  TRUSTEE,  THE  MASTER SERVICER OR THE COMPANY.   THE  SECURITIES
  REPRESENTED  BY  THIS  CERTIFICATE HAVE NOT  BEEN  REGISTERED  UNDER  THE
  SECURITIES  ACT  OF  1933. THESE SECURITIES MAY  NOT  BE  OFFERED,  SOLD,
  TRANSFERRED,  PLEDGED OR HYPOTHECATED IN THE ABSENCE OF  REGISTRATION  OR
  THE  AVAILABILITY OF AN EXEMPTION FROM REGISTRATION UNDER THE  SECURITIES
  ACT  OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.
  
The Class I-B-6 Certificates will be subordinate in right of payment to and
<PAGE>



<PAGE> 202

provide credit support to certain Classes of Certificates, as described  in
the Pooling Agreement.

     Series 1998-10                     Portion   of   the   Class    I-B-6
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class I-B-6 Certificate Interest Rate:   6.500%
     Cut-Off Date:   October 1, 1998
     First Distribution Date:   November 25, 1998
     Last Scheduled Distribution Date:
     Class I-B-6 Principal Balance
     as of the Cut-Off Date:   $[                        ]
                            __________________
                             Registered Owner
                         Certificate No. _________
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     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 (the "Issue Date") of this Certificate is  October
29, 1998.

[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
100%  of  the  Basic Prepayment Assumption as described in  the  Prospectus
Supplement), this Certificate has been issued with original issue  discount
("OID")  of  no more than $            per $100,000 of initial  Certificate
Principal Balance, the yield to maturity is      %, and the amount  of  OID
attributable to the short period is not more than $            per $100,000
of  initial Certificate Principal Balance, computed under the exact method.
No  representation is made that the Mortgage Loans will prepay  at  a  rate
based on the Basic Prepayment Assumption or any other rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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
<PAGE>



<PAGE> 203

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  1998-10                      Portion of the Class II-A-1  Principal
     Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:
                                   $_____________________________________

Class II-A-1 Certificate Interest Rate: 7.000%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25,
  1998
Last Scheduled Distribution Date:
Class II-A-1 Principal Balance as of the Cut-Off Date:



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class II-A-2
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets 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 (the "Issue Date") of this Certificate is  October
29, 1998.  Interest is not payable with respect to this Certificate.

[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
100%  of  the  Basic Prepayment Assumption as described in  the  Prospectus
Supplement), this Certificate has been issued with original issue  discount
("OID")  of  no more than $            per $100,000 of initial  Certificate
Principal Balance, the yield to maturity is      %, and the amount  of  OID
attributable to the short period is not more than $            per $100,000
of  initial Certificate Principal Balance, computed under the exact method.
<PAGE>



<PAGE> 204

No  representation is made that the Mortgage Loans will prepay  at  a  rate
based on the Basic Prepayment Assumption or any other rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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  1998-10                      Portion of the Class II-A-2  Principal
     Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:
                                   $_____________________________________

Class II-A-2 Certificate Interest Rate: 0.000%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25,
  1998
Last Scheduled Distribution Date:
Class II-A-2 Principal Balance as of the Cut-Off Date:



                                Cede & Co.
                             Registered Owner
                                     
                                     
                                                                  Exhibit A
                                                                      CUSIP
                                                                           
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class II-X-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 (the "Issue Date") of this Certificate is  October
29,  1998.  [Assuming that the Mortgage Loans underlying  the  Certificates
prepay  at  the  prepayment assumption used by the issuer in  pricing  this
<PAGE>



<PAGE> 205

Certificate (i.e., 100% of the Basic Prepayment Assumption as described  in
the  Prospectus Supplement), this Certificate has been issued with original
issue discount ("OID") of no more than $            per $100,000 of initial
Certificate Principal Balance, the yield to maturity is        %,  and  the
amount  of  OID  attributable  to the short  period  is  not  more  than  $
            per $100,000 of initial Certificate Principal Balance, computed
under  the exact method. No representation is made that the Mortgage  Loans
will prepay at a rate based on the Basic Prepayment Assumption or any other
rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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 1998-10                     Portion of the Class II-X-1 Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class II-X-1 Certificate Interest Rate:
7.000% applied to the Class II-X-1
Notional Amount
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25,
1998
Last Scheduled Distribution Date:
Class II-X-1 Principal Balance
as of the Cut-Off Date:   $0.00
Class II-X-1 Notional Amount
as of the Cut-Off Date:   $

                                Cede & Co.
                             Registered Owner
                                                                  Exhibit A
                                                                      CUSIP
                                                                           
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class II-X-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
<PAGE>



<PAGE> 206


                       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 (the "Issue Date") of this Certificate is  October
29,  1998.  [Assuming that the Mortgage Loans underlying  the  Certificates
prepay  at  the  prepayment assumption used by the issuer in  pricing  this
Certificate (i.e., 100% of the Basic Prepayment Assumption as described  in
the  Prospectus Supplement), this Certificate has been issued with original
issue discount ("OID") of no more than $            per $100,000 of initial
Certificate Principal Balance, the yield to maturity is        %,  and  the
amount  of  OID  attributable  to the short  period  is  not  more  than  $
            per $100,000 of initial Certificate Principal Balance, computed
under  the exact method. No representation is made that the Mortgage  Loans
will prepay at a rate based on the Basic Prepayment Assumption or any other
rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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 1998-10                     Portion of the Class II-X-2 Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class II-X-2 Certificate Interest Rate:
7.000% applied to the Class II-X-2
Notional Amount
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25,
1998
Last Scheduled Distribution Date:
Class II-X-2 Principal Balance
as of the Cut-Off Date:   $0.00
Class II-X-2 Notional Amount
as of the Cut-Off Date:   $

                                Cede & Co.
                             Registered Owner
                                                                  Exhibit A
                                                                      CUSIP
                                                                           
<PAGE>



<PAGE> 207

                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class II-X-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 (the "Issue Date") of this Certificate is  October
29,  1998.  [Assuming that the Mortgage Loans underlying  the  Certificates
prepay  at  the  prepayment assumption used by the issuer in  pricing  this
Certificate (i.e., 100% of the Basic Prepayment Assumption as described  in
the  Prospectus Supplement), this Certificate has been issued with original
issue discount ("OID") of no more than $            per $100,000 of initial
Certificate Principal Balance, the yield to maturity is        %,  and  the
amount  of  OID  attributable  to the short  period  is  not  more  than  $
            per $100,000 of initial Certificate Principal Balance, computed
under  the exact method. No representation is made that the Mortgage  Loans
will prepay at a rate based on the Basic Prepayment Assumption or any other
rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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 1998-10                     Portion of the Class II-X-3 Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class II-X-3 Certificate Interest Rate:
7.000% applied to the Class II-X-3
Notional Amount
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25,
1998
Last Scheduled Distribution Date:
Class II-X-3 Principal Balance
<PAGE>



<PAGE> 208

as of the Cut-Off Date:   $0.00
Class II-X-3 Notional Amount
as of the Cut-Off Date:   $

                                Cede & Co.
                             Registered Owner
                                                                  Exhibit A
                                                                      CUSIP

                     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 (the "Issue Date") of this Certificate is  October
29,  1998.  Interest  is  not  payable with respect  to  this  Certificate.
[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
100%  of  the  Basic Prepayment Assumption as described in  the  Prospectus
Supplement), this Certificate has been issued with original issue  discount
("OID")  of  no more than $            per $100,000 of initial  Certificate
Principal Balance, the yield to maturity is      %, and the amount  of  OID
attributable to the short period is not more than $            per $100,000
of  initial Certificate Principal Balance, computed under the exact method.
No  representation is made that the Mortgage Loans will prepay  at  a  rate
based on the Basic Prepayment Assumption or any other rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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 1998-10                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%$_______________________________

Cut-Off Date: October 1, 1998
<PAGE>



<PAGE> 209


First Distribution Date: November 25, 1998

Last Scheduled Distribution Date:

Class II-P Principal Balance as of the Cut-Off Date:


                                Cede & Co.
                             Registered Owner
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class II-M
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 (the "Issue Date") of this Certificate
is  October  29,  1998.  [Assuming that the Mortgage Loans  underlying  the
Certificates  prepay at the prepayment assumption used  by  the  issuer  in
pricing this Certificate (i.e., 100% of the Basic Prepayment Assumption  as
described  in the Prospectus Supplement), this Certificate has been  issued
with  original  issue discount ("OID") of no  more  than  $             per
$100,000 of initial Certificate Principal Balance, the yield to maturity is
     %,  and the amount of OID attributable to the short period is not more
than  $             per $100,000 of initial Certificate Principal  Balance,
computed  under  the  exact  method. No representation  is  made  that  the
Mortgage  Loans  will  prepay  at  a rate based  on  the  Basic  Prepayment
Assumption or any other rate.]

  IN  THE CASE OF ANY CLASS II-M 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  II-M  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 II-M Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as set forth  in
the Pooling Agreement.
<PAGE>



<PAGE> 210

Series 1998-10                     Portion of the Class II-M Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
Class II-M Remittance Rate:   6.4809%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class II-M Principal Balance
as of the Cut-Off Date:   $[                     ]
                        __________________
                         Registered Owner
                    Certificate No. _________
                                     
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class III-A-1
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets 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 (the "Issue Date") of this Certificate is  October
29,  1998.  [Assuming that the Mortgage Loans underlying  the  Certificates
prepay  at  the  prepayment assumption used by the issuer in  pricing  this
Certificate (i.e., 100% of the Basic Prepayment Assumption as described  in
the  Prospectus Supplement), this Certificate has been issued with original
issue discount ("OID") of no more than $            per $100,000 of initial
Certificate  Principal Balance, the yield to maturity  is      %,  and  the
amount  of  OID  attributable  to the short  period  is  not  more  than  $
            per $100,000 of initial Certificate Principal Balance, computed
under  the exact method. No representation is made that the Mortgage  Loans
will prepay at a rate based on the Basic Prepayment Assumption or any other
rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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
<PAGE>



<PAGE> 211

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  1998-10                     Portion of the Class III-A-1  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class III-A-1 Certificate Interest Rate:   7.000%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class III-A-1 Principal Balance
as of the Cut-Off Date:   $



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class III-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 (the "Issue Date") of this Certificate is  October
29, 1998.  Interest is not payable with respect to this Certificate.

[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
100%  of  the  Basic Prepayment Assumption as described in  the  Prospectus
Supplement), this Certificate has been issued with original issue  discount
("OID")  of  no more than $            per $100,000 of initial  Certificate
Principal Balance, the yield to maturity is      %, and the amount  of  OID
attributable to the short period is not more than $            per $100,000
of  initial Certificate Principal Balance, computed under the exact method.
<PAGE>



<PAGE> 212

No  representation is made that the Mortgage Loans will prepay  at  a  rate
based on the Basic Prepayment Assumption or any other rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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  1998-10                      Portion of the Class III-A-2 Principal
     Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:
                                   $_____________________________________

Class III-A-2 Certificate Interest Rate: 0.000%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25,
  1998
Last Scheduled Distribution Date:
Class III-A-2 Principal Balance as of the Cut-Off Date:



                                Cede & Co.
                             Registered Owner
                                     
                                                                  Exhibit A
                                                                      CUSIP
                                                                           
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class III-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 (the "Issue Date") of this Certificate is  October
29,  1998.  [Assuming that the Mortgage Loans underlying  the  Certificates
prepay  at  the  prepayment assumption used by the issuer in  pricing  this
Certificate (i.e., 100% of the Basic Prepayment Assumption as described  in
<PAGE>



<PAGE> 213

the  Prospectus Supplement), this Certificate has been issued with original
issue discount ("OID") of no more than $            per $100,000 of initial
Certificate Principal Balance, the yield to maturity is        %,  and  the
amount  of  OID  attributable  to the short  period  is  not  more  than  $
            per $100,000 of initial Certificate Principal Balance, computed
under  the exact method. No representation is made that the Mortgage  Loans
will prepay at a rate based on the Basic Prepayment Assumption or any other
rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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 1998-10                     Portion of the Class III-X Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class III-X Certificate Interest Rate:
7.000% applied to the Class III-X
Notional Amount
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25,
1998
Last Scheduled Distribution Date:
Class III-X Principal Balance
as of the Cut-Off Date:   $0.00
Class III-X Notional Amount
as of the Cut-Off Date:   $[
]

                                Cede & Co.
                             Registered Owner
                                     
                                                                  Exhibit A
                                                                      CUSIP

                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class III-P
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets consists  of,  among  other
things,  a  pool of conventional one- to four-family mortgage loans  formed
<PAGE>



<PAGE> 214

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 (the "Issue Date") of this Certificate is  October
29,  1998.  Interest  is  not  payable with respect  to  this  Certificate.
[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
100%  of  the  Basic Prepayment Assumption as described in  the  Prospectus
Supplement), this Certificate has been issued with original issue  discount
("OID")  of  no more than $            per $100,000 of initial  Certificate
Principal Balance, the yield to maturity is      %, and the amount  of  OID
attributable to the short period is not more than $            per $100,000
of  initial Certificate Principal Balance, computed under the exact method.
No  representation is made that the Mortgage Loans will prepay  at  a  rate
based on the Basic Prepayment Assumption or any other rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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 1998-10                Portion  of the Class III-P Principal Balance
                              as  of  the  Cut-Off Date evidenced  by  this
                              Certificate:
Class III-P Certificate Interest     Rate:    0.00%$_______________________
                              ________

Cut-Off Date: October 1, 1998

First Distribution Date: November 25, 1998

Last Scheduled Distribution Date:

Class III-P Principal Balance as of the Cut-Off Date:


                                Cede & Co.
                             Registered Owner
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class III-M
<PAGE>



<PAGE> 215

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 (the "Issue Date") of this Certificate
is  October  29,  1998.  [Assuming that the Mortgage Loans  underlying  the
Certificates  prepay at the prepayment assumption used  by  the  issuer  in
pricing this Certificate (i.e., 100% of the Basic Prepayment Assumption  as
described  in the Prospectus Supplement), this Certificate has been  issued
with  original  issue discount ("OID") of no  more  than  $             per
$100,000 of initial Certificate Principal Balance, the yield to maturity is
     %,  and the amount of OID attributable to the short period is not more
than  $             per $100,000 of initial Certificate Principal  Balance,
computed  under  the  exact  method. No representation  is  made  that  the
Mortgage  Loans  will  prepay  at  a rate based  on  the  Basic  Prepayment
Assumption or any other rate.]

  IN  THE CASE OF ANY CLASS III-M 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  III-M  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 III-M Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as set forth  in
the Pooling Agreement.
Series 1998-10                     Portion of the Class III-M Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
Class III-M Remittance Rate:   6.4809%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class III-M Principal Balance
as of the Cut-Off Date:   $[                     ]
                        __________________
                         Registered Owner
<PAGE>



<PAGE> 216

                    Certificate No. _________
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class IV-A-1
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets 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 (the "Issue Date") of this Certificate is  October
29,  1998.  [Assuming that the Mortgage Loans underlying  the  Certificates
prepay  at  the  prepayment assumption used by the issuer in  pricing  this
Certificate (i.e., 100% of the Basic Prepayment Assumption as described  in
the  Prospectus Supplement), this Certificate has been issued with original
issue discount ("OID") of no more than $            per $100,000 of initial
Certificate  Principal Balance, the yield to maturity  is      %,  and  the
amount  of  OID  attributable  to the short  period  is  not  more  than  $
            per $100,000 of initial Certificate Principal Balance, computed
under  the exact method. No representation is made that the Mortgage  Loans
will prepay at a rate based on the Basic Prepayment Assumption or any other
rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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  1998-10                      Portion of the Class IV-A-1  Principal
Balance as of
                                    the  Cut-Off  Date  Evidenced  by  this
Certificate:

$__________________________________________

Class IV-A-1 Certificate Interest Rate:   6.250%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
<PAGE>



<PAGE> 217

Class IV-A-1 Principal Balance



as of the Cut-Off Date:   $



                                Cede & Co.
                             Registered Owner
                                     
                                                                  Exhibit A
                                                                      CUSIP
                                                                           
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class IV-X
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets 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 (the "Issue Date") of this Certificate is  October
29,  1998.  [Assuming that the Mortgage Loans underlying  the  Certificates
prepay  at  the  prepayment assumption used by the issuer in  pricing  this
Certificate (i.e., 100% of the Basic Prepayment Assumption as described  in
the  Prospectus Supplement), this Certificate has been issued with original
issue discount ("OID") of no more than $            per $100,000 of initial
Certificate Principal Balance, the yield to maturity is        %,  and  the
amount  of  OID  attributable  to the short  period  is  not  more  than  $
            per $100,000 of initial Certificate Principal Balance, computed
under  the exact method. No representation is made that the Mortgage  Loans
will prepay at a rate based on the Basic Prepayment Assumption or any other
rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the 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 1998-10                     Portion of the Class IV-X Notional
<PAGE>



<PAGE> 218

                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class IV-X Certificate Interest Rate:
6.250% applied to the Class IV-X
Notional Amount
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25,
1998
Last Scheduled Distribution Date:
Class IV-X Principal Balance
as of the Cut-Off Date:   $0.00
Class IV-X Notional Amount
as of the Cut-Off Date:   $[
]

                                Cede & Co.
                             Registered Owner
                                                                  Exhibit A
                                                                      CUSIP

                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class IV-P
                                     
Evidencing  a Percentage Interest in a trust fund whose assets  consist  of
interests  in  another  trust fund whose assets 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 (the "Issue Date") of this Certificate is  October
29,  1998.  Interest  is  not  payable with respect  to  this  Certificate.
[Assuming that the Mortgage Loans underlying the Certificates prepay at the
prepayment assumption used by the issuer in pricing this Certificate (i.e.,
100%  of  the  Basic Prepayment Assumption as described in  the  Prospectus
Supplement), this Certificate has been issued with original issue  discount
("OID")  of  no more than $            per $100,000 of initial  Certificate
Principal Balance, the yield to maturity is      %, and the amount  of  OID
attributable to the short period is not more than $            per $100,000
of  initial Certificate Principal Balance, computed under the exact method.
No  representation is made that the Mortgage Loans will prepay  at  a  rate
based on the Basic Prepayment Assumption or any other rate.]

Unless this Certificate is presented by an authorized representative of The
<PAGE>



<PAGE> 219

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 1998-10                Portion  of the Class IV-P Principal  Balance
                              as  of  the  Cut-Off Date evidenced  by  this
                              Certificate:
Class IV-P Certificate Interest Rate: 0.00%$_______________________________

Cut-Off Date: October 1, 1998

First Distribution Date: November 25, 1998

Last Scheduled Distribution Date:

Class IV-P Principal Balance as of the Cut-Off Date:


                                Cede & Co.
                             Registered Owner
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class IV-AM
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 (the "Issue Date") of this Certificate
is  October  29,  1998.  [Assuming that the Mortgage Loans  underlying  the
Certificates  prepay at the prepayment assumption used  by  the  issuer  in
pricing this Certificate (i.e., 100% of the Basic Prepayment Assumption  as
described  in the Prospectus Supplement), this Certificate has been  issued
with  original  issue discount ("OID") of no  more  than  $             per
$100,000 of initial Certificate Principal Balance, the yield to maturity is
     %,  and the amount of OID attributable to the short period is not more
than  $             per $100,000 of initial Certificate Principal  Balance,
computed  under  the  exact  method. No representation  is  made  that  the
Mortgage  Loans  will  prepay  at  a rate based  on  the  Basic  Prepayment
Assumption or any other rate.]

  IN  THE CASE OF ANY CLASS IV-AM CERTIFICATE PRESENTED FOR REGISTRATION IN
<PAGE>



<PAGE> 220

  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  IV-AM  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 IV-AM Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as set forth  in
the Pooling Agreement.
Series 1998-10                     Portion of the Class IV-AM Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
Class IV-AM Remittance Rate:   6.250%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class IV-AM Principal Balance
as of the Cut-Off Date:   $[                     ]
                        __________________
                         Registered Owner
                    Certificate No. _________
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class IV-M
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 (the "Issue Date") of this Certificate
is  October  29,  1998.  [Assuming that the Mortgage Loans  underlying  the
Certificates  prepay at the prepayment assumption used  by  the  issuer  in
pricing this Certificate (i.e., 100% of the Basic Prepayment Assumption  as
described  in the Prospectus Supplement), this Certificate has been  issued
with  original  issue discount ("OID") of no  more  than  $             per
$100,000 of initial Certificate Principal Balance, the yield to maturity is
     %,  and the amount of OID attributable to the short period is not more
<PAGE>



<PAGE> 221

than  $             per $100,000 of initial Certificate Principal  Balance,
computed  under  the  exact  method. No representation  is  made  that  the
Mortgage  Loans  will  prepay  at  a rate based  on  the  Basic  Prepayment
Assumption or any other rate.]

  IN  THE CASE OF ANY CLASS IV-M 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  IV-M  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 IV-M Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as set forth  in
the Pooling Agreement.
Series 1998-10                     Portion of the Class IV-M Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
Class IV-M Remittance Rate:   6.250%
Cut-Off Date:   October 1, 1998
First Distribution Date:   November 25, 1998
Last Scheduled Distribution Date:
Class IV-M Principal Balance
as of the Cut-Off Date:   $[                     ]
                        __________________
                         Registered Owner
                    Certificate No. _________
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     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
<PAGE>



<PAGE> 222

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-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 1998-10                     Percentage  Interest  evidenced  by
                                        this  Class R-2 Certificate in  the
                                        distributions  to  be   made   with
                                        respect    to   the    Class    R-2
                                        Certificates:            %
                                        
     Class  R-2 Certificate Interest Rate:
     6.5000%.  Additionally the Class  R-2
     Certificates are entitled  to  Excess
<PAGE>



<PAGE> 223

     Liquidation Proceeds and the Residual
     Distribution Amount as defined in the
     Pooling Agreement.
     Cut-Off Date:   October 1, 1998
     First Distribution Date:   November 25, 1998
     Last Scheduled Distribution Date:
     Class R-2 Principal Balance as of the Cut-Off Date:   $50.00
                        __________________
                         Registered Owner
                    Certificate No. _________
                                     
                                                    Exhibit B
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                 Class R-1
                                     
Evidencing a Percentage Interest in certain distributions with respect to a
pool  of  conventional  one-  to  four-family  mortgage  loans  formed  and
administered by

                       PNC MORTGAGE SECURITIES CORP.
                                     
ANY  RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE MAY BE  MADE
ONLY  IF  THE  PROPOSED  TRANSFEREE PROVIDES A TRANSFER  AFFIDAVIT  TO  THE
COMPANY  AND  THE  CERTIFICATE REGISTRAR THAT (1) SUCH  TRANSFEREE  IS  NOT
EITHER  (A) THE UNITED STATES, ANY STATE OR POLITICAL SUBDIVISION  THEREOF,
ANY  FOREIGN GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, OR ANY  AGENCY  OR
INSTRUMENTALITY OF ANY OF THE FOREGOING, (B) ANY ORGANIZATION (OTHER THAN A
COOPERATIVE DESCRIBED IN SECTION 521 OF THE CODE) WHICH IS EXEMPT FROM  THE
TAX IMPOSED BY CHAPTER 1 OF THE CODE UNLESS SUCH ORGANIZATION IS SUBJECT TO
THE  TAX IMPOSED BY SECTION 511 OF THE CODE, (C) ANY ORGANIZATION DESCRIBED
IN  SECTION  1381(a)(2)(C) OF THE CODE (ANY SUCH PERSON  DESCRIBED  IN  THE
FOREGOING  CLAUSES  (A), (B), OR (C) BEING HEREINAFTER  REFERRED  TO  AS  A
"DISQUALIFIED   ORGANIZATION"),  OR  (D)  AN  AGENT   OF   A   DISQUALIFIED
ORGANIZATION AND (2) NO PURPOSE OF SUCH TRANSFER IS TO ENABLE THE  TRANSFER
TO IMPEDE THE ASSESSMENT OR COLLECTION OF TAX. SUCH AFFIDAVIT SHALL INCLUDE
CERTAIN  REPRESENTATIONS  AS TO THE FINANCIAL  CONDITION  OF  THE  PROPOSED
TRANSFEREE. NOTWITHSTANDING THE REGISTRATION IN THE CERTIFICATE REGISTER OF
ANY TRANSFER, SALE OR OTHER DISPOSITION OF THIS CLASS R-1 CERTIFICATE TO  A
DISQUALIFIED ORGANIZATION OR AN AGENT OF A DISQUALIFIED ORGANIZATION,  SUCH
REGISTRATION  SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT  WHATSOEVER
AND  SUCH  PERSON  SHALL  NOT BE DEEMED TO BE A CERTIFICATEHOLDER  FOR  ANY
PURPOSE   HEREUNDER,  INCLUDING,  BUT  NOT  LIMITED  TO,  THE  RECEIPT   OF
DISTRIBUTIONS  ON THIS CERTIFICATE. EACH HOLDER OF A CLASS R-1  CERTIFICATE
BY  ACCEPTANCE OF THIS CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE
PROVISIONS OF THIS PARAGRAPH.

IN  THE CASE OF ANY CLASS R-1 CERTIFICATE PRESENTED FOR REGISTRATION IN THE
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
<PAGE>



<PAGE> 224

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 1998-10                     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:  6.500%.
     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:   October 1, 1998
     First Distribution Date:   November 25, 1998
     Last Scheduled Distribution Date:
     Class R-1 Principal Balance as of the Cut-Off Date:   $50.00
                        __________________
                         Registered Owner
                    Certificate No. _________
     This  Certificate does not represent an obligation of or  interest  in
PNC  Mortgage Securities Corp. or any of its affiliates, including PNC Bank
Corp.  Neither  this  Certificate nor the  underlying  Mortgage  Loans  are
guaranteed by any agency or instrumentality of the United States.

     This certifies that the above-named Registered Owner is the registered
owner of certain interests in a trust fund (the "REMIC I Trust Fund") whose
assets  consist  of,  among other things, a pool (the "Mortgage  Pool")  of
conventional  one-  to four-family mortgage loans (the  "Mortgage  Loans"),
formed  and  administered by PNC Mortgage Securities Corp. (the "Company"),
which  term  includes  any  successor entity under  the  Pooling  Agreement
referred to below. The Mortgage Pool was created pursuant to a Pooling  and
Servicing  Agreement,  dated  as  of the Cut-Off  Date  stated  above  (the
"Pooling  Agreement"), between the Company and State Street Bank and  Trust
Company,  as Trustee (the "Trustee"), a summary of certain of the pertinent
provisions  of  which  is set forth hereafter. To the  extent  not  defined
herein, the capitalized terms used herein have the meanings assigned in the
Pooling  Agreement. Nothing herein shall be deemed inconsistent  with  such
<PAGE>



<PAGE> 225

meanings,  and  in the event of any conflict between the Pooling  Agreement
and  the  terms  of this Certificate, the Pooling Agreement shall  control.
This  Certificate  is issued under and is subject to the terms,  provisions
and  conditions  of the Pooling Agreement, to which Pooling  Agreement  the
Holder of this Certificate, by virtue of the acceptance hereof, assents and
by which such Holder is bound.

     Distributions will be made, pursuant to the Pooling Agreement, on  the
25th  day  of  each month or, if such 25th day is not a Business  Day,  the
Business Day immediately following (the "Distribution Date"), commencing on
the  first  Distribution Date specified above, to the Person in whose  name
this Certificate is registered at the close of business on the last day (or
if  such  last  day  is  not a Business Day, the Business  Day  immediately
preceding  such last day) of the month immediately preceding the  month  of
such   distribution   (the  "Record  Date"),  to   the   extent   of   such
Certificateholder's Percentage Interest represented by this Certificate  in
the  portion  of  the  REMIC  I  Available  Distribution  Amount  for  such
Distribution Date then distributable on the Certificates of this Class,  as
specified in Section 4.01 of the Pooling Agreement.

     Distributions on this Certificate will be made by the Trustee by  wire
transfer or check mailed to the address of the Person entitled thereto,  as
such   name   and  address  shall  appear  on  the  Certificate   Register.
Notwithstanding the above, the final distribution on this Certificate  will
be  made  after  due  notice  by  the  Trustee  of  the  pendency  of  such
distribution  and only upon presentation and surrender of this  Certificate
to the Certificate Registrar.

     Reference is hereby made to the further provisions of this Certificate
set  forth below, which further provisions shall for all purposes have  the
same effect as if set forth at this place.

     Unless  the certificate of authentication hereon has been executed  by
or  on  behalf of the Trustee, by manual signature, this Certificate  shall
not  be entitled to any benefit under the Pooling Agreement or be valid for
any purpose.

     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

                           STATE STREET BANK AND TRUST COMPANY, as Trustee
                           
                           
                           
                           By:
                           




                 (TRUSTEE'S CERTIFICATE OF AUTHENTICATION)
                                     
<PAGE>



<PAGE> 226

          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.

     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.  For  the  purposes of such provision and except as  provided  below,
voting  rights  relating  to  100% of the Aggregate  Certificate  Principal
Balance will be allocated pro rata (by Certificate Principal Balance) among
such  Certificates.  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
<PAGE>



<PAGE> 227

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 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
<PAGE>



<PAGE> 228

liquidation (including repurchase by the Company) of the last Mortgage Loan
remaining  in  the REMIC I Trust Fund or the disposition  of  all  property
acquired  upon foreclosure or deed in lieu of foreclosure of  any  Mortgage
Loan, and (ii) the payment to Certificateholders of all amounts held by the
Trustee  and required to be paid to them pursuant to the Pooling Agreement.
In the event that the Company repurchases any Mortgage Loan pursuant to the
Pooling  Agreement,  such  Pooling Agreement generally  requires  that  the
Trustee  distribute  to the Certificateholders in the aggregate  an  amount
equal  to 100% of the unpaid Principal Balance of such Mortgage Loan,  plus
accrued  interest at the applicable Pass-Through Rate to the next scheduled
Due Date for the Mortgage Loan. The Pooling Agreement permits, but does not
require, the Company to repurchase from the REMIC I Trust Fund all Mortgage
Loans  at the time subject thereto and all property acquired in respect  of
any  Mortgage  Loan upon payment to the Certificateholders of  the  amounts
specified in the Pooling Agreement. The exercise of such right will  effect
early  retirement  of the Certificates, the Company's right  to  repurchase
being  subject  to the aggregate unpaid Principal Balance of  the  Mortgage
Loans  at the time of repurchase being less than five percent (5%)  of  the
aggregate unpaid Principal Balance of the Mortgage Loans as of the  Cut-Off
Date.

                                ASSIGNMENT
                                     


     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.
<PAGE>



<PAGE> 229

                           

                                                  Exhibit D

                          MORTGAGE LOAN SCHEDULE

     Copies of the Mortgage Loan Schedules (which have been intentionally
omitted from this filing) may be obtained from PNC Mortgage Securities
Corp. or State Street Bank and Trsut Company by contacting,

     in the case of PNC Mortgage Securities Corp.,

                               Richie Moore
                        Master Servicing Department
                       PNC Mortgage Securities Corp.
                            75 N. Fairway Drive
                       Vernon Hills, Illinois  60061
                       Telephone:     (847) 549-3683
                       Facsimile:     (847) 549-3681

     in the case of State Street Bank and Trust Company

                               David Duclos
                        Corporate Trust Department
                    State Street Bank and Trust Company
                          Two International Place
                       Boston, Massachusetts  02102
                       Telephone:     (617) 664-5436
                       Facsimile:     (617) 664-5368
                                     


                                                    Exhibit E
                                                    
                                                    
                           SELLING AND SERVICING
                                     
                                 CONTRACT
                                     

This  Selling and Servicing Contract (this "Agreement") is made and entered
into  by PNC Mortgage Securities Corp. and its successors and assigns ("PNC
Mortgage")  and the entity identified below and its successors and  assigns
(the "Company").


                                WITNESSETH:
                                     
      WHEREAS, this Company wishes to sell first lien residential  mortgage
loans  to, and service first lien residential mortgage loans on behalf  of,
PNC Mortgage; and

<PAGE>



<PAGE> 230

      WHEREAS,  the  Company  has  submitted a Seller  Application  to  PNC
Mortgage and has been approved by PNC Mortgage for participation in the PNC
Mortgage Purchase Programs; and

      WHEREAS,  the  Company  has received and reviewed  the  PNC  Mortgage
Purchase  Programs Seller Guide (the "Seller Guide"), as well  as  the  PNC
Mortgage  Servicing  Guide (the "Servicing Guide" and,  together  with  the
Seller  Guide,  the  "Guides"), and understands each  and  every  provision
thereof;

      NOW,  THEREFORE, in consideration of the premises and of  the  mutual
agreements herein contained, PNC Mortgage and the Company hereby  agree  as
follows:

      1.    Guides.   The Guides, which set forth the terms and  conditions
under  which  PNC Mortgage may elect to purchase mortgage  loans  from  the
Company,  and  the Company shall service mortgage loans on  behalf  of  PNC
Mortgage,  are a supplement to this Agreement and such Guides,  as  may  be
amended or supplemented from time to time by PNC Mortgage, are incorporated
into this Agreement in full by reference and made a part hereof as fully as
if  set forth at length herein.  All capitalized terms used and not defined
herein have the meanings ascribed to them in the Guides.

      2.    Company's  Duties.   The Company shall diligently  perform  all
duties  incident  to the origination, sale and servicing  of  the  mortgage
loans  subject  to  this Agreement.  In the performance  of  its  servicing
duties,  the  Company shall exercise the same degree of care  it  exercises
when  servicing mortgage loans for its own account, but in no  event  shall
the  Company  exercise less care than a reasonable prudent  servicer  would
exercise  under  similar  circumstances.  In addition,  the  Company  shall
comply  with  all  of  the  provisions of the Guides  and  with  all  other
requirements  and instructions of PNC Mortgage.  The Company shall  perform
such duties at its sole expense, except as otherwise expressly provided  in
the Guides.

      3.    Representations,  Warranties  and  Covenants  of  the  Company;
Remedies of PNC Mortgage.  With respect to each mortgage loan sold  by  the
Company  to  PNC  Mortgage pursuant to the terms  of  this  Agreement,  the
Company shall make all of the representations, warranties and covenants set
forth  in  the  Guide  and,  in the event of the  breach  of  any  of  such
representations, warranties and covenants, PNC Mortgage shall have  all  of
the  remedies available at law or in equity, as well as all of the remedies
set  forth  in  the  Guide, including, but not limited to,  repurchase  and
indemnification.  The representations and warranties made  by  the  Company
with respect to any mortgage loan subject to this Agreement, as well as the
remedies  available to PNC Mortgage upon the breach thereof, shall survive:
(a)  any  investigation  regarding  the  mortgage  loan  conducted  by  PNC
Mortgage,  its assignees or designees, (b) the liquidation of the  mortgage
loan,  (c) the purchase of the mortgage loan by PNC Mortgage, its  assignee
or designee, (d) the repurchase of the mortgage loan by the Company and (e)
the termination of this Agreement.

<PAGE>



<PAGE> 231

      4.   Compensation.  The Company shall be compensated for its services
hereunder as specified in the Guides.

     5.   No Assignment.  This Agreement may not be assigned by the Company
without  the  prior  written consent of PNC Mortgage.  The  Company  hereby
consents to the assignment by PNC Mortgage of all or any part of its rights
and  obligations  under this Agreement to any affiliate designated  by  PNC
Mortgage.   Any  other  transfer by PNC Mortgage will  be  allowed  and  be
effective upon written notice by PNC Mortgage to the Company.

     6.   Prior Agreements.  This Agreement supersedes any prior agreements
and  understandings  between PNC Mortgage and  the  Company  governing  the
subject matter hereof; provided, however, the Company shall not be released
from  any  responsibility  or liability that may  have  arisen  under  such
agreements and understanding.

      7.    Effective  Date of Agreement.  This Agreement is not  effective
until  it  is executed and accepted by PNC Mortgage at its home  office  in
Illinois.

      8.   Notices.  All notices, requests, demands or other communications
that are to be given under this Agreement shall be in writing, addressed to
the  appropriate  parties,  and shall be sent  by  certified  mail,  return
receipt requested, postage prepaid, if to the Company, at the address below
and,  if  to  PNC Mortgage, to the appropriate address or facsimile  number
specified  in  the  Guides.   Any such notice,  request,  demand  or  other
communication shall be deemed effective upon receipt.

      9.    Independent Contractor.  At no time shall the Company represent
that  it  is acting as an agent, partner or joint venturer of PNC Mortgage.
The Company shall at all times act as an independent contracting party.

     10.  Amendment.  This Agreement may not be amended or modified orally,
and  no  provision  of this Agreement may be waived or amended,  except  in
writing  signed  by the party against whom enforcement is sought.   Such  a
written  waiver  or  amendment  must expressly  reference  this  Agreement.
However,  by their terms the Guides may be amended or supplemented  by  PNC
Mortgage  from time to time.  Any such amendment(s) to the Guides shall  be
in  writing  and  be  binding upon the parties  hereto  on  and  after  the
effective date specified therein.

       11.     Miscellaneous.   This  Agreement,  including  all  documents
incorporated  by  reference herein, constitutes  the  entire  understanding
between  the parties hereto and supersedes all other agreements, covenants,
representations, warranties, understandings and communications between  the
parties,  whether  written  or  oral,  with  respect  to  the  transactions
contemplated by this Agreement.  All section headings contained herein  are
for  convenience only and shall not be construed as part of this Agreement.
Any  provision of this Agreement that is prohibited or unenforceable in any
jurisdiction shall as to such jurisdiction be ineffective to the extent  of
such  prohibition  or unenforceability without invalidating  the  remaining
portions  hereof  or  affecting  the validity  or  enforceability  of  such
<PAGE>



<PAGE> 232

provision in any other jurisdiction, and to this end, the provisions hereof
are  severable.   This Agreement shall be governed by,  and  construed  and
enforced in accordance with, applicable federal laws and laws of the  State
of  Illinois,  without  reference  to conflict  of  laws  principles.  This
Agreement may be executed in one or more counterparts, each of which  shall
constitute  an  original  and  all  of  which  shall  constitute  the  same
Agreement.

     IN WITNESS WHEREOF, the parties have executed this Agreement by proper
officials  duly  authorized  on  the dates  hereinafter  set  forth.   This
Agreement shall take effect as of the date of its execution in original  or
facsimile signature by a duly authorized officer of PNC Mortgage.



__________________________________ ____________________________
________                           _______
Name of the Company                Company I.D. Number
                                   
__________________________________ ____________________________
________                           _______
Type of organization               Organized under laws of
                                   
________________________________________________________________
________________
Principal  place of business:  street address, city, state,  zip
code

________________________________________________________________
________________
Typed name and title of the Company's authorized officer

____________________________________________ __________________
___________                                  _____
Signature   of   the  Company's   authorized Date
officer                                      



Agreed to and accepted by PNC Mortgage Securities Corp.

________________________________________________________________
________________
Typed name and title of authorized representative

____________________________________________ __________________
___________                                  _____
Signature of authorized representative       Date
                                             



<PAGE>



<PAGE> 233

                                                    Exhibit F
                                                    
                                                    
                    FORM OF TRANSFEROR CERTIFICATE FOR
                  GROUP I JUNIOR SUBORDINATE CERTIFICATES


                                  [Date]
                                     
State Street Bank and Trust Company, as Trustee
Two International Place
Boston, MA 02102
Attn:  Structured Finance


     Re:  Purchase  of  PNC Mortgage Securities Corp. Mortgage Pass-Through
          Certificates Series 1998-10, 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
                  GROUP I JUNIOR SUBORDINATE CERTIFICATES
                                     
                                  [Date]
                                     
State Street Bank and Trust Company, as Trustee
Two International Place
Boston, MA 02102
<PAGE>



<PAGE> 234

Attn:  Structured Finance

PNC Mortgage Securities Corp.
75 N. Fairway Drive
Vernon Hills, Illinois  60061


          The  undersigned (the "Purchaser") proposes to purchase  Class  [
]  Certificates evidencing an undivided interest in PNC Mortgage Securities
Corp.  Mortgage  Pass-Through Certificates, Series 1998-10 (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 October 1, 1998 (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  1998-
10.

          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
<PAGE>



<PAGE> 235

unreasonable effort or expense; and

          (f)  If applicable, the Purchaser has complied, and will continue
to  comply,  with the guidelines established by Thrift Bulletin  12  issued
December  13, 1988, 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 Certificates
bear a legend setting forth the applicable restrictions on transfer.
<PAGE>



<PAGE> 236


          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 1998-10
     (THE "TRUST") CLASS [     ] CERTIFICATES
     (THE "PURCHASED CERTIFICATES")
     
     Under penalties of perjury, I, _____________________, declare that, to
the  best  of  my  knowledge and belief, the following representations  are
true, correct and complete; and

          1.    That  I  am the _______________ of __________________  (the
"Purchaser"), whose taxpayer identification number is  ___________, and  on
behalf of which I have the authority to make this affidavit.

          2.    That  the  Purchaser  is acquiring a Purchased  Certificate
representing an interest in the Trust Funds.

          3.    That  the Purchaser (i) is not an employee benefit plan  or
other  plan or arrangement subject to the prohibited transaction provisions
of  the  Employee  Retirement  Income Security  Act  of  1974,  as  amended
("ERISA") or Section 4975 of the Internal Revenue Code of 1986, as  amended
(the  "Code"),  or  comparable provisions of any subsequent  enactments  (a
"Plan"), a trustee of any Plan, or any other Person who is using the  "plan
assets"  of  any  Plan  to effect such acquisition,  (ii)  has  provided  a
"Benefit  Plan Opinion" satisfactory to PNC Mortgage Securities Corp.  (the
"Company")  and  the Trustee of the Trust Funds or (iii)  is  an  insurance
company,  the  source of funds to be used by it to purchase  the  Purchased
Certificates is an "insurance company general account" (within the  meaning
of  Department of Labor Prohibited Transaction Class Exemption ("PTCE") 95-
60),  and  the purchase is being made in reliance upon the availability  of
the  exemptive  relief afforded under Sections I and III of PTCE  95-60.  A
Benefit  Plan  Opinion  is an opinion of counsel to  the  effect  that  the
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
<PAGE>



<PAGE> 237

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 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
<PAGE>



<PAGE> 238

the  terms,  provisions and conditions of the Pooling Agreement,  to  which
Pooling  Agreement  the  Holder  of this  Certificate,  by  virtue  of  the
acceptance hereof, assents and by which such Holder is bound.

     Distributions will be made, pursuant to the Pooling Agreement, on  the
25th  day  of  each month or, if such 25th day is not a Business  Day,  the
Business Day immediately following (the "Distribution Date"), commencing on
the  first  Distribution Date specified above, to the Person in whose  name
this Certificate is registered at the close of business on the last day (or
if  such  last  day  is  not a Business Day, the Business  Day  immediately
preceding  such last day) of the month immediately preceding the  month  of
such   distribution   (the  "Record  Date"),  to   the   extent   of   such
Certificateholder's Percentage Interest represented by this Certificate  in
the  portion  of  the  REMIC  II  Available Distribution  Amount  for  such
Distribution Date then distributable on the Certificates of this Class,  as
specified in Section 4.04 of the Pooling Agreement.

     Distributions on this Certificate will be made by the Trustee by  wire
transfer or check mailed to the address of the Person entitled thereto,  as
such   name   and  address  shall  appear  on  the  Certificate   Register.
Notwithstanding the above, the final distribution on this Certificate  will
be  made  after  due  notice  by  the  Trustee  of  the  pendency  of  such
distribution  and only upon presentation and surrender of this  Certificate
to the Certificate Registrar.

     Reference is hereby made to the further provisions of this Certificate
set  forth below, which further provisions shall for all purposes have  the
same effect as if set forth at this place.

     Unless  the certificate of authentication hereon has been executed  by
or  on  behalf of the Trustee, by manual signature, this Certificate  shall
not  be entitled to any benefit under the Pooling Agreement or be valid for
any purpose.

     IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed.

                           STATE STREET BANK AND TRUST COMPANY, as Trustee
                           
                           
                           
                           By:
                           




                 (TRUSTEE'S CERTIFICATE OF AUTHENTICATION)
                                     
          This  is  one  of  the Certificates referred to  in  the  within-
mentioned Pooling Agreement.

<PAGE>



<PAGE> 239

STATE STREET BANK AND TRUST COMPANY,
as Trustee



By:

Dated:

                       PNC MORTGAGE SECURITIES CORP.
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
     This  Certificate  is one of a duly authorized issue  of  Certificates
designated  as Mortgage Pass-Through Certificates of the Series  and  Class
specified  hereon  (herein  called  the  "Certificates")  and  representing
certain interests in the REMIC II Trust Fund.

     The Certificates do not represent an obligation of, or an interest in,
the  Company or any of its affiliates and are not insured or guaranteed  by
any  governmental agency. The Certificates are limited in right of  payment
to certain collections and recoveries respecting the Mortgage Loans, all as
more  specifically  set forth herein and in the Pooling Agreement.  In  the
event funds are advanced with respect to any Mortgage Loan, such advance is
reimbursable  to  the Master Servicer from the related recoveries  on  such
Mortgage  Loan or from other cash deposited in the Certificate  Account  to
the extent that such advance is not otherwise recoverable.

     As provided in the Pooling Agreement, withdrawals from the Certificate
Account may be made from time to time for purposes other than distributions
to  Certificateholders, such purposes including reimbursement to the Master
Servicer of advances made, or certain expenses incurred, by it.

     The   Pooling  Agreement  permits,  with  certain  exceptions  therein
provided,  the  amendment thereof and the modification of  the  rights  and
obligations  of the Company and the rights of the Certificateholders  under
the  Pooling Agreement at any time by the Company, the Master Servicer  and
the  Trustee with the consent of the Holders of the Certificates evidencing
Percentage  Interests aggregating not less than 66% of the REMIC  II  Trust
Fund.  For  the  purposes of such provision and except as  provided  below,
voting  rights  relating  to  100% of the Aggregate  Certificate  Principal
Balance will be allocated pro rata (by Certificate Principal Balance) among
such Certificates. 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
<PAGE>



<PAGE> 240

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 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
<PAGE>



<PAGE> 241

created thereby shall terminate upon (i) the later of the maturity or other
liquidation (including repurchase by the Company) of the last Mortgage Loan
remaining  in  the REMIC I Trust Fund or the disposition  of  all  property
acquired  upon foreclosure or deed in lieu of foreclosure of  any  Mortgage
Loan, and (ii) the payment to Certificateholders of all amounts held by the
Trustee  and required to be paid to them pursuant to the Pooling Agreement.
In the event that the Company repurchases any Mortgage Loan pursuant to the
Pooling  Agreement,  such  Pooling Agreement generally  requires  that  the
Trustee  distribute  to the Certificateholders in the aggregate  an  amount
equal  to 100% of the unpaid Principal Balance of such Mortgage Loan,  plus
accrued  interest at the applicable Pass-Through Rate to the next scheduled
Due Date for the Mortgage Loan. The Pooling Agreement permits, but does not
require, the Company to repurchase from the REMIC I Trust Fund all Mortgage
Loans  at the time subject thereto and all property acquired in respect  of
any  Mortgage  Loan upon payment to the Certificateholders of  the  amounts
specified in the Pooling Agreement. The exercise of such right will  effect
early  retirement  of the Certificates, the Company's right  to  repurchase
being  subject  to the aggregate unpaid Principal Balance of  the  Mortgage
Loans  at the time of repurchase being less than five percent (5%)  of  the
aggregate unpaid Principal Balance of the Mortgage Loans as of the  Cut-Off
Date.

                                ASSIGNMENT
                                     


     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
<PAGE>



<PAGE> 242

                           instrumentality of the United States.
                           
                                                    Exhibit I
                                                    
                                                    
                          TRANSFEROR CERTIFICATE
                                     
                                  [Date]
                                     
State Street Bank and Trust Company, as Trustee
Two International Place
Boston, MA 02102
Attn:  Structured Finance

     Re:  PNC Mortgage Securities Corp. Mortgage Pass-Through
          Certificates, Series 1998-10, Class [R-1] [R-2]
          
Ladies and Gentlemen:

     This  letter  is  delivered to you in connection with  the  sale  from
(the     "Seller")     to                      (the     "Purchaser")     of
$____________________  initial Certificate Principal  Balance  of  Mortgage
Pass-Through   Certificates,   Series  1998-10,   Class   [R-1][R-2]   (the
"Certificate"),  pursuant  to Section 5.01 of  the  Pooling  and  Servicing
Agreement (the "Pooling Agreement"), dated as of October 1, 1998 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.
<PAGE>



<PAGE> 243


     6.    The  Purchaser  has  represented to  the  Seller  that,  if  the
Certificates constitute a noneconomic residual interest, it (i) understands
that  as  holder  of  a  noneconomic residual interest  it  may  incur  tax
liabilities in excess of any cash flows generated by the interest, and (ii)
intends  to  pay  taxes associated with its holding of the Certificates  as
they become due.

                              Very truly yours,
                              
                              [Seller]
                              
                              By:
                                Name:
                                Title:
                                                    Exhibit J
                                                    
                                                    
                    TRANSFEREE AFFIDAVIT AND AGREEMENT
                                     


STATE OF       )
               )   ss:
COUNTY OF      )



          [NAME OF OFFICER], being first duly sworn, deposes and says:
          
          1.    That he is [Title of Officer] of [Name of Owner] (record or
beneficial  owner  of the Class [R-1][R-2] 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
<PAGE>



<PAGE> 244

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 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.

<PAGE>



<PAGE> 245

          8.      The    Owner's   Taxpayer   Identification   Number    is
                               .

          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  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 __ .
<PAGE>



<PAGE> 246


                                        [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>



<PAGE> 247


     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 October 1, 1998  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.
     
          c.    The  Buyer has received and reviewed the Private  Placement
     Memorandum  dated  as of October __, 1998 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
<PAGE>



<PAGE> 248

     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 12  issued
     December  13,  1988,  by the Office of Regulatory  Activities  of  the
     Federal Home Loan Bank System.
     
     [Required only in the case of a transfer of a Class IV-AM, Class M  or
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
<PAGE>



<PAGE> 249

in  this Agreement and the Buyer has provided an Opinion of Counsel to such
effect in accordance with Section 5.01(d) of the Agreement or (3) the Buyer
is  an  insurance company, the source of funds to be used by it to purchase
the  Rule 144A Securities is an "insurance company general account" (within
the  meaning of Department of Labor Prohibited Transaction Class  Exemption
("PTCE")  95-60),  and  the purchase is being made  in  reliance  upon  the
availability of the exemptive relief afforded under Sections I and  III  of
PTCE 95-60.]

     4.    This document may be executed in one or more counterparts and by
the  different parties hereto on separate counterparts, each of which, when
so  executed,  shall  be  deemed  to  be an  original;  such  counterparts,
together, shall constitute one and the same document.


     IN  WITNESS WHEREOF, each of the parties has executed this document as
of the date set forth below.




     Print Name of Seller               Print Name of Buyer


By:                                By:
   Name:                             Name:
   Title:                            Title:


Taxpayer Identification:                     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
<PAGE>



<PAGE> 250

"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 $______________________ (Buyer must  own
and/or  invest on a discretionary basis at least $100,000,000 in securities
unless  Buyer is a dealer, and, in that case, 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.
     
     ___    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.
<PAGE>



<PAGE> 251

     
     ___  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 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?
<PAGE>



<PAGE> 252

     
     6.   If the answer to the foregoing question is "no", the Buyer agrees
that,  in connection with any purchase of securities sold to the Buyer  for
the  account of a third party (including any separate account) in  reliance
on Rule 144A, the Buyer will only purchase for the account of a third party
that at the time is a "qualified institutional buyer" within the meaning of
Rule  144A. In addition, the Buyer agrees that the Buyer will not  purchase
securities  for  a  third  party unless the Buyer has  obtained  a  current
representation  letter  from such third party or  taken  other  appropriate
steps  contemplated  by  Rule  144A  to  conclude  that  such  third  party
independently meets the definition of "qualified institutional  buyer"  set
forth in Rule 144A.

     7.    The  Buyer  will  notify  each of  the  parties  to  which  this
certification  is  made of any changes in the information  and  conclusions
herein.  Until  such  notice is given, the Buyer's purchase  of  Rule  144A
Securities will constitute a reaffirmation of this certification as of  the
date of such purchase.




                                        Print Name of Buyer


                                   By:
                                     Name:
                                     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,
<PAGE>



<PAGE> 253

and  (ii)  as  marked  below, the Buyer alone, or  the  Buyer's  Family  of
Investment Companies, owned at least $100,000,000 in securities (other than
the  excluded  securities referred to below) as of the end of  the  Buyer's
most  recent  fiscal  year.  For  purposes of  determining  the  amount  of
securities  owned  by  the  Buyer  or  the  Buyer's  Family  of  Investment
Companies, the cost of such securities was used.

     ____  The  Buyer owned $___________________ in securities (other  than
     the  excluded  securities referred to below) as  of  the  end  of  the
     Buyer's  most  recent  fiscal year (such amount  being  calculated  in
     accordance with Rule 144A).
     
     ____ The Buyer is part of a Family of Investment Companies which owned
     in  the  aggregate  $______________  in  securities  (other  than  the
     excluded  securities referred to below) as of the end of  the  Buyer's
     most  recent  fiscal year (such amount being calculated in  accordance
     with Rule 144A).
     
     3.    The  term "Family of Investment Companies" as used herein  means
two  or more registered investment companies (or series thereof) that  have
the  same investment adviser or investment advisers that are affiliated (by
virtue  of being majority owned subsidiaries of the same parent or  because
one investment adviser is a majority owned subsidiary of the other).

     4.    The  term  "securities"  as used herein  does  not  include  (i)
securities of issuers that are affiliated with the Buyer or are part of the
Buyer's  Family  of  Investment Companies,  (ii)  bank  deposit  notes  and
certificates  of  deposit,  (iii)  loan  participations,  (iv)   repurchase
agreements, (v) securities owned but subject to a repurchase agreement  and
(vi) currency, interest rate and commodity swaps.

     5.   The Buyer is familiar with Rule 144A and understands that each of
the  parties  to  which  this certification is made are  relying  and  will
continue to rely on the statements made herein because one or more sales to
the  Buyer  will be in reliance on Rule 144A. In addition, the  Buyer  will
only purchase for the Buyer's own account.

     6.    The  undersigned will notify each of the parties to  which  this
certification  is  made of any changes in the information  and  conclusions
herein.  Until  such notice, the Buyer's purchase of Rule  144A  Securities
will constitute a reaffirmation of this certification by the undersigned as
of the date of such purchase.




                                        Print Name of Buyer


                                   By:
                                     Name:
                                     Title:
<PAGE>



<PAGE> 254

   
                                   Date:
                              
                              
                                   IF AN ADVISER:
                              
                                   
                                        Print Name of Buyer
                              
                              
                                   By:
                                     Name:
                                     Title:
                                   Date:
                              
(SEAL)

                                                    Exhibit M
                                                    
                                                    


                                  [Date]
                                     
[Company]

          Re:  Pooling and Servicing Agreement dated as of October 1,  1998
               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 1998-10
               
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)(vi) and (Y)(x) of the definition  of  "Mortgage
File," known by the Trustee to be required) pursuant to the third paragraph
of  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
<PAGE>



<PAGE> 255

genuineness  of any signature thereon. The Trustee makes no representations
as  to: (i) the validity, legality, enforceability or genuineness of any of
the  documents contained in each Mortgage File or any of the Mortgage Loans
identified  on  the  Mortgage Loan Schedule, or  (ii)  the  collectability,
insurability, effectiveness or suitability of any such Mortgage Loan.

     Capitalized  words and phrases used herein shall have  the  respective
meanings  assigned  to  them in the above-captioned Pooling  and  Servicing
Agreement.




                                   as Trustee


                                   By:
                                     Name:
                                     Title:
   
                                                    EXHIBIT N
                                                    
                                                    
                          BENEFIT PLAN AFFIDAVIT
                                     
State Street Bank and Trust Company, as Trustee
Two International Place
Boston, MA 02102
Attn:  Structured Finance

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

RE:  PNC MORTGAGE SECURITIES CORP.
     MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-10
     (THE "TRUST") CLASS [I-B-_] [IV-AM] [__-M] 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:

<PAGE>



<PAGE> 256

     (a)   not  an  employee  benefit plan or other  plan  subject  to  the
prohibited  transaction  provisions  of  the  Employee  Retirement   Income
Security Act of 1974, as amended ("ERISA"), or Section 4975 of the Internal
Revenue  Code  of  1986, as amended (the "Code") (a "Plan")  or  any  other
person (including an investment manager, a named fiduciary or a trustee  of
any Plan) acting directly or indirectly on behalf of, or purchasing any  of
the  Purchased  Certificates with "plan assets" of,  any  Plan  within  the
meaning  of the Department of Labor ("DOL") regulation at 29 C.F.R. Section
2510.3-101; or

     (b)   an  insurance company, the source of funds to be used by  it  to
purchase  the  Purchased  Certificates is  an  "insurance  company  general
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 MORTGAGE POOL INSURANCE POLICY

     Copies of the Form of Mortgage Pool Insurance Policy (which have been
intentionally omitted from this filing) may be obtained from PNC Mortgage
Securities Corp. or State Street Bank and Trsut 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
<PAGE>



<PAGE> 257

                       Telephone:     (847) 549-3683
                       Facsimile:     (847) 549-3681

     in the case of State Street Bank and Trust Company

                               David Duclos
                        Corporate Trust Department
                    State Street Bank and Trust Company
                          Two International Place
                       Boston, Massachusetts  02102
                       Telephone:     (617) 664-5436
                       Facsimile:     (617) 664-5368
                                     
                                                  Exhibit P

                  FORM OF SPECIAL HAZARD INSURANCE POLICY

     Copies of the Form of Special Hazard Insurance Policy (which have been
intentionally omitted from this filing) may be obtained from PNC Mortgage
Securities Corp. or State Street Bank and Trsut Company by contacting,

     in the case of PNC Mortgage Securities Corp.,

                               Richie Moore
                        Master Servicing Department
                       PNC Mortgage Securities Corp.
                            75 N. Fairway Drive
                       Vernon Hills, Illinois  60061
                       Telephone:     (847) 549-3683
                       Facsimile:     (847) 549-3681

     in the case of State Street Bank and Trust Company

                               David Duclos
                        Corporate Trust Department
                    State Street Bank and Trust Company
                          Two International Place
                       Boston, Massachusetts  02102
                       Telephone:     (617) 664-5436
                       Facsimile:     (617) 664-5368
                                     







© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission