PNC MORTGAGE SECURITIES CORP
8-K, 1999-02-16
ASSET-BACKED SECURITIES
Previous: FIRST BUSEY CORP /NV/, SC 13G, 1999-02-16
Next: MEDITRUST CORP, SC 13G, 1999-02-16



               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
                                
                        January 29, 1999
                (date of earliest event reported)
                                
                  PNC MORTGAGE SECURITIES CORP.
            as Depositor and Master Servicer under a
                 Pooling and Servicing Agreement
                   dated as of January 1, 1999
                  providing for the issuance of
                                
                        $1,492,672,082.38
                                
               MORTGAGE PASS-THROUGH CERTIFICATES
                          SERIES 1999-1
          Delaware         333-65911         94-2528990

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

                     75 NORTH FAIRWAY DRIVE
                  VERNON HILLS, ILLINOIS 60061
                                
            (Address of principal executive offices)
                                
       Registrant's telephone number, including area code:
                                
                         (847) 549-6500
                                
<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 January 1, 1999.

Item 8.     Change in Fiscal Year. Not applicable.

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

                             SIGNATURES

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

Dated: February 15, 1999.

                         PNC MORTGAGE SECURITIES CORP.
                         (Registrant)

                         By: /s/ Richard Careaga
                         -----------------------------------
                         Richard Careaga
                         Second Vice President
                         (Authorized Officer)
     

<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
                                     
                             $1,492,672,082.38
                                     
                       PNC Mortgage Securities Corp.
                                     
                    Mortgage Pass-Through Certificates
                                     
                               Series 1999-1
                                     
                      Cut-Off Date:  January 1, 1999
                                     
     This Pooling and Servicing Agreement, dated and effective as of
January 1, 1999 (this "Agreement"), is executed by and between PNC Mortgage
Securities Corp., as Depositor and Master Servicer (the "Company") and
State Street Bank and Trust Company, as Trustee (the "Trustee").
Capitalized terms used in this Agreement and not otherwise defined have the
meanings ascribed to such terms in Article I hereof.

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





<PAGE> 2

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

     The Certificates issued hereunder, other than the Junior Subordinate
Certificates, have been offered for sale pursuant to a Prospectus, dated
January 27, 1999, and a Prospectus Supplement, dated January 27, 1999, of
the Company (together, the "Prospectus"). The Junior Subordinate
Certificates have been offered for sale pursuant to a Private Placement
Memorandum, dated January 29, 1999.  The Trust Fund and the REMIC II Trust
Fund created hereunder are collectively intended to be the "Trust"
described in the Prospectus and the Private Placement Memorandum and the
Certificates are intended to be the "Certificates" described therein. The
following tables set forth the designation, type of interest, initial
Certificate Interest Rate, initial Class Principal Balance, initial Class
Notional Amount and Final Maturity Date for the REMIC I Regular Interests
and the Certificates:


<TABLE>
<CAPTION>
                                  REMIC I
Class Designation
for each REMIC I
Regular Interest
and the Class R-1 Type of  Remittance     Initial Class     Final Maturity
Certificates      Interest Rate (1)       Principal Balance Date*
- ----------------- -------- -------------  ----------------- --------------
<S>               <C>      <C>            <C>               <C>
Class U           Regular  6.250%         $ 937,855,527.12  February 2029
Class W           Regular  6.250%           101,112,052.84  February 2014
Class Y-1         Regular  7.000%                89,560.70  February 2029
Class Y-2         Regular  6.500%                57,154.58  February 2029
Class Y-3         Regular  6.710%                78,007.74  March 2029
Class Z-1         Regular  7.000%           179,031,841.03  February 2029
Class Z-2         Regular  6.500%           114,840,188.01  February 2029
Class Z-3         Regular  6.710%           156,740,252.36  March 2029
Class I-X-M       Regular  6.250% (2)             -----     February 2029
Class II-X-M      Regular  6.250% (2)             -----     February 2014
Class III-X-M     Regular  7.000% (2)             -----     February 2029
Class A-X-M       Regular  6.500% (2)             -----     March 2029
Class I-P-M       Regular   (3)               1,178,822.00  February 2029
Class II-P-M      Regular   (3)                 638,866.00  February 2014
Class C-P-M       Regular   (3)               1,049,760.00  March 2029





<PAGE> 3

Class R-1+        Residual 6.500%                    50.00  March 2029
* 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 any Excess Liquidation Proceeds.
(1) Interest distributed to the REMIC I Regular Interests (other than the
Class P-M Regular Interests, which shall not be entitled to receive any
distributions of interest) and the Class R-1 Certificates on each
Distribution Date will have accrued at the applicable per annum Certificate
Interest Rate on the Class Principal Balance outstanding following the
immediately prior Distribution Date (or with respect to the first
Distribution Date, as of the Closing Date).
(2) Each Class of the Class X-M Regular Interests will accrue interest on
the related Class Notional Amount.  The Class X-M Regular Interests will
not be entitled to receive any distributions of principal.
(3) The Class P-M Regular Interests will not be entitled to receive any
distributions of interest.
</TABLE>
     
     
     
     As provided herein, with respect to REMIC I, the Company will cause an
election to be made on behalf of REMIC I to be treated for federal income
tax purposes as a REMIC. The REMIC I Regular Interests will be designated
regular interests in REMIC I and the Class R-1 Certificates will be
designated the sole class of residual interest in REMIC I, for purposes of
the REMIC Provisions.


<TABLE>
<CAPTION>
                                 REMIC II
Class Designation
for each REMIC II
Regular Interest
and the Class R-2 Type of  Remittance     Initial Class     Final Maturity
Certificates      Interest Rate (1)       Principal Balance Date*
- ----------------- -------- -------------  ----------------- --------------
<S>               <C>      <C>            <C>               <C>
Class I-A-1       Regular  6.250%         $ 115,188,059.00  February 2029
Class I-A-2       Regular  6.250%           487,066,000.00  February 2029
Class I-A-3       Regular  6.750%             8,366,000.00  February 2029
Class I-A-4       Regular  6.250%            76,620,000.00  February 2029
Class I-A-5       Regular  6.250%            55,348,668.00  February 2029
Class I-A-6       Regular  6.250%            25,158,000.00  February 2029
Class I-A-7       Regular  6.250%            10,382,000.00  February 2029
Class I-A-8       Regular  6.500%             2,516,000.00  February 2029
Class I-A-9       Regular  6.500%             2,516,000.00  February 2029
Class I-A-10      Regular  6.500%             6,541,000.00  February 2029
Class I-A-11      Regular  6.500%             3,522,000.00  February 2029
Class I-A-12      Regular  6.000%            52,499,000.00  February 2029





<PAGE> 4

Class I-A-13      Regular  6.000%             5,032,000.00  February 2029
Class I-A-14      Regular  6.500%             5,032,000.00  February 2029
Class I-A-15      Regular  6.750%             2,788,000.00  February 2029
Class I-A-16      Regular  6.500%             4,221,000.00  February 2029
Class I-A-17      Regular  6.500%             5,228,000.00  February 2029
Class I-A-18      Regular  6.500%             3,661,000.00  February 2029
Class I-A-19      Regular  6.500%             2,365,000.00  February 2029
Class I-A-20      Regular  6.750%             6,086,000.00  February 2029
Class I-A-21      Regular  6.750%             4,056,000.00  February 2029
Class I-A-22      Regular  (2)                1,010,840.00  February 2029
Class I-A-23      Regular  6.250%             8,136,000.00  February 2029
Class I-A-24      Regular  6.500%             2,608,000.00  February 2029
Class I-A-25      Regular  6.500%             2,000,000.00  February 2029
Class II-A-1      Regular  6.250%            98,568,279.00  February 2029
Class III-A-1     Regular  7.000%           165,613,347.00  March 2029
Class IV-A-1      Regular  6.500%            47,885,109.00  March 2029
Class IV-A-2      Regular  6.500%             1,730,000.00  March 2029
Class IV-A-3      Regular  6.500%             9,564,865.00  March 2029
Class IV-A-4      Regular  6.500%            20,947,000.00  March 2029
Class IV-A-5      Regular  6.500%            24,149,202.00  March 2029
Class IV-A-6      Regular  6.500%             1,000,000.00  March 2029
Class IV-A-7      Regular  6.500%             1,000,000.00  March 2029
Class V-A-1       Regular  6.685%           145,055,919.00  March 2029
Class I-X         Regular  6.250% (3)               ---     February 2029
Class II-X        Regular  6.250% (3)               ---     February 2029
Class III-X       Regular  7.000% (3)               ---     March 2029
Class A-X         Regular  6.500% (3)               ---     March 2029
Class I-P         Regular  (2)                1,178,822.00  February 2029
Class II-P        Regular  (2)                  638,866.00  February 2029
Class C-P         Regular  (2)                1,049,760.00  March 2029
Class I-B-1       Regular  6.250%            19,250,204.00  February 2029
Class I-B-2       Regular  6.250%             8,920,826.00  February 2029
Class I-B-3       Regular  6.250%             3,756,138.00  February 2029
Class I-B-4       Regular  6.250%             3,286,620.00  February 2029
Class I-B-5       Regular  6.250%             2,347,586.00  February 2029
Class I-B-6       Regular  6.250%             2,347,586.12  February 2029
Class II-B-1      Regular  6.250%             1,271,887.00  February 2029
Class II-B-2      Regular  6.250%               254,377.00  February 2029
Class II-B-3      Regular  6.250%               254,377.00  February 2029
Class II-B-4      Regular  6.250%               457,880.00  February 2029
Class II-B-5      Regular  6.250%               152,626.00  February 2029
Class II-B-6      Regular  6.250%               152,626.84  February 2029
Class C-B-1       Regular  Variable (4)      15,364,151.00  March 2029
Class C-B-2       Regular  Variable (4)       7,230,189.00  March 2029
Class C-B-3       Regular  Variable (4)       4,518,868.00  March 2029
Class C-B-4       Regular  Variable (4)       2,937,264.00  March 2029
Class C-B-5       Regular  Variable (4)       1,355,660.00  March 2029
Class C-B-6       Regular  Variable (4)       2,485,380.42  March 2029
Class R-2+        Residual 6.500%                    50.00  March 2029

</TABLE>

* The Distribution Date in the month following the month the latest
maturing Mortgage Loan in the related Loan Group (or Loan Groups) matures.
+ The Class R-2 Certificates are entitled to receive the applicable





<PAGE> 5

Residual Distribution Amount.
(1) Interest distributed to the Certificates (other than the Class P
Certificates, which will not be entitled to receive any distributions of
interest) on each Distribution Date will have accrued at the applicable per
annum Certificate Interest Rate on the Class Principal Balance or Class
Notional Amount outstanding following the immediately prior Distribution
Date (or, with respect to the first Distribution Date, as of the Closing
Date).
(2) The Class P and Class I-A-22 Certificates shall not be entitled to
receive any distributions of interest.
(3) Each of the Class X Certificates shall accrue interest on the related
Class Notional Amount.  The Class X Certificates shall not be entitled to
receive any distributions of principal.
(4) The Certificate Interest Rate on the Group C-B Certificates shall
equal, on any Distribution Date, the weighted average of the Certificate
Interest Rates on the Class Y-1, Class Y-2 and Class Y-3 Regular Interests.

     As provided herein, with respect to REMIC II, the Company will cause
an election to be made on behalf of REMIC II to be treated for federal
income tax purposes as a REMIC. The Certificates (other than the Class R-1
and Class R-2 Certificates) will be designated regular interests in REMIC
II, and the Class R-2 Certificates will be designated the sole class of
residual interest in REMIC II, for purposes of the REMIC Provisions.  As of
the Cut-Off Date, the Mortgage Loans have an aggregate Principal Balance of
$1,492,672,084.42 and the Certificates have an Aggregate Certificate
Principal Balance of $1,492,672,082.38.

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

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

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

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





<PAGE> 6


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

                                 ARTICLE I
                                     
     Section 1.01.  Definitions.

     Whenever used in this Agreement, the following words and phrases,
unless the context otherwise requires, shall have the following meanings:

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

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

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

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

     Authorized Denomination: With respect to the Certificates (other than
the Class X, Special Retail, 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-23, Class I-A-24, Class
IV-A-2 and Residual Certificates), an initial Certificate Principal Balance
equal to $25,000 and integral multiples of $1 in excess thereof.  With
respect to the Special Retail, 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-23, Class I-A-24 and
Class IV-A-2 Certificates, an initial Certificate Principal Balance equal
to $1,000 and multiples of $1 in excess thereof.  With respect to the Class
X Certificates, a Class Notional Amount as of the Cut-Off Date equal to
$100,000 and multiples of $1 in excess thereof, except that one Certificate
of each Class of Class X Certificates may be offered in a different amount.
With respect to each Class of the Residual Certificates, one Certificate
with a Percentage Interest equal to 0.01% and one Certificate with a
Percentage Interest equal to 99.99%.

     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.






<PAGE> 7

     Bankruptcy Coverage: With respect to Loan Group I and Loan Group II,
$256,213 less (a) any scheduled or permissible reduction in the amount of
Bankruptcy Coverage for such Loan Groups pursuant to this definition and
(b) Bankruptcy Losses allocated to the Group I and Group II Certificates.

     With respect to Loan Group III, Loan Group IV and Loan Group V,
$170,178 less (a) any scheduled or permissible reduction in the amount of
Bankruptcy Coverage for such Loan Groups pursuant to this definition and
(b) Bankruptcy Losses allocated to the Group III, Group IV, Group V, Group
C-B, Class C-P and Class A-X Certificates.

     The Bankruptcy Coverage for Loan Group I and Loan Group II and the
Bankruptcy Coverage for Loan Group III, Loan Group IV and Loan Group V 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 (determined in the case of each
Class of Insured Certificates, without giving effect to the related
Certificate Insurance Policy).

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

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

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

     Business Day: Any day other than a Saturday, a Sunday, or a day on
which the Certificate Insurer (with respect to matters hereunder affecting
the Certificate Insurer) or 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





<PAGE> 8

the par values of future payment subsidies, or (ii) funded in an amount
less than the par values of future payment subsidies, and determined by
discounting such par values in accordance with interest accruing on such
amounts, in which event they will be deposited in an account bearing
interest. Buydown Funds may be held in a separate Buydown Fund Account or
may be held in a Custodial Account for P&I or a Custodial Account for
Reserves and monitored by a Servicer.

     Buydown Fund Account: A separate account or accounts created and
maintained pursuant to Section 3.02 (a) with the corporate trust department
of the Trustee or another financial institution approved by the Master
Servicer, (b) within FDIC insured accounts (or other accounts with
comparable insurance coverage acceptable to the Rating Agencies) created,
maintained and monitored by a Servicer or (c) in a separate non-trust
account without FDIC or other insurance in an Eligible Institution. Such
account or accounts may be non-interest bearing or may bear interest. In
the event that a Buydown Fund Account is established pursuant to clause (b)
of the preceding sentence, amounts held in such Buydown Fund Account shall
not exceed the level of deposit insurance coverage on such account;
accordingly, more than one Buydown Fund Account may be established.

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

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

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

     Certificateholder or Holder: With respect to the Certificates, the





<PAGE> 9

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. For so long as no Certificate Insurer
Default exists (and whether or not any payments with respect to Deficiency
Amounts or Preference Amounts have been made), the Certificate Insurer
shall be deemed to be the sole Holder of all outstanding Insured
Certificates, subject to Section 3.22; provided, that the Certificate
Insurer shall have no power without the consent of the Owner of each
Certificate affected thereby to: (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 Insured Certificateholder's Percentage
Interest, the Certificate Interest Rate or the Termination Payment with
respect to any of the Insured Certificates; (ii) reduce the percentage of
Percentage Interests specified in Section 10.01 which are required to amend
this Agreement; (iii) create or permit the creation of any lien against any
part of the REMIC I Trust Fund or the REMIC II Trust Fund; (iv) modify any
provision in any way which would permit an earlier retirement of the
Certificates; or (v) amend this definition of "Certificateholder" or
"Holder."  With respect to the REMIC I Regular Interests, the owner of the
REMIC I Regular Interests, which as of the Closing Date shall be the
Trustee.

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

     Certificate Insurance Policies: The Certificate Guaranty Insurance
Policy No. 28481 issued by the Certificate Insurer in respect of the Class
IV-A-2 Certificates, the Certificate Guaranty Insurance Policy No. 28482
issued by the Certificate Insurer in respect of the Class IV-A-6
Certificates, the Certificate Guaranty Insurance Policy No. 28483 issued by
the Certificate Insurer in respect of the Class IV-A-7 Certificates and the
Certificate Guaranty Insurance Policy No. 28484 issued by the Certificate
Insurer in respect of the Class V-A-1 Certificates, copies of which are
attached hereto as Exhibit K.

     Certificate Insurer: MBIA Insurance Corporation or its successors in
interest.

     Certificate Insurer Default: The existence and continuance of any of
the following: (a) a failure by the Certificate Insurer to make a payment
required under a Certificate Insurance Policy in accordance with its terms;
(b) the entry of a decree or order of a court or agency having jurisdiction
in respect of the Certificate Insurer in an involuntary case under any
present or future Federal or state bankruptcy, insolvency or similar law
appointing a conservator or receiver or liquidator or other similar





<PAGE> 10

official of the Certificate Insurer or of any substantial part of its
property, or the entering of an order for the winding up or liquidation of
the affairs of the Certificate Insurer and the continuance of any such
decree or order undischarged or unstayed and in force for a period of 90
consecutive days; (c) the Certificate Insurer shall consent to the
appointment of a conservator or receiver or liquidator or other similar
official in any insolvency, readjustment of debt, marshaling of assets and
liabilities or similar proceedings of or relating to the Certificate
Insurer or of or relating to all or substantially all of its property; or
(d) the Certificate Insurer shall admit in writing its inability to pay its
debts generally as they become due, file a petition to take advantage of or
otherwise voluntarily commence a case or proceeding under any applicable
bankruptcy, insolvency, reorganization or other similar statute, make an
assignment for the benefit of its creditors, or voluntarily suspend payment
of its obligations.

     Certificate Insurer Premium: The "Premium," with respect to the Class
V-A-1 Certificates, as set forth in Section 3.03 of the Insurance
Agreement.

     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; and for each of
the Group I and Group II Transfer Balance, 6.250% per annum.

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

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

     Class: All REMIC I Regular Interests or the Class R-1 Certificates
having the same priority and rights to payments on the Mortgage Loans from
the REMIC I Available Distribution Amount and all REMIC II Regular
Interests or the Class R-2 Certificates having the same priority and rights
to payments on the REMIC I Regular Interests from the REMIC II Available
Distribution Amount, as applicable, which REMIC I Regular Interests, REMIC
II Regular Interests and Residual Certificates, as applicable, shall be
designated as a separate Class, and which, in the case of the Certificates,
shall be set forth in the applicable forms of 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





<PAGE> 11

distributions in accordance with prior clauses of the definition of "REMIC
II Distribution Amount."

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

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

     Class A-X Group IV Notional Amount: With respect to any Distribution
Date, the product of (x) the aggregate scheduled principal balance, as of
the second preceding Due Date after giving effect to payments scheduled to
be received as of such Due Date, whether or not received (and after giving
effect to Principal Prepayments, Monthly P&I Advances and the principal
portion of Realized Losses applied prior to such Due Date), or with respect
to the initial Distribution Date, as of the Cut-Off Date, of the Group 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 6.500%.

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

     Class A-X Notional Amount: With respect to any Distribution Date, the
sum of the Class A-X Group IV Notional Amount and the Class A-X Group V
Notional Amount.

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

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

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

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

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





<PAGE> 12


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

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

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

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

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

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

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

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

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

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

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

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

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

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

     Class I-A-3 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-3 Certificateholders or
any other account serving a similar function acceptable to the Rating





<PAGE> 13

Agencies, and which account provides that the Trustee may make, or cause to
be made, withdrawals as provided in Section 3.21 hereof, to the extent of
the amount then remaining in the Class I-A-3 Rounding Account.

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

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

     Class I-A-4 Liquidation Amount: The aggregate, for each Group I Loan
which became a Liquidated Mortgage Loan during the calendar month preceding
the month of the Distribution Date, of the lesser of (i) the Class I-A-4
Percentage of the Principal Balance of such Mortgage Loan (exclusive of the
Class I-P Fraction thereof, with respect to any Class I-P Mortgage Loan)
and (ii) the Class I-A-4 Percentage on any Distribution Date occurring
prior to the fifth anniversary of the first Distribution Date, and the
Class I-A-4 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-4 Priority Amount: For any Distribution Date, the sum of
(i) the Class I-A-4 Adjusted Percentage of the Principal Payment Amount for
Loan Group I (exclusive of the portion thereof attributable to principal
distributions to the Class I-P Certificates pursuant to clause (I)(a)(i) of
the definition of "REMIC II Distribution Amount"), (ii) the Class I-A-4
Prepayment Percentage of the Principal Prepayment Amount for Loan Group I
(exclusive of the portion thereof attributable to principal distributions
to the Class I-P Certificates pursuant to clause (I)(a)(i) of the
definition of "REMIC II Distribution Amount") and (iii) the Class I-A-4
Liquidation Amount.

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

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

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

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

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






<PAGE> 14

     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 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-8 Certificateholders or
any other account serving a similar function acceptable to the Rating
Agencies, and which account provides that the Trustee may make, or cause to
be made, withdrawals as provided in Section 3.21 hereof, to the extent of
the amount then remaining in the Class I-A-8 Rounding Account.

     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 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-9 Certificateholders or
any other account serving a similar function acceptable to the Rating
Agencies, and which account provides that the Trustee may make, or cause to
be made, withdrawals as provided in Section 3.21 hereof, to the extent of
the amount then remaining in the Class I-A-9 Rounding Account.

     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 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-10 Certificateholders or
any other account serving a similar function acceptable to the Rating
Agencies, and which account provides that the Trustee may make, or cause to
be made, withdrawals as provided in Section 3.21 hereof, to the extent of
the amount then remaining in the Class I-A-10 Rounding Account.

     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.





<PAGE> 15


     Class I-A-11 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-11 Certificateholders or
any other account serving a similar function acceptable to the Rating
Agencies, and which account provides that the Trustee may make, or cause to
be made, withdrawals as provided in Section 3.21 hereof, to the extent of
the amount then remaining in the Class I-A-11 Rounding Account.

     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-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-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-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 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-15 Certificateholders or
any other account serving a similar function acceptable to the Rating
Agencies, and which account provides that the Trustee may make, or cause to
be made, withdrawals as provided in Section 3.21 hereof, to the extent of
the amount then remaining in the Class I-A-15 Rounding Account.

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





<PAGE> 16

Exhibit A.

     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-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-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-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-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-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-25 Certificates: The Certificates designated as "Class I-A-
25" on the face thereof in substantially the form attached hereto as
Exhibit A.

     Class I-A-25 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-25 Certificateholders or
any other account serving a similar function acceptable to the Rating
Agencies, and which account provides that the Trustee may make, or cause to
be made, withdrawals as provided in Section 3.21 hereof, to the extent of
the amount then remaining in the Class I-A-25 Rounding Account.

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






<PAGE> 17

     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-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-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-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 6.250% less the Pass-Through Rate on such Class I-P
Mortgage Loan and the denominator of which is 6.250%.

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

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

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

     Class I-X Notional Amount: With respect to any Distribution Date, the
product of (x) the aggregate scheduled principal balance, as of the second
preceding Due Date after giving effect to payments scheduled to be received
as of such Due Date, whether or not received (and after giving effect to
Principal Prepayments, Monthly P&I Advances and the principal portion of
Realized Losses applied prior to such Due Date), or with respect to the
initial Distribution Date, as of the Cut-Off Date, of the Group I Premium
Rate Mortgage Loans and (y) a fraction, the numerator of which is the
weighted average of the Stripped Interest Rates for the Group I Premium
Rate Mortgage Loans as of such Due Date and the denominator of which is
6.250%.

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

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

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

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





<PAGE> 18

A.

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

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

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

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

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

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

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

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

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

     Class II-X Notional Amount: With respect to any Distribution Date, the
product of (x) the aggregate scheduled principal balance, as of the second
preceding Due Date after giving effect to payments scheduled to be received
as of such Due Date, whether or not received (and after giving effect to
Principal Prepayments, Monthly P&I Advances and the principal portion of
Realized Losses applied prior to such Due Date), or with respect to the
initial Distribution Date, as of the Cut-Off Date, of the Group II Premium
Rate Mortgage Loans and (y) a fraction, the numerator of which is the
weighted average of the Stripped Interest Rates for the Group II Premium
Rate Mortgage Loans as of such Due Date and the denominator of which is
6.250%.

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

     Class III-A-1 Certificates: The Certificates designated as "Class III-





<PAGE> 19

A-1" on the face thereof in substantially the form attached hereto as
Exhibit A.

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

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

     Class III-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 (and after giving
effect to Principal Prepayments, Monthly P&I Advances and the principal
portion of Realized Losses applied prior to such Due Date), or with respect
to the initial Distribution Date, as of the Cut-Off Date, of the Group 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-M Regular Interest: The uncertificated partial undivided
beneficial ownership interest in REMIC I which constitutes a REMIC I
Regular Interest and is entitled to distributions as set forth herein.

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

     Class IV-A-2 Reimbursement Amount: The sum of (a) all amounts
previously paid by the Certificate Insurer under the Certificate Insurance
Policy with respect to the Class IV-A-2 Certificates which have not been
previously reimbursed and (b) interest on the foregoing at the Late Payment
Rate from the date such amount was paid by the Certificate Insurer until
paid in full.

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

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





<PAGE> 20


     Class IV-A-3 Liquidation Amount: The aggregate, for each Group IV 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 IV-A-3
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 Class IV-A-3 Percentage on any Distribution Date occurring
prior to the fifth anniversary of the first Distribution Date, and the
Class IV-A-3 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 IV-A-3 Percentage: For any Distribution Date, the lesser of (i)
100% and (ii) the Class IV-A-3 Principal Balance divided by the aggregate
Principal Balance of the Group IV Loans (less the Class IV-P Fraction of
each Class IV-P Mortgage Loan), in each case immediately prior to such
Distribution Date.

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

     Class IV-A-3 Priority Amount: For any Distribution Date, the sum of
(i) the Class IV-A-3 Adjusted Percentage of the Principal Payment Amount
for Loan Group IV (exclusive of the portion thereof attributable to
principal distributions to the Class C-P Certificates in respect of Class
IV-P Mortgage Loans pursuant to clause (I)(d)(i) of the definition of
"REMIC II Distribution Amount"), (ii) the Class IV-A-3 Prepayment
Percentage of the Principal Prepayment Amount for Loan Group IV (exclusive
of the portion thereof attributable to principal distributions to the Class
C-P Certificates in respect of Class IV-P Mortgage Loans pursuant to clause
(I)(d)(i) of the definition of "REMIC II Distribution Amount") and
(iii) the Class IV-A-3 Liquidation Amount.

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

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

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

     Class IV-A-6 Reimbursement Amount: The sum of (a) all amounts
previously paid by the Certificate Insurer under the Certificate Insurance
Policy with respect to the Class IV-A-6 Certificates which have not been
previously reimbursed and (b) interest on the foregoing at the Late Payment
Rate from the date such amount was paid by the Certificate Insurer until
paid in full.

     Class IV-A-6 Rounding Account: The separate trust account established





<PAGE> 21

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 IV-A-6 Certificateholders or
any other account serving a similar function acceptable to the Rating
Agencies, and which account provides that the Trustee may make, or cause to
be made, withdrawals as provided in Section 3.21 hereof, to the extent of
the amount then remaining in the Class IV-A-6 Rounding Account.

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

     Class IV-A-7 Reimbursement Amount: The sum of (a) all amounts
previously paid by the Certificate Insurer under the Certificate Insurance
Policy with respect to the Class IV-A-7 Certificates which have not been
previously reimbursed and (b) interest on the foregoing at the Late Payment
Rate from the date such amount was paid by the Certificate Insurer until
paid in full.

     Class IV-A-7 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 IV-A-7 Certificateholders or
any other account serving a similar function acceptable to the Rating
Agencies, and which account provides that the Trustee may make, or cause to
be made, withdrawals as provided in Section 3.21 hereof, to the extent of
the amount then remaining in the Class IV-A-7 Rounding Account.

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

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

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

     Class V-A-1 Reimbursement Amount: The sum of (a) all amounts
previously paid by the Certificate Insurer under the Certificate Insurance
Policy with respect to the Class V-A-1 Certificates which have not been
previously reimbursed and (b) interest on the foregoing at the Late Payment
Rate from the date such amount was paid by the Certificate Insurer until
paid in full.





<PAGE> 22


     Class V-P Fraction: For each Class V-P Mortgage Loan, a fraction, the
numerator of which is 6.710% less the Pass-Through Rate on such Class V-P
Mortgage Loan and the denominator of which is 6.710%.

     Class V-P Mortgage Loan: Any Group V Loan with a Pass-Through Rate of
less than 6.710% per annum.

     Class Notional Amount:  With respect to any of the Class X
Certificates and the Class X-M Regular Interests, the related notional
amount for any such Class, as specified herein (i.e. the "Class Notional
Amount" for the Class I-X Certificates and the Class I-X-M 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,
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 definitions of "REMIC I
Distribution Amount" and "REMIC II Distribution Amount"; provided, however,
that the determination of principal otherwise distributable to a Lowest
Class of Group I-B Certificates pursuant to the definition of "REMIC II
Distribution Amount" but included in the REMIC II Available Distribution
Amount for the Group II Certificates pursuant to the first proviso at the
end of clause (I)(a) of such definition shall be made prior to the
reduction of the Class Principal Balance of such Lowest Class in allocation
of a Special Hazard Loss, Fraud Loss or Bankruptcy Loss on a Group II Loan
pursuant to the sixth paragraph of the definition of "Realized Loss," and
that the determination of principal otherwise distributable to a Lowest
Class of Group II-B Certificates pursuant to the definition of "REMIC II
Distribution Amount" but included in the REMIC II Available Distribution
Amount for the Group I Certificates pursuant to the first proviso at the
end of clause (I)(b) of such definition shall be made prior to the
reduction of the Class Principal Balance of such Lowest Class in allocation
of a Special Hazard Loss, Fraud Loss or Bankruptcy Loss on a Group I Loan
pursuant to the fifth paragraph of the definition of "Realized Loss."
Notwithstanding the foregoing, any amounts distributed in respect of losses
pursuant to paragraph (I)(a)(vi), (I)(b)(vi) or (I)(f)(ii) of the
definition of "REMIC II Distribution Amount" shall not cause a further
reduction in the Class Principal Balances of the Class P Certificates and
any amounts distributed in respect of losses pursuant to paragraph
(I)(a)(xxv), (I)(b)(xxv) or (I)(f)(xxii) of the definition of "REMIC II
Distribution Amount" shall not cause a further reduction in the Class





<PAGE> 23

Principal Balances of the Group I-B, Group II-B and Group C-B Certificates.
The Class Principal Balance for the Class I-A-1 Certificates shall be
referred to as the "Class I-A-1 Principal Balance", the Class Principal
Balance for the Class Y-1 Regular Interests shall be referred to as the
"Class Y-1 Principal Balance" and so on.  The Class Principal Balances for
the Class X Certificates and the Class X-M Regular Interests shall each be
zero. Exclusively for the purpose of determining any subrogation rights of
the Certificate Insurer arising under Section 3.22 hereof, "Class Principal
Balance" of any Class of Insured Certificates shall not be reduced by the
amount of any payments made by the Certificate Insurer in respect of
principal on such Certificates under the related Certificate Insurance
Policy, except to the extent such payments have been reimbursed to the
Certificate Insurer pursuant to the provisions of this Agreement.

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

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

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

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

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

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

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





<PAGE> 24


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

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

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

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


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

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

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

R =  the Group C-B Certificate Interest Rate = (7.0%PIIIB + 6.5%PIVB +
     6.710%PVB)/(PIIIB + PIVB + PVB)

R1 = the weighted average Pass-Through Rate of the Group IV and Group V
Loans
     = (6.5% (P2 - DELTAP2) + 6.710%
(P3 - DELTAP3))/(P2 - DELTAP2 + P3 - DELTAP3)

R2 = the weighted average Pass-Through Rate of the Group III and Group IV
Loans
     = (7% (P1 - DELTAP1 ) + 6.710%
(P3 - DELTAP3))/(P1 - DELTAP1 + P3 - DELTAP3 )

r1 = the weighted average Certificate Interest Rate of the Class Y-2 and
     Class Y-3 Regular Interests
     = (6.5% Y2 + 6.710% Y3)/(Y2 + Y3)

r2 = the weighted average Certificate Interest Rate of the Class Y-1 and
     Class Y-3 Regular Interests
     = (7% Y1 + 6.710% Y3)/(Y1 + Y3 )

Y1 =      the principal balance of the Class Y-1 Regular Interests after
     distributions on the prior Distribution Date.





<PAGE> 25


Y2 =      the principal balance of the Class Y-2 Regular Interests after
     distributions on the prior Distribution Date.

Y3 =      the principal balance of the Class Y-3 Regular Interests after
     distributions on the prior Distribution Date.

DELTAY1 =      the Class Y-1 Principal Reduction Amount.

DELTAY2 =      the Class Y-2 Principal Reduction Amount.

DELTAY3 =      the Class Y-3 Principal Reduction Amount.

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

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

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

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

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

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

alpha =   .0005

gamma1 =  (R - R1)/(7% - R).  If R6.710%, gamma1 is a non-negative number
     unless its denominator is zero, in which event it is undefined.

gamma2 =  (R - 6.5%)/( R2 - R).  If R<6.710%, gamma2 is a non-negative
     number.

If gamma1 is undefined, DELTAY2 = Y2, DELTAY1 = (Y1/P1)DELTAP1, and DELTAY3
     = Y3.

If gamma2 is zero, DELTAY1 = Y1, DELTAY2 = (Y2/P2)DELTAP2, and DELTAY3 =
     Y3.

In the remaining situations, DELTAY1, DELTAY2 and DELTAY3 shall be defined
     as follows:

I.  If R6.710% and r1 R1, make the following additional definitions:

sigmaY3 = ((6.5% - R1)/(6.710% - R1))Y2 + Y3

sigmaY3 is a number between Y3 and 0 such that (6.0%Y2 + 6.5%( Y3.-





<PAGE> 26

     sigmaY3))/(Y2 + Y3.- sigmaY3) = R1.

Y8 =      Y2 + Y3.- sigmaY3

P8 =      P2 + P3.

DELTAY8 =      DELTAY2 + DELTAY3.- sigmaY3


1.   If Y1 - alpha(P1 - DELTAP1)  0, Y8- alpha(P8 - DELTAP8)  0, and
  gamma1(P8 - DELTAP8) < (P1 - DELTAP1), DELTAY1 = Y1 - alphagamma1(P8 -
   DELTAP8) and DELTAY8 = Y8 - alpha(P8 - DELTAP8).

2.   If Y1 - alpha(P1 - DELTAP1)  0, Y8 - alpha(P8 - DELTAP8)  0, and
  gamma1(P8 - DELTAP8)  (P1 - DELTAP1), DELTAY1 = Y1 - alpha(P1 - DELTAP1)
  and DELTAY8 = Y8 - (alpha/gamma1)(P1 - DELTAP1).

3.   If Y1 - alpha(P1 - DELTAP1) < 0, Y8 - alpha(P8 - DELTAP8)  0, and
  Y8 - alpha(P8 - DELTAP8)  Y8 - (Y1/gamma1),
  DELTAY1 = Y1 - alphagamma1(P8 - DELTAP8) and
  DELTAY8 = Y8 - alpha(P8 - DELTAP8).

4.   If Y1 - alpha(P1 - DELTAP1) < 0, Y8 - (Y1/gamma1)  0, and
  Y8 - alpha(P8 - DELTAP8)  Y8 - (Y1/gamma1), DELTAY1 = 0 and
  DELTAY8 = Y8 - (Y1/gamma1).

5.   If Y8 - alpha(P8 - DELTAP8) < 0, Y8 - (Y1/gamma1) < 0, and
  Y1 - alpha(P1 - DELTAP1)  Y1 - (gamma1Y8), DELTAY1 = Y1 - (gamma1Y8) and
  DELTAY8 = 0.

6.   If Y8 - alpha(P8 - DELTAP8) < 0, Y1 - alpha(P1 - DELTAP1)  0, and
  Y1 - alpha(P1 - DELTAP1)  Y1 - (gamma1Y8),
  DELTAY1 = Y1 - alpha(P1 - DELTAP1) and
  DELTAY8 = Y8 - (alpha/gamma1)(P1 - DELTAP1).

DELTAY2 = [Y2/(Y2 + Y3 - sigmaY3)]DELTAY8

DELTAY3 = sigmaY3 + [Y3/(Y2 + Y3 - sigmaY3)]DELTAY8

The purpose of the foregoing definitional provisions together with the
related provisions allocating Realized Losses and defining the Class Y and
Class Z Principal Distribution Amounts is to accomplish the following goals
in the following order of priority:
     
  1.   Making the ratio of Y1 to Y8 equal to gamma1 after taking account of
     the allocation of Realized Losses and the distributions that will be made
     through end of the Distribution Date to which such provisions relate and
     assuring that the Principal Reduction Amount for each of the Class Y-1,
     Class Y-2, Class Y-3, Class Z-1 Class Z-2 and Class Z-3 Regular Interests
     is greater than or equal to zero for such Distribution Date;
  2.   Making the Class Y-1 Principal Balance less than or equal to 0.0005 of
     the sum of the Class Y-1 and Class Z-1 Principal Balances, the Class Y-2





<PAGE> 27

     Principal Balance less than or equal to 0.0005 of the sum of the Class Y-2
     and Class Z-2 Principal Balances and the Class Y-3 Principal Balance less
     than or equal to 0.0005 of the sum of the Class Y-3 and Class Z-3 Principal
     Balances in each case after giving effect to allocations of Realized Losses
     and distributions to be made through the end of the Distribution Date to
     which such provisions relate; and
  3.   Making the larger of (a) the fraction whose numerator is Y1 and whose
     denominator is the sum of Y1 and the Class Z-1 Principal Balance and (b)
     the fraction whose numerator is Y8 and whose denominator is the sum of Y8,
     the Class Z-2 Principal Balance and the Class Z-3 Principal Balance as
     large as possible while remaining less than or equal to 0.0005.

In the event of a failure of the foregoing portion of the  definition of
Class Y Principal Reduction Amount to accomplish both of goals 1 and 2
above, the amounts thereof should be adjusted so as to accomplish such
goals within the requirement that each Class Y Principal Reduction Amount
must be less than or equal to the sum of (a) the principal portion of
Realized Losses to be allocated on the related Distribution Date for the
related Loan Group remaining after the allocation of such Realized Losses
to the related Class P-M Regular Interests and (b) the remainder of the
REMIC I Available Distribution Amount for the related Loan Group after
reduction thereof by the distributions to be made on such Distribution Date
(i) to the related Class P-M Regular Interests, (ii) to the related Class X-
M Regular Interests and (iii) in respect of interest on the related Class Y
and Class Z Regular Interests, or, if both of such goals cannot be
accomplished within such requirement, such adjustment as is necessary shall
be made to accomplish goal 1 within such requirement.  In the event of any
conflict among the provisions of the definition of the Class Y Principal
Reduction Amounts, such conflict shall be resolved on the basis of the
goals and their priorities set forth above within the requirement set forth
in the preceding sentence.  If the formula allocation of DELTAY8 between
DELTAY2 and DELTAY3 cannot be achieved because either DELTAY2 as so defined
is greater than DELTAP2 or DELTAY3 as so defined is greater than DELTAP3,
such an allocation shall be made as close as possible to the formula
allocation within the requirement that DELTAY2 < DELTAP2 and DELTAY3 <
DELTAP3.

II.  If R6.710% and r1<R1, make the following additional definitions:

sigmaY2 = Y2 + ((R1 - 6.710%)/(R1 - 6.5%))Y3

sigmaY2 is a number between Y2 and 0 such that (6.5%(Y2 - sigmaY2)  +
     6.710%Y3)/(Y2 - sigmaY2 + Y3.) = R1.

Y5 =      Y2 - sigmaY2 + Y3.

P5 =      P2 + P3.

DELTAY5 =      DELTAY2 - sigmaY2 + DELTAY3.


1.   If Y1 - alpha(P1 - DELTAP1)  0, Y5- alpha(P5 - DELTAP5)  0, and





<PAGE> 28

  gamma1(P5 - DELTAP5) < (P1 - DELTAP1), DELTAY1 = Y1 - alphagamma1(P5 -
   DELTAP5) and DELTAY5 = Y5 - alpha(P5 - DELTAP5).

2.   If Y1 - alpha(P1 - DELTAP1)  0, Y5 - alpha(P5 - DELTAP5)  0, and
  gamma1(P5 - DELTAP5)  (P1 - DELTAP1), DELTAY1 = Y1 - alpha(P1 - DELTAP1)
  and DELTAY5 = Y5 - (alpha/gamma1)(P1 - DELTAP1).

3.   If Y1 - alpha(P1 - DELTAP1) < 0, Y5 - alpha(P5 - DELTAP5)  0, and
  Y5 - alpha(P5 - DELTAP5)  Y5 - (Y1/gamma1),
  DELTAY1 = Y1 - alphagamma1(P5 - DELTAP5) and
  DELTAY5 = Y5 - alpha(P5 - DELTAP5).

4.   If Y1 - alpha(P1 - DELTAP1) < 0, Y5 - (Y1/gamma1)  0, and
  Y5 - alpha(P5 - DELTAP5)  Y5 - (Y1/gamma1), DELTAY1 = 0 and
  DELTAY5 = Y5 - (Y1/gamma1).

5.   If Y5 - alpha(P5 - DELTAP5) < 0, Y5 - (Y1/gamma1) < 0, and
  Y1 - alpha(P1 - DELTAP1)  Y1 - (gamma1Y5), DELTAY1 = Y1 - (gamma1Y5) and
  DELTAY5 = 0.

6.   If Y5 - alpha(P5 - DELTAP5) < 0, Y1 - alpha(P1 - DELTAP1)  0, and
  Y1 - alpha(P1 - DELTAP1)  Y1 - (gamma1Y5),
  DELTAY1 = Y1 - alpha(P1 - DELTAP1) and
  DELTAY5 = Y5 - (alpha/gamma1)(P1 - DELTAP1).

DELTAY2 = sigmaY2 + [(Y2 - sigmaY2)/(Y2 - sigmaY2 + Y3)]DELTAY5

DELTAY3 = [Y3/(Y2 - sigmaY2 + Y3)]DELTAY5

The purpose of the foregoing definitional provisions together with the
related provisions allocating Realized Losses and defining the Class Y and
Class Z Principal Distribution Amounts is to accomplish the following goals
in the following order of priority:
     
  1.   Making the ratio of Y1 to Y5 equal to gamma1 after taking account of
     the allocation of Realized Losses and the distributions that will be made
     through end of the Distribution Date to which such provisions relate and
     assuring that the Principal Reduction Amount for each of the Class Y-1,
     Class Y-2, Class Y-3, Class Z-1, Class Z-2 and Class Z-3 Regular Interests
     is greater than or equal to zero for such Distribution Date;
  2.   Making the Class Y-1 Principal Balance less than or equal to 0.0005 of
     the sum of the Class Y-1 and Class Z-1 Principal Balances, the Class Y-2
     Principal Balance less than or equal to 0.0005 of the sum of the Class Y-2
     and Class Z-2 Principal Balances and the Class Y-3 Principal Balance less
     than or equal to 0.0005 of the sum of the Class Y-3 and Class Z-3 Principal
     Balances in each case after giving effect to allocations of Realized Losses
     and distributions to be made through the end of the Distribution Date to
     which such provisions relate; and
  3.   Making the larger of (a) the fraction whose numerator is Y1 and whose
     denominator is the sum of Y1 and the Class Z-1 Principal Balance and (b)
     the fraction whose numerator is Y5 and whose denominator is the sum of Y5,
     the Class Z-2 Principal Balance and the Class Z-3 Principal Balance as





<PAGE> 29

     large as possible while remaining less than or equal to 0.0005.

In the event of a failure of the foregoing portion of the  definition of
Class Y Principal Reduction Amount to accomplish both of goals 1 and 2
above, the amounts thereof should be adjusted so as to accomplish such
goals within the requirement that each Class Y Principal Reduction Amount
must be less than or equal to the sum of (a) the principal portion of
Realized Losses to be allocated on the related Distribution Date for the
related Loan Group remaining after the allocation of such Realized Losses
to the related Class P-M Regular Interests and (b) the remainder of the
REMIC I Available Distribution Amount for the related Loan Group after
reduction thereof by the distributions to be made on such Distribution Date
(i) to the related Class P-M Regular Interests, (ii) to the related Class X-
M Regular Interests and (iii) in respect of interest on the related Class Y
and Class Z Regular Interests, or, if both of such goals cannot be
accomplished within such requirement, such adjustment as is necessary shall
be made to accomplish goal 1 within such requirement.  In the event of any
conflict among the provisions of the definition of the Class Y Principal
Reduction Amounts, such conflict shall be resolved on the basis of the
goals and their priorities set forth above within the requirement set forth
in the preceding sentence.  If the formula allocation of DELTAY5 between
DELTAY2 and DELTAY3 cannot be achieved because either DELTAY2 as so defined
is greater than DELTAP2 or DELTAY3 as so defined is greater than DELTAP3,
such an allocation shall be made as close as possible to the formula
allocation within the requirement that DELTAY2 < DELTAP2 and DELTAY3 <
DELTAP3.


III.  If R6.710% and r2 R2, make the following additional definitions:

sigmaY1 = ((6.710% - R2)/(7% - R2))Y3 + Y1

sigmaY1 is a number between Y1 and 0 such that (6.710%Y3 + 7%( Y1.-
     sigmaY1))/(Y3 + Y1.- sigmaY1) = R2.


Make the following additional definitions:

Y6 =      Y1 - sigmaY1 + Y3.

P6 =      P1 + P3.

DELTAY6 =      DELTAY1 - sigmaY1 + DELTAY3.


1.   If Y6 - alpha(P6 - DELTAP6)  0, Y2- alpha(P2 - DELTAP2)  0, and
  gamma2(P2 - DELTAP2) < (P6 - DELTAP6), DELTAY6 = Y6 - alphagamma2(P2 -
   DELTAP2) and DELTAY2 = Y2 - alpha(P2 - DELTAP2).

2.   If Y6 - alpha(P6 - DELTAP6)  0, Y2 - alpha(P2 - DELTAP2)  0, and
  gamma2(P2 - DELTAP2)  (P6 - DELTAP6), DELTAY6 = Y6 - alpha(P6 - DELTAP6)
  and DELTAY2 = Y2 - (alpha/gamma2)(P6 - DELTAP6).





<PAGE> 30


3.   If Y6 - alpha(P6 - DELTAP6) < 0, Y2 - alpha(P2 - DELTAP2)  0, and
  Y2 - alpha(P2 - DELTAP2)  Y2 - (Y6/gamma2),
  DELTAY6 = Y6 - alphagamma2(P2 - DELTAP2) and
  DELTAY2 = Y2 - alpha(P2 - DELTAP2).

4.   If Y6 - alpha(P6 - DELTAP6) < 0, Y2 - (Y6/gamma2)  0, and
  Y2 - alpha(P2 - DELTAP2)  Y2 - (Y6/gamma2), DELTAY6 = 0 and
  DELTAY2 = Y2 - (Y6/gamma2).

5.   If Y2 - alpha(P2 - DELTAP2) < 0, Y2 - (Y6/gamma2) < 0, and
  Y6 - alpha(P6 - DELTAP6)  Y6 - (gamma2Y2), DELTAY6 = Y6 - (gamma2Y2) and
  DELTAY2 = 0.

6.   If Y2 - alpha(P2 - DELTAP2) < 0, Y6 - alpha(P6 - DELTAP6)  0, and
  Y6 - alpha(P6 - DELTAP6)  Y6 - (gamma2Y2),
  DELTAY6 = Y6 - alpha(P6 - DELTAP6) and
  DELTAY2 = Y2 - (alpha/gamma2)(P6 - DELTAP6).

DELTAY1 = sigmaY1 + [(Y1 - sigmaY1)/(Y1 - sigmaY1 + Y3)]DELTAY6

DELTAY3 = [Y3/(Y1 - sigmaY1 + Y3)]DELTAY6


The purpose of the foregoing definitional provisions together with the
related provisions allocating Realized Losses and defining the Class Y and
Class Z Principal Distribution Amounts is to accomplish the following goals
in the following order of priority:
     
  1.Making the ratio of Y1 to Y6 equal to gamma2 after taking account of
     the allocation of Realized Losses and the distributions that will be
     made through end of the Distribution Date to which such provisions
     relate and assuring that the Principal Reduction Amount for each of
     the Class Y-1, Class Y-2, Class Y-3, Class Z-1, Class Z-2 and Class Z-
     3 Regular Interests is greater than or equal to zero for such
     Distribution Date;
  2.   Making the Class Y-1 Principal Balance less than or equal to 0.0005 of
     the sum of the Class Y-1 and Class Z-1 Principal Balances, the Class Y-2
     Principal Balance less than or equal to 0.0005 of the sum of the Class Y-2
     and Class Z-2 Principal Balances and the Class Y-3 Principal Balance less
     than or equal to 0.0005 of the sum of the Class Y-3 and Class Z-3 Principal
     Balances in each case after giving effect to allocations of Realized Losses
     and distributions to be made through the end of the Distribution Date to
     which such provisions relate; and
  3.   Making the larger of (a) the fraction whose numerator is Y2 and whose
     denominator is the sum of Y2 and Class Z-2 Principal Balance and (b) the
     fraction whose numerator is Y6 and whose denominator is the sum of Y6, the
     Class Z-2 Principal Balance and the Class Z-3 Principal Balance as large as
     possible while remaining less than or equal to 0.0005.

In the event of a failure of the foregoing portion of the  definition of
Class Y Principal Reduction Amount to accomplish both of goals 1 and 2
above, the amounts thereof should be adjusted so as to accomplish such





<PAGE> 31

goals within the requirement that each Class Y Principal Reduction Amount
must be less than or equal to the sum of (a) the principal portion of
Realized Losses to be allocated on the related Distribution Date for the
related Loan Group remaining after the allocation of such Realized Losses
to the related Class P-M Regular Interests and (b) the remainder of the
REMIC I Available Distribution Amount for the related Loan Group or after
reduction thereof by the distributions to be made on such Distribution Date
(i) to the related Class P-M Regular Interests, (ii) to the related Class X-
M Regular Interests and (iii) in respect of interest on the related Class Y
and Class Z Regular Interests, or, if both of such goals cannot be
accomplished within such requirement, such adjustment as is necessary shall
be made to accomplish goal 1 within such requirement.  In the event of any
conflict among the provisions of the definition of the Class Y Principal
Reduction Amounts, such conflict shall be resolved on the basis of the
goals and their priorities set forth above within the requirement set forth
in the preceding sentence.  If the formula allocation of DELTAY6 between
DELTAY1 and DELTAY3 cannot be achieved because either DELTAY1 as so defined
is greater than DELTAP1 or DELTAY3 as so defined is greater than DELTAP3,
such an allocation shall be made as close as possible to the formula
allocation within the requirement that DELTAY1 < DELTAP1 and DELTAY3 <
DELTAP3.

IV.  If R<6.710% and r2<R2, make the following additional definitions:

sigmaY3 = Y3 + ((R2 - 7%)/(R2 - 6.710%))Y1

sigmaY3 is a number between Y3 and 0 such that (6.5%(Y3 - sigmaY3) +
     7%Y1)/(Y3 - sigmaY3 + Y1.) = R2.

Y7 =      Y3 - sigmaY3 + Y1.

P7 =      P3 + P1.

DELTAY7 =      DELTAY3 - sigmaY3 + DELTAY1.


1.   If Y7 - alpha(P7 - DELTAP7)  0, Y2- alpha(P2 - DELTAP2)  0, and
  gamma2(P2 - DELTAP2) < (P7 - DELTAP7), DELTAY7 = Y7 - alphagamma2(P2 -
   DELTAP2) and DELTAY2 = Y2 - alpha(P2 - DELTAP2).

2.   If Y7 - alpha(P7 - DELTAP7)  0, Y2 - alpha(P2 - DELTAP2)  0, and
  gamma2(P2 - DELTAP2)  (P7 - DELTAP7), DELTAY7 = Y7 - alpha(P7 - DELTAP7)
  and DELTAY2 = Y2 - (alpha/gamma2)(P7 - DELTAP7).

3.   If Y7 - alpha(P7 - DELTAP7) < 0, Y2 - alpha(P2 - DELTAP2)  0, and
  Y2 - alpha(P2 - DELTAP2)  Y2 - (Y7/gamma2),
  DELTAY7 = Y7 - alphagamma2(P2 - DELTAP2) and
  DELTAY2 = Y2 - alpha(P2 - DELTAP2).

4.   If Y7 - alpha(P7 - DELTAP7) < 0, Y2 - (Y7/gamma2)  0, and
  Y2 - alpha(P2 - DELTAP2)  Y2 - (Y7/gamma2), DELTAY7 = 0 and
  DELTAY2 = Y2 - (Y7/gamma2).





<PAGE> 32


5.   If Y2 - alpha(P2 - DELTAP2) < 0, Y2 - (Y7/gamma2) < 0, and
  Y7 - alpha(P7 - DELTAP7)  Y7 - (gamma2Y2), DELTAY7 = Y7 - (gamma2Y2) and
  DELTAY2 = 0.

6.   If Y2 - alpha(P2 - DELTAP2) < 0, Y7 - alpha(P7 - DELTAP7)  0, and
  Y7 - alpha(P7 - DELTAP7)  Y7 - (gamma2Y2),
  DELTAY7 = Y7 - alpha(P7 - DELTAP7) and
  DELTAY2 = Y2 - (alpha/gamma2)(P7 - DELTAP7).

DELTAY1 = [(Y1/(Y1 + Y3 - sigmaY3)]DELTAY7

DELTAY3 = sigmaY3 + [(Y3  - sigmaY3)/(Y1 + Y3 - sigmaY3)]DELTAY7


The purpose of the foregoing definitional provisions together with the
related provisions allocating Realized Losses and defining the Class Y and
Class Z Principal Distribution Amounts is to accomplish the following goals
in the following order of priority:
     
  1.   Making the ratio of Y2 to Y7 equal to gamma2 after taking account of
     the allocation of Realized Losses and the distributions that will be made
     through end of the Distribution Date to which such provisions relate and
     assuring that the Principal Reduction Amount for each of the Class Y-1,
     Class Y-2, Class Y-3, Class Z-1, Class Z-2 and Class Z-3 Regular Interests
     is greater than or equal to zero for such Distribution Date;
  2.   Making the Class Y-1 Principal Balance less than or equal to 0.0005 of
     the sum of the Class Y-1 and Class Z-1 Principal Balances, the Class Y-2
     Principal Balance less than or equal to 0.0005 of the sum of the Class Y-2
     and Class Z-2 Principal Balances and the Class Y-3 Principal Balance less
     than or equal to 0.0005 of the sum of the Class Y-3 and Class Z-3 Principal
     Balances in each case after giving effect to allocations of Realized Losses
     and distributions to be made through the end of the Distribution Date to
     which such provisions relate; and
  3.   Making the larger of (a) the fraction whose numerator is Y2 and whose
     denominator is the sum of Y2 and Class Z-2 Principal Balance and (b) the
     fraction whose numerator is Y7 and whose denominator is the sum of Y7, the
     Class Z-2 Principal Balance and the Class Z-3 Principal Balance as large as
     possible while remaining less than or equal to 0.0005.

In the event of a failure of the foregoing portion of the  definition of
Class Y Principal Reduction Amount to accomplish both of goals 1 and 2
above, the amounts thereof should be adjusted so as to accomplish such
goals within the requirement that each Class Y Principal Reduction Amount
must be less than or equal to the sum of (a) the principal portion of
Realized Losses to be allocated on the related Distribution Date for the
related Loan Group remaining after the allocation of such Realized Losses
to the related Class P-M Regular Interests and (b) the remainder of the
REMIC I Available Distribution Amount for the related Loan Group or after
reduction thereof by the distributions to be made on such Distribution Date
(i) to the related Class P-M Regular Interests, (ii) to the related Class X-
M Regular Interests and (iii) in respect of interest on the related Class Y
and Class Z Regular Interests, or, if both of such goals cannot be





<PAGE> 33

accomplished within such requirement, such adjustment as is necessary shall
be made to accomplish goal 1 within such requirement.  In the event of any
conflict among the provisions of the definition of the Class Y Principal
Reduction Amounts, such conflict shall be resolved on the basis of the
goals and their priorities set forth above within the requirement set forth
in the preceding sentence.  If the formula allocation of DELTAY7 between
DELTAY1 and DELTAY3 cannot be achieved because either DELTAY1 as so defined
is greater than DELTAP1 or DELTAY3 as so defined is greater than DELTAP3,
such an allocation shall be made as close as possible to the formula
allocation within the requirement that DELTAY1 < DELTAP1 and DELTAY3 <
DELTAP3.

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

Example:

Alpha                            Greek letter alpha
DELTA                            Greek letter DELTA
Gamma                            Greek letter gamma

     To calculate the initial balances for the Class Y-1, Class Y-2, Class
Y-3, Class Z-1, Class Z-2 and Class Z-3 Regular Interests, first calculate
the Group III, Group IV and Group V Subordinate Balances as of the Cut-Off
Date.  Then calculate R according to the definition above.  Calculate
gamma1 and gamma2 according to the definitions above.  Calculate P1, P2 and
P3 as of the Cut-Off Date as the aggregate Class Principal Balance of the
Group III Certificates reduced by the portion of the Class C-P Principal
Balance attributable to the Group III Loans, the aggregate Class Principal
Balance of the Group IV Certificates reduced by the portion of the Class C-
P Principal Balance attributable to the Group IV Loans and the Class R-1
Principal Balance, and the aggregate Class Principal Balance of the Group V
Certificates reduced by the portion of the Class C-P Principal Balance
attributable to the Group V Loans, respectively.

If R  6.71%:

     If gamma1 (P2 + P3)  P1, Y2 = 0.0005 P2, Y3 = 0.0005 P3, and
     Y1 = 0.0005 gamma1 (P2 + P3).
     
     If gamma1 (P2 + P3) > P1, Y1 = 0.0005 P1,
     Y2 = 0.0005 P1 P2/gamma1 (P2 + P3) and
     Y3 = 0.0005 P1 P3/gamma1 (P2 + P3).
     
     Then Z1 = P1 - Y1, Z2 = P2 - Y2 and Z3 = P3 - Y3.

If R < 6.71%:

     If (P1 + P3)  gamma2 P2, Y1 = 0.0005 P1, Y3 = 0.0005 P3, and





<PAGE> 34

     Y2 = 0.0005  (P1 + P3)/ gamma2 .
     
     If (P1 + P3) > gamma2 P2, Y2 = 0.0005 P2, Y1 = 0.0005 gamma2 P2 P1/
     (P1 + P3) and Y3 = 0.0005 gamma2 P2 P3/(P1 + P3).
     
     Then Z1 = P1 - Y1, Z2 = P2 - Y2 and Z3 = P3 - Y3.

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

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

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

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

     Class Z-3 Regular Interests: 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 Z-3 Principal Distribution Amount: For any Distribution Date,





<PAGE> 35

the excess, if any, of the Class Z-3 Principal Reduction Amount for such
Distribution Date over the principal portion of Realized Losses allocated
to the Class Z-3 Regular Interests on such Distribution Date.

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

     Clipper: Clipper Receivables Corporation, a Delaware corporation.

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

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

     Clipper Mortgage Loan Purchase Amount: The amount of $308,419,847.16,
which shall be deposited by the Company into the Certificate Account on the
Closing Date and withdrawn therefrom and applied by the Trustee in payment
of the purchase price for the Clipper Mortgage Loans pursuant to Section
2.01.

     Closing Date: January 29, 1999, which is the date of settlement of the
sale of the Certificates to the original purchasers thereof.

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

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

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

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

     Cooperative Apartment: A dwelling unit in a multi-dwelling building
owned or leased by a Cooperative, which unit the Mortgagor has an exclusive
right to occupy pursuant to the terms of a proprietary lease or occupancy
agreement.





<PAGE> 36


     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 1999-1.

     Credit Support Depletion Date: With respect to the Group I
Certificates, the Group I Credit Support Depletion Date; with respect to
the Group II Certificates, the Group II Credit Support Depletion Date; and
with respect to the Group III, Group IV and Group V Certificates, the Group
C-B Credit Support Depletion Date.

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

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

     Custodial Account for P&I: The Custodial Account for principal and
interest established and maintained by each Servicer pursuant to its
Selling and Servicing Contract and caused by the Master Servicer to be
established and maintained pursuant to Section 3.02 (a) with the corporate
trust department of the Trustee or another financial institution approved





<PAGE> 37

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

     Custodial Account for Reserves: The Custodial Account for Reserves
established and maintained by each Servicer pursuant to its Selling and
Servicing Contract and caused by the Master Servicer to be established and
maintained pursuant to Section 3.02 (a) with the corporate trust department
of the Trustee or another financial institution approved by the Master
Servicer such that the rights of the Master Servicer, the Trustee and the
Certificateholders thereto shall be fully protected against the claims of
any creditors of the applicable Servicer and of any creditors or depositors
of the institution in which such account is maintained, (b) within FDIC
insured accounts (or other accounts with comparable insurance coverage
acceptable to the Rating Agencies) created, maintained and monitored by a
Servicer or (c) in a separate non-trust account without FDIC or other
insurance in an Eligible Institution. In the event that a Custodial Account
for Reserves is established pursuant to clause (b) of the preceding
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: January 1, 1999.





<PAGE> 38


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

      DLJ: Donaldson, Lufkin & Jenrette Securities Corporation.

      Deceased Holder: A Beneficial Holder of a Special Retail Certificate
who was living at the time such Special Retail 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.

     Deficiency Amount: With respect to any Distribution Date and each of
the Class IV-A-2, Class IV-A-6 and Class IV-A-7 Certificates, the sum of
(i) the amount, if any, by which the Interest Distribution Amount available
to be paid to such Class, pursuant to the priority of payment set forth in
the definition of "REMIC II Distribution Amount", is less than (A) the
product of (1) 1/12 of the Certificate Interest Rate for such Class and (2)
the Class Principal Balance of such Class immediately prior to such
Distribution Date, minus (B) the sum of (1) the portion of Uncompensated
Interest Shortfall attributable to Curtailment Shortfalls which is
allocable to such Class, (2) any interest shortfalls related to the Relief
Act allocable to such Class and (3) the portion of Uncompensated Interest
Shortfall attributable to the failure of the Master Servicer to pay
Compensating Interest which is allocable to such Class, (ii) the principal
portion of any Realized Losses allocable to such Class on such Distribution
Date and (iii) to the extent unpaid on the Distribution Date in February
2029, after payment of all other amounts due to such Class, any remaining
Class Principal Balance of such Class.

     With respect to any Distribution Date and the Class V-A-1
Certificates, the sum of (i) the amount, if any, by which the Interest
Distribution Amount available to be paid to the Class V-A-1 Certificates,
pursuant to the priority of payment set forth in the definition of "REMIC
II Distribution Amount", is less than (A) the product of (1) 1/12 of the
Class V-A-1 Certificate Interest Rate and (2) the Class V-A-1 Principal
Balance immediately prior to such Distribution Date, minus (B) the sum of
(1) the portion of Uncompensated Interest Shortfall attributable to
Curtailment Shortfalls or Payoffs which is allocable to the Class V-A-1
Certificates and (2) any interest shortfalls related to the Relief Act
allocable to the Class V-A-1 Certificates, (ii) the principal portion of
any Realized Losses allocable to the Class V-A-1 Certificates on such
Distribution Date and (iii) to the extent unpaid on the Distribution Date
in March 2029, after payment of all other amounts due to the Class V-A-1
Certificates, any remaining Class V-A-1 Principal Balance.

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

     Depositary Agreement: The Letter of Representations, dated January 29,
1999 by and among DTC, the Company and the Trustee.





<PAGE> 39


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

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

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

     Distribution Date: With respect to distributions on the REMIC I
Regular Interests and the Certificates, the 25th day (or, if such 25th day
is not a Business Day, the Business Day immediately succeeding such 25th
day) of each month, with the first such date being February 25, 1999.  The
"related Due Date" for any Distribution Date is the Due Date immediately
preceding such Distribution Date.

     DTC: The Depository Trust Company.

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

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

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

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

          (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





<PAGE> 40

definition of "Eligible Investments", provided that the unsecured
obligations of the party (including the Trustee in its commercial capacity)
agreeing to repurchase such obligations have at the time one of the two
highest short term debt ratings  of the Rating Agencies and provided that
such repurchaser's unsecured long term debt has one of the two highest
unsecured long term debt ratings of the Rating Agencies;
(iii)     Federal funds, certificates of deposit, time deposits and
bankers' acceptances of any U.S. bank or trust company incorporated under
the laws of the United States or any state (including the Trustee in its
commercial capacity), provided that the debt obligations of such bank or
trust company (or, in the case of the principal bank in a bank holding
company system, debt obligations of the bank holding company) at the date
of acquisition thereof have one of the two highest short term debt ratings
of the Rating Agencies and unsecured long term debt has one of the two
highest unsecured long term debt ratings of the Rating Agencies;
(iv) Obligations of, or obligations guaranteed by, any state of the United
States or the District of Columbia, provided that such obligations at the
date of acquisition thereof shall have the highest long-term debt ratings
available for such securities from the Rating Agencies;
(v)  Commercial paper of any corporation incorporated under the laws of the
United States or any state thereof, which on the date of acquisition has
the highest commercial paper rating of the Rating Agencies, provided that
the corporation has unsecured long term debt that has one of the two
highest unsecured long term debt ratings of the Rating Agencies;
(vi) Securities (other than stripped bonds or stripped coupons) bearing
interest or sold at a discount that are issued by any corporation
incorporated under the laws of the United States or any state thereof and
have the highest long-term unsecured rating available for such securities
from the Rating Agencies; provided, 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 and with notice to
the Certificate Insurer, result in the downgrading or withdrawal of the
Ratings (determined in the case of the Insured Certificates, without giving
effect to the Certificate Insurance Policies);
provided, however, that such obligation or security is held for a temporary
period pursuant to Section 1.860G-2(g)(1) of the Treasury Regulations, and
that such period can in no event exceed thirteen months.

     In no event shall an instrument be an Eligible Investment if such
instrument (a) evidences a right to receive only interest payments with





<PAGE> 41

respect to the obligations underlying such instrument or (b) has been
purchased at a price greater than the outstanding principal balance of such
instrument.

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

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

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

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

     FHA: Federal Housing Administration, or any successor thereto.

     FHLMC: Federal Home Loan Mortgage Corporation, or any successor
thereto.

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

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

     Fraud Coverage: During the period prior to the first anniversary of
the Cut-Off Date and with respect to Loan Group I and Loan Group II,
$20,815,705 reduced by Fraud Losses allocated to the Group I and Group II
Certificates; during the period from the first anniversary of the Cut-Off
Date to (but not including) the fifth anniversary of the Cut-Off Date, the
amount of the Fraud Coverage for Loan Group I and Loan Group II 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 and Group II Certificates since such anniversary;
and during the period on and after the fifth anniversary of the Cut-Off
Date, zero. On each anniversary of the Cut-Off Date, the Fraud Coverage for
Loan Group I and Loan Group II shall be reduced to the lesser of (i) on the
first, second, third and fourth anniversaries of the Cut-Off Date, 1.00% of
the aggregate principal balance of the Mortgage Loans in Loan Group I and
Loan Group II as of the Due Date in the preceding month and (ii) the excess
of $20,815,705 over cumulative Fraud Losses allocated to the Group I and
Group II Certificates to date.

     During the period prior to the first anniversary of the Cut-Off Date
and with respect to Loan Group III, Loan Group IV and Loan Group V,
$9,037,736 reduced by Fraud Losses allocated to the Group III, Group IV,
Group V, Group C-B, Class C-P and Class A-X Certificates; during the period
from the first anniversary of the Cut-Off Date to (but not including) the
fifth anniversary of the Cut-Off Date, the amount of the Fraud Coverage for





<PAGE> 42

Loan Group III, Loan Group IV and Loan Group V 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
III, Group IV, Group V, Group C-B, Class C-P and Class A-X Certificates
since such anniversary; and during the period on and after the fifth
anniversary of the Cut-Off Date, zero. On each anniversary of the Cut-Off
Date, the Fraud Coverage for Loan Group III, Loan Group IV and Loan Group V
shall be reduced to the lesser of (i) on the first, second, third and
fourth anniversaries of the Cut-Off Date, 1.00% of the aggregate principal
balance of the Mortgage Loans in Loan Group III,  Loan Group IV and Loan
Group V as of the Due Date in the preceding month and (ii) the excess of
$9,037,736 over cumulative Fraud Losses allocated to the Group III, Group
IV, Group V, Group C-B, Class C-P and Class A-X Certificates to date.

     The Fraud Coverage for Loan Group I and Loan Group II and the Fraud
Coverage for Loan Group III, Loan Group IV and Loan Group V 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 (determined in the case of the Insured Certificates,
without giving effect to the Certificate Insurance Policies).

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

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

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

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

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

     Group C-B Subordinate Principal Distribution Amount: On any





<PAGE> 43

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

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





<PAGE> 44

the Group C-B Certificates shall be as follows: Class C-B-1, Class C-B-2,
Class C-B-3, Class C-B-4, Class C-B-5 and Class C-B-6.

     Group C-B Subordinate Principal Prepayments Distribution Amount: On
any Distribution Date, the sum of (i) the Group III Subordinate Prepayment
Percentage of the Principal Prepayment Amount for Loan Group III (exclusive
of the portion thereof attributable to principal distributions to the Class
C-P Certificates in respect of Class III-P Mortgage Loans pursuant to
clause (I)(c)(i) of the definition of "REMIC II Distribution Amount"), (ii)
the Group IV Subordinate Prepayment Percentage of the Principal Prepayment
Amount for Loan Group IV (exclusive of the portion thereof attributable to
principal distributions to the Class C-P Certificates in respect of Class
IV-P Mortgage Loans pursuant to clause (I)(d)(i) of the definition of
"REMIC II Distribution Amount") and (iii) the Group V Subordinate
Prepayment Percentage of the Principal Prepayment Amount for Loan Group V
(exclusive of the portion thereof attributable to principal distributions
to the Class C-P Certificates in respect of Class V-P Mortgage Loans
pursuant to clause (I)(e)(i) of the definition of "REMIC II Distribution
Amount").

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

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

     Group I Current Transfer Amount: For any Distribution Date, the
aggregate of each Special Hazard Loss, Fraud Loss and Bankruptcy Loss on a
Group I Loan allocated to a Lowest Class of Group II-B Certificates in
reduction of the Class Principal Balance thereof pursuant to the fifth
paragraph of the definition of "Realized Loss"; provided, however, that the
Group I Current Transfer Amount shall be adjusted in accordance with the
Netting Procedure.

     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 6.250% per annum.

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

     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





<PAGE> 45

Mortgage Loan.

     Group I Senior Percentage: With respect to any Distribution Date, the
aggregate Class Principal Balance of the Group I-A Certificates divided by
the sum of (i) the aggregate Class Principal Balance of the Group I
Certificates (less the Class I-P Principal Balance), in each case
immediately prior to the Distribution Date, and (ii) the Group II Transfer
Balance, if any, for such Distribution Date.

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

     (a)  the mean aggregate Principal Balance of the Group I Loans which
          are 60 or more days delinquent (including loans in foreclosure
          and property held by REMIC I) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the
          aggregate Class Principal Balance of the Group I-B Certificates
          as of such Distribution Date, and
          
     (b)  cumulative Realized Losses on the Group I Loans allocated to the
          Group I-B 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 aggregate
          Class Principal Balance of the Group I-B Certificates as of the
          Closing Date, (2) for any Distribution Date in or after the month
          of the sixth anniversary of the month of the first Distribution
          Date but before the seventh anniversary of the month of the first
          Distribution Date, 35% of the aggregate Class Principal Balance
          of the Group I-B Certificates as of the Closing Date, (3) for any
          Distribution Date in or after the month of the seventh
          anniversary of the month of the first Distribution Date but
          before the eighth anniversary of the month of the first
          Distribution Date, 40% of the aggregate Class Principal Balance
          of the Group I-B Certificates as of the Closing Date, (4) for any
          Distribution Date in or after the month of the eighth anniversary
          of the month of the first Distribution Date but before the ninth
          anniversary of the month of the first Distribution Date, 45% of
          the aggregate Class Principal Balance of the Group I-B
          Certificates as of the Closing Date and (5) for any Distribution
          Date in or after the month of the ninth anniversary of the month
          of the first Distribution Date, 50% of the aggregate Class
          Principal Balance of the Group I-B Certificates as of the Closing
          Date,
          
in which case, as follows: (1) for any such Distribution Date in or after
the month of the fifth anniversary of the month of the first Distribution





<PAGE> 46

Date but before the sixth anniversary of the month of the first
Distribution Date, the Group I Senior Percentage for such Distribution Date
plus 70% of the Group I Subordinate Percentage for such Distribution Date;
(2) for any such Distribution Date in or after the month of the sixth
anniversary of the month of the first Distribution Date but before the
seventh anniversary of the month of the first Distribution Date, the Group
I Senior Percentage for such Distribution Date plus 60% of the Group I
Subordinate Percentage for such Distribution Date; (3) for any such
Distribution Date in or after the month of the seventh anniversary of the
month of the first Distribution Date but before the eighth anniversary of
the month of the first Distribution Date, the Group I Senior Percentage for
such Distribution Date plus 40% of the Group I Subordinate Percentage for
such Distribution Date; (4) for any such Distribution Date in or after the
month of the eighth anniversary of the month of the first Distribution Date
but before the ninth anniversary of the month of the first Distribution
Date, the Group I Senior Percentage for such Distribution Date plus 20% of
the Group I Subordinate Percentage for such Distribution Date; and (5) for
any such Distribution Date thereafter, the Group I Senior Percentage for
such Distribution Date.

     If on any Distribution Date the allocation to the Group I Senior
Certificates (other than the Class I-P Certificates) of Principal
Prepayments in the percentage required would reduce the sum of the Class
Principal Balances of such Certificates below zero, the Group I Senior
Prepayment Percentage for such Distribution Date shall be limited to the
percentage necessary to reduce such sum to zero.  Notwithstanding the
foregoing, however, on each Distribution Date, the Class I-P Certificates
will receive the applicable Class I-P Fraction of all principal payments,
including, without limitation, Principal Prepayments, received in respect
of 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
Certificates pursuant to clauses (I)(a)(i) and (II)(a)(i) of the definition
of "REMIC II Distribution Amount"), (b) the Group I Senior Prepayment
Percentage of the Principal Prepayment Amount for Loan Group I (exclusive
of the portion thereof attributable to principal distributions to the Class
I-P Certificates pursuant to clauses (I)(a)(i) and (II)(a)(i) of the
definition of "REMIC II Distribution Amount"), (c) the Group I Senior
Liquidation Amount and (d) the excess amount, if any, described in the
proviso to the first sentence of the definition of "Group I Subordinate
Principal Distribution Amount."

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

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





<PAGE> 47


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

     Group I Subordinate Principal Distribution Amount: On any Distribution
Date, the sum of (I) the excess of (A) the sum of (i) the Group I
Subordinate Percentage of the Principal Payment Amount for Loan Group I
(exclusive of the portion thereof attributable to principal distributions
to the Class I-P Certificates pursuant to clause (I)(a)(i) of the
definition of "REMIC II Distribution Amount"), (ii) the Group 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 Certificates pursuant to clauses (I)(a)(i) and (I)(a)(ii) of the
definition of "REMIC II Distribution Amount" on such Distribution Date and
(II) the principal portion of any amounts included in the REMIC II
Available Distribution Amount for the Group I Certificates on such
Distribution Date pursuant to the first or second proviso at the end of
clause (I)(b) or the proviso at the end of clause (II)(b), as applicable,
of the definition of "REMIC II Distribution Amount"; provided, however,
that if the addition of the amounts pursuant to clause (II) of this
sentence would cause the Group I Subordinate Principal Distribution Amount
to exceed the aggregate Class Principal Balance of the Group I-B
Certificates, then the amount of such excess shall instead be added to the
Group I Senior Principal Distribution Amount pursuant to clause (d) of the
definition thereof. Any reduction in the Group I Subordinate Principal
Distribution Amount pursuant to clause (I)(B) of this definition shall
offset: (i) first, the amount calculated pursuant to clause (I)(A)(i) of
this definition, (ii) second, the amount calculated pursuant to clause
(I)(A)(iii) of this definition and (iii) third, the amount calculated
pursuant to clause (I)(A)(ii) of this definition.

     On any Distribution Date, the Group I-B Subordinate Principal
Distribution Amount shall be allocated pro rata, by Class Principal
Balance, among the Classes of Group I-B Certificates and paid in the order
of distribution to such Classes pursuant to clause (I)(a) of the definition
of "REMIC II Distribution Amount" except as otherwise stated in such
definition. For purposes of allocating the Group I Subordinate Principal
Distribution Amount among the Classes of Group I-B Certificates in
accordance with the immediately preceding sentence only, the Class
Principal Balance of the Lowest Class of Group I-B Certificates shall be
increased by the amount, if any, of the Group II Transfer Balance.
Notwithstanding the foregoing, on any Distribution Date prior to
distributions on such date, if the Subordination Level for any Class of
Group I-B Certificates 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
Certificates for which the Subordination Level is less than such percentage
as of the Closing Date, and to the Classes of Group I-B Certificates senior
thereto, pro rata according to the Class Principal Balances of such





<PAGE> 48

Classes. For purposes of this definition and the definition of
"Subordination Level", the relative seniority, from highest to lowest, of
the Group I-B Certificates shall be as follows: 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.

     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
Certificates pursuant to clause (I)(a)(i) of the definition of "REMIC II
Distribution Amount").

     Group I Transfer Balance: For the Distribution Date occurring in
February 1999, zero.  For any Distribution Date occurring after February
1999, the Group I Transfer Balance on the prior Distribution Date, adjusted
as follows:  (i) increased by the excess of (a) the Group I Current
Transfer Amount on the prior Distribution Date over (b) the portion, if
any, of the Group II Subordinate Principal Distribution Amount otherwise
distributable to the Lowest Class of Group II-B Certificates on the prior
Distribution Date but included in the REMIC II Available Distribution
Amount for the Group I Certificates pursuant to the first proviso at the
end of clause (I)(b) of the definition of "REMIC II Distribution Amount" on
the prior Distribution Date and (ii) reduced by the amount, if any,
included in the REMIC II Available Distribution Amount for the Group I
Certificates pursuant to clause (iii) of the second proviso at the end of
clause (I)(b) or clause (iii) of the proviso at the end of clause (II)(b),
as applicable, of the definition of "REMIC II Distribution Amount" on the
prior Distribution Date; provided, however, that the Group I Transfer
Balance shall be adjusted in accordance with the Netting Procedure.

     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, Class I-A-24 and Class I-
A-25 Certificates.

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

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

     Group II Current Transfer Amount: For any Distribution Date, the
aggregate of each Special Hazard Loss, Fraud Loss and Bankruptcy Loss on a
Group II Loan allocated to a Lowest Class of Group I-B Certificates in





<PAGE> 49

reduction of the Class Principal Balance thereof pursuant to the sixth
paragraph of the definition of "Realized Loss"; provided, however, that the
Group II Current Transfer Amount shall be adjusted in accordance with the
Netting Procedure.

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

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

     Group II Senior Certificates: The Class II-A-1, 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
Class II-A-1 Principal Balance divided by the sum of (i) 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, and (ii) the Group I Transfer Balance, if any, for such 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, 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, 100%; and (iii) on any other Distribution Date in each of the months
of the fifth anniversary of the first Distribution Date and thereafter,
100%, unless:

     (a)  the mean aggregate Principal Balance of the Group II Loans which
          are 60 or more days delinquent (including loans in foreclosure
          and property held by REMIC I) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the
          aggregate Class Principal Balance of the Group II-B Certificates
          as of such Distribution Date, and
          
     (b)  cumulative Realized Losses on the Group II Loans allocated to the
          Group II-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 aggregate
          Class Principal Balance of the Group II-B Certificates as of the
          Closing Date, (2) for any Distribution Date in or after the month
          of the sixth anniversary of the month of the first Distribution





<PAGE> 50

          Date but before the seventh anniversary of the month of the first
          Distribution Date, 35% of the aggregate Class Principal Balance
          of the Group II-B Certificates as of the Closing Date, (3) for
          any Distribution Date in or after the month of the seventh
          anniversary of the month of the first Distribution Date but
          before the eighth anniversary of the month of the first
          Distribution Date, 40% of the aggregate Class Principal Balance
          of the Group II-B Certificates as of the Closing Date, (4) for
          any Distribution Date in or after the month of the eighth
          anniversary of the month of the first Distribution Date but
          before the ninth anniversary of the month of the first
          Distribution Date, 45% of the aggregate Class Principal Balance
          of the Group II-B Certificates as of the Closing Date and (5) for
          any Distribution Date in or after the month of the ninth
          anniversary of the month of the first Distribution Date, 50% of
          the aggregate Class Principal Balance of the Group II-B
          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 II Senior Percentage for such Distribution
Date plus 70% of the Group II Subordinate Percentage for such Distribution
Date; (2) for any such Distribution Date in or after the month of the sixth
anniversary of the month of the first Distribution Date but before the
seventh anniversary of the month of the first Distribution Date, the Group
II Senior Percentage for such Distribution Date plus 60% of the Group II
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 II Senior Percentage
for such Distribution Date plus 40% of the Group II 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 II Senior Percentage for such Distribution
Date plus 20% of the Group II Subordinate 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 Senior
Certificates (other than the Class II-P Certificates) of Principal
Prepayments in the percentage required would reduce the sum of the Class
Principal Balances of such Certificates below zero, the Group 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 Certificates
will receive the applicable Class II-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





<PAGE> 51

Date, an amount equal to the sum of (a) the Group II Senior Percentage of
the Principal Payment Amount for Loan Group II (exclusive of the portion
thereof attributable to principal distributions to the Class II-P
Certificates pursuant to clauses (I)(b)(i) and (II)(b)(i) of the definition
of "REMIC II Distribution Amount"), (b) the Group II Senior Prepayment
Percentage of the Principal Prepayment Amount for Loan Group II (exclusive
of the portion thereof attributable to principal distributions to the Class
II-P Certificates pursuant to clauses (I)(b)(i) and (II)(b)(i) of the
definition of "REMIC II Distribution Amount"), (c) the Group II Senior
Liquidation Amount and (d) the excess amount, if any, described in the
proviso to the first sentence of the definition of "Group II Subordinate
Principal Distribution Amount."

     Group II Subordinate 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.

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

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

     Group II Subordinate Principal Distribution Amount: On any
Distribution Date, the sum of (I) the excess of (A) the sum of (i) the
Group II Subordinate Percentage of the Principal Payment Amount for Loan
Group II (exclusive of the portion thereof attributable to principal
distributions to the Class II-P Certificates pursuant to clause (I)(b)(i)
of the definition of "REMIC II Distribution Amount"), (ii) the Group II
Subordinate Principal Prepayments Distribution Amount and (iii) the Group
II Subordinate Liquidation Amount over (B) the amounts required to be
distributed to the Class II-P Certificates pursuant to clauses (I)(b)(i)
and (I)(b)(ii) of the definition of "REMIC II Distribution Amount" on such
Distribution Date and (II) the principal portion of any amounts included in
the REMIC II Available Distribution Amount for the Group II Certificates on
such Distribution Date pursuant to the first or second proviso at the end
of clause (I)(a) or the proviso at the end of clause (II)(a), as
applicable, of the definition of "REMIC II Distribution Amount"; provided,
however, that if the addition of the amounts pursuant to clause (II) of
this sentence would cause the Group II Subordinate Principal Distribution
Amount to exceed the aggregate Class Principal Balance of the Group II-B
Certificates, then the amount of such excess shall instead be added to the
Group II Senior Principal Distribution Amount pursuant to clause (d) of the
definition thereof. Any reduction in the Group II Subordinate Principal
Distribution Amount pursuant to clause (I)(B) of this definition shall
offset: (i) first, the amount calculated pursuant to clause (I)(A)(i) of
this definition, (ii) second, the amount calculated pursuant to clause
(I)(A)(iii) of this definition and (iii) third, the amount calculated





<PAGE> 52

pursuant to clause (I)(A)(ii) of this definition.

     On any Distribution Date, the Group II-B Subordinate Principal
Distribution Amount shall be allocated pro rata, by Class Principal
Balance, among the Classes of Group II-B Certificates and paid in the order
of distribution to such Classes pursuant to clause (I)(b) of the definition
of "REMIC II Distribution Amount" except as otherwise stated in such
definition. For purposes of allocating the Group II Subordinate Principal
Distribution Amount among the Classes of Group II-B Certificates in
accordance with the immediately preceding sentence only, the Class
Principal Balance of the Lowest Class of Group II-B Certificates shall be
increased by the amount, if any, of the Group I Transfer Balance.
Notwithstanding the foregoing, on any Distribution Date prior to
distributions on such date, if the Subordination Level for any Class of
Group II-B Certificates is less than such percentage as of the Closing
Date, the pro rata portion of the Group II 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 II-B Certificates for which the Subordination Level is less than such
percentage as of the Closing Date, and to the Classes of Group II-B
Certificates senior thereto, pro rata according to the Class Principal
Balances of such Classes. For purposes of this definition and the
definition of "Subordination Level", the relative seniority, from highest
to lowest, of the Group II-B Certificates shall be as follows: Class II-B-
1, Class II-B-2, Class II-B-3, Class II-B-4, Class II-B-5 and Class II-B-6.

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

     Group II Transfer Balance: For the Distribution Date occurring in
February 1999, zero.  For any Distribution Date occurring after February
1999, the Group II Transfer Balance on the prior Distribution Date,
adjusted as follows:  (i) increased by the excess of (a) the Group II
Current Transfer Amount on the prior Distribution Date over (b) the
portion, if any, of the Group I Subordinate Principal Distribution Amount
otherwise distributable to the Lowest Class of Group I-B Certificates on
the prior Distribution Date but included in the REMIC II Available
Distribution Amount for the Group II Certificates pursuant to the first
proviso at the end of clause (I)(a) of the definition of "REMIC II
Distribution Amount" on the prior Distribution Date and (ii) reduced by the
amount, if any, included in the REMIC II Available Distribution Amount for
the Group II Certificates pursuant to clause (iii) of the second proviso at
the end of clause (I)(a) or clause (iii) of the proviso at the end of
clause (II)(a), as applicable, of the definition of "REMIC II Distribution
Amount" on the prior Distribution Date; provided, however, that the Group
II Transfer Balance shall be adjusted in accordance with the Netting
Procedure.






<PAGE> 53

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

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

     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 7.000% per annum.

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

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

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

     (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 REMIC I) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the
          Subordinate Component Balance for Loan Group III as of such





<PAGE> 54

          Distribution Date,
          
     (b)  the mean aggregate Principal Balance of the Group IV Loans which
          are 60 or more days delinquent (including loans in foreclosure
          and property held by REMIC I) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the
          Subordinate Component Balance for Loan Group IV as of such
          Distribution Date,
          
     (c)  the mean aggregate Principal Balance of the Group V Loans which
          are 60 or more days delinquent (including loans in foreclosure
          and property held by REMIC I) for each of the immediately
          preceding six calendar months is less than or equal to 50% of the
          Subordinate Component Balance for Loan Group V as of such
          Distribution Date,
          
     (d)  cumulative Realized Losses on the Group III Loans allocated to
          the Group C-B Certificates are less than or equal to (1) for any
          Distribution Date before the month of the sixth anniversary of
          the month of the first Distribution Date, 30% of the Subordinate
          Component Balance for Loan Group III as of the Closing Date, (2)
          for any Distribution Date in or after the month of the sixth
          anniversary of the month of the first Distribution Date but
          before the seventh anniversary of the month of the first
          Distribution Date, 35% of the Subordinate Component Balance for
          Loan Group III as of the Closing Date, (3) for any Distribution
          Date in or after the month of the seventh anniversary of the
          month of the first Distribution Date but before the eighth
          anniversary of the month of the first Distribution Date, 40% of
          the Subordinate Component Balance for Loan Group III as of the
          Closing Date, (4) for any Distribution Date in or after the month
          of the eighth anniversary of the month of the first Distribution
          Date but before the ninth anniversary of the month of the first
          Distribution Date, 45% of the Subordinate Component Balance for
          Loan Group III as of the Closing Date and (5) for any
          Distribution Date in or after the month of the ninth anniversary
          of the month of the first Distribution Date, 50% of the
          Subordinate Component Balance for Loan Group III as of the
          Closing Date, and
          
     (e)  cumulative Realized Losses on the Group IV Loans allocated to the
          Group C-B Certificates are less than or equal to (1) for any
          Distribution Date before the month of the sixth anniversary of
          the month of the first Distribution Date, 30% of the Subordinate
          Component Balance for Loan Group IV as of the Closing Date, (2)
          for any Distribution Date in or after the month of the sixth
          anniversary of the month of the first Distribution Date but
          before the seventh anniversary of the month of the first
          Distribution Date, 35% of the Subordinate Component Balance for
          Loan Group IV as of the Closing Date, (3) for any Distribution
          Date in or after the month of the seventh anniversary of the
          month of the first Distribution Date but before the eighth





<PAGE> 55

          anniversary of the month of the first Distribution Date, 40% of
          the Subordinate Component Balance for Loan Group IV as of the
          Closing Date, (4) for any Distribution Date in or after the month
          of the eighth anniversary of the month of the first Distribution
          Date but before the ninth anniversary of the month of the first
          Distribution Date, 45% of the Subordinate Component Balance for
          Loan Group IV as of the Closing Date and (5) for any Distribution
          Date in or after the month of the ninth anniversary of the month
          of the first Distribution Date, 50% of the Subordinate Component
          Balance for Loan Group IV as of the Closing Date, and
          
     (f)  cumulative Realized Losses on the Group V Loans allocated to the
          Group C-B Certificates are less than or equal to (1) for any
          Distribution Date before the month of the sixth anniversary of
          the month of the first Distribution Date, 30% of the Subordinate
          Component Balance for Loan Group V as of the Closing Date, (2)
          for any Distribution Date in or after the month of the sixth
          anniversary of the month of the first Distribution Date but
          before the seventh anniversary of the month of the first
          Distribution Date, 35% of the Subordinate Component Balance for
          Loan Group V as of the Closing Date, (3) for any Distribution
          Date in or after the month of the seventh anniversary of the
          month of the first Distribution Date but before the eighth
          anniversary of the month of the first Distribution Date, 40% of
          the Subordinate Component Balance for Loan Group V as of the
          Closing Date, (4) for any Distribution Date in or after the month
          of the eighth anniversary of the month of the first Distribution
          Date but before the ninth anniversary of the month of the first
          Distribution Date, 45% of the Subordinate Component Balance for
          Loan Group V as of the Closing Date and (5) for any Distribution
          Date in or after the month of the ninth anniversary of the month
          of the first Distribution Date, 50% of the Subordinate Component
          Balance for Loan Group V 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, the Group IV Senior
Percentage or the Group V Senior Percentage, as applicable, for such
Distribution Date plus 70% of the Subordinate Percentage for the related
Loan Group for such Distribution Date; (2) for any such Distribution Date
in or after the month of the sixth anniversary of the month of the first
Distribution Date but before the seventh anniversary of the month of the
first Distribution Date, the Group III Senior Percentage, the Group IV
Senior Percentage or the Group V Senior Percentage, as applicable, for such
Distribution Date plus 60% of the Subordinate Percentage for the related
Loan Group for such Distribution Date; (3) for any such Distribution Date
in or after the month of the seventh anniversary of the month of the first
Distribution Date but before the eighth anniversary of the month of the
first Distribution Date, the Group III Senior Percentage, the Group IV
Senior Percentage or the Group V Senior Percentage, as applicable, for such
Distribution Date plus 40% of the Subordinate Percentage for the related





<PAGE> 56

Loan Group for such Distribution Date; (4) for any such Distribution Date
in or after the month of the eighth anniversary of the month of the first
Distribution Date but before the ninth anniversary of the month of the
first Distribution Date, the Group III Senior Percentage, the Group IV
Senior Percentage or the Group V Senior Percentage, as applicable, for such
Distribution Date plus 20% of the Subordinate Percentage for the related
Loan Group for such Distribution Date; and (5) for any such Distribution
Date thereafter, the Group III Senior Percentage, the Group IV Senior
Percentage or the Group V Senior Percentage, as applicable, for such
Distribution Date.

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

     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 C-P
Certificates in respect of Class III-P Mortgage Loans pursuant to clauses
(I)(c)(i) and (II)(c)(i) of the definition of "REMIC II Distribution
Amount"), (b) the Group III Senior Prepayment Percentage of the Principal
Prepayment Amount for Loan Group III (exclusive of the portion thereof
attributable to principal distributions to the Class C-P Certificates in
respect of Class III-P Mortgage Loans pursuant to clauses (I)(c)(i) and
(II)(c)(i) of the definition of "REMIC II Distribution Amount") and (c) the
Group III Senior Liquidation Amount.

     Group III Subordinate Balance:  For any date of determination, an
amount equal to the then outstanding aggregate Principal Balance of the
Group III Loans reduced by the sum of (i) the Class III-A-1 Principal
Balance and (ii) the portion of the Class C-P Principal Balance
attributable to the Group III Loans.

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

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






<PAGE> 57

     Group IV Certificates: The Group IV-A Certificates.

     Group IV-A Certificates: The Class IV-A-1, Class IV-A-2, Class IV-A-3,
Class IV-A-4, Class IV-A-5, Class IV-A-6 and Class IV-A-7 Certificates.

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

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

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

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

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

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

     Group IV Subordinate Balance:  For any date of determination, an
amount equal to the then outstanding aggregate Principal Balance of the
Group IV Loans reduced by the sum of (i) the aggregate Class Principal
Balance of the Group IV-A and Residual Certificates, (ii) the portion of
the Class C-P Principal Balance attributable to the Group IV Loans and
(iii) the net amount of unreimbursed draws on the Class IV-A-6 and Class IV-
A-7 Rounding Accounts pursuant to Section 3.21.

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





<PAGE> 58


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

     Group V Certificates: The Class V-A-1 Certificates.

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

     Group V Premium Rate Mortgage Loans: The Group V Loans having Pass-
Through Rates in excess of 6.710% per annum.

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

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

     Group V Senior Prepayment Percentage: See the definition of "Group III
Senior Prepayment Percentage."

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

     Group V Subordinate Balance:  For any date of determination, an amount
equal to the then outstanding aggregate Principal Balance of the Group V
Loans reduced by the sum of (i) the Class V-A-1 Principal Balance and (ii)
the portion of the Class C-P Principal Balance attributable to the Group V
Loans.

     Group V Subordinate Percentage: With respect to any Distribution Date,





<PAGE> 59

the excess of 100% over the Group V Senior Percentage for such date.

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

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

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

     Insured Certificates: The Class IV-A-2, Class IV-A-6, Class IV-A-7 and
Class V-A-1 Certificates.

     Insured Payment: With respect to any Class of Insured Certificates,
(i) as of any Distribution Date, any related Deficiency Amount and (ii) any
related Preference Amount.

     Insurance Agreement: The Insurance Agreement, dated as of January 1,
1999, among the Certificate Insurer, the Trustee and the Company.

     Interest Distribution Amount: On any Distribution Date, for any Class
of the REMIC I Regular Interests and the Certificates and the Group I and
Group II Transfer Balance, the amount of interest accrued on the respective
Class Principal Balance, Class Notional Amount or Transfer Balance, 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 (in the case of the REMIC I Regular Interests and the Certificates)
by Uncompensated Interest Shortfall, interest shortfalls related to the
Relief Act and the interest portion of Realized Losses allocated to such
Class pursuant to the definitions of "Uncompensated Interest Shortfall",
"Relief Act" and "Realized Loss", respectively.  The Interest Distribution
Amount for the Class P and Class I-A-22 Certificates and the Class P-M
Regular Interests shall equal zero.

     Interest Transfer Amount: On any Distribution Date for each
Undercollateralized Group, an amount equal to one month's interest on the
applicable Principal Transfer Amount at 7.000% per annum if the
Undercollateralized Group is Loan Group III, at 6.500% per annum if the
Undercollateralized Group is Loan Group IV and at 6.710% per annum if the
Undercollateralized Group is Loan Group V, plus any portion of the Interest
Transfer Amount for such Undercollaterlized Group remaining unpaid from





<PAGE> 60

prior Distribution Dates.

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

     Investment Depository: The Chase Manhattan Bank, New York, New York or
another bank or trust company designated from time to time by the Master
Servicer. The Investment Depository shall at all times be an Eligible
Institution.

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

     Last Scheduled Distribution Date: With respect to any Class of
Certificates, the Final Maturity Date for such Class; provided that with
respect to the Group II Certificates, the "Last Scheduled Distribution
Date" shall be the Distribution Date in February 2014, and that with
respect to the Group III and Group IV Certificates, the "Last Scheduled
Distribution Date" shall be the Distribution Date in February 2029.

     Late Payment Rate: The rate of interest publicly announced by
Citibank, N.A. at its principal office in New York, New York as its prime
rate (any change in such prime rate of interest to be effective on the date
such change is announced by Citibank, N.A.) plus two (2) percentage points.
The Late Payment Rate shall be computed on the basis of a year of 365 days
calculating the actual number of days elapsed. In no event shall the Late
Payment Rate exceed the maximum rate permissible under law applicable to
the Insurance Agreement limiting interest rates.

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

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

     Liquidation Principal: The principal portion of Liquidation Proceeds
received (exclusive of the portion thereof attributable to distributions to
the Class P Certificates pursuant to clauses (I)(a)(i), (I)(b)(i),
(I)(c)(i), (I)(d)(i), (I)(e)(i), (II)(a)(i), (II)(b)(i), (II)(c)(i),
(II)(d)(i) and (II)(e)(i) of the definition of "REMIC II Distribution
Amount") with respect to each Mortgage Loan which became a Liquidated





<PAGE> 61

Mortgage Loan (but not in excess of the principal balance thereof) during
the Prior Period.

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

     Living Holder: A Beneficial Holder of a Special Retail Certificate
other than a Deceased Holder.

     Loan Group: Loan Group I, Loan Group II, Loan Group III, Loan Group IV
or Loan Group V, 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 Group V: The group of Mortgage Loans comprised of the Group V
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.

     Lowest Class: For any Distribution Date, the Class of Group I-B or
Group II-B Certificates, as applicable, then outstanding which has the
lowest priority of payment. For purposes of this definition, the relative
priority of payment, from highest to lowest, of the Classes of Group I-B
Certificates shall be as follows: 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; and of the Classes of Group II-B
Certificates shall be as follows: Class II-B-1, Class II-B-2, Class II-B-3,
Class II-B-4, Class II-B-5 and Class II-B-6.

     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





<PAGE> 62

for P&I.

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

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

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

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

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

          (i)  The original Mortgage Note endorsed to "State Street Bank and 
     Trust Company, as Custodian/Trustee, without recourse" or "State Street 
     Bank and Trust Company, as Trustee for the benefit of the Holders from 
     time to time of PNC Mortgage Securities Corp. Mortgage Pass-Through 
     Certificates, Series 1999-1, without recourse" and all intervening 
     endorsements evidencing a complete chain of endorsements from the 
     originator to the Trustee, or, in the event of any Destroyed Mortgage 
     Note, a copy or a duplicate original of the Mortgage Note, together 
     with an original lost note affidavit from the originator of the related
     Mortgage Loan or the Company or Clipper, as applicable, stating that 
     the original Mortgage Note was lost, misplaced or destroyed, together 
     with a copy of the related Mortgage Note; in the event the  Mortgage 
     Notes are endorsed in blank as of the Closing Date, the Company shall, 
     within 45 days of the Closing Date, cause such Mortgage Notes to be 
     endorsed pursuant to the terms set forth herein; provided, that, with 
     respect to any Mortgage Note whereby the related Mortgaged Property is 
     located in California, such original Mortgage Note may be endorsed in 
     blank and the Company shall not be required to endorse such Mortgage 
     Notes pursuant to the terms otherwise set forth in this clause (i);
     
          (ii) The Buydown Agreement, if applicable;
     
          (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





<PAGE> 63

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

     and (Y) with respect to each Cooperative Loan:

          (i)  the original Mortgage Note endorsed to "State Street Bank and
     Trust Company, as Custodian/Trustee", or to "State Street Bank and Trust
     Company, as Trustee for the Holders of PNC Mortgage Securities Corp. 
     Mortgage Pass-Through  Certificates, Series 1999-1" and all intervening
     endorsements evidencing a complete chain of endorsements, from the 
     originator to the Trustee, or, in the event of any Destroyed Mortgage 
     Note, a copy or a duplicate original of the Mortgage Note, together 
     with an original lost note affidavit from the originator of the 
     related Mortgage Loan or the Company or Clipper, as applicable, 
     stating that the original Mortgage Note was  lost, misplaced or 
     destroyed, together with a copy of the related Mortgage Note;
     
          (ii) A counterpart of the Cooperative Lease and the Assignment of





<PAGE> 64

     Proprietary  Lease  to  the originator of the  Cooperative  Loan  with
     intervening assignments showing an unbroken chain of title  from  such
     originator to the Trustee;
     
(iii)     The related Cooperative Stock Certificate, representing the
related Cooperative Stock pledged with respect to such Cooperative Loan,
together with an undated stock power (or other similar instrument) executed
in blank;
(iv) The original recognition agreement by the Cooperative of the interests
of the mortgagee with respect to the related Cooperative Loan;
(v)  The Security Agreement;
(vi) Copies of the original UCC-1 financing statement, and any continuation
statements, filed by the originator of such Cooperative Loan as secured
party, each with evidence of recording thereof, evidencing the interest of
the originator under the Security Agreement and the Assignment of
Proprietary Lease;
(vii)     Copies of the filed UCC-3 assignments of the security interest
referenced in clause (vi) above showing an unbroken chain of title from the
originator to the Trustee, each with evidence of recording thereof,
evidencing the interest of the originator under the Security Agreement and
the Assignment of Proprietary Lease;
(viii)    An executed assignment of the interest of the originator in the
Security Agreement, Assignment of Proprietary Lease and the recognition
agreement referenced in clause (iv) above, showing an unbroken chain of
title from the originator to the Trustee;
(ix) An executed UCC-1 financing statement showing the Company or Clipper,
as applicable, as debtor and the Trustee as secured party, each in a form
sufficient for filing, evidencing the interest of such debtors in the
Cooperative Loans; and
(x)  For any Cooperative Loan that has been modified or amended, the
original instrument or instruments effecting such modification or
amendment.
     Mortgage Interest Rate: For any Mortgage Loan, the per annum rate at
which interest accrues on such Mortgage Loan pursuant to the terms of the
related Mortgage Note.

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

          (i)  its loan number,
     
          (ii) the address of the Mortgaged Property,
     
(iii)     the name of the Mortgagor,
(iv) the Original Value of the property subject to the Mortgage,
(v)  the Principal Balance as of the Cut-Off Date,
(vi) the Mortgage Interest Rate borne by the Mortgage Note,
(vii)     whether a Primary Insurance Policy is in effect as of the Cut-Off
Date,
(viii)    the maturity of the Mortgage Note,
(ix) the Servicing Fee and the Master Servicing Fee,





<PAGE> 65

(x)  its Loan Group, and
(xi) whether it is a PNC Mortgage Loan or a Clipper Mortgage Loan.
     Mortgage Loans: With respect to each Cooperative Loan, the related
Mortgage Note, Security Agreement, Assignment of Proprietary Lease,
Cooperative Stock Certificate and Cooperative Lease, and, with respect to
each Mortgage Loan other than a Cooperative Loan, the Mortgages and the
related Mortgage Notes, each transferred and assigned to the Trustee
pursuant to the provisions hereof or of the Clipper Loan Sale Agreement as
from time to time are held as part of the Trust Fund, the Mortgage Loans so
held being identified in the Mortgage Loan Schedule.

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

     Mortgage Pool: All of the Mortgage Loans.

     Mortgagor: The obligor on a Mortgage Note.

     Netting Procedure: For any Distribution Date, the Group I Current
Transfer Amount, Group II Current Transfer Amount, Group I Transfer Balance
and Group II Transfer Balance shall be adjusted in the following manner and
order:

          (i)  first, (x) if the Group I Current Transfer Amount is greater
     than or equal to the Group II Current Transfer Amount, then the Group
     I Current Transfer Amount shall be reduced by the Group II Current
     Transfer Amount, and the Group II Current Transfer Amount shall equal
     zero, and (y) if the Group I Current Transfer Amount is less than the
     Group II Current Transfer Amount, then the Group II Current Transfer
     Amount shall be reduced by the Group I Current Transfer Amount, and
     the Group I Current Transfer Amount shall equal zero;
     
          (ii) second, if the Group I Transfer Balance is greater than
     zero, then (x) if the Group I Transfer Balance is greater than or
     equal to the Group II Current Transfer Amount, then the Group I
     Transfer Balance shall be reduced by the Group II Current Transfer
     Amount, and the Group II Current Transfer Amount shall equal zero, and
     (y) if the Group I Transfer Balance is less than the Group II Current
     Transfer Amount, then the Group II Current Transfer Amount shall be
     reduced by the Group I Transfer Balance, and the Group I Transfer
     Balance shall equal zero;
     
          (iii)     third, if the Group II Transfer Balance is greater than
     zero, then (x) if the Group II Transfer Balance is greater than or
     equal to the Group I Current Transfer Amount, then the Group II
     Transfer Balance shall be reduced by the Group I Current Transfer
     Amount, and the Group I Current Transfer Amount shall equal zero, and
     (y) if the Group II Transfer Balance is less than the Group I Current
     Transfer Amount, then the Group I Current Transfer Amount shall be
     reduced by the Group II Transfer Balance, and the Group II Transfer
     Balance shall equal zero; and
     





<PAGE> 66

          (iv) fourth, (x) if the Group I Transfer Balance is greater than
     or equal to the Group II Transfer Balance, then the Group I Transfer
     Balance shall be reduced by the Group II Transfer Balance, and the
     Group II Transfer Balance shall equal zero, and (y) if the Group I
     Transfer Balance is less than the Group II Transfer Balance, then the
     Group II Transfer Balance shall be reduced by the Group I Transfer
     Balance, and the Group I Transfer Balance shall equal zero.
     
     Nonrecoverable Advance: With respect to any Mortgage Loan, any advance
which the Master Servicer shall determine to be a Nonrecoverable Advance
pursuant to Section 4.03 and which was, or is proposed to be, made by (i)
the Master Servicer or (ii) a Servicer pursuant to its Selling and
Servicing Contract.

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

     Notice: With respect to each Class of Insured Certificates, the
telephonic or telegraphic notice, promptly confirmed in writing by telecopy
substantially in the form of Exhibit A attached to the related Certificate
Insurance Policy, the original of which is subsequently delivered by
registered or certified mail, from the Trustee specifying the Insured
Payment which shall be due and owing on the applicable Distribution Date.

     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.

     Overcollateralized Group:  Any Loan Group (other than Loan Group I and
Loan Group II), if on any Distribution Date such Loan Group is not an
Undercollateralized Group.

     Owner: Each Holder of an Insured Certificate who, on the applicable
Distribution Date, is entitled under the terms of the applicable Class of
Insured Certificates to payment thereunder.






<PAGE> 67

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

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

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

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

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

     Payoff: Any Mortgagor payment of principal 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





<PAGE> 68

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 February 14, 1999, inclusive; and with
respect to any Distribution Date thereafter, the period from the 15th day
of the Prior Period through the 14th day of the month of such Distribution
Date, inclusive

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

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

          (i)  with respect to any Certificate (other than the Class X and 
     Class R-2 Certificates), the product of (x) ninety-six (96%) and (y) 
     the percentage calculated by dividing its Certificate Principal 
     Balance by the Aggregate Certificate Principal Balance of the Certifi-
     cates; provided, however, that the percentage in (x) above shall be 
     increased by one percent (1%) upon each  retirement  of  the Classes 
     of Certificates  referenced  in  the parenthetical above (other than 
     the Class R-2 Certificates);
     
          (ii) with respect to any of the Class X Certificates, one percent 
     (1%) of such Certificate's Percentage Interest as calculated by
     paragraph (a)(ii) of this definition; and
     
          (iii)     with respect to the Class R-2 Certificates, zero.

     Permitted Transferee: With respect to the holding or ownership of any
Residual Certificate, any Person other than (i) the United States, a State
or any political subdivision thereof, or any agency or instrumentality of
any of the foregoing, (ii) a foreign government, International Organization
or any agency or instrumentality of either of the foregoing, (iii) an
organization (except certain farmers' cooperatives described in Code
Section 521) which is exempt from the taxes imposed by Chapter 1 of the
Code (unless such organization is subject to the tax imposed by Section 511





<PAGE> 69

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.

     Preference Amount: With respect to each Class of Insured Certificates,
any amount previously distributed to a Holder of a Certificate of such
Class that is recoverable and sought to be recovered as a voidable
preference by a trustee in bankruptcy pursuant to the United States
Bankruptcy Code (11 U.S.C.), as amended from time to time in accordance
with a final nonappealable order of a court having competent jurisdiction.

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

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

     Principal Balance: Except as used in Sections 2.02, 3.09 and 9.01 and
for purposes of the definition of Purchase Price, at the time of any
determination, the principal balance of a Mortgage Loan remaining to be
paid at the close of business on the Cut-Off Date, after application of all
scheduled principal payments due on or before the Cut-Off Date, whether or
not received, reduced by all amounts distributed or (except when such
determination occurs earlier in the month than the Distribution Date) to be
distributed to Certificateholders through the Distribution Date in the
month of determination that are reported as allocable to principal of such
Mortgage Loan.

     For purposes of the definition of Purchase Price and as used in
Sections 2.02, 3.09 and 9.01, at the time of any determination, the





<PAGE> 70

principal balance of a Mortgage Loan remaining to be paid at the close of
business on the Cut-Off Date, after deduction of all scheduled principal
payments due on or before the Cut-Off Date, whether or not received,
reduced by all amounts distributed or to be distributed to
Certificateholders through the Distribution Date in the month of
determination that are reported as allocable to principal of such Mortgage
Loan.

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

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

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

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

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

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





<PAGE> 71

(ii) Payoffs received during the Payoff Period from such Mortgage Loans.

     Principal Transfer Amount: On any Distribution Date for each
Undercollateralized Group, the excess, if any, of the aggregate Class
Principal Balance of the Class A Certificates of such Undercollateralized
Group over the aggregate Principal Balance of the Mortgage Loans in the
related Loan Group (less the applicable Class P Fraction of any Class P
Mortgage Loans in such Loan Group).

     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
Classes of Group I Certificates (other than the Class I-P Certificates),
pro rata according to their respective Class Principal Balances (except if
the loss is recognized with respect to a Class I-P Mortgage Loan, in which
case the applicable Class I-P Fraction of such loss will first be allocated
to the Class I-P Certificates, 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 Classes of Group I Certificates
(other than the Class I-P and Class I-A-22 Certificates), 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, (ii) with respect to losses on Group II Loans, the
allocation of the principal portion of Realized Losses to the outstanding
Classes of Group II Certificates (other than the Class II-P Certificates),
pro rata according to their respective Class Principal Balances (except if
the loss is recognized with respect to a Class II-P Mortgage Loan, in which
case the applicable Class II-P Fraction of such loss will first be
allocated to the Class II-P Certificates, 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 Classes of Group II
Certificates (other than the Class II-P Certificates), 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, and (iii) with respect to losses on Group III Loans,
Group IV Loans and Group V Loans, the allocation of the principal portion
of Realized Losses relating to a Group III Loan, Group IV Loan or Group V
Loan to all Classes of the Group III, Group IV, Group V, Group C-B and
Residual Certificates pro rata according to their respective Class
Principal Balances (except if the loss is recognized with respect to a
Class III-P, Class IV-P or Class V-P Mortgage Loan, in which case the
applicable Class P Fraction of such loss will first be allocated to the
Class C-P Certificates, and the remainder of such loss will be allocated as
set forth above), and the allocation of the interest portion of Realized
Losses to all Classes of the Group III, Group IV, Group V, Group C-B and
Residual Certificates and the Class A-X Certificates 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.

     Prospectus:  The Prospectus, dated January 27, 1999, and the





<PAGE> 72

Prospectus Supplement, dated January 27, 1999, of the Company.

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

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

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

     Qualified Insurer: A mortgage guaranty insurance company duly
qualified as such under the laws of the states in which the Mortgaged
Properties are located if such qualification is necessary to issue the
applicable insurance policy or bond, duly authorized and licensed in such
states to transact the applicable insurance business and to write the
insurance provided by the Primary Insurance Policies and approved as an
insurer by 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 any Class of Special Retail Certificates (as
described in Section 4.06), the method by which DTC will determine which
Special Retail Certificates of such Class 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 DCR and thereafter, each
nationally recognized statistical rating organization that has rated the
Certificates at the request of the Company, or their respective successors
in interest.

     Ratings: As of any date of determination, the ratings, if any, of the
Certificates as assigned by the Rating Agencies (determined in the case of
the Insured Certificates, without regard to the Certificate Insurance
Policies).

     Realized Loss: For any Distribution Date, with respect to any Mortgage





<PAGE> 73

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

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





<PAGE> 74

Losses with respect to Loan Group II shall be allocated to the Class W
Regular Interests in reduction of the Class Principal Balance of such
Regular Interests.

     Except for Special Hazard Losses, Fraud Losses and Bankruptcy Losses,
Realized Losses with respect to the Group I Loans shall be allocated among
the Group I Certificates (i) for Realized Losses allocable to principal (a)
first, to the Class I-B-6 Certificates, until the Class I-B-6 Principal
Balance has been reduced to zero, (b) second, to the Class I-B-5
Certificates, until the Class I-B-5 Principal Balance has been reduced to
zero, (c) third, to the Class I-B-4 Certificates, until the Class I-B-4
Principal Balance has been reduced to zero, (d) fourth, to the Class I-B-3
Certificates, until the Class I-B-3 Principal Balance has been reduced to
zero, (e) fifth, to the Class I-B-2 Certificates, until the Class I-B-2
Principal Balance has been reduced to zero, (f) sixth, to the Class I-B-1
Certificates, until the Class I-B-1 Principal Balance has been reduced to
zero and (g) seventh, to the Group I-A Certificates, pro rata according to
their respective Class Principal Balances in reduction thereof; provided,
however, that if the loss is recognized with respect to a Class I-P
Mortgage Loan, the applicable Class I-P Fraction of such loss will first be
allocated to the Class I-P Certificates and the remainder of such loss will
be allocated as set forth above in this clause (i); and (ii) for Realized
Losses allocable to interest (a) first, to the Class I-B-6 Certificates, in
reduction of accrued but unpaid interest thereon and then in reduction of
the Class I-B-6 Principal Balance, (b) second, to the Class I-B-5
Certificates, in reduction of accrued but unpaid interest thereon and then
in reduction of the Class I-B-5 Principal Balance, (c) third, to the Class
I-B-4 Certificates, in reduction of accrued but unpaid interest thereon and
then in reduction of the Class I-B-4 Principal Balance, (d) fourth, to the
Class I-B-3 Certificates, in reduction of accrued but unpaid interest
thereon and then in reduction of the Class I-B-3 Principal Balance, (e)
fifth, to the Class I-B-2 Certificates, in reduction of accrued but unpaid
interest thereon and then in reduction of the Class I-B-2 Principal
Balance, (f) sixth, to the Class I-B-1 Certificates, in reduction of
accrued but unpaid interest thereon and then in reduction of the Class I-B-
1 Principal Balance, and (g) seventh, to the Group I-A Certificates (other
than the Class I-A-22 Certificates) and Class I-X Certificates, pro rata
according to accrued but unpaid interest on such Classes and then pro rata
according to the respective Class Principal Balances of the Group I-A
Certificates (other than the Class I-A-22 Certificates) in reduction
thereof.

     Except for Special Hazard Losses, Fraud Losses and Bankruptcy Losses,
Realized Losses with respect to the Group II Loans shall be allocated among
the Group II Certificates (i) for Realized Losses allocable to principal
(a) first, to the Class II-B-6 Certificates, until the Class II-B-6
Principal Balance has been reduced to zero, (b) second, to the Class II-B-5
Certificates, until the Class II-B-5 Principal Balance has been reduced to
zero, (c) third, to the Class II-B-4 Certificates, until the Class II-B-4
Principal Balance has been reduced to zero, (d) fourth, to the Class II-B-3
Certificates, until the Class II-B-3 Principal Balance has been reduced to
zero, (e) fifth, to the Class II-B-2 Certificates, until the Class II-B-2





<PAGE> 75

Principal Balance has been reduced to zero, (f) sixth, to the Class II-B-1
Certificates, until the Class II-B-1 Principal Balance has been reduced to
zero and (g) seventh, to the Class II-A-1 Certificates, 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 applicable Class
II-P Fraction of such loss will first be allocated to the Class II-P
Certificates and the remainder of such loss will be allocated as set forth
above in this clause (i); and (ii) for Realized Losses allocable to
interest (a) first, to the Class II-B-6 Certificates, in reduction of
accrued but unpaid interest thereon and then in reduction of the Class II-B-
6 Principal Balance, (b) second, to the Class II-B-5 Certificates, in
reduction of accrued but unpaid interest thereon and then in reduction of
the Class II-B-5 Principal Balance, (c) third, to the Class II-B-4
Certificates, in reduction of accrued but unpaid interest thereon and then
in reduction of the Class II-B-4 Principal Balance, (d) fourth, to the
Class II-B-3 Certificates, in reduction of accrued but unpaid interest
thereon and then in reduction of the Class II-B-3 Principal Balance, (e)
fifth, to the Class II-B-2 Certificates, in reduction of accrued but unpaid
interest thereon and then in reduction of the Class II-B-2 Principal
Balance, (f) sixth, to the Class II-B-1 Certificates, in reduction of
accrued but unpaid interest thereon and then in reduction of the Class II-B-
1 Principal Balance, and (g) seventh, to the Class II-A-1 Certificates and
Class II-X Certificates, pro rata according to accrued but unpaid interest
on such Classes and then to the Class II-A-1 Certificates in reduction of
the Class Principal Balance thereof.

     Special Hazard Losses, Fraud Losses and Bankruptcy Losses on Group I
Loans up to the Special Hazard Coverage, Fraud Coverage and Bankruptcy
Coverage, respectively, for Loan Group I and Loan Group II shall be
allocated to the Group I and Group II-B Certificates (i) for losses
allocable to principal (a) first, to the Group I-B and Group II-B
Certificates, pro rata according to the aggregate Principal Balance of the
Group I Loans and the Group II Loans, respectively, in the amounts and
priority described in clauses (i)(a) through (i)(f) of the third and fourth
paragraph, respectively, of this definition of "Realized Loss"; provided,
however, that if the amount allocated to either of the Group I-B or Group
II-B Certificates exceeds the aggregate Class Principal Balance of such
Classes of Certificates, then such excess shall be included in the amount
allocated to the Subordinate Certificates of the other Certificate Group,
and (b) second, to the Group I-A Certificates, pro rata according to their
respective Class Principal Balances in reduction thereof; provided,
however, that if the loss is recognized with respect to a Class I-P
Mortgage Loan, the applicable Class I-P Fraction of such loss will first be
allocated to the Class I-P Certificates and the remainder of such loss will
be allocated as set forth above in this clause (i); and (ii) for losses
allocable to interest (a) first, to the Group I-B and Group II-B
Certificates, pro rata according to the aggregate Principal Balance of the
Group I Loans and the Group II Loans, respectively, in the amounts and
priority described in clauses (ii)(a) through (ii)(f) of the third and
fourth paragraph, respectively, of this definition of "Realized Loss";
provided, however, that if the amount allocated to either of the Group I-B
or Group II-B Certificates exceeds the aggregate accrued but unpaid





<PAGE> 76

interest on, and aggregate Class Principal Balance of, such Classes of
Certificates, then such excess shall be included in the amount allocated to
the Subordinate Certificates of the other Certificate Group, and (b)
second, the Group I-A Certificates (other than the Class I-A-22
Certificates) and the Class I-X Certificates, pro rata according to accrued
but unpaid interest on such Classes and then pro rata according to the
respective Class Principal Balances of the Group I-A Certificates (other
than the Class I-A-22 Certificates) in reduction thereof.

     Special Hazard Losses, Fraud Losses and Bankruptcy Losses on Group II
Loans up to the Special Hazard Coverage, Fraud Coverage and Bankruptcy
Coverage, respectively, for Loan Group I and Loan Group II shall be
allocated to the Group II and Group I-B Certificates (i) for losses
allocable to principal (a) first, to the Group I-B and Group II-B
Certificates, pro rata according to the aggregate Principal Balance of the
Group I Loans and the Group II Loans, respectively, in the amounts and
priority described in clauses (i)(a) through (i)(f) of the third and fourth
paragraph, respectively, of this definition of "Realized Loss"; provided,
however, that if the amount allocated to either of the Group I-B or Group
II-B Certificates exceeds the aggregate Class Principal Balance of such
Classes of Certificates, then such excess shall be included in the amount
allocated to the Subordinate Certificates of the other Certificate Group,
and (b) second, to the Group II-A Certificates, pro rata according to their
respective Class Principal Balances in reduction thereof; provided,
however, that if the loss is recognized with respect to a Class II-P
Mortgage Loan, the applicable Class II-P Fraction of such loss will first
be allocated to the Class II-P Certificates and the remainder of such loss
will be allocated as set forth above in this clause (i); and (ii) for
losses allocable to interest (a) first, to the Group I-B and Group II-B
Certificates, pro rata according to the aggregate Principal Balance of the
Group I Loans and the Group II Loans, respectively, in the amounts and
priority described in clauses (ii)(a) through (ii)(f) of the third and
fourth paragraph, respectively, of this definition of "Realized Loss";
provided, however, that if the amount allocated to either of the Group I-B
or Group II-B Certificates exceeds the aggregate accrued but unpaid
interest on, and aggregate Class Principal Balance of, such Classes of
Certificates, then such excess shall be included in the amount allocated to
the Subordinate Certificates of the other Certificate Group, and (b)
second, the Class II-A-1 and Class II-X Certificates, pro rata according to
accrued but unpaid interest on such Classes and then to the Class II-A-1
Certificates in reduction of the Class Principal Balance thereof.

     Except for Special Hazard Losses in excess of the Special Hazard
Coverage for Loan Group III, Loan Group IV and Loan Group V, Fraud Losses
in excess of the Fraud Coverage for Loan Group III, Loan Group IV and Loan
Group V and Bankruptcy Losses in excess of the Bankruptcy Coverage for Loan
Group III, Loan Group IV and Loan Group V, Realized Losses with respect to
the Group III, Group IV and Group V Loans shall be allocated among the
Group III, Group IV, Group V and Group C-B Certificates and the Class C-P
and Class A-X Certificates (i) for Realized Losses allocable to principal
(a) first, to the Class C-B-6 Certificates, until the Class C-B-6 Principal
Balance has been reduced to zero, (b) second, to the Class C-B-5





<PAGE> 77

Certificates, until the Class C-B-5 Principal Balance has been reduced to
zero, (c) third, to the Class C-B-4 Certificates, until the Class C-B-4
Principal Balance has been reduced to zero, (d) fourth, to the Class C-B-3
Certificates, until the Class C-B-3 Principal Balance has been reduced to
zero, (e) fifth, to the Class C-B-2 Certificates, until the Class C-B-2
Principal Balance has been reduced to zero, (f) sixth, to the Class C-B-1
Certificates, until the Class C-B-1 Principal Balance has been reduced to
zero, (g) seventh, to (I) the Class III-A-1 Certificates, in reduction of
the Class Principal Balance thereof, (II) the Group IV-A and Residual
Certificates, pro rata according to the Class Principal Balance thereof, in
reduction thereof or (III) the Class V-A-1 Certificates, in reduction of
the Class Principal Balance thereof, as applicable; provided, however, that
if the loss is recognized with respect to a Class III-P, Class IV-P or
Class V-P Mortgage Loan, the applicable Class P Fraction of such loss will
first be allocated to the Class C-P Certificates, and the remainder of such
loss will be allocated as set forth above in this clause (i); and (ii) for
Realized Losses allocable to interest (a) first, to the Class C-B-6
Certificates, in reduction of accrued but unpaid interest thereon and then
in reduction of the Class C-B-6 Principal Balance, (b) second, to the Class
C-B-5 Certificates, in reduction of accrued but unpaid interest thereon and
then in reduction of the Class C-B-5 Principal Balance, (c) third, to the
Class C-B-4 Certificates, in reduction of accrued but unpaid interest
thereon and then in reduction of the Class C-B-4 Principal Balance, (d)
fourth, to the Class C-B-3 Certificates, in reduction of accrued but unpaid
interest thereon and then in reduction of the Class C-B-3 Principal
Balance, (e) fifth, to the Class C-B-2 Certificates, in reduction of
accrued but unpaid interest thereon and then in reduction of the Class C-B-
2 Principal Balance, (f) sixth, to the Class C-B-1 Certificates, in
reduction of accrued but unpaid interest thereon and then in reduction of
the Class C-B-1 Principal Balance, and (g) seventh, to (I) the Class III-A-
1 and Class III-X Certificates, (II) the Group IV-A and Residual
Certificates and the portion of the Class A-X Certificates that derives its
interest from the Class A-X Group IV Notional Amount or (III) the Class V-A-
1 Certificates and the portion of the Class A-X Certificates that derives
its interest from the Class A-X Group V Notional Amount, as applicable, pro
rata according to accrued but unpaid interest on such Classes of
Certificates and then in reduction of the Class Principal Balances of the
Class III-A-1 Certificates, the Group IV-A and Residual Certificates or the
Class V-A-1 Certificates, as applicable.  In the case of clause (i)(g) and
(ii)(g) of this paragraph, losses on Group III Loans will only be allocated
to the Group III Certificates, losses on Group IV Loans will only be
allocated to the Group IV and Residual Certificates and losses on Group V
Loans will only be allocated to the Group V Certificates.   In the case of
clause (ii)(g) and with respect to the Class A-X Certificates, Realized
Losses on Group IV Loans will only be allocated to the portion of the
accrued and unpaid interest on the Class A-X Certificates attributable to
the Class A-X Group IV Notional Amount and Realized Losses on Group V Loans
will only be allocated to the portion of the accrued and unpaid interest on
the Class A-X Certificates attributable to the Class A-X Group V Notional
Amount.

     Special Hazard Losses on Group I Loans in excess of the Special Hazard





<PAGE> 78

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

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

     Special Hazard Losses on Group III Loans, Group IV Loans and Group V
Loans in excess of the Special Hazard Coverage for Loan Group III, Loan
Group IV and Loan Group V, Fraud Losses on Group III Loans, Group IV Loans
and Group V Loans in excess of the Fraud Coverage for Loan Group III, Loan
Group IV and Loan Group V and Bankruptcy Losses on Group III Loans, Group
IV Loans and Group V Loans in excess of the Bankruptcy Coverage for Loan
Group III, Loan Group IV and Loan Group V shall be allocated among the
Group III, Group IV, Group V, Group C-B, Class C-P and Class A-X
Certificates by Pro Rata Allocation.

     On each Distribution Date, after giving effect to the principal
distributions and allocations of losses as provided in this Agreement
(without regard to this paragraph), if the aggregate Class Principal
Balance of all outstanding Group I Certificates exceeds the sum of (a) 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 II Available Distribution Amount for the Group I
Certificates, and all losses in respect of each such Mortgage Loan that
have been allocated to Certificates on such Distribution Date or prior
Distribution Dates and (b) the Group I Transfer Balance, then such excess
will be deemed a principal loss and will be allocated to the most junior
Class of Group I-B Certificates, 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 Certificates exceeds the sum of (a) 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 II Available Distribution Amount for the Group II
Certificates, and all losses in respect of each such Mortgage Loan that
have been allocated to Certificates on such Distribution Date or prior





<PAGE> 79

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

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

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

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

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

     REMIC Provisions: Sections 860A through 860G of the Code, related Code
provisions and regulations promulgated thereunder, as the foregoing may be
in effect from time to time.

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

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

     (1)  the total amount of all cash received by or on behalf of the
Master Servicer with respect to such Mortgage Loans by the Determination
Date for such Distribution Date and not previously distributed, including





<PAGE> 80

Monthly P&I Advances made by Servicers, Liquidation Proceeds and scheduled
amounts of distributions from Buydown Funds respecting Buydown Loans, if
any, except:

          (a)  all scheduled payments of principal and interest collected
     but due on or subsequent to such Distribution Date;
     
          (b)  all Curtailments received after the Prior Period (together
     with any interest payment received with such prepayments to the extent
     that it represents the payment of interest accrued on a related
     Mortgage Loan subsequent to the Prior Period);
     
          (c)  all Payoffs received after the Payoff Period immediately
     preceding such Distribution Date (together with any interest payment
     received with such Payoffs to the extent that it represents the
     payment of interest accrued on the Mortgage Loans for the period
     subsequent to the Prior Period), and interest which was accrued and
     received on Payoffs received during the period from the 1st to the
     14th day of the month of such Determination Date, which interest shall
     not be included in the calculation of the REMIC I Available
     Distribution Amount for any Distribution Date;
     
          (d)  Insurance Proceeds and Liquidation Proceeds received on such
     Mortgage Loans after the Prior Period;
     
          (e)  all amounts in the Certificate Account which are due and
     reimbursable to a Servicer or the Master Servicer pursuant to the
     terms of this Agreement;
     
          (f)  the sum of the Master Servicing Fee and the Servicing Fee
     for each Mortgage Loan; and
     
          (g)  Excess Liquidation Proceeds;
     
     (2)  the sum, to the extent not previously distributed, of the
following amounts, to the extent advanced or received, as applicable, by
the Master Servicer:

          (a)  any Monthly P&I Advance made by the Master Servicer to the
     Trustee with respect to such Distribution Date relating to such
     Mortgage Loans; and
     
          (b)  Compensating Interest; and
     
     (3)  the total amount, to the extent not previously distributed, of
all cash received by the Distribution Date by the Trustee or the Master
Servicer, in respect of a Purchase Obligation under Section 2.02 and
Section 2.03 or any permitted purchase or repurchase of a Mortgage Loan.

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





<PAGE> 81

priority:

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

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

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





<PAGE> 82

     concurrently, the Interest Distribution Amounts for such Classes of Regular
     Interests remaining unpaid from previous Distribution Dates;
     
(iii)     third, to the Class W and Class II-X-M Regular Interests,
concurrently, the Interest Distribution Amounts for such Classes of Regular
Interests for the current Distribution Date;
(iv) fourth, to the Class W Regular Interests, until the Class W Principal
Balance has been reduced to zero; and
(v)  fifth, to the Class R-1 Certificates, the Residual Distribution Amount
for Loan Group II for such Distribution Date.
     (c)  To the extent of the REMIC I Available Distribution Amount for
Loan Group III:

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

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





<PAGE> 83

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

          (i)  first, to the Class C-P-M Regular Interests, the aggregate for 
     all of the Class V-P Mortgage Loans of the product for each Class V-P 
     Mortgage Loan of the applicable Class V-P Fraction and the sum of (x) 
     scheduled payments of principal on such Class V-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 V-P Mortgage Loan 
     during the Prior Period of (1) Curtailments, (2) Insurance Proceeds, 
     (3) the amount, if any, of the principal  portion of the Purchase 
     Price paid pursuant to  a  Purchase Obligation or any purchase or 
     repurchase of a Mortgage Loan  permitted hereunder and (4) Liquidation
     Proceeds and (z) the principal portion ofPayoffs received in respect 
     of such Class V-P Mortgage Loan during the Payoff Period;
     





<PAGE> 84

          (ii) second, to the Class A-X-M, Class Y-3 and Class Z-3 Regular 
     Interests, concurrently, the sum of the Interest Distribution Amounts 
     for such Classes of Regular Interests remaining unpaid from previous 
     Distribution Dates, pro rata according to their respective shares of 
     such unpaid amounts;
     
         (iii) third, to the Class A-X-M, Class Y-3 and Class Z-3 Regular
     Interests, concurrently, the sum of the Interest Distribution Amounts for
     such Classes of Regular Interests for the current Distribution Date, pro
     rata according to their respective Interest Distribution Amounts; provided,
     however, that for purposes of the Interest Distribution Amount payable to
     the Class A-X-M Regular Interests pursuant to clause (e)(ii) or this clause
     (e)(iii), only the portion thereof derived from the Class A-X Group V
     Notional Amount shall be payable pursuant to clause (e)(ii) or this clause
     (e)(iii);

        (iv) fourth, to the Class Y-3 and Class Z-3 Regular Interests, the Class
     Y-3 Principal Distribution Amount and the Class Z-3 Principal Distribution
     Amount, respectively; and

        (v)  fifth, to the Class R-1 Certificates, the Residual Distribution 
     Amount for Loan Group V 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
Certificate Insurance Policies.

     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 sum of (i) the aggregate of all
distributions with respect to the Class I-X-M, Class I-P-M and Class U
Regular Interests (other than any Rounding Amounts distributed pursuant to
Section 4.01(i)(a)), (ii) the amount distributable on such Distribution
Date to the Group I Certificates pursuant to the first proviso at the end
of clause (I)(b) of the definition of "REMIC II Distribution Amount" and
(iii) the amounts distributable on such Distribution Date to the Group I
Certificates pursuant to the second proviso at the end of clause (I)(b) or
the proviso at the end of clause (II)(b), as applicable, of the definition
of "REMIC II Distribution Amount." With respect to the Group II
Certificates, on any Distribution Date, the sum of (i) the aggregate of all
distributions with respect to the Class II-X-M, Class II-P-M and Class W
Regular Interests, (ii) the amount distributable on such Distribution Date
to the Group II Certificates pursuant to the first proviso at the end of
clause (I)(a) of the definition of "REMIC II Distribution Amount" and (iii)
the amounts distributable on such Distribution Date to the Group II
Certificates pursuant to the second proviso at the end of clause (I)(a) or
the proviso at the end of clause (II)(a), as applicable, of the definition
of "REMIC II Distribution Amount." With respect to the Group III





<PAGE> 85

Certificates, on any Distribution Date, the aggregate of all distributions
with respect to the Class III-X-M, Class Y-1 and Class Z-1 Regular
Interests and the portion of the distributions on the Class C-P-M Regular
Interests paid pursuant to clause (c) of the definition of "REMIC I
Distribution Amount.". With respect to the Group IV Certificates, on any
Distribution Date, the aggregate of all distributions with respect to the
Class Y-2 and Class Z-2 Regular Interests (other than any Rounding Amounts
distributed pursuant to Section 4.01(i)(b)) and the portions of the
distributions on the Class A-X-M and Class C-P-M Regular Interests paid
pursuant to clause (d) of the definition of "REMIC I Distribution Amount."
With respect to the Group V Certificates, on any Distribution Date, the
aggregate of all distributions with respect to the Class Y-3 and Class Z-3
Regular Interests and the portions of the distributions on the Class A-X-M
and Class C-P-M Regular Interests paid pursuant to clause (e) of the
definition of "REMIC I Distribution Amount," reduced by the Certificate
Insurer Premium for the Class V-A-1 Certificates.

     REMIC II Distribution Amount: (I) For any Distribution Date prior to
the Group I, Group II or Group C-B Credit Support Depletion Date, as
applicable, 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; provided, however, that if the Group I
Transfer Balance is greater than zero, then the REMIC II Available
Distribution Amount for the Group II Certificates shall first be
distributed to the Group II and Class R-2 Certificates in accordance with
clause (I)(b) or (II)(b), as applicable, of this definition of "REMIC II
Distribution Amount" and then the REMIC II Available Distribution Amount
for the Group I Certificates shall be distributed to the Group I and Class
R-2 Certificates in accordance with clause (I)(a) or (II)(a), as
applicable, hereof:

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

          (i)  first, to the Class I-P Certificates, the aggregate for all 
     Class I-P Mortgage Loans of the product for each Class I-P Mortgage Loan 
     of the applicable Class I-P Fraction and the sum of (x) scheduled pay-
     ments 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 ofsuch Class I-P Mortgage Loan during the Prior 
     Period of (1) Curtailments, (2) Insurance Proceeds, (3) the amount, if 
     any, of the principal portion of the Purchase Price paid pursuant to a 
     Purchase Obligation or any purchase or repurchase of a Mortgage Loan 
     permitted hereunder and (4) Liquidation Proceeds and (z) the principal
     portion of Payoffs received in respect of such Class I-P Mortgage 
     Loan during the Payoff Period;
     





<PAGE> 86

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

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

               (a)  12.8279413534% to the Class I-A-1 Certificates, until
          the Class I-A-1 Principal Balance has been reduced to zero; and
          
               (b)  87.1720586466%, sequentially, as follows:
          
                    (1)  first, to the Class I-A-4 Certificates, an amount,
               up to the amount of the Class I-A-4 Priority Amount for such
               Distribution Date, until the Class I-A-4 Principal Balance
               has been reduced to zero;
               
                    (2)  second, concurrently, until the Class I-A-5
               Principal Balance has been reduced to zero, as follows:
               
                         (A)  8.2700274887% to the Class I-A-5
                    Certificates; and
                    
                         (B)  0.7518659405% to the Class I-A-13
                    Certificates, until the Class I-A-13 Principal Balance
                    has been reduced to zero;
                    
                         (C)  0.7518659405% to the Class I-A-14
                    Certificates, until the Class I-A-14 Principal Balance
                    has been reduced to zero; and
                    
                         (D)  90.2262406303%, sequentially, as follows:
                    
                              (I)  first, concurrently, until the Class I-A-
                         2 Principal Balance has been reduced to zero, as
                         follows:
                         
                                   (a)  93.1994657543% to the Class I-A-2
                              Certificates; and
                              
                                   (b)  6.8005342457%, sequentially, as
                              follows:
                              
                                        (i)  first, to the Class I-A-7
                                   Certificates, until the Class I-A-7
                                   Principal Balance has been reduced to
                                   zero; and
                                   





<PAGE> 87

                                        (ii) second, to the Class I-A-6
                                   Certificates, until the Class I-A-6
                                   Principal Balance has been reduced to
                                   zero; and
                                   
                              (II) second, concurrently, as follows:
                         
                                   (a)  6.8879199295% to the Class I-A-23
                              Certificates, until the Class I-A-23
                              Principal Balance has been reduced to zero;
                              
                                   (b)  0.8557749486% to the Class I-A-22
                              Certificates, until the Class I-A-22
                              Principal Balance has been reduced to zero;
                              
                                   (c)  44.4455393776% to the Class I-A-12
                              Certificates, until the Class I-A-12
                              Principal Balance has been reduced to zero;
                              
                                   (d)  4.2600802710%, sequentially, as
                              follows:
                              
                                        (i)  first, to the Class I-A-8
                                   Certificates, until the Class I-A-8
                                   Principal Balance has been reduced to
                                   zero; and
                                   
                                        (ii) second, to the Class I-A-9
                                   Certificates, until the Class I-A-9
                                   Principal Balance has been reduced to
                                   zero;
                                   
                                   (e)  8.5193139442%, sequentially, as
                              follows:
                              
                                        (i)  first, to the Class I-A-10
                                   Certificates, until the Class I-A-10
                                   Principal Balance has been reduced to
                                   zero; and
                                   
                                        (ii) second, to the Class I-A-11
                                   Certificates, until the Class I-A-11
                                   Principal Balance has been reduced to
                                   zero;
                                   
                                   (f)  17.0022241818%, sequentially, as
                              follows:
                              
                                        (i)  first, to the Class I-A-16
                                   Certificates, until the Class I-A-16
                                   Principal Balance has been reduced to
                                   zero;





<PAGE> 88

                                   
                                        (ii) second, to the Class I-A-17
                                   Certificates, until the Class I-A-17
                                   Principal Balance has been reduced to
                                   zero;
                                   
                                        (iii)     third, to the Class I-A-
                                   18 Certificates, until the Class I-A-18
                                   Principal Balance has been reduced to
                                   zero;
                                   
                                        (iv) fourth, to the Class I-A-19
                                   Certificates, until the Class I-A-19
                                   Principal Balance has been reduced to
                                   zero; and
                                   
                                        (v)  fifth, to the Class I-A-24 and
                                   Class I-A-25 Certificates, pro rata,
                                   until their respective Class Principal
                                   Balances have each been reduced to zero;
                                   
                                   (g)  8.5861951726%, sequentially, as
                              follows:
                              
                                        (i)  first, to the Class I-A-20
                                   Certificates, until the Class I-A-20
                                   Principal Balance has been reduced to
                                   zero; and
                                   
                                        (ii) second, to the Class I-A-21
                                   Certificates, until the Class I-A-21
                                   Principal Balance has been reduced to
                                   zero; and
                                   
                                   (h)  9.4429521747%, sequentially, as
                              follows:
                              
                                        (i)  first, to the Class I-A-3
                                   Certificates, until the Class I-A-3
                                   Principal Balance has been reduced to
                                   zero; and
                                   
                                        (ii) second, to the Class I-A-15
                                   Certificates, until the Class I-A-15
                                   Principal Balance has been reduced to
                                   zero;
                                   
                    (3)  third, concurrently, until the Class I-A-12
               Principal Balance has been reduced to zero, as follows:
               
                         (A)  6.8879199295% to the Class I-A-23
                    Certificates, until the Class I-A-23 Principal Balance





<PAGE> 89

                    has been reduced to zero;
                    
                         (B)  0.8557749486% to the Class I-A-22
                    Certificates, until the Class I-A-22 Principal Balance
                    has been reduced to zero;
                    
                         (C)  44.4455393776% to the Class I-A-12
                    Certificates;
                    
                         (D)  4.2600802710%, sequentially, as follows:
                    
                              (I)  first, to the Class I-A-8 Certificates,
                         until the Class I-A-8 Principal Balance has been
                         reduced to zero; and
                         
                              (II) second, to the Class I-A-9 Certificates,
                         until the Class I-A-9 Principal Balance has been
                         reduced to zero;
                         
                         (E)  8.5193139442%, sequentially, as follows:
                    
                              (I)  first, to the Class I-A-10 Certificates,
                         until the Class I-A-10 Principal Balance has been
                         reduced to zero; and
                         
                              (II) second, to the Class I-A-11
                         Certificates, until the Class I-A-11 Principal
                         Balance has been reduced to zero;
                         
                         (F)  17.0022241818%, sequentially, as follows:
                    
                              (I)  first, to the Class I-A-16 Certificates,
                         until the Class I-A-16 Principal Balance has been
                         reduced to zero;
                         
                              (II) second, to the Class I-A-17
                         Certificates, until the Class I-A-17 Principal
                         Balance has been reduced to zero;
                         
                              (III)     third, to the Class I-A-18
                         Certificates, until the Class I-A-18 Principal
                         Balance has been reduced to zero;
                         
                              (IV) fourth, to the Class I-A-19
                         Certificates, until the Class I-A-19 Principal
                         Balance has been reduced to zero; and
                         
                              (V)  fifth, to the Class I-A-24 and Class I-A-
                         25 Certificates, pro rata, until their respective
                         Class Principal Balances have each been reduced to
                         zero;
                         





<PAGE> 90

                         (G)  8.5861951726%, sequentially, as follows:
                    
                              (I)  first, to the Class I-A-20 Certificates,
                         until the Class I-A-20 Principal Balance has been
                         reduced to zero; and
                         
                              (II) second, to the Class I-A-21
                         Certificates, until the Class I-A-21 Principal
                         Balance has been reduced to zero; and
                         
                         (H)  9.4429521747%, sequentially, as follows:
                    
                              (I)  first, to the Class I-A-3 Certificates,
                         until the Class I-A-3 Principal Balance has been
                         reduced to zero; and
                         
                              (II) second, to the Class I-A-15
                         Certificates, until the Class I-A-15 Principal
                         Balance has been reduced to zero; and
                         
                    (4)  fourth, to the Class I-A-4 Certificates, until the
               Class I-A-4 Principal Balance has been reduced to zero;
               
          (v)  fifth, to the Class I-P Certificates, to the extent of amounts
     otherwise available to pay the Group I Subordinate Principal Distribution
     Amount  (without regard to clauses (I)(B) and (II) of  the  definition
     thereof) on such Distribution Date, the amount payable to the Class I-P
     Certificates on previous Distribution Dates pursuant to clause (I)(a)(vi)
     of this definition of "REMIC II Distribution Amount" and remaining unpaid
     from such previous Distribution Dates;
     
(vi) sixth, to the Class I-P Certificates, to the extent of amounts
otherwise available to pay the Group I Subordinate Principal Distribution
Amount (without regard to clauses (I)(B) and (II) of the definition
thereof) on such Distribution Date, principal in an amount equal to the
Class I-P Fraction of any Realized Loss on a Class I-P Mortgage Loan (other
than a Realized Loss which, pursuant to the definition of "Realized
Losses", is allocated by Pro Rata Allocation), provided that any amounts
distributed in respect of losses pursuant to paragraph (I)(a)(v) or this
paragraph (I)(a)(vi) of this definition of "REMIC II Distribution Amount"
shall not cause a further reduction in the Class I-P Principal Balance;
(vii)     seventh, to the Class I-B-1 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(viii)    eighth, to the Class I-B-1 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;
(ix) ninth, to the Class I-B-1 Certificates, the portion of the Group I
Subordinate Principal Distribution Amount allocable to such Class of
Certificates pursuant to the definition of "Group I Subordinate Principal
Distribution Amount", until the Class I-B-1 Principal Balance has been
reduced to zero;





<PAGE> 91

(x)  tenth, to the Class I-B-2 Certificates, the Interest Distribution
Amount for such Class of Certificates remaining unpaid from previous
Distribution Dates;
(xi) eleventh, to the Class I-B-2 Certificates, the Interest Distribution
Amount for such Class of Certificates for the current Distribution Date;
(xii)     twelfth, to the Class I-B-2 Certificates, the portion of the
Group I Subordinate Principal Distribution Amount allocable to such Class
of Certificates pursuant to the definition of "Group I Subordinate
Principal Distribution Amount", until the Class I-B-2 Principal Balance has
been reduced to zero;
(xiii)    thirteenth, to the Class I-B-3 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(xiv)     fourteenth, to the Class I-B-3 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;
(xv) fifteenth, to the Class I-B-3 Certificates, the portion of the Group I
Subordinate Principal Distribution Amount allocable to such Class of
Certificates pursuant to the definition of "Group I Subordinate Principal
Distribution Amount", until the Class I-B-3 Principal Balance has been
reduced to zero;
(xvi)     sixteenth, to the Class I-B-4 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(xvii)    seventeenth, to the Class I-B-4 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;
(xviii)   eighteenth, to the Class I-B-4 Certificates, the portion of the
Group I Subordinate Principal Distribution Amount allocable to such Class
of Certificates pursuant to the definition of "Group I Subordinate
Principal Distribution Amount", until the Class I-B-4 Principal Balance has
been reduced to zero;
(xix)     nineteenth, to the Class I-B-5 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(xx) twentieth, to the Class I-B-5 Certificates, the Interest Distribution
Amount for such Class of Certificates for the current Distribution Date;
(xxi)     twenty-first, to the Class I-B-5 Certificates, the portion of the
Group I Subordinate Principal Distribution Amount allocable to such Class
of Certificates pursuant to the definition of "Group I Subordinate
Principal Distribution Amount", until the Class I-B-5 Principal Balance has
been reduced to zero;
(xxii)    twenty-second, to the Class I-B-6 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(xxiii)   twenty-third, to the Class I-B-6 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;
(xxiv)    twenty-fourth, to the Class I-B-6 Certificates, the portion of
the Group I Subordinate Principal Distribution Amount allocable to such
Class of Certificates pursuant to the definition of "Group I Subordinate
Principal Distribution Amount", until the Class I-B-6 Principal Balance has





<PAGE> 92

been reduced to zero;
(xxv)     twenty-fifth, to each Class of Group I-B Certificates in the
order of seniority, the remaining portion, if any, of the REMIC II
Available Distribution Amount for the Group I Certificates, up to the
amount of unreimbursed Realized Losses previously allocated to such Class,
if any, provided that any amounts distributed pursuant to this paragraph
(I)(a)(xxv) of this definition of "REMIC II Distribution Amount" shall not
cause a further reduction in the Class Principal Balances of the Group I-B
Certificates; and
(xxvi)    twenty-sixth, to the Class R-2 Certificates, the Residual
Distribution Amount for the Group I Certificates for such Distribution
Date;
provided, however, that if on such Distribution Date the Group II Current
Transfer Amount is greater than zero, then the portion of the Group I
Subordinate Principal Distribution Amount, if any, otherwise distributable
to the Lowest Class of Group I-B Certificates pursuant to this clause
(I)(a) of this definition of "REMIC II Distribution Amount," up to the
amount of the Group II Current Transfer Amount, shall instead be included
in the REMIC II Available Distribution Amount for the Group II
Certificates;

provided further, that on any such Distribution Date on which the Group II
Transfer Balance is greater than zero, the portion of the REMIC II
Available Distribution Amount for the Group I Certificates otherwise
distributable pursuant to this clause (I)(a) of this definition of "REMIC
II Distribution Amount" to the Lowest Class of Group I-B Certificates
(after giving effect to the immediately preceding proviso) shall instead be
included in the REMIC II Available Distribution Amount for the Group II
Certificates, up to the amount of the Group II Transfer Balance plus
interest accrued and unpaid thereon, and the remainder, if any, distributed
to such Lowest Class, each in the following amounts and priority:

          (i)  first, the Interest Distribution Amounts for such Lowest
     Class and the Group II Transfer Balance, respectively, remaining
     unpaid from previous Distribution Dates;
     
          (ii) second, the Interest Distribution Amounts for such Lowest
     Class and the Group II Transfer Balance, respectively, for the current
     Distribution Date; and
     
          (iii)     third, the remaining amount, until the Class Principal
     Balance of such Lowest Class and the Group II Transfer Balance have
     each been reduced to zero;
     
     (b)  With respect to the Group II and Class R-2 Certificates on any
Distribution Date prior to the Group II Credit Support Depletion Date, to
the extent of the REMIC II Available Distribution Amount for the Group II
Certificates remaining following prior distributions, if any, on such
Distribution Date:

          (i)  first, to the Class II-P Certificates, the aggregate for all 
     Class II-P Mortgage Loans of the product for each Class II-P Mortgage 
     Loan of the





<PAGE> 93

     applicable Class II-P Fraction and the sum of (x) scheduled payments of
     principal on such Class II-P Mortgage Loan due on or before the related Due
     Date in respect of which no distribution has been made on any previous
     Distribution Date and which were received by the Determination Date, or
     which have been advanced as part of a Monthly P&I Advance with respect to
     such Distribution Date, (y) the principal portion received in respect of
     such Class II-P Mortgage Loan during the Prior Period of (1) Curtailments,
     (2) Insurance Proceeds, (3) the amount, if any, of the principal portion of
     the Purchase Price paid pursuant to a Purchase Obligation or any purchase
     or repurchase of a Mortgage Loan permitted hereunder and (4) Liquidation
     Proceeds and (z) the principal portion of Payoffs received in respect of
     such Class II-P Mortgage Loan during the Payoff Period;
     
(ii) second, to the Class II-A-1 and Class II-X Certificates, the sum of
the Interest Distribution Amounts for such Classes of Certificates
remaining unpaid from previous Distribution Dates, pro rata according to
their respective shares of such unpaid amounts;
(iii)     third, to the Class II-A-1 and Class II-X Certificates, the sum
of the Interest Distribution Amounts for such Classes of Certificates for
the current Distribution Date, pro rata according to their respective
Interest Distribution Amounts;
(iv) fourth, to the Class II-A-1 Certificates, as principal, the Group II
Senior Principal Distribution Amount;
(v)  fifth, to the Class II-P Certificates, to the extent of amounts
otherwise available to pay the Group II Subordinate Principal Distribution
Amount (without regard to clauses (I)(B) and (II) of the definition
thereof) on such Distribution Date, the amount payable to the Class II-P
Certificates on previous Distribution Dates pursuant to clause (I)(b)(vi)
of this definition of "REMIC II Distribution Amount" and remaining unpaid
from such previous Distribution Dates;
(vi) sixth, to the Class II-P Certificates, to the extent of amounts
otherwise available to pay the Group II Subordinate Principal Distribution
Amount (without regard to clauses (I)(B) and (II) of the definition
thereof) on such Distribution Date, principal in an amount equal to the
Class II-P Fraction of any Realized Loss on a Class II-P Mortgage Loan
(other than a Realized Loss which, pursuant to the definition of "Realized
Losses", 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 II Distribution Amount"
shall not cause a further reduction in the Class II-P Principal Balance;
(vii)     seventh, to the Class II-B-1 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(viii)    eighth, to the Class II-B-1 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;
(ix) ninth, to the Class II-B-1 Certificates, the portion of the Group II
Subordinate Principal Distribution Amount allocable to such Class of
Certificates pursuant to the definition of "Group II Subordinate Principal
Distribution Amount", until the Class II-B-1 Principal Balance has been
reduced to zero;
(x)  tenth, to the Class II-B-2 Certificates, the Interest Distribution





<PAGE> 94

Amount for such Class of Certificates remaining unpaid from previous
Distribution Dates;
(xi) eleventh, to the Class II-B-2 Certificates, the Interest Distribution
Amount for such Class of Certificates for the current Distribution Date;
(xii)     twelfth, to the Class II-B-2 Certificates, the portion of the
Group II Subordinate Principal Distribution Amount allocable to such Class
of Certificates pursuant to the definition of "Group II Subordinate
Principal Distribution Amount", until the Class II-B-2 Principal Balance
has been reduced to zero;
(xiii)    thirteenth, to the Class II-B-3 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(xiv)     fourteenth, to the Class II-B-3 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;
(xv) fifteenth, to the Class II-B-3 Certificates, the portion of the Group
II Subordinate Principal Distribution Amount allocable to such Class of
Certificates pursuant to the definition of "Group II Subordinate Principal
Distribution Amount", until the Class II-B-3 Principal Balance has been
reduced to zero;
(xvi)     sixteenth, to the Class II-B-4 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(xvii)    seventeenth, to the Class II-B-4 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;
(xviii)   eighteenth, to the Class II-B-4 Certificates, the portion of the
Group II Subordinate Principal Distribution Amount allocable to such Class
of Certificates pursuant to the definition of "Group II Subordinate
Principal Distribution Amount", until the Class II-B-4 Principal Balance
has been reduced to zero;
(xix)     nineteenth, to the Class II-B-5 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(xx) twentieth, to the Class II-B-5 Certificates, the Interest Distribution
Amount for such Class of Certificates for the current Distribution Date;
(xxi)     twenty-first, to the Class II-B-5 Certificates, the portion of
the Group II Subordinate Principal Distribution Amount allocable to such
Class of Certificates pursuant to the definition of "Group II Subordinate
Principal Distribution Amount", until the Class II-B-5 Principal Balance
has been reduced to zero;
(xxii)    twenty-second, to the Class II-B-6 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(xxiii)   twenty-third, to the Class II-B-6 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;
(xxiv)    twenty-fourth, to the Class II-B-6 Certificates, the portion of
the Group II Subordinate Principal Distribution Amount allocable to such
Class of Certificates pursuant to the definition of "Group II Subordinate
Principal Distribution Amount", until the Class II-B-6 Principal Balance
has been reduced to zero;





<PAGE> 95

(xxv)     twenty-fifth, to each Class of Group II-B Certificates in the
order of seniority, the remaining portion, if any, of the REMIC II
Available Distribution Amount for the Group II Certificates, 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)(xxv) of this definition of "REMIC II Distribution Amount" shall not
cause a further reduction in the Class Principal Balances of the Group II-B
Certificates; and
(xxvi)    twenty-sixth, to the Class R-2 Certificates, the Residual
Distribution Amount for the Group II Certificates for such Distribution
Date;
provided, however, that if on such Distribution Date the Group I Current
Transfer Amount is greater than zero, then the portion of the Group II
Subordinate Principal Distribution Amount, if any, otherwise distributable
to the Lowest Class of Group II-B Certificates pursuant to this clause
(I)(b) of this definition of "REMIC II Distribution Amount," up to the
amount of the Group I Current Transfer Amount, shall instead be included in
the REMIC II Available Distribution Amount for the Group I Certificates;

provided further, that on any such Distribution Date on which the Group I
Transfer Balance is greater than zero, the portion of the REMIC II
Available Distribution Amount for the Group II Certificates otherwise
distributable pursuant to this clause (I)(b) of this definition of "REMIC
II Distribution Amount" to the Lowest Class of Group II-B Certificates
(after giving effect to the immediately preceding proviso) shall instead be
included in the REMIC II Available Distribution Amount for the Group I
Certificates, up to the amount of the Group I Transfer Balance plus
interest accrued and unpaid thereon, and the remainder, if any, distributed
to such Lowest Class, each in the following amounts and priority:

          (i)  first, the Interest Distribution Amounts for such Lowest
     Class and the Group I Transfer Balance, respectively, remaining unpaid
     from previous Distribution Dates;
     
          (ii) second, the Interest Distribution Amounts for such Lowest
     Class and the Group I Transfer Balance, respectively, for the current
     Distribution Date; and
     
          (iii)     third, the remaining amount, until the Class Principal
     Balance of such Lowest Class and the Group I Transfer Balance have
     each been reduced to zero;
     
     (c)  With respect to the Group III and Class C-P Certificates on any
Distribution Date prior to the Group C-B Credit Support Depletion Date, to
the extent of the REMIC II Available Distribution Amount for the Group III
Certificates remaining following prior distributions, if any, on such
Distribution Date:

          (i)  first, to the Class C-P Certificates, 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



<PAGE> 96

     Due Date in respect of which no distribution has been made on any previous
     Distribution Date and which were received by the Determination Date, or
     which have been advanced as part of a Monthly P&I Advance with respect to
     such Distribution Date, (y) the principal portion received in respect of
     such Class III-P Mortgage Loan during the Prior Period of (1) Curtailments,
     (2) Insurance Proceeds, (3) the amount, if any, of the principal portion of
     the Purchase Price paid pursuant to a Purchase Obligation or any purchase
     or repurchase of a Mortgage Loan permitted hereunder and (4) Liquidation
     Proceeds and (z) the principal portion of Payoffs received in respect of
     such Class III-P Mortgage Loan during the Payoff Period;
     
          (ii) second, to the Class III-A-1 and Class III-X Certificates, the 
     sum of the  Interest  Distribution Amounts for such Classes  of  
     Certificates remaining unpaid from previous Distribution Dates, pro rata
     according to their respective shares of such unpaid amounts;
     
         (iii)  third, to the Class III-A-1 and Class III-X Certificates, 
     the sum Of the Interest Distribution Amounts for such Classes of Certi-
     ficates for the current Distribution Date, pro rata according to their 
     respective Interest Distribution Amounts; and

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

     (d)  With respect to the Group IV, Class R-2, Class C-P and Class A-X
Certificates on any Distribution Date prior to the Group C-B Credit Support
Depletion Date, to the extent of the REMIC II Available Distribution Amount
for the Group IV Certificates remaining following prior distributions, if
any, on such Distribution Date:

          (i)  first, to the Class C-P Certificates, 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 purchase or repurchase of a 
     Mortgage Loan permitted hereunder and (4) Liquidation Proceeds and 
     (z) the principal portion of Payoffs received in respect of such 
     Class IV-P Mortgage Loan during the Payoff Period;
     
          (ii) second, to the Group IV-A, Class R-2 and Class A-X Certifi-
     cates, the sum of the Interest Distribution Amounts for such Classes 
     of Certificates remaining unpaid from previous Distribution Dates, 
     pro rata according to their respective shares of such unpaid amounts;
     
          (iii)  third, to the Group IV-A, Class R-2 and Class A-X Certifi-
     cates, the sum of the Interest Distribution Amounts for such Classes of
     Certificates for the current Distribution Date, pro rata according to 
     their respective Interest Distribution Amounts; provided, however, that for





<PAGE> 97

purposes of the Interest Distribution Amount payable to the Class A-X
Certificates pursuant to clause (I)(d)(ii) or this clause (I)(d)(iii), only
the portion thereof derived from the Class A-X Group IV Notional Amount
shall be payable pursuant to clause (I)(d)(ii) or this clause (I)(d)(iii);
and
(iv) fourth, to the Group IV-A and Class R-2 Certificates, as principal,
the Group IV Senior Principal Distribution Amount, as follows:
               (a)  first, to the Class IV-A-3 Certificates, an amount, up
          to the amount of the Class IV-A-3 Priority Amount for such
          Distribution Date, until the Class IV-A-3 Principal Balance has
          been reduced to zero;
          
               (b)  second, to the Class R-2 Certificates, until the Class
          Principal Balance thereof has been reduced to zero;
          
               (c)  third, concurrently, until the Class IV-A-1 Principal
          Balance has been reduced to zero, as follows:
          
                    (1)  51.4997137436% to the Class IV-A-1 Certificates;
               and
               
                    (2)  48.5002862564%, sequentially, as follows:
               
                         (A)  first, to the Class IV-A-4 Certificates,
                    until the Class IV-A-4 Principal Balance has been
                    reduced to zero; and
                    
                         (B)  second, to the Class IV-A-5 Certificates,
                    until the Class IV-A-5 Principal Balance has been
                    reduced to zero;
                    
               (d)  fourth, concurrently, until the Class IV-A-2 Principal
          Balance has been reduced to zero, as follows:
          
                    (1)  46.3806970509% to the Class IV-A-2 Certificates;
               and
               
                    (2)  53.6193029491%, sequentially, as follows:
               
                         (A)  first, to the Class IV-A-6 Certificates,
                    until the Class IV-A-6 Principal Balance has been
                    reduced to zero; and
                    
                         (B)  second, to the Class IV-A-7 Certificates,
                    until the Class IV-A-7 Principal Balance has been
                    reduced to zero; and
                    
               (e)  fifth, to the Class IV-A-3 Certificates, until the
          Class IV-A-3 Principal Balance has been reduced to zero;
          
     (e)  With respect to the Group V, Class C-P and Class A-X Certificates
on any Distribution Date prior to the Group C-B Credit Support Depletion





<PAGE> 98

Date, to the extent of the REMIC II Available Distribution Amount for the
Group V Certificates remaining following prior distributions, if any, on
such Distribution Date:

          (i)  first, to the Class C-P Certificates, the aggregate for all 
     Class V-P Mortgage Loans of the product for each Class V-P Mortgage Loan 
     of the applicable Class V-P Fraction and the sum of (x) scheduled 
     payments of principal on such Class V-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 Deter-
     mination 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 V-P Mortgage Loan during 
     the Prior Period of (1) Curtailments, (2) Insurance Proceeds, (3) the
     amount, if any, of the principal portion of the Purchase Price paid 
     pursuant to a Purchase Obligation or any purchase or repurchase of a 
     Mortgage Loan permitted hereunder and (4) Liquidation Proceeds and 
     (z) the principal portion of Payoffs received in respect of such
     Class V-P Mortgage Loan during the Payoff Period;
     
          (ii) second, to the Class V-A-1 and Class A-X Certificates, the
     sum of the Interest Distribution Amounts for such Classes of
     Certificates remaining unpaid from previous Distribution Dates, pro
     rata according to their respective shares of such unpaid amounts;
     
          (iii)     third, to the Class V-A-1 and Class A-X Certificates,
     the sum of the Interest Distribution Amounts for such Classes of
     Certificates for the current Distribution Date, pro rata according to
     their respective Interest Distribution Amounts; provided, however,
     that for purposes of the Interest Distribution Amount payable to the
     Class A-X Certificates pursuant to clause (I)(e)(ii) or this clause
     (I)(e)(iii), only the portion thereof derived from the Class A-X Group
     V Notional Amount shall be payable pursuant to clause (I)(e)(ii) or
     this clause (I)(e)(iii); and
     
          (iv) fourth, to the Class V-A-1 Certificates, as principal, the
     Group V Senior Principal Distribution Amount; and
     
     (f)  With respect to the Group C-B, Class C-P and Class R-2
Certificates, on any Distribution Date prior to the Group C-B Credit
Support Depletion Date and subject to the payment of the amounts pursuant
to paragraph (I)(c), paragraph (I)(d) and paragraph (I)(e) of this
definition of "REMIC II Distribution Amount", and to the extent of the
REMIC II Available Distribution Amounts for the Group III, Group IV and
Group V Certificates remaining following prior distributions, if any, on
such Distribution Date:

          (i)  first, to the Class C-P Certificates, to the extent of amounts
     otherwise available to pay the Group C-B Subordinate Principal Distribution
     Amount (without regard to clause (B) of the definition thereof) on such
     Distribution  Date,  the  amount payable to  such  Class  on  previous
     Distribution Dates pursuant to clause (I)(f)(ii) of this definition of
     "REMIC II Distribution Amount" and remaining unpaid from such previous





<PAGE> 99

     Distribution Dates;
     
          (ii) second, to the Class C-P Certificates, to the extent of amounts
     otherwise available to pay the Group C-B Subordinate Principal Distribution
     Amount (without regard to clause (B) of the definition thereof) on such
     Distribution Date, principal in an amount equal to the Class III-P, Class
     IV-P or Class V-P Fraction, as applicable, of any Realized Loss on a Class
     III-P Mortgage Loan, a Class IV-P Mortgage Loan or a Class V-P Mortgage
     Loan (other than a Realized Loss which, pursuant to the definition  of
     "Realized Losses", is allocated by Pro Rata Allocation) provided that any
     amounts distributed in respect of losses pursuant to paragraph (I)(f)(i) or
     this paragraph (I)(f)(ii) of this definition of "REMIC II Distribution
     Amount" shall not cause a further reduction in the Class C-P Principal
     Balance;
     
(iii)     third, to the Class C-B-1 Certificates, the Interest Distribution
Amount for such Class of Certificates remaining unpaid from previous
Distribution Dates;
(iv) fourth, to the Class C-B-1 Certificates, the Interest Distribution
Amount for such Class of Certificates for the current Distribution Date;
(v)  fifth, to the Class C-B-1 Certificates, the portion of the Group C-B
Subordinate Principal Distribution Amount allocable to such Class of
Certificates pursuant to the definition of "Group C-B Subordinate Principal
Distribution Amount", until the Class C-B-1 Principal Balance has been
reduced to zero;
(vi) sixth, to the Class C-B-2 Certificates, the Interest Distribution
Amount for such Class of Certificates remaining unpaid from previous
Distribution Dates;
(vii)     seventh, to the Class C-B-2 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;
(viii)    eighth, to the Class C-B-2 Certificates, the portion of the Group
C-B Subordinate Principal Distribution Amount allocable to such Class of
Certificates pursuant to the definition of "Group C-B Subordinate Principal
Distribution Amount", until the Class C-B-2 Principal Balance has been
reduced to zero;
(ix) ninth, to the Class C-B-3 Certificates, the Interest Distribution
Amount for such Class of Certificates remaining unpaid from previous
Distribution Dates;
(x)  tenth, to the Class C-B-3 Certificates, the Interest Distribution
Amount for such Class of Certificates for the current Distribution Date;
(xi) eleventh, to the Class C-B-3 Certificates, the portion of the Group C-
B Subordinate Principal Distribution Amount allocable to such Class of
Certificates pursuant to the definition of "Group C-B Subordinate Principal
Distribution Amount", until the Class C-B-3 Principal Balance has been
reduced to zero;
(xii)     twelfth, to the Class C-B-4 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(xiii)    thirteenth, to the Class C-B-4 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;





<PAGE> 100

(xiv)     fourteenth, to the Class C-B-4 Certificates, the portion of the
Group C-B Subordinate Principal Distribution Amount allocable to such Class
of Certificates pursuant to the definition of "Group C-B Subordinate
Principal Distribution Amount", until the Class C-B-4 Principal Balance has
been reduced to zero;
(xv) fifteenth, to the Class C-B-5 Certificates, the Interest Distribution
Amount for such Class of Certificates remaining unpaid from previous
Distribution Dates;
(xvi)     sixteenth, to the Class C-B-5 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;
(xvii)    seventeenth, to the Class C-B-5 Certificates, the portion of the
Group C-B Subordinate Principal Distribution Amount allocable to such Class
of Certificates pursuant to the definition of "Group C-B Subordinate
Principal Distribution Amount", until the Class C-B-5 Principal Balance has
been reduced to zero;
(xviii)   eighteenth, to the Class C-B-6 Certificates, the Interest
Distribution Amount for such Class of Certificates remaining unpaid from
previous Distribution Dates;
(xix)     nineteenth, to the Class C-B-6 Certificates, the Interest
Distribution Amount for such Class of Certificates for the current
Distribution Date;
(xx) twentieth, to the Class C-B-6 Certificates, the portion of the Group C-
B Subordinate Principal Distribution Amount allocable to such Class of
Certificates pursuant to the definition of "Group C-B Subordinate Principal
Distribution Amount", until the Class C-B-6 Principal Balance has been
reduced to zero;
(xxi)     twenty-first, to the Certificate Insurer, pro rata, the Class IV-
A-2 Reimbursement Amount, Class IV-A-6 Reimbursement Amount, Class IV-A-7
Reimbursement Amount and Class V-A-1 Reimbursement Amount;
(xxii)    twenty-second, to each Class of Group C-B Certificates in the
order of seniority, the remaining portion, if any, of the REMIC II
Available Distribution Amount for the Group III, Group IV and Group V
Certificates, 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)(f)(xxii) of this definition of "REMIC II
Distribution Amount" shall not cause a further reduction in the Class
Principal Balances of the Group C-B Certificates; and
(xxiii)   twenty-third, to the Class R-2 Certificates, the Residual
Distribution Amount for the Group III, Group IV and Group V Certificates
for such Distribution Date.
     Notwithstanding the foregoing paragraphs (I)(c), (I)(d), (I)(e) and
(I)(f) of this definition of "REMIC II Distribution Amount,"

     (X)  on any Distribution Date occurring on or after the date on which
the aggregate Class Principal Balance of one or more of the Class III-A-1,
Group IV-A or Class V-A-1 Certificates have been reduced to zero, all
amounts in respect of principal on the Mortgage Loans in the Loan Group or
Groups relating to the Class A Certificates that have been paid in full
(after distributions of principal to the Class C-P Certificates pursuant to
paragraph (I)(c)(i), (I)(d)(i) or (I)(e)(i) above, if applicable) shall be
paid as principal to the remaining Class A Certificates of such other





<PAGE> 101

Certificate Group or Groups in accordance with paragraphs (I)(c)(iv),
(I)(d)(iv) or (I)(e)(iv) above (with such amounts being added to the Group
III, Group IV or Group V Senior Principal Distribution Amount, as
applicable) to the extent of and in reduction of the Class Principal
Balances thereof, prior to any distributions of principal to the Class C-P
and Group C-B Certificates pursuant to paragraph (I)(f) above; provided,
however, that if there are two Certificate Groups with outstanding Class A
Certificates, then such principal will be distributed between those Class A
Certificates pro rata according to Class Principal Balance; provided,
further, that principal will not be distributed as set forth above if on
such Distribution Date (a) the Group C-B Percentage for such Distribution
Date is greater than or equal to 200% of the Group C-B Percentage as of the
Closing Date and (b) the average outstanding principal balance of the
Mortgage Loans in any of Loan Group III, Loan Group IV or Loan Group V
delinquent 60 days or more over the last six months (including Mortgage
Loans in foreclosure and Mortgage Loans the property of which is held by
REMIC I and acquired by foreclosure or deed in lieu of foreclosure), as a
percentage of the related Subordinate Component Balance, is less than 50%,
and

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





<PAGE> 102

for the Overcollateralized Group will be distributed to the Certificates of
the Undercollateralized Groups, pro rata, according to their respective
Interest Transfer Amounts or Principal Transfer Amounts, as applicable.

     (II) For any Distribution Date on or after the Group I, Group II or
Group C-B Credit Support Depletion Date, as applicable, the REMIC II
Available Distribution Amount shall be distributed to the outstanding
Classes of Certificates (other than the Class R-1 Certificates) in the
following amounts and priority; provided, however, that if the Group I
Transfer Balance is greater than zero, then the REMIC II Available
Distribution Amount for the Group II Certificates shall first be
distributed to the Group II and Class R-2 Certificates in accordance with
clause (I)(b) or (II)(b), as applicable, of this definition of "REMIC II
Distribution Amount" and then the REMIC II Available Distribution Amount
for the Group I Certificates shall be distributed to the Group I and Class
R-2 Certificates in accordance with clause (I)(a) or (II)(a), as
applicable, hereof:

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

          (i)  first, to the Class I-P Certificates, principal in the amount 
     that would otherwise be distributed to such Class on such Distribution 
     Date pursuant to clause (I)(a)(i) of this definition of "REMIC II 
     Distribution Amount";
     
          (ii) second, to the Group I-A and Class I-X Certificates, the amount
     payable to each such Class of Certificates on prior Distribution Dates
     pursuant to clause (I)(a)(ii) or (II)(a)(iii) of this definition of "REMIC
     II Distribution Amount", and remaining unpaid, pro rata according to such
     amount payable to the extent of amounts available;
     
(iii)     third, to the Group I-A and Class I-X Certificates, the sum of
the Interest Distribution Amounts for such Classes of Certificates for the
current Distribution Date, pro rata according to their respective Interest
Distribution Amounts;
(iv) fourth, to the Group I-A Certificates, pro rata, the Group I Senior
Principal Distribution Amount; and
(v)  fifth, to the Class R-2 Certificates, the Residual Distribution Amount
for the Group I Certificates for such Distribution Date;
provided, however, that on any such Distribution Date on which the Group II
Transfer Balance is greater than zero, the portion of the REMIC II
Available Distribution Amount for the Group I Certificates remaining after
the distributions in paragraphs (II)(a)(i) through (iv) of this definition
of "REMIC II Distribution Amount" shall be included in the REMIC II
Available Distribution Amount for the Group II Certificates in the
following amounts and priority:

          (i)  first, the Interest Distribution Amount for the Group II





<PAGE> 103

     Transfer Balance remaining unpaid from previous Distribution Dates;
     
          (ii) second, the Interest Distribution Amount for the Group II
     Transfer Balance for the current Distribution Date; and
     
          (iii)     third, the remaining amount, until the Group II
     Transfer Balance has been reduced to zero.
     
     (b)  With respect to the Group II Certificates and the Class R-2
Certificates, on each Distribution Date on or after the Group II Credit
Support Depletion Date, to the extent of the REMIC II Available
Distribution Amount for the Group II Certificates remaining following prior
distributions, if any, on such Distribution Date:

          (i)  first, to the Class II-P Certificates, principal in the amount 
     that would otherwise be distributed to such Class on such Distribution 
     Date pursuant to clause (I)(b)(i) of this definition of "REMIC II 
     Distribution Amount";
     
         (ii) second, to the Class II-A-1 and Class II-X Certificates, the 
     amount payable to each such Class of Certificates on prior Distribution 
     Dates pursuant to clause (I)(b)(ii) or (II)(b)(iii) of this definition 
     of "REMIC II Distribution Amount", and remaining unpaid, pro rata 
     according to such amount;

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

          (iv) fourth, to the Class II-A-1 Certificates, the Group II Senior
     Principal Distribution Amount; and
     
          (v)  fifth, to the Class R-2 Certificates, the Residual Distribution 
     Amount for the Group II Certificates for such Distribution Date;

provided, however, that on any such Distribution Date on which the Group I
Transfer Balance is greater than zero, the portion of the REMIC II
Available Distribution Amount for the Group II Certificates remaining after
the distributions in paragraphs (II)(b)(i) through (iv) of this definition
of "REMIC II Distribution Amount" shall be included in the REMIC II
Available Distribution Amount for the Group I Certificates in the following
amounts and priority:

          (i)  first, the Interest Distribution Amount for the Group I
     Transfer Balance remaining unpaid from previous Distribution Dates;
     
          (ii) second, the Interest Distribution Amount for the Group I
     Transfer Balance for the current Distribution Date; and
     
          (iii)     third, the remaining amount, until the Group I Transfer
     Balance has been reduced to zero.
     
     (c)  With respect to the Group III, Class C-P and Class R-2
Certificates, on each Distribution Date on or after the Group C-B Credit





<PAGE> 104

Support Depletion Date, to the extent of the REMIC II Available
Distribution Amount for the Group III Certificates remaining following
prior distributions, if any, on such Distribution Date:

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

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

         (v)  fifth, after any payments to the Group IV or Group V Certificates
     pursuant to the last paragraph of this definition of "REMIC II Distribution
     Amount," to the Class R-2 Certificates, the Residual Distribution Amount
     for the Group III Certificates for such Distribution Date.

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

          (i)  first, to the Class C-P Certificates, principal in the amount 
     that would otherwise be distributed to such Class on such Distribution Date
     pursuant to clause (I)(d)(i) of this definition of "REMIC II Distribution
     Amount";
     
          (ii) second, to the Group IV-A, Class R-2 and Class A-X Certificates,
     the amount payable to each such Class of Certificates on prior Distribution
     Dates pursuant to clause (I)(d)(ii) or (II)(d)(iii) of this definition of
     "REMIC II Distribution Amount", and remaining unpaid, pro rata according to
     such amount payable to the extent of amounts available;
     
         (iii)  third, to the Group IV-A, Class R-2 and Class A-X Certificates,
     the Interest Distribution Amount for each such Class of Certificates for
     the current Distribution Date, pro rata according to their respective
     Interest Distribution Amounts; provided, however, that for purposes of the
     Interest Distribution Amount payable to the Class A-X Certificates pursuant
     to this clause (II)(d)(iii), only the portion thereof derived from the
     Class A-X Group IV Notional Amount shall be payable pursuant to this clause
     (II)(d)(iii);

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





<PAGE> 105

(v)  fifth, after any payments to the Group III or Group V Certificates
pursuant to the last paragraph of this definition of "REMIC II Distribution
Amount," to the Certificate Insurer, pro rata, the Class IV-A-2
Reimbursement Amount, Class IV-A-6 Reimbursement Amount and Class IV-A-7
Reimbursement Amount; and
(vi) sixth, to the Class R-2 Certificates, the Residual Distribution Amount
for the Group IV Certificates for such Distribution Date.
     (e)  With respect to the Group V, Class A-X, Class C-P and Class R-2
Certificates, on each Distribution Date on or after the Group C-B Credit
Support Depletion Date, to the extent of the REMIC II Available
Distribution Amount for the Group V Certificates remaining following prior
distributions, if any, on such Distribution Date:

          (i)  first, to the Class C-P Certificates, principal in the amount
     that would otherwise be distributed to such Class on such Distribution 
     Date pursuant to clause (I)(e)(i) of this definition of "REMIC II 
     Distribution Amount";
     
          (ii) second, to the Class V-A-1 and Class A-X Certificates, the amount
     payable to each such Class of Certificates on prior Distribution Dates
     pursuant to clause (I)(e)(ii) or (II)(e)(iii) of this definition of "REMIC
     II Distribution Amount", and remaining unpaid, pro rata according to such
     amount payable to the extent of amounts available;
     
(iii)     third, to the Class V-A-1 and Class A-X Certificates, the
Interest Distribution Amount for each such Class of Certificates for the
current Distribution Date, pro rata according to their respective Interest
Distribution Amounts; provided, however, that for purposes of the Interest
Distribution Amount payable to the Class A-X Certificates pursuant to this
clause (II)(e)(iii), only the portion thereof derived from the Class A-X
Group V Notional Amount shall be payable pursuant to this clause
(II)(e)(iii);
(iv) fourth, to the Class V-A-1 Certificates, the Group V Senior Principal
Distribution Amount;
(v)  fifth, after any payments to the Group III or Group IV Certificates
pursuant to the last paragraph of this definition of "REMIC II Distribution
Amount," to the Certificate Insurer, the Class V-A-1 Reimbursement Amount;
and
(vi) sixth, to the Class R-2 Certificates, the Residual Distribution Amount
for the Group V Certificates for such Distribution Date.
     Notwithstanding the foregoing paragraphs (II)(c), (II)(d) and (II)(e)
of this definition of "REMIC II Distribution Amount" and prior to
distributions pursuant to paragraph (II)(c)(v), paragraph (II)(d)(v) and
paragraph (II)(e)(v), if on any Distribution Date any of Loan Group III,
Loan Group IV or Loan Group V is an Undercollateralized Group and the other
such Loan Group or Groups is an Overcollateralized Group, then the REMIC II
Available Distribution Amount of the Overcollateralized Group or Groups, to
the extent remaining after distributions to the Class X, and Class A
Certificates of the Overcollateralized Group or Groups and the Class C-P
Certificates pursuant to paragraph (II)(c)(i) through (II)(c)(iv),
paragraph (II)(d)(i) through (II)(d)(iv) or paragraph (II)(e)(i) though
(II)(e)(iv), as applicable, will be paid in the following priority: (i) an





<PAGE> 106

amount equal to the Interest Transfer Amount will be distributed to the
Class A Certificates of the Undercollateralized Group or Groups and (if the
Undercollateralized Group is Loan Group III) to the Class III-X
Certificates and (if the Undercollaterlized Group is Loan Group IV or Loan
Group V) to the Class A-X Certificates in the amounts and in the priority
described in clause (II)(c), clause (II)(d) or clause (II)(e), as
applicable, and (ii) an amount equal to the Principal Transfer Amount will
be distributed to the Class A Certificates of the Undercollateralized Group
or Groups in the amounts and in the priority described in clause (II)(c),
clause (II)(d) or clause (II)(e), as applicable (with such Principal
Transfer Amount being added to the Group III, Group IV or Group V Senior
Principal Distribution Amount, as applicable); provided that (x) if there
is exactly one Undercollateralized Group, then the remaining REMIC II
Available Distribution Amounts of the two Overcollateralized Groups will be
distributed to the Certificates of the Undercollateralized Group in
accordance with clauses (i) and (ii) of this paragraph pro rata, according
to the remaining REMIC II Available Distribution Amounts of the two
Overcollateralized Groups and (y) if there are two Undercollateralized
Groups and the remaining REMIC II Available Distribution Amount for the
Overcollateralized Group is insufficient to pay the Interest Transfer
Amount or the Principal Transfer Amount to both such Undercollateralized
Groups in accordance with clauses (i) and (ii) of this paragraph, then the
remaining REMIC II Available Distribution Amount for the Overcollateralized
Group will be distributed to the Certificates of the Undercollateralized
Groups, pro rata, according to their respective Interest Transfer Amounts
or Principal Transfer Amounts, as applicable.

     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.

     REMIC II Trust Fund: The REMIC II Trust Fund created pursuant to
Section 2.05 of this Agreement. The REMIC II Trust Fund consists of the
REMIC I Regular Interests to be held by the Trustee for the benefit of the
Holders from time to time of the REMIC II Regular Interests and the Class R-
2 Certificates issued hereunder.

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

     Residual Distribution Amount: On any Distribution Date, with respect
to the Class R-1 Certificates, any portion of the REMIC I Available
Distribution Amount remaining after all distributions to the REMIC I
Regular Interests and Class R-1 Certificates pursuant to clauses (a)(i)
through (a)(iv), (b)(i) through (b)(iv), (c)(i) through (c)(iv), (d)(i)
through (d)(v) or (e)(i) through (e)(iv), as applicable, of the definition
of "REMIC I Distribution Amount."  With respect to the Class R-2
Certificates, any portion of the REMIC II Available Distribution Amount





<PAGE> 107

remaining after all distributions to the Certificates and the payment of
the Class IV-A-2, Class IV-A-6, Class IV-A-7 and Class V-A-1 Reimbursement
Amount pursuant to clauses (I)(a)(i) through (I)(a)(xxv), (I)(b)(i) through
(I)(b)(xxv), (I)(c), (I)(d), (I)(e), (I)(f)(i) though (I)(f)(xxii),
(II)(a)(i) through (II)(a)(iv), (II)(b)(i) through (II)(b)(iv), (II)(c)(i)
through (II)(c)(iv), (II)(d)(i) through (II)(d)(v) or (II)(e)(i) through
(II)(e)(v), 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 the REMIC II Trust Fund created hereby, the
amounts which remain on deposit in the Certificate Account after payment to
the Holders of the REMIC I Regular Interests of the amounts set forth in
Section 9.01 of this Agreement, and subject to the conditions set forth
therein, shall be distributed to the Class R-1 and Class R-2 Certificates
in accordance with the preceding sentence of this definition as if the date
of such distribution were a Distribution Date.

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

     Rounding Account: The Class I-A-3, Class I-A-8, Class I-A-9, Class I-A-
10, Class I-A-11, Class I-A-15, Class I-A-25, Class IV-A-6 or Class IV-A-7
Rounding Account, as applicable.

     Rounding Amount: With respect to each Class of Special Retail
Certificates, the amount of funds, if any, needed to be withdrawn from the
related Rounding Account and used to round the amount of any distributions
in reduction of the Class Principal Balance of such Class 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.
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





<PAGE> 108

E hereto.

     Senior Certificates: The Group I Certificates, the Group II
Certificates, the Group III Certificates, the Group IV Certificates, the
Group V Certificates, the Class A-X Certificates, the Class C-P
Certificates and the Residual Certificates.

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

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

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

     Servicing Officer: Any officer of the Master Servicer involved in, or
responsible for, the administration and servicing of the Mortgage Loans or
the Certificates, as applicable, whose name and specimen signature appear
on a list of servicing officers furnished to the Trustee by the Master
Servicer, as such list may from time to time be amended.

     Special Hazard Coverage: With respect to Loan Group I and Loan Group
II, $10,407,852 less Special Hazard Losses allocated to the Group I and
Group II Certificates and the amount of any scheduled reduction in the
amount of Special Hazard Coverage for Loan Group I and Loan Group II as
follows: on each anniversary of the Cut-Off Date, the Special Hazard
Coverage for Loan Group I and Loan Group II shall be reduced, but not
increased, to an amount equal to the lesser of (1) the greatest of (a) the
aggregate principal balance of the Mortgage Loans in such Loan Groups
located in the single California zip code area containing the largest
aggregate principal balance of such Mortgage Loans, (b) 1.0% of the
aggregate unpaid principal balance of the Mortgage Loans in such Loan
Groups and (c) twice the unpaid principal balance of the largest single
Mortgage Loan in such Loan Groups, in each case calculated as of the Due
Date in the immediately preceding month, and (2) $10,407,852  as reduced by
the Special Hazard Losses allocated to the Group I and Group II
Certificates since the Cut-Off Date.

     With respect to Loan Group III, Loan Group IV and Loan Group V,
$4,518,868 less Special Hazard Losses allocated to the Group III, Group IV,
Group V and Group C-B Certificates and the Class C-P and Class A-X
Certificates and the amount of any scheduled reduction in the amount of
Special Hazard Coverage for Loan Group III, Loan Group IV and Loan Group V
as follows: on each anniversary of the Cut-Off Date, the Special Hazard





<PAGE> 109

Coverage for Loan Group III, Loan Group IV and Loan Group V shall be
reduced, but not increased, to an amount equal to the lesser of (1) the
greatest of (a) the aggregate principal balance of the Mortgage Loans in
such Loan Groups located in the single California zip code area containing
the largest aggregate principal balance of such Mortgage Loans, (b) 1.0% of
the aggregate unpaid principal balance of the Mortgage Loans in such Loan
Groups and (c) twice the unpaid principal balance of the largest single
Mortgage Loan in such Loan Groups, in each case calculated as of the Due
Date in the immediately preceding month, and (2) $4,518,868  as reduced by
the Special Hazard Losses allocated to the Group III, Group IV, Group V and
Group C-B Certificates and the Class C-P and Class A-X Certificates since
the Cut-Off Date.

     The Special Hazard Coverage for Loan Group I and Loan Group II and the
Special Hazard Coverage for Loan Group III, Loan Group IV and Loan Group V
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 (determined in the case of the
Insured Certificates, without giving effect to the Certificate Insurance
Policies).

     Special Hazard Loss: The occurrence of any direct physical loss or
damage to a Mortgaged Property not covered by a standard hazard maintenance
policy with extended coverage which is caused by or results from any cause
except: (i) fire, lightning, windstorm, hail, explosion, riot, riot
attending a strike, civil commotion, vandalism, aircraft, vehicles, smoke,
sprinkler leakage, except to the extent of that portion of the loss which
was uninsured because of the application of a co-insurance clause of any
insurance policy covering these perils; (ii) normal wear and tear, gradual
deterioration, inherent vice or inadequate maintenance of all or part
thereof; (iii) errors in design, 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.

     Special Retail Certificates: The Class I-A-3, Class I-A-8, Class I-A-
9, Class I-A-10, Class I-A-11, Class I-A-15, Class I-A-25, Class IV-A-6 and
Class IV-A-7 Certificates.





<PAGE> 110


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

          Distribution Date Occurring     Step Down Percentage
          In                                        
          
          February 1999 through January            0%
          2004
          February 2004 through January            30%
          2005
          February 2005 through January            40%
          2006
          February 2006 through January            60%
          2007
          February 2007 through January            80%
          2008
          February 2008 and thereafter            100%
                                                    
     Stripped Interest Rate:  For each Group I and Group II Loan, the
excess, if any, of the Pass-Through Rate for such Mortgage Loan over 6.250%
per annum. For each Group III Loan, the excess, if any, of the Pass-Through
Rate for such Mortgage Loan over 7.000% per annum.  For each Group IV Loan,
the excess, if any, of the Pass-Through Rate for such Mortgage Loan over
6.500% per annum.  For each Group V Loan, the excess, if any, of the Pass-
Through Rate for such Mortgage Loan over 6.710% per annum.

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

     Subordinate Component Balance: With respect to Loan Group III at any
time, the outstanding aggregate Principal Balance of the Group III Loans
(less the Class III-P Fraction of each Class III-P Mortgage Loan) minus the
then outstanding Class Principal Balance of the Group III Certificates.
With respect to Loan Group IV at any time, the outstanding aggregate
Principal Balance of the Group IV Loans (less the Class IV-P Fraction of
each Class IV-P Mortgage Loan) minus the then outstanding Class Principal
Balance of the Group IV and Residual Certificates. With respect to Loan
Group V at any time, the outstanding aggregate Principal Balance of the
Group V Loans (less the Class V-P Fraction of each Class V-P Mortgage Loan)
minus the then outstanding Class Principal Balance of the Group V
Certificates.

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

     Subordination Level: On any specified date, with respect to any of the
Group I-B Certificates, the percentage obtained by dividing the sum of the
Class Principal Balances of the Classes of Group I-B Certificates which are
subordinate in right of payment to such Class by the aggregate Class
Principal Balance of the Group I Certificates as of such date prior to





<PAGE> 111

giving effect to distributions of principal or interest or allocations of
Realized Losses on the Group I Loans on such date. On any specified date,
with respect to any of the Group II-B Certificates, the percentage obtained
by dividing the sum of the Class Principal Balances of the Classes of Group
II-B Certificates which are subordinate in right of payment to such Class
by the aggregate Class Principal Balance of the Group II Certificates as of
such date prior to giving effect to distributions of principal or interest
or allocations of Realized Losses on the Group II Loans on such date. On
any specified date, with respect to any of the Group C-B Certificates, the
percentage obtained by dividing the sum of the Class Principal Balances of
the Classes of Certificates which are subordinate in right of payment to
such Class by the aggregate Class Principal Balances of the Group III,
Group IV, Group V, Class C-P, Class R-2 and Group C-B Certificates as of
such date prior to giving effect to distributions of principal or interest
or allocations of Realized Losses on the Group III, Group IV and Group V
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).

     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.

     Transfer Balance: The Group I Transfer Balance or Group II Transfer
Balance, as applicable.

     Transferee: Any Person who is acquiring by Transfer any Ownership





<PAGE> 112

Interest in a Residual Certificate.

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

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

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

     Trust Fund: The corpus of the trust created pursuant to Section 2.01
of this Agreement. The Trust Fund consists of (i) the PNC Mortgage Loans
and (upon purchase thereof by the Trustee pursuant to Section 2.01) the
Clipper Mortgage Loans and all rights pertaining thereto; (ii) such assets
as from time to time may be held by the Trustee (or its duly appointed
agent) in the Certificate Account (including (a) an initial deposit therein
on the Closing Date by the Company in the amount of $1,591.25 for the
payment of interest on Mortgage Loans which do not have a Due Date until
March 1, 1999 and (b) an initial deposit therein on the Closing Date by the
Company in the amount of the Clipper Mortgage Loan Purchase Amount for the
purchase by the Trustee of the Clipper Mortgage Loans pursuant to Section
2.01, which initial deposits shall be irrevocable) or the Investment
Account (except amounts representing the Master Servicing Fee or the
Servicing Fee) or the Rounding Accounts; (iii) such assets as from time to
time may be held by Servicers in a Custodial Account for P&I or Custodial
Account for Reserves or a Buydown Fund Account related to the Mortgage
Loans (except amounts representing the Master Servicing Fee or the
Servicing Fee); (iv) property which secured a Mortgage Loan and which has
been acquired by foreclosure or deed in lieu of foreclosure or, in the case
of a Cooperative Loan, a similar form of conversion, after the Cut-Off
Date; and (v) the Certificate Insurance Policies 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
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.






<PAGE> 113

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

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

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

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

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

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

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

     Uncompensated Interest Shortfall for Loan Group IV shall be allocated
to the Class A-X-M, Class Y-2 and Class Z-2 Regular Interests, pro rata
according to the amount of the Interest Distribution Amount (or, in the
case of Class A-X-M, only the portion of its Interest Distribution Amount
derived from the Class A-X Group IV Notional Amount) to which each such
Class of Regular Interests would otherwise be entitled in reduction
thereof.





<PAGE> 114


     Uncompensated Interest Shortfall for Loan Group V shall be allocated
to the Class A-X-M, Class Y-3 and Class Z-3 Regular Interests, pro rata
according to the amount of the Interest Distribution Amount (or, in the
case of Class A-X-M, only the portion of its Interest Distribution Amount
derived from the Class A-X Group V Notional Amount) to which each such
Class of Regular Interests would otherwise be entitled in reduction
thereof.

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

     Underwriting Standards: The underwriting standards of the Company,
Bank of America, Cendant Mortgage Corporation, Commerce Security Bank,
Crestar Mortgage Corporation, Crossland Mortgage Corporation, CTX Mortgage
Company, Fairbank Mortgage Corporation, Flagstar Bank, FSB, GMAC Mortgage
Corporation, Headlands Mortgage Company, Impac Funding Corporation,
Imperial Home Loans, Inc., Irwin Mortgage Corporation, Old Kent Mortgage
Company, Penn Federal Savings Bank, PMCC Mortgage Corp., PNC Mortgage Corp.
of America, Prism Mortgage Company, Temple-Inland Mortgage Company,
Washington Mutual Bank and Western Financial Bank.

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

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

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

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





<PAGE> 115


                                ARTICLE II
                                     
      Conveyance of the Trust Fund; REMIC Election and Designations;
                     Original Issuance of Certificates
                                     
     Section 2.01.  Conveyance of the Trust Fund; REMIC Election and
Designations.  The Trust of which the Trustee is the trustee is hereby
created under the laws of the State of New York for the benefit of the
Holders of the REMIC I Regular Interests and the Class R-1 Certificates.
The purpose of the Trust is to hold the Trust Fund and provide for the
issuance, execution and delivery of the Class R-1 Certificates.  The assets
of the Trust shall consist of the Trust Fund.  The Trust shall be
irrevocable.

     The assets of the Trust shall remain in the custody of the Trustee, on
behalf of the Trust, and shall be kept in the Trust except as otherwise
expressly set forth herein.  Moneys to the credit of the Trust shall be
held by the Trustee and invested as provided herein.  All assets received
and held in the Trust will not be subject to any right, charge, security
interest, lien or claim of any kind in favor of State Street Bank and Trust
Company in its own right, or any Person claiming through it.  The Trustee,
on behalf of the Trust, shall not have the power or authority to transfer,
assign, hypothecate, pledge or otherwise dispose of any of the assets of
the Trust to any Person, except as permitted herein.  No creditor of a
beneficiary of the Trust, of the Trustee, of the Master Servicer or of the
Company shall have any right to obtain possession of, or otherwise exercise
legal or equitable remedies with respect to, the property of the Trust,
except in accordance with the terms of this Agreement.

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





<PAGE> 116

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

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

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

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

          (I) All accounts, general intangibles, chattel paper,
     instruments, documents, money, deposit accounts, certificates of
     deposit, goods, letters of credit, advices of credit and investment
     property consisting of, arising from or relating to any of the
     property described in (i), (ii) and (iii) below: (i) the PNC Mortgage
     Loans identified on the Mortgage Loan Schedule, including the related
     Mortgage Notes, Mortgages, Cooperative Stock Certificates, and
     Cooperative Leases, all related Substitute Mortgage Loans and all
     distributions with respect to such PNC Mortgage Loans and related
     Substitute Mortgage Loans payable on and after the Cut-Off Date; (ii)
     the Certificate Account, the Investment Account, the Rounding Accounts
     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 Certificate
     Insurance Policies 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





<PAGE> 117

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

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

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

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

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





<PAGE> 118

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

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

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





<PAGE> 119

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

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

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

     The Company and the Trustee agree that the Company, as 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





<PAGE> 120

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.

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

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

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





<PAGE> 121


     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
definition  of  "Mortgage File" and Section 2.01  have  been  executed  and
received,  and that such documents relate to the Mortgage Loans  identified
in  the Mortgage Loan Schedule. In performing such review, the Trustee  may
rely upon the purported genuineness and due execution of any such document,
and  on  the  purported genuineness of any signature thereon.  The  Trustee
shall  not be required to make any independent examination of any documents
contained  in  each  Mortgage File beyond the review specifically  required
herein.  The  Trustee  makes no representations as to:  (i)  the  validity,
legality,  enforceability  or genuineness of  any  of  the  Mortgage  Loans
identified  on  the  Mortgage Loan Schedule, or  (ii)  the  collectability,
insurability,  effectiveness or suitability of any Mortgage  Loan.  If  the
Trustee  finds any document or documents constituting a part of a  Mortgage
File  not  to  have  been executed or received, or to be unrelated  to  the
Mortgage Loans identified in the Mortgage Loan Schedule, the Trustee  shall
promptly  so  notify the Company. The Company hereby covenants  and  agrees
that,  if any such defect cannot be corrected or cured, the Company  shall,
not  later  than  60 days after the Trustee's notice to it respecting  such
defect,  within the three-month period commencing on the Closing  Date  (or
within  the  two-year period commencing on the Closing Date if the  related
Mortgage  Loan  is a "defective obligation" within the meaning  of  Section
860G(a)(4)(B)(ii) of the Code and Treasury Regulation Section 1.860G-2(f)),
either  (i)  purchase  or  repurchase the related Mortgage  Loan  from  the
Trustee at the Purchase Price, or (ii) substitute for any Mortgage Loan  to
which such defect relates a different mortgage loan (a "Substitute Mortgage
Loan") which is a "qualified replacement mortgage" (as defined in the Code)
and,  (iii)  after such three-month or two-year period, as applicable,  the
Company shall purchase or repurchase the Mortgage Loan from the Trustee  at
the  Purchase Price but only if the Mortgage Loan is in default or  default
is,  in  the  judgment of the Company, reasonably imminent. If such  defect
would  cause the Mortgage Loan to be other than a "qualified mortgage"  (as
defined in the Code), then notwithstanding the previous sentence, purchase,
repurchase or substitution must occur within the sooner of (i) 90 days from
the date the defect was discovered or (ii) in the case of substitution, two
years from the Closing Date.






<PAGE> 122

     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 purchase or repurchase by the Company of a Mortgage Loan
pursuant to this Section 2.02. Furthermore, such Substitute Mortgage Loan
shall otherwise have such characteristics so that the representations and
warranties of the Company set forth in Section 2.03 hereof would not have
been incorrect had such Substitute Mortgage Loan originally been a Mortgage
Loan, and the Company shall be deemed to have made such representations and
warranties as to such Substitute Mortgage Loan. A Substitute Mortgage Loan
may be substituted for a defective Mortgage Loan whether or not such
defective Mortgage Loan is itself a Substitute Mortgage Loan.
Notwithstanding anything herein to the contrary, each Substitute Mortgage
Loan shall be deemed to have the same Pass-Through Rate as the Mortgage
Loan for which it was substituted.

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

     Section 2.03.  Representations and Warranties of the Company Concerning the
Mortgage  Loans. With respect to the conveyance of the PNC  Mortgage  Loans
provided  for  in  Section 2.01 herein and the conveyance  of  the  Clipper
Mortgage Loans provided for in the Clipper Loan Sale Agreement, the Company
hereby  represents and warrants to the Trustee that as of the Cut-Off  Date
unless otherwise indicated:

          (i)  The information set forth in the Mortgage Loan Schedule was 
     true and correct in all material respects at the date or dates respect-
     ing which such information is furnished;
     
          (ii) As of the Closing Date, each Mortgage is a valid and enforceable
     (subject to Section 2.03(xvi)) first lien on an 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





<PAGE> 123

     matters of public record as of the date of recording such Mortgage, such
     exceptions  appearing of record being acceptable to  mortgage  lending
     institutions generally or specifically reflected in the appraisal obtained
     in connection with the origination of the Mortgage Loan; (c) exceptions set
     forth  in  the title insurance policy relating to such Mortgage,  such
     exceptions being acceptable to mortgage lending institutions generally; and
     (d) other matters to which like properties are commonly subject which do
     not materially interfere with the benefits of the security intended to be
     provided by the Mortgage;
     
(iii)     Immediately upon the transfer and assignment contemplated herein
and in the Clipper Loan Sale Agreement, the Trustee shall have good title
to, and will be the sole legal owner of, each PNC Mortgage Loan and Clipper
Mortgage Loan, respectively, free and clear of any encumbrance or lien
(other than any lien under this Agreement);
(iv) As of the day prior to the Cut-Off Date, all payments due on each
Mortgage Loan had been made and no Mortgage Loan had been delinquent (i.e.,
was more than 30 days past due) more than once in the preceding 12 months
and any such delinquency lasted for no more than 30 days;
(v)  As of the Closing Date, there is no late assessment for delinquent
taxes outstanding against any Mortgaged Property;
(vi) As of the Closing Date, there is no offset, defense or counterclaim to
any Mortgage Note, including the obligation of the Mortgagor to pay the
unpaid principal or interest on such Mortgage Note except to the extent
that the Buydown Agreement for a Buydown Loan forgives certain indebtedness
of a Mortgagor;
(vii)     As of the Closing Date, each Mortgaged Property is free of damage
and in good repair, ordinary wear and tear excepted;
(viii)    Each Mortgage Loan at the time it was made complied with all
applicable state and federal laws, including, without limitation, usury,
equal credit opportunity, disclosure and recording laws;
(ix) Each Mortgage Loan was originated by a savings association, savings
bank, credit union, insurance company, or similar institution which is
supervised and examined by a federal or state authority or by a mortgagee
approved by the FHA and will be serviced by an institution which meets the
servicer eligibility requirements established by the Company;
(x)  As of the Closing Date, each Mortgage Loan is covered by an ALTA form
or CLTA form of mortgagee title insurance policy or other form of policy of
insurance which, as of the origination date of such Mortgage Loan, was
acceptable to 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





<PAGE> 124

which would impair the coverage of such policy;
(xi) Not less than approximately 98.2% (by Principal Balance) of the Group
I Loans, all of the Group II Loans, not less than approximately 82.3% (by
Principal Balance) of the Group III Loans, not less than approximately
75.0% (by Principal Balance) of the Group IV Loans and not less than
approximately 69.8% (by Principal Balance) of the Group V Loans with Loan-
to-Value Ratios as of the Cut-Off Date in excess of 80% were covered by a
Primary Insurance Policy or an FHA insurance policy or a VA guaranty, and
such policy or guaranty is valid and remains in full force and effect;
(xii)     As of the Closing Date, all policies of insurance required by
this Agreement or by a Selling and Servicing Contract  have been validly
issued and remain in full force and effect, including such policies
covering the Company, the Master Servicer or any Servicer;
(xiii)    As of the Closing Date, each insurer issuing a Primary Insurance
Policy holds a rating acceptable to the Rating Agencies;
(xiv)     Each Mortgage was documented by appropriate FNMA/FHLMC mortgage
instruments in effect at the time of origination, or other instruments
approved by the Company;
(xv) As of the Closing Date, the Mortgaged Property securing each Mortgage
is improved with a one- to four-family dwelling unit, including units in a
duplex, condominium project, townhouse, a planned unit development or a de
minimis planned unit development;
(xvi)     As of the Closing Date, each Mortgage and Mortgage Note is the
legal, valid and binding obligation of the maker thereof and is enforceable
in accordance with its terms, except only as such enforcement may be
limited by laws affecting the enforcement of creditors' rights generally
and principles of equity;
(xvii)    As of the date of origination, as to Mortgaged Properties which
are units in condominiums or planned unit developments, all of such units
met 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)   None of the Mortgage Loans are Buydown Loans;
(xix)     Based solely on representations of the Mortgagors obtained at the
origination of the related Mortgage Loans, approximately 97.26% (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 1.39% (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 1.35% (by Principal
Balance) of the Group I Loans will be secured by Mortgaged Properties which
were investor properties of the related Mortgagors; approximately 96.88%
(by Principal Balance) of the Group II Loans will be secured by owner
occupied Mortgaged Properties which are the primary residences of the
related Mortgagors, approximately 1.77% (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 1.35% (by
Principal Balance) of the Group II Loans will be secured by Mortgaged
Properties which were investor properties of the related Mortgagors;
approximately 72.07% (by Principal Balance) of the Group III Loans will be
secured by owner occupied Mortgaged Properties which are the primary





<PAGE> 125

residences of the related Mortgagors, approximately 2.76% (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 25.18% (by Principal Balance) of the Group III Loans will be
secured by Mortgaged Properties which were investor properties of the
related Mortgagors; approximately 91.50% (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 1.46%
(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 7.04% (by Principal Balance) of the Group IV
Loans will be secured by Mortgaged Properties which were investor
properties of the related Mortgagors; approximately 92.97% (by Principal
Balance) of the Group V Loans will be secured by owner occupied Mortgaged
Properties which are the primary residences of the related Mortgagors,
approximately 1.67% (by Principal Balance) of the Group V Loans will be
secured by owner occupied Mortgaged Properties which were second or
vacation homes of the Mortgagors and approximately 5.35% (by Principal
Balance) of the Group V Loans will be secured by Mortgaged Properties which
were investor properties of the related Mortgagors; and none of the Group
I, Group II, Group III, Group IV and Group V 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 91.21% (by Principal Balance) of the Group I
Loans had a current Loan-to-Value Ratio less than or equal to 80%,
approximately 8.72% (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 0.06% (by Principal Balance) of the Group I Loans had a current Loan-to-
Value Ratio greater than 95%; approximately 95.02% (by Principal Balance)
of the Group II Loans had a current Loan-to-Value Ratio less than or equal
to 80%, approximately 4.97% (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 no Group II Loan had a current Loan-to-Value Ratio greater than
95%; approximately 80.28% (by Principal Balance) of the Group III Loans had





<PAGE> 126

a current Loan-to-Value Ratio less than or equal to 80%, approximately
19.27% (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 0.46% of the
Group III Loans had a current Loan-to-Value Ratio greater than 95%;
approximately 82.98% (by Principal Balance) of the Group IV Loans had a
current Loan-to-Value Ratio less than or equal to 80%, approximately 16.71%
(by Principal Balance) of the Group IV Loans had a current Loan-to-Value
Ratio greater than 80% but less than or equal to 95% and approximately
0.30% (by Principal Balance) of the Group IV Loans had a current Loan-to-
Value Ratio greater than 95%; and approximately 86.61% (by Principal
Balance) of the Group V Loans had a current Loan-to-Value Ratio less than
or equal to 80%, approximately 11.96% (by Principal Balance) of the Group V
Loans had a current Loan-to-Value Ratio greater than 80% but less than or
equal to 95% and 1.42% of the Group V Loans had a current Loan-to-Value
Ratio greater than 95%;
(xxvi)    Approximately 65.95% (by Principal Balance) of the Group I Loans,
approximately 89.90% (by Principal Balance) of the Group II Loans,
approximately 57.61% (by Principal Balance) of the Group III Loans,
approximately 55.07% (by Principal Balance) of the Group IV Loans and
approximately 44.38% (by Principal Balance) of the Group V Loans were
originated for the purpose of refinancing existing mortgage debt, including
cash-out refinancings; and approximately 34.05% (by Principal Balance) of
the Group I Loans, approximately 10.10% (by Principal Balance) of the Group
II Loans, approximately 42.39% (by Principal Balance) of the Group III
Loans, approximately 44.93% (by Principal Balance) of the Group IV Loans
and approximately 55.62% (by Principal Balance) of the Group V Loans were
originated for the purpose of purchasing the Mortgaged Property;
(xxvii)   Not less than approximately 88.70%, 95.64%, 38.74%, 30.11% and
29.52% (by Principal Balance) of the Group I Loans, Group II Loans, Group
III Loans, Group IV Loans and Group V Loans, respectively, were originated
under full documentation programs; and
(xxviii)  Each Mortgage Loan constitutes a qualified mortgage under Section
860G(a)(3)(A) of the Code and Treasury Regulations Section 1.860G-2(a)(1).
     It is understood and agreed that the representations and warranties
set forth in this Section 2.03 shall survive delivery of the respective
Mortgage Files to the Trustee or the Custodian, as the case may be, and
shall continue throughout the term of this Agreement. Upon discovery by any
of the Company, the Master Servicer, the Trustee or the Custodian of a
breach of any of the foregoing representations and warranties which
materially and adversely affects the value of the related Mortgage Loans or
the interests of the Certificateholders in the related Mortgage Loans, the
Company, the Master Servicer, the Trustee or the Custodian, as the case may
be, discovering such breach shall give prompt written notice to the others.
Within 90 days of its discovery or its receipt of notice of breach, the
Company shall purchase or repurchase, subject to the limitations set forth
in the definition of "Purchase Price", or substitute for the affected
Mortgage Loan or Mortgage Loans or any property acquired in respect thereof
from the Trustee, unless it has cured such breach in all material respects.
After the end of the three-month period beginning on the "start-up day",
any such substitution shall be made only if the Company provides to the
Trustee and the Certificate Insurer an Opinion of Counsel reasonably
satisfactory to the Trustee that each Substitute Mortgage Loan will be a





<PAGE> 127

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

     Section 2.04.  Acknowledgment of Transfer of Trust Fund; Authentication of
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 convey to the Company  the
REMIC I Regular Interests and shall cause to be authenticated and delivered
upon  and  pursuant to the order of the Company, the Class R-1 Certificates
in  Authorized  Denominations evidencing the residual beneficial  ownership
interest in the REMIC I Trust Fund.

     Section 2.05.  Conveyance of REMIC II; REMIC Election and Designations.  A
trust  ("REMIC  II") of which the Trustee is the trustee is hereby  created
under  the laws of the State of New York for the benefit of the Holders  of
the REMIC II Regular Interests and the Class R-2 Certificates.  The purpose
of  REMIC  II  is  to  hold the REMIC II Trust Fund  and  provide  for  the
issuance, execution and delivery of the REMIC II Regular Interests and  the
Class  R-2 Certificates.  The assets of REMIC II shall consist of the REMIC
II Trust Fund.  REMIC II shall be irrevocable.

     The assets of REMIC II shall remain in the custody of the Trustee, on
behalf of REMIC II, and shall be kept in REMIC II.  Moneys to the credit of
REMIC II shall be held by the Trustee and invested as provided herein.  All
assets received and held in REMIC II will not be subject to any right,
charge, security interest, lien or claim of any kind in favor of State
Street Bank and Trust Company in its own right, or any Person claiming
through it.  The Trustee, on behalf of REMIC II, shall not have the power
or authority to transfer, assign, hypothecate, pledge or otherwise dispose
of any of the assets of REMIC II to any Person, except as permitted herein.
No creditor of a beneficiary of REMIC II, of the Trustee, of the Master
Servicer or of the Company shall have any right to obtain possession of, or
otherwise exercise legal or equitable remedies with respect to, the
property of REMIC II, except in accordance with the terms of this
Agreement.

     Concurrently with the execution and delivery hereof, the Company does
hereby irrevocably sell, transfer, assign, set over, and otherwise convey
to the Trustee in trust for the benefit of the Holders of the Certificates
(other than the Class R-1 Certificates), without recourse, all the





<PAGE> 128

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
     property consisting of, arising from or relating to any of the
     property described below: The uncertificated REMIC I Regular
     Interests, including without limitation all rights represented thereby
     in and to (i) the Mortgage Loans identified on the Mortgage Loan
     Schedule, including the related Mortgage Notes, Mortgages, Cooperative
     Stock Certificates, and Cooperative Leases, all Substitute Mortgage
     Loans and all distributions with respect to such Mortgage Loans and
     Substitute Mortgage Loans payable on and after the Cut-Off Date, (ii)
     the Certificate Account, the Investment Account, the Rounding Accounts
     and all money or other property held therein, and the Custodial
     Accounts for P&I and the Custodial Accounts for Reserves (to the
     extent of the amounts on deposit therein attributable to the Mortgage
     Loans); (iii) the Certificate Insurance Policies 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;
     





<PAGE> 129

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

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

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

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





<PAGE> 130


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

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

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

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





<PAGE> 131

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

     Section 2.06.  Acceptance by Trustee; Authentication of Certificates. The
Trustee  acknowledges  and accepts the assignment to  it  of  the  property
constituting  the REMIC II Trust Fund and declares that as of  the  Closing
Date it holds and shall hold any documents constituting a part of the REMIC
II  Trust Fund, and the REMIC II Trust Fund, as Trustee in trust, upon  the
trusts  herein set forth, for the use and benefit of all present and future
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 upon and pursuant to the order of the  Company,
in  exchange  for  the property constituting the REMIC II Trust  Fund,  the
Certificates  (other  than  the  Class  R-1  Certificates)  in   Authorized
Denominations  evidencing the entire ownership 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
the  same  care, skill, prudence and diligence with which, it services  and
administers  similar mortgage loans for other portfolios,  and  shall  have
full  power and authority to do or cause to be done any and all  things  in
connection  with  such  servicing  and administration  which  it  may  deem
necessary  or  desirable,  including, without  limitation,  the  power  and
authority  to  bring actions and defend the Trust Fund  on  behalf  of  the
Trustee  in  order to enforce the terms of the Mortgage Notes.  The  Master
Servicer  may perform its master servicing responsibilities through  agents
or  independent contractors, but shall not thereby be released from any  of
its  responsibilities  hereunder and the Master Servicer  shall  diligently
pursue all of its rights against such agents or independent contractors.

     The Master Servicer shall make reasonable efforts to collect or cause
to be collected all payments called for under the terms and provisions of
the Mortgage Loans and shall, to the extent such procedures shall be
consistent with this Agreement and the terms and provisions of any Primary
Insurance Policy, any FHA insurance policy or VA guaranty, any hazard
insurance policy, and federal flood insurance, cause to be followed such
collection procedures as are followed with respect to mortgage loans
comparable to the Mortgage Loans and held in portfolios of responsible
mortgage lenders in the local areas where each Mortgaged Property is
located. The Master Servicer shall enforce "due-on-sale" clauses with
respect to the related Mortgage Loans, to the extent permitted by law,
subject to the provisions set forth in Section 3.08.

     Consistent with the foregoing, the Master Servicer may in its
discretion (i) waive or cause to be waived any assumption fee or late





<PAGE> 132

payment charge in connection with the prepayment of any Mortgage Loan and
(ii) only upon determining that the coverage of any applicable insurance
policy or guaranty related to a Mortgage Loan will not be materially
adversely affected, arrange a schedule, running for no more than 180 days
after the first delinquent Due Date, for payment of any delinquent
installment on any Mortgage Note or for the liquidation of delinquent
items. The Master Servicer shall have the right, but not the obligation, to
purchase or repurchase any related delinquent Mortgage Loan 90 days after
the first delinquent Due Date for an amount equal to its Purchase Price;
provided, however, that the aggregate Purchase Price of Mortgage Loans so
purchased or repurchased shall not exceed one-half of one percent (0.50%)
of the aggregate Principal Balance, as of the Cut-Off Date, of all Mortgage
Loans.

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

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





<PAGE> 133

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

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

     Section 3.02.  Custodial Accounts. The Master Servicer shall cause to be
established  and  maintained by each Servicer under the  Master  Servicer's
supervision the Custodial Account for P&I, Buydown Fund Accounts  (if  any)
and special Custodial Account for Reserves and shall deposit or cause to be
deposited therein daily the amounts related to the Mortgage Loans  required
by  the  Selling  and  Servicing Contracts to  be  so  deposited.  Proceeds
received with respect to individual Mortgage Loans from any title,  hazard,
or  FHA  insurance policy, VA guaranty, Primary Insurance Policy  or  other
insurance policy covering such Mortgage Loans shall be deposited  first  in
the  Custodial  Account  for Reserves if required for  the  restoration  or
repair  of  the  related Mortgaged Property. Proceeds from  such  insurance





<PAGE> 134

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
     insurance custodial account for PNC Mortgage Securities Corp., its
     successors and assigns for various mortgagors and/or various owners of
     interests in PNC Mortgage Securities Corp. mortgage-backed pools or
     (ii) [Servicer's Name] in trust for PNC Mortgage Securities Corp. and
     various Mortgagors.
     
     The Master Servicer hereby undertakes to assure remittance to the
Certificate Account of all amounts relating to the Mortgage Loans that have
been collected by any Servicer and are due to the Certificate Account
pursuant to Section 4.01 of this Agreement.

     Section 3.03.  The Investment Account; Eligible Investments.(a)  Not later
than the Withdrawal Date, the Master Servicer shall withdraw or direct  the
withdrawal of funds in the Custodial Accounts for P&I, for deposit  in  the
Investment Account, in an amount representing:

          (i)  Scheduled installments of principal and interest on the Mortgage 
     Loans received or advanced by the applicable Servicers which were due on 
     the related Due Date, net of Servicing Fees due the applicable Servicers 
     and less any amounts to be withdrawn later by the applicable Servicers 
     from the applicable Buydown Fund Accounts;
     
         (ii) Payoffs and the proceeds of other types of liquidations of the
    Mortgage Loans received by the applicable Servicer for such Mortgage Loans
    during the applicable Payoff Period, with interest to the date of Payoff or
    liquidation less any amounts to be withdrawn later by the applicable
    Servicers from the applicable Buydown Fund Accounts; and

          (iii)     Curtailments received by the applicable Servicers in the
    Prior Period.
     





<PAGE> 135

     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.

     (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, the Class R-1 Certificateholders and the
Certificate Insurer 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. The Trustee
shall deposit into the Certificate Account amounts received under the
Certificate Insurance Policies in accordance with Section 3.22(b) hereof.

     (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





<PAGE> 136

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





<PAGE> 137

each Mortgage Loan, for the purpose of justifying any such withdrawals.

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

          (i)  To deposit each month in the Investment Account the amount 
     necessary to supplement payments received on Buydown Loans;
     
          (ii) In the event of a Payoff of any Mortgage Loan having a related 
     Buydown Fund, to apply amounts remaining in Buydown Fund Accounts to 
     reduce the required amount of such principal Payoff (or, if the 
     Mortgagor has made a Payoff,  to  refund such remaining Buydown Fund 
     amounts to the  Person entitled thereto);
     
(iii)     In the event of foreclosure or liquidation of any Mortgage Loan
having a Buydown Fund, to deposit remaining Buydown Fund amounts in the
Investment Account as Liquidation Proceeds; and
(iv) To clear and terminate the portion of any account representing Buydown
Funds following termination of this Agreement pursuant to Section 9.01;
     (c)  The Trustee is authorized to make withdrawals from time to time
from the Certificate Account to reimburse itself for advances it has made
pursuant to Section 7.01(a) hereof that it has determined to be
Nonrecoverable Advances.

     Section  3.06.  Maintenance of Primary Insurance Policies; Collections
Thereunder.  The Master Servicer shall use commercially reasonable  efforts
to  keep, and to cause the Servicers to keep, in full force and effect each
Primary Insurance Policy required with respect to a Mortgage Loan,  in  the
manner set forth in the applicable Selling and Servicing Contract, until no
longer  required. Notwithstanding the foregoing, the Master Servicer  shall
have  no obligation to maintain any Primary Insurance Policy for a Mortgage
Loan  for  which  the  outstanding Principal Balance thereof  at  any  time
subsequent  to  origination was 80% or less of the  value  of  the  related
Mortgaged Property (as determined by the appraisal obtained at the time  of
origination), unless required by applicable law.

     Unless required by applicable law, the Master Servicer shall not
cancel or refuse to renew, or allow any Servicer under its supervision to
cancel or refuse to renew, any such Primary Insurance Policy in effect at
the date of the initial issuance of the Certificates that is required to be
kept in force hereunder; provided, however, that neither the Master
Servicer nor any 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





<PAGE> 138

approved  by the Master Servicer in which such amount exceeds the value  of
the  improvements to the Mortgaged Property. The Master Servicer shall also
require  fire  insurance with extended coverage in a comparable  amount  on
property acquired upon foreclosure, or deed in lieu of foreclosure, of  any
Mortgage Loan (other than a Cooperative Loan). Any amounts collected  under
any  such policies (other than amounts to be applied to the restoration  or
repair  of  the  related Mortgaged Property) shall be  deposited  into  the
Custodial Account for P&I, subject to withdrawal pursuant to the applicable
Selling  and  Servicing Contract and pursuant to Section 3.03  and  Section
3.05.   Any  unreimbursed  costs  incurred  in  maintaining  any  insurance
described  in this Section 3.07 shall be recoverable as an advance  by  the
Master  Servicer  from  the Investment Account or the Certificate  Account.
Such  insurance shall be with insurers approved by the Master Servicer  and
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





<PAGE> 139

Insurance  Policy. The Master Servicer is also authorized to enter  into  a
substitution of liability agreement with such Person, pursuant to which the
original   Mortgagor  is  released  from  liability  and  such  Person   is
substituted as Mortgagor and becomes liable under the Mortgage  Note.   The
Master  Servicer  shall not enter into any substitution or assumption  with
respect  to  a Mortgage Loan if such substitution or assumption  shall  (i)
both  constitute  a  "significant modification" effecting  an  exchange  or
reissuance  of  such Mortgage Loan under the Code (or Treasury  regulations
promulgated thereunder) and cause the REMICs to fail to qualify as a  REMIC
under  the  REMIC Provisions or (ii) cause the imposition  of  any  tax  on
"prohibited  transactions" or "contributions" after the startup  day  under
the  REMIC  Provisions.  The Master Servicer shall notify the Trustee  that
any  such  substitution  or  assumption agreement  has  been  completed  by
forwarding  to  the  Trustee  the original copy  of  such  substitution  or
assumption  agreement  and other documents and instruments  constituting  a
part  thereof.  In  connection  with any such  assumption  or  substitution
agreement, the terms of the related Mortgage Note shall not be changed. Any
fee collected by the applicable Servicer for entering into an assumption or
substitution of liability agreement shall be retained by such  Servicer  as
additional servicing compensation.

     Notwithstanding the foregoing paragraph or any other provision of this
Agreement, the Master Servicer shall not be deemed to be in default, breach
or any other violation of its obligations hereunder by reason of any
assumption of a Mortgage Loan by operation of law or any assumption which
the Master Servicer may be restricted by law from preventing, for any
reason whatsoever.

     Section  3.09.  Realization Upon Defaulted Mortgage Loans. The  Master
Servicer shall foreclose upon or otherwise comparably convert, or cause  to
be  foreclosed upon or comparably converted, 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





<PAGE> 140

the  property  unless it shall be determined in the sole  judgment  of  the
Master  Servicer, (i) that such restoration will increase the  proceeds  of
liquidation  of the Mortgage Loan to Certificateholders after reimbursement
to  itself  for  such  expenses,  and  (ii)  that  such  expenses  will  be
recoverable  to it through Liquidation Proceeds. The Master Servicer  shall
be  responsible for all other costs and expenses incurred by it in any such
proceedings;  provided, however, that it shall be entitled to reimbursement
thereof  (as well as its normal servicing compensation) as an advance.  The
Master  Servicer  shall  maintain information required  for  tax  reporting
purposes  regarding any Mortgaged Property which is abandoned or which  has
been  foreclosed  or  otherwise comparably converted. The  Master  Servicer
shall  report  such  information to the Internal Revenue  Service  and  the
Mortgagor in the manner required by applicable law.

     With respect to each of the Group I-B, Goup II-B and Group C-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 Certificates
in effect immediately prior to the entering into of such agreement would
not be qualified, downgraded or withdrawn and the Certificates would not be
placed on credit review status (except for possible upgrading) as a result
of such agreement.  Any such agreement may contain provisions whereby such
holder may (a) instruct the Master Servicer to instruct a Servicer to the
extent provided in the applicable Selling and Servicing Contract to
commence or delay foreclosure proceedings with respect to delinquent
Mortgage Loans and will contain provisions for the deposit of cash with the
Master Servicer by the holder that would be available for distribution to
Certificateholders if Liquidation Proceeds are less than they otherwise may
have been had the Servicer acted in accordance with its normal procedures
or (b) purchase delinquent Mortgage Loans from the REMIC I Trust Fund
immediately prior to the commencement of foreclosure proceedings at a price
equal to the aggregate outstanding Principal Balance of such Mortgage Loans
plus accrued interest thereon at the applicable Mortgage Interest Rate
through the last day of the month in which such Mortgage Loan is purchased
and/or (c) assume all of the servicing rights and obligations with respect
to delinquent Mortgage Loans so long as (i) the Master Servicer has the
right to transfer the servicing rights and obligations of such Mortgage
Loans to another servicer and (ii) such holder will service such Mortgage
Loans in accordance with the applicable Selling and Servicing Contract.

     REMIC I shall not acquire any real property (or personal property
incident to such real property) except in connection with a default or
imminent default of a Mortgage Loan. In the event that REMIC I acquires any
real property (or personal property incident to such real property) in
connection with a default or imminent default of a Mortgage Loan, such
property shall be disposed of by the Master Servicer within three years
after its acquisition by the Master Servicer for REMIC I, unless the Master
Servicer provides to the Trustee and the Certificate Insurer an Opinion of
Counsel to the effect that the holding by REMIC I of such Mortgaged
Property subsequent to three years after its acquisition will not result in





<PAGE> 141

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.

     Section 3.10.  Trustee to Cooperate; Release of Mortgage Files. Upon the





<PAGE> 142

Payoff  or  scheduled  maturity of any Mortgage Loan, the  Master  Servicer
shall  cause such final payment to be immediately deposited in the  related
Custodial  Account for P&I or the Investment Account. Upon notice  thereof,
the  Master  Servicer shall promptly notify the Trustee by a  certification
(which  certification  shall include a statement to  the  effect  that  all
amounts received in connection with such payment which are required  to  be
deposited  in  either such account have been so deposited) of  a  Servicing
Officer and shall request delivery to it of the Mortgage File. Upon receipt
of  such  certification and request, the Trustee shall, not later than  the
fifth  succeeding Business Day, release the related Mortgage  File  to  the
Master Servicer or the applicable Servicer indicated in such request.  With
any  such  Payoff or other final payment, the Master Servicer is authorized
to prepare for and procure from the trustee or mortgagee under the Mortgage
which  secured the Mortgage Note a deed of full reconveyance or other  form
of  satisfaction or assignment of Mortgage and endorsement of Mortgage Note
in  connection  with a refinancing covering the Mortgaged  Property,  which
satisfaction,  endorsed  Mortgage  Note  or  assigning  document  shall  be
delivered by the Master Servicer to the person or persons entitled thereto.
No  expenses  incurred in connection with such satisfaction  or  assignment
shall  be  payable  to  the  Master Servicer by the  Trustee  or  from  the
Certificate  Account,  the  related  Investment  Account  or  the   related
Custodial  Account  for  P&I.  From time to time  as  appropriate  for  the
servicing or foreclosure of any Mortgage Loan, including, for this purpose,
collection  under  any Primary Insurance Policy, the  Trustee  shall,  upon
request of the Master Servicer and delivery to it of a trust receipt signed
by  a  Servicing  Officer, release not later than the  fifth  Business  Day
following the date of receipt of such request and trust receipt the related
Mortgage  File to the Master Servicer or the related Servicer as  indicated
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> 143

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

     Section 3.13.  Annual Statement as to Compliance. The Master Servicer shall
deliver  to the Trustee and the Certificate Insurer, 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





<PAGE> 144

Master Servicer designated by it.

     Section 3.15.  Annual Independent Public Accountants' Servicing Report. On
or  before  April  30  of  each year, beginning with  the  first  April  30
succeeding the Cut-Off Date by at least six months, the Master Servicer, at
its  expense,  shall  cause  a firm of independent  public  accountants  to
furnish  a  statement  to the Trustee and the Certificate  Insurer  to  the
effect  that,  in connection with the firm's examination of  the  financial
statements  as of the previous December 31 of the Master Servicer's  parent
corporation  (which  shall  include a limited  examination  of  the  Master
Servicer's  financial  statements), nothing came to  their  attention  that
indicated that the Master Servicer was not in compliance with Section 3.02,
Section  3.03, Section 3.04, Section 3.05, Section 3.11, Section  3.12  and
Section 3.13 of this Agreement, except for (i) such exceptions as such firm
believes to be immaterial, and (ii) such other exceptions as are set  forth
in such statement.

     Section 3.16.  [Reserved]

     Section 3.17.  [Reserved.]

     Section 3.18.  [Reserved.]

     Section 3.19.  [Reserved.]

     Section 3.20.  Assumption or Termination of Selling and Servicing Contracts
by  Trustee.  In  the  event the Master Servicer, or any  successor  Master
Servicer,  shall for any reason no longer be the Master Servicer (including
by  reason of an Event of Default), the Trustee as trustee hereunder or its
designee  shall thereupon assume all of the rights and obligations  of  the
Master  Servicer under the Selling and Servicing Contracts with respect  to
the  related  Mortgage  Loans unless the Trustee elects  to  terminate  the
Selling  and  Servicing Contracts with respect to such  Mortgage  Loans  in
accordance  with  the  terms  thereof. The Trustee,  its  designee  or  the
successor servicer for the Trustee shall be deemed to have assumed  all  of
the Master Servicer's interest therein with respect to the related Mortgage
Loans  and  to have replaced the Master Servicer as a party to the  Selling
and  Servicing  Contracts to the same extent as if the  rights  and  duties
under  the Selling and Servicing Contracts relating to such Mortgage  Loans
had  been  assigned to the assuming party, except that the Master  Servicer
shall  not  thereby be relieved of any liability or obligations  under  the
Selling  and  Servicing  Contracts with respect to  the  Master  Servicer's
duties to be performed prior to its termination hereunder.

     The Master Servicer at its expense shall, upon request of 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.





<PAGE> 145


     Section  3.21.   Maintenance  of  the Rounding  Accounts;  Collections
Thereunder.  On  or prior to the Closing Date, the Trustee shall  establish
the  Class  I-A-3,  Class I-A-8, Class I-A-9, Class I-A-10,  Class  I-A-11,
Class I-A-15, Class I-A-25, Class IV-A-6 and Class IV-A-7 Rounding Account,
and  DLJ  shall deposit $999.99 in each such Rounding Account.  The  Master
Servicer shall maintain such accounts to provide, if needed, the applicable
Rounding Amount on any Distribution Date.  For each Class of Special Retail
Certificates,  on  the first Distribution Date with respect  to  which  the
Master Servicer determines that principal is required to be distributed  to
such Class pursuant to clause (a)(ii) and/or (in the case of the Class IV-A-
6  or  Class IV-A-7 Certificates) clause (a)(iii) of Section 4.04, and  the
aggregate  amount of such principal is not an amount equal to  an  integral
multiple  of $1,000, the Master Servicer shall notify the Trustee  by  Noon
New York City time two Business Days prior to such Distribution Date of the
applicable  Rounding Amount, and the Trustee shall withdraw  such  Rounding
Amount   from   the  applicable  Rounding  Account.   On  each   succeeding
Distribution  Date, prior to the earlier of (i) the related Credit  Support
Depletion  Date  and (ii) the date on which any loss is allocated  to  such
Class  of Special Retail Certificates by Pro Rata Allocation, with  respect
to  which the Master Servicer determines that principal is required  to  be
distributed to such Class pursuant to clause (a)(ii) and/or (in the case of
the  Class IV-A-6 or Class IV-A-7 Certificates) clause (a)(iii) of  Section
4.04, the aggregate amount of such principal will be applied first to repay
any   funds  withdrawn  from  the  applicable  Rounding  Account  on  prior
Distribution  Dates which have not been repaid.  If the remainder  of  such
aggregate  amount  of  principal is not an  amount  equal  to  an  integral
multiple  of $1,000, the Master Servicer shall notify the Trustee  by  Noon
New York City time two Business Days prior to such Distribution Date of the
applicable  Rounding  Amount,  and  the Trustee  shall  withdraw  from  the
applicable Rounding Account, to the extent funds are available therein, the
amount so notified by the Master Servicer.

     Any amounts withdrawn by the Trustee from any Rounding Account shall
be deposited in the Certificate Account for distribution to the Holders of
the applicable Class of Special Retail Certificates as described in the
immediately preceding paragraph (and shall be deemed to have been
distributed to the Class U Regular Interests and the Class Z-2 Regular
Interests, as applicable, and deposited for their benefit into the
Certificate Account in accordance with Section 4.01(i)).

     Amounts on deposit in the Rounding Accounts shall not be invested.

     Section 3.22.  Maintenance of Certificate Insurance Policies; Collections
Thereunder.

     (a)  Prior to noon New York City time on the third Business Day prior
to each Distribution Date, the Master Servicer shall, with respect to each
Class of Insured Certificates, determine if a Deficiency Amount for such
Distribution Date for such Class exists and, if so, shall immediately
notify the Trustee in writing of such amount; the Trustee, upon receipt of
such notice, shall complete the applicable Notice and submit such Notice in
accordance with the applicable Certificate Insurance Policy to the





<PAGE> 146

Certificate Insurer no later than noon, New York City time, on the second
Business Day immediately preceding each Distribution Date, as a claim for
an Insured Payment in an amount equal to such Deficiency Amount. If at any
time the Trustee receives a certified copy of an order of an appropriate
court that any payment of principal and interest on any Class of Insured
Certificates constitutes a Preference Amount, the Trustee, at the expense
of the Trust, shall take the actions required on its part by the terms of
the applicable Certificate Insurance Policy to obtain payment of such
Preference Amount by the Certificate Insurer.

     (b)  Upon receipt of an Insured Payment from the Certificate Insurer
on behalf of the Holders of any Class of Insured Certificates, the Trustee
shall deposit such Insured Payment in the Certificate Account.  All such
amounts on deposit in the Certificate Account shall remain uninvested.  The
Trustee shall include on each Distribution Date any amounts received by it
from or on behalf of the Certificate Insurer with respect to a Deficiency
Amount for such Distribution Date in the amount distributed to the Holders
of the applicable Class of Insured Certificates pursuant to Section 4.04.
If on any Distribution Date the Trustee or the Master Servicer determines
(the Master Servicer having notified the Trustee of such determination)
that the Certificate Insurer has paid more under a Certificate Insurance
Policy than is required by the terms thereof, the Trustee shall promptly
return the excess amount to the Certificate Insurer.

     (c)  The Trustee shall (i) receive as attorney-in-fact of the Holders
of each Class of Insured Certificates any Insured Payment delivered to it
by the Certificate Insurer for payment to such Class and (ii) distribute
such Insured Payment to such Holders as set forth in subsection (b) above.
Insured Payments disbursed by the Trustee from proceeds of a Certificate
Insurance Policy shall not be considered payment by the Trust Fund with
respect to the related Class of Insured Certificates, nor shall such
disbursement of Insured Payments discharge the obligations of the Trust
Fund with respect to the amounts thereof, and the Certificate Insurer shall
become owner of such amounts to the extent covered by such Insured Payments
as the deemed assignee of such Holders.  The Trustee hereby agrees on
behalf of the Holders of each Class of Insured Certificates (and each such
Holder, by its acceptance of its Insured Certificates, hereby agrees) for
the benefit of the Certificate Insurer that, to the extent the Certificate
Insurer makes Insured Payments, either directly or indirectly (as by paying
through the Trustee), to the Holder of an Insured Certificate, the
Certificate Insurer will be subrogated to the rights of the Holder of such
Insured Certificate to the extent of such payments and the Trustee shall
pay such amounts to the Certificate Insurer to the extent included in the
REMIC II Distribution Amount (as notified to the Trustee by the Master
Servicer in the written statement required pursuant to Section 3.22).

     (d)  On each Distribution Date and prior to making any distributions
on such Distribution Date pursuant to Section 4.04, the Trustee shall
withdraw from the Certificate Account and pay to the Certificate Insurer
the Certificate Insurer Premium for the Class V-A-1 Certificates as set
forth in the statement delivered to the Trustee pursuant to Section
4.02(b).





<PAGE> 147


                                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 (a) the sum of the Class I-A-3, Class  I-A-8,
Class  I-A-9,  Class I-A-10, Class I-A-11, Class I-A-15  and  Class  I-A-25
Rounding Amounts to the Class U Regular Interests, (b) the sum of the Class
IV-A-6 and Class IV-A-7 Rounding Amounts to the Class Z-2 Regular Interests
and  (c)  the  REMIC I Distribution Amount to the Holders of  the  REMIC  I
Regular  Interests, and to have deposited such amounts  for  their  benefit
into  the  Certificate Account and (ii) from the Certificate Account  shall
distribute  to the Class R-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.

     Prior to the close of business on the Business Day immediately





<PAGE> 148

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 and the
Certificate Insurer with a statement in writing regarding the amount of the
Certificate Insurer Premium for the Class V-A-1 Certificates, the amounts





<PAGE> 149

to be distributed to the Certificate Insurer pursuant to the definition of
REMIC II Distribution Amount, the Deficiency Amount, if any, with respect
to each Class of Insured Certificates to be paid by the Certificate
Insurer, the amounts, if any, to be withdrawn from the Rounding Accounts
pursuant to Section 3.21, the amounts to be applied to repay any funds
withdrawn from the Rounding Accounts on prior Distribution Dates 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 Master Servicer and each
Servicer  shall not be obligated to, and shall not, make any advance  that,
after reasonable inquiry and in its sole discretion, the Master Servicer or
such  Servicer shall determine would be a Nonrecoverable Advance,  and  (b)
the  Master  Servicer and each Servicer shall be entitled to  reimbursement
for  any  advance as provided in Section 3.05(a)(i), (ii) and (iv) of  this
Agreement.

     Section 4.04.  Distributions to Certificateholders.

     (a)  On each Distribution Date, the Trustee (or any duly appointed
paying agent) shall withdraw from the Certificate Account, (i) the
Certificate Insurer Premium for the Class V-A-1 Certificates and pay such
amount to the Certificate Insurer, (ii) the REMIC II Available Distribution
Amount for such Distribution Date and distribute, from the amount so
withdrawn, to the extent of the REMIC II Available Distribution Amount, the
REMIC II Distribution Amount to the Certificates (other than the Class R-1
Certificates) (provided that any portion of such amount distributable to
any Class of Special Retail Certificates shall be used first to pay any
amount payable to the applicable Rounding Account pursuant to Section 3.21)
and to the Certificate Insurer in respect of the Certificate Insurer's
subrogation to certain rights to payment due to the Holders of the Insured
Certificates as set forth in Section 3.22, (iii) the Deficiency Amount, if
any, with respect to each Class of Insured Certificates and distribute such





<PAGE> 150

amount to the Holders of such Class of Insured Certificates, and (iv) the
applicable Rounding Amount or Amounts deposited therein for distribution on
such date pursuant to Section 3.21 and distribute the amounts so withdrawn
to the applicable Class of Special Retail Certificates in accordance with
such Section 3.21, all in accordance with written statements received from
the Master Servicer pursuant to Section 4.02(b), by (except with respect to
payments to the Certificate Insurer) 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 and with respect to payments to the
Certificate Insurer, by means of payment acceptable to the Certificate
Insurer.

     (b)  All reductions in the Certificate Principal Balance of a
Certificate effected by distributions of principal and all allocations of
Realized Losses made on any Distribution Date shall be binding upon all
Holders of such Certificates and of any Certificates issued upon the
registration of transfer or exchange therefor or in lieu thereof, whether
or not such distribution is noted on such Certificate. The final
distribution of principal of each Certificate (and the final distribution
upon the Class R-1 and Class R-2 Certificates upon the termination of REMIC
I and REMIC II) shall be payable in the manner provided above only upon
presentation and surrender thereof on or after the Distribution Date
therefor at the office or agency of the Certificate Registrar specified in
the notice delivered pursuant to Section 4.04(c)(ii) and Section 9.01(b).

     (c)  Whenever, on the basis of Curtailments, Payoffs, proceeds of the
Certificate Insurance Policies 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





<PAGE> 151

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 applicable  Class
that represents principal and the amount that represents interest, and  the
applicable   Class   Principal  Balance  after  giving   effect   to   such
distribution.  With the written approval of the Company, the Trustee  shall
be  authorized and may make available to Certificateholders such statements
and  other  information (as directed by the Company) through the  Trustee's
Corporate Trust home page on the world wide web and/or by fascimile through
the Trustee's Street Fax automated fax-back system. In such event, such web
page     shall     be    located    at    "corporatetrust.statestreet.com".
Certificateholders  shall be able to register for  Street  Fax  by  calling
(617)  664-5600  and  requesting an account application  by  following  the
instructions provided by the system.

     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 Special Hazard Coverage for Loan Group I
     and Loan Group II and the amount of the Special Hazard Coverage for
     Loan Group III, Loan Group IV and Loan Group V available to the Senior
     Certificates remaining as of the close of business on the applicable
     Determination Date;
     
          (d)  The amount of the Bankruptcy Coverage for Loan Group I and
     Loan Group II and the amount of the Bankruptcy Coverage for Loan Group
     III, Loan Group IV and Loan Group V available to the Senior
     Certificates remaining as of the close of business on the applicable
     Determination Date;
     
          (e)  The amount of the Fraud Coverage for Loan Group I and Loan
     Group II and the amount of the Fraud Coverage for Loan Group III, Loan
     Group IV and Loan Group V available to the Senior Certificates
     remaining as of the close of business on the applicable  Determination
     Date;
     
          (f)  The amount of each of the Class IV-A-2, Class IV-A-6, Class
     IV-A-7 and Class V-A-1 Reimbursement Amount as of the applicable
     Determination Date, the amount of any Preference Amount with respect
     to any Class of Insured Certificates and any amount payable to the





<PAGE> 152

     Certificate Insurer pursuant to its subrogation rights; and
     
          (g)  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 Special Retail Certificates.
With  respect  to each Class of Special Retail Certificates, prior  to  the
earlier of (i) the related Credit Support Depletion Date and (ii) the  date
on  which  any  loss  is  allocated to such Class by Pro  Rata  Allocation,
distributions  in reduction of the Class Principal Balance  of  such  Class
will  be  made  in  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  related  Credit  Support
Depletion  Date  and (ii) the date on which any loss is allocated  to  such
Class  of Special Retail Certificates by Pro Rata Allocation, distributions
in reduction of the Class Principal Balance 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 a
Class of Special Retail 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 such Class of
Special Retail 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 Special Retail
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





<PAGE> 153

distributions received in a timely manner but not accepted with respect to
any Distribution Date, will be treated as requests for principal
distributions to Special Retail 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 related Special Retail Certificate, all in
accordance with the procedures of DTC and the Trustee.  Upon the transfer
of beneficial ownership of any Special Retail 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 any Class
of Special Retail Certificates will be applied in an amount equal to the
portion of the Group I or Group IV Senior Principal Distribution Amount, as
applicable, allocable to such Class pursuant to Section 4.04, plus any
amounts available for distribution from the applicable 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 or Group IV Senior
Principal Distribution Amount, as applicable, allocable to any Class of
Special Retail Certificates on any Distribution Date exceeds the aggregate
Certificate Principal Balance of Special Retail Certificates of such Class
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 Special Retail 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.  Special Retail 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 Special Retail Certificates
so beneficially owned will be eligible for priority with respect to
principal distributions, subject to the limitations stated above.  Special
Retail 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 Special
Retail Certificates greater than the number of Special Retail 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 Special Retail
Certificates beneficially owned by the trust to the extent of such
beneficiary's beneficial interest in such trust.  The death of an





<PAGE> 154

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 Special Retail Certificate will be
deemed to be the death of the Holder of such Special Retail 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 Special Retail
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 Special Retail
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).

     (c)  Requests for principal distributions to any Special Retail
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 Special Retail 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 or Group IV Senior Principal Distribution
Amount, as applicable (together with any amounts available for distribution





<PAGE> 155

from the applicable Rounding Account and, with respect to the Class IV-A-6
and Class IV-A-7 Certificates, the principal portion of any Deficiency
Amount), to be distributed to the Special Retail 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.

     Special Retail 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 Special Retail 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
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
any Class of Special Retail 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 Special Retail Certificates of such Class
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, Special Retail Certificates from among those held in its
accounts to receive mandatory principal distributions, such that the total
amount of principal distributed to the Special Retail Certificates so





<PAGE> 156

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 Special Retail
Certificates selected for mandatory principal distributions are required to
provide notice of such mandatory distributions to the affected Holders.
The Master Servicer shall notify the Trustee of the amount of principal
distributions to be made on each Distribution Date in a timely manner such
that the Trustee may fulfill its obligations under the Depositary
Agreement.

     (e)  Notwithstanding any provisions herein to the contrary, on each
Distribution Date on and after the earlier of (i) the related Credit
Support Depletion Date and (ii) the date on which any loss is allocated to
a Class of Special Retail 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).

     (f)  In the event that Definitive Certificates representing Special
Retail Certificates are issued pursuant to Section 5.09, an amendment to
this Agreement, which may be approved without the consent of any
Certificateholders, shall establish procedures relating to the manner in
which distributions in reduction of the Class Principal Balance of each
Class of Special Retail Certificates are to be made; provided that such
procedures shall be consistent, to the extent practicable and customary for
certificates similar to the Special Retail 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 upon and
pursuant to the order of the Company upon receipt by the Trustee of the
documents specified in Section 2.01. The Certificates shall be issuable in
Authorized Denominations evidencing Percentage Interests. Certificates
shall be executed by manual or facsimile signature on behalf of the Trustee
by authorized officers of the Trustee. Certificates bearing the manual or
facsimile signatures of individuals who were at the time of execution the
proper officers of the Trustee shall bind the Trustee, notwithstanding that
such individuals or any of them have ceased to hold such offices prior to
the authentication and delivery of such Certificates or did not hold such
offices at the date of such Certificates. No Certificate shall be entitled
to any benefit under this Agreement, or be valid for any purpose, unless





<PAGE> 157

there appears on such Certificate a certificate of authentication
substantially in the form provided for herein executed by the Trustee or
any Authenticating Agent by manual signature, and such certificate upon any
Certificate shall be conclusive evidence, and the only evidence, that such
Certificate has been duly authenticated and delivered hereunder. All
Certificates shall be dated the date of their authentication.

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

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

          (i)  Each Person who has or who acquires any Ownership Interest in a
     Residual Certificate shall be deemed by the acceptance or acquisition of
     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,





<PAGE> 158

          that it is not acquiring its Ownership Interest in the Residual
          Certificate that is the subject of the proposed Transfer as a
          nominee, trustee or agent for any Person who is not a Permitted
          Transferee, that for so long as it retains its Ownership Interest
          in a Residual Certificate, it will endeavor to remain a Permitted
          Transferee, and that it has reviewed the provisions of this
          Section 5.01(c) and agrees to be bound by them, and (2) a
          certificate, attached hereto as Exhibit I, from the Holder
          wishing to transfer the Residual Certificate, in form and
          substance satisfactory to the Company, representing and
          warranting, among other things, that no purpose of the proposed
          Transfer is to allow such Holder to impede the assessment or
          collection of tax.
          
               (C)  Notwithstanding the delivery of a Transferee Affidavit
          and Agreement by a proposed Transferee under clause (B) above, if
          the Trustee has actual knowledge that the proposed Transferee is
          not a Permitted Transferee, no Transfer of an Ownership Interest
          in a Residual Certificate to such proposed Transferee shall be
          effected.
          
               (D)  Each Person holding or acquiring any Ownership Interest
          in a Residual Certificate agrees by holding or acquiring such
          Ownership Interest (i) to require a Transferee Affidavit and
          Agreement from any other Person to whom such Person attempts to
          transfer its Ownership Interest and to provide a certificate to
          the Trustee in the form attached hereto as Exhibit J; (ii) to
          obtain the express written consent of the Company prior to any
          transfer of such Ownership Interest, which consent may be
          withheld in the Company's sole discretion; and (iii) to provide a
          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 obliga-
     tions 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 preced-
     ing 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



<PAGE> 159

all rights and obligations as Holder thereof retroactive to the date of
registration of such Transfer of such Residual Certificate. The Trustee
shall be under no liability to any Person for any registration of Transfer
of a Residual Certificate that is in fact not permitted by this Section
5.01(c) or for making any payments due on such Certificate to the holder
thereof or for taking any other action with respect to such holder under
the provisions of this Agreement.
               (B)  If any purported Transferee shall become a Holder of a
          Residual Certificate in violation of the restrictions in this
          Section 5.01(c) and to the extent that the retroactive
          restoration of the rights of the Holder of such Residual
          Certificate as described in clause (iii)(A) above shall be
          invalid, illegal or unenforceable, then the Company shall have
          the right, without notice to the Holder or any prior Holder of
          such Residual Certificate, to sell such Residual Certificate to a
          purchaser selected by the Company on such terms as the Company
          may choose. Such purported Transferee shall promptly endorse and
          deliver each Residual Certificate in accordance with the
          instructions of the Company. Such purchaser may be the Company
          itself or any affiliate of the Company. The proceeds of such
          sale, net of the commissions (which may include commissions
          payable to the Company or its affiliates), expenses and taxes
          due, if any, shall be remitted by the Company to such purported
          Transferee. The terms and conditions of any sale under this
          clause (iii)(B) shall be determined in the sole discretion of the
          Company, and the Company shall not be liable to any Person having
          an Ownership Interest in a Residual Certificate as a result of
          its exercise of such discretion.
          
          (iv) The Company, on behalf of the Trustee, shall make available, upon
     written request from the Trustee, all information necessary to compute any
     tax imposed (A) as a result of the Transfer of an Ownership Interest in a
     Residual  Certificate to any Person who is not a Permitted Transferee,
     including the information regarding "excess inclusions" of such Residual
     Certificates required to be provided to the Internal Revenue Service and
     certain Persons as described in Treasury Regulation Section 1.860D-1(b)(5),
     and  (B) as a result of any regulated investment company, real  estate
     investment  trust, common trust fund, partnership,  trust,  estate  or
     organizations described in Section 1381 of the Code having as among its
     record holders at any time any Person who is not a Permitted Transferee.
     Reasonable compensation for providing such information may be required by
     the Company from such Person.
     
(v)  The provisions of this Section 5.01 set forth prior to this Section
(v) may be modified, added to or eliminated by the Company and the Trustee,
provided that there shall have been delivered to the Trustee the following:
               (A)  written notification from each of the Rating Agencies
          to the effect that the modification, addition to or elimination
          of such provisions will not cause such Rating Agency to downgrade
          its then-current Ratings of the Certificates (determined in the
          case of the Insured Certificates, without giving effect to the
          Certificate Insurance Policies); and





<PAGE> 160

          
               (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
     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 or Residual Certificates presented for
registration in the name of any Person, the Trustee shall require either
(i) an Opinion of Counsel acceptable to and in form and substance
satisfactory to the Trustee and the Company to the effect that the purchase
or holding of a Class B or Residual Certificate is permissible under





<PAGE> 161

applicable law, will not constitute or result in a non-exempt prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code, and
will not subject the Trustee, the Master Servicer or the Company to any
obligation or liability (including obligations or liabilities under Section
406 of ERISA or Section 4975 of the Code) in addition to those undertaken
in this Agreement, which Opinion of Counsel shall not be an expense of the
Trustee, the Master Servicer or the Company or (ii) only in the case of a
Class B Certificate, an officer's certificate substantially in the form of
Exhibit N attached hereto acceptable to and in form and substance
satisfactory to the Trustee and the Company, which officer's certificate
shall not be an expense of the Trustee, the Master Servicer or the Company.

     (e)  No transfer, sale, pledge or other disposition of a Junior
Subordinate Certificate shall be made unless such transfer, sale, pledge or
other disposition is made in accordance with this Section 5.01(e) or
Section 5.01(f); provided that any transfer, sale, pledge or other
disposition of a Junior Subordinate Certificate shall be exempt from the
requirements of this Section 5.01(e) and Section 5.01(f) if each of the
Certificateholder desiring to effect such transfer and such
Certificateholder's transferee are among the following: (i) DLJ Mortgage
Capital, Inc., (ii) Donaldson, Lufkin & Jenrette Securities Corporation and
(iii) DLJ Mortgage Acceptance Corp. Each Person who, at any time, acquires
any ownership interest in any Junior Subordinate Certificate shall be
deemed by the acceptance or acquisition of such ownership interest to have
agreed to be bound by the following provisions of this Section 5.01(e) and
Section 5.01(f), as applicable. No transfer of a Junior Subordinate
Certificate shall be deemed to be made in accordance with this Section
5.01(e) unless such transfer is made pursuant to an effective registration
statement under the Securities Act or unless the Trustee is provided with
the certificates and an Opinion of Counsel, if required, on which the
Trustee may conclusively rely, which establishes or establish to the
Trustee's satisfaction that such transfer is exempt from the registration
requirements under the Securities Act, as follows:  In the event that a
transfer is to be made in reliance upon an exemption from the Securities
Act, the Trustee shall require, in order to assure compliance with the
Securities Act, that the Certificateholder desiring to effect such transfer
certify to the Trustee in writing, in substantially the form attached
hereto as Exhibit F, the facts surrounding the transfer, with such
modifications to such Exhibit F as may be appropriate to reflect the actual
facts of the proposed transfer, and that the Certificateholder's proposed
transferee certify to the Trustee in writing, in substantially the form
attached hereto as Exhibit G, the facts surrounding the transfer, with such
modifications to such Exhibit G as may be appropriate to reflect the actual
facts of the proposed transfer. If such certificate of the proposed
transferee does not contain substantially the substance of Exhibit G, the
Trustee shall require an Opinion of Counsel satisfactory to it that such
transfer may be made without registration, which Opinion of Counsel shall
not be obtained at the expense of the Trustee, the REMIC I Trust Fund, the
REMIC II Trust Fund or the Company. Such Opinion of Counsel shall allow for
the forwarding, and the Trustee shall forward, a copy thereof to the Rating
Agencies. Notwithstanding the foregoing, any Junior Subordinate Certificate
may be transferred, sold, pledged or otherwise disposed of in accordance





<PAGE> 162

with the requirements set forth in Section 5.01(f).

     (f)  To effectuate a Certificate transfer of a Junior Subordinate
Certificate in accordance with this Section 5.01(f), the proposed
transferee of such Certificate must provide the Trustee and the Company
with an investment letter substantially in the form of Exhibit L attached
hereto, which investment letter shall not be an expense of the Trustee or
the Company, and which investment letter states that, among other things,
such transferee (i) is a "qualified institutional buyer" as defined under
Rule 144A, acting for its own account or the accounts of other "qualified
institutional buyers" as defined under Rule 144A, and (ii) is aware that
the proposed transferor intends to rely on the exemption from registration
requirements under the Securities Act provided by Rule 144A.
Notwithstanding the foregoing, the proposed transferee of such Certificate
shall not be required to provide the Trustee or the Company with Annex 1 or
Annex 2 to the form of Exhibit L attached hereto if the Company so consents
prior to each such transfer. Such transfers shall be deemed to have
complied with the requirements of this Section 5.01(f). The Holder of a
Certificate desiring to effect such transfer does hereby agree to indemnify
the Trustee, the Company, and the Certificate Registrar against any
liability that may result if transfer is not made in accordance with this
Agreement.

     Section 5.02.  Certificates Issuable in Classes; Distributions of Principal
and  Interest; Authorized Denominations. The aggregate principal amount  of
the  Certificates  that  may  be authenticated  and  delivered  under  this
Agreement  is  limited to the aggregate Principal Balance of  the  Mortgage
Loans as of the Cut-Off Date, as specified in the Preliminary Statement  to
this  Agreement, except for Certificates authenticated and  delivered  upon
registration  of  transfer of, or in exchange for, or  in  lieu  of,  other
Certificates  pursuant  to  Section 5.03. Such aggregate  principal  amount
shall be allocated among one or more Classes having designations, types  of
interests,  initial  per annum Certificate Interest  Rates,  initial  Class
Principal Balances and Final Maturity Dates as specified in the Preliminary
Statement  to  this Agreement. The aggregate Percentage  Interest  of  each
Class  of Certificates of which the Class Principal Balance equals zero  as
of  the  Cut-Off  Date that may be authenticated and delivered  under  this
Agreement  is  limited to 100%. Certificates shall be issued in  Authorized
Denominations.

     Section 5.03.  Registration of Transfer and Exchange of Certificates. The
Trustee  shall  cause  to be maintained at one of its  offices  or  at  its
designated  agent, a Certificate Register in which there shall be  recorded
the  name and address of each Certificateholder. Subject to such reasonable
rules  and  regulations  as  the  Trustee may  prescribe,  the  Certificate
Register shall be amended from time to time by the Trustee or its agent  to
reflect notice of any changes received by the Trustee or its agent pursuant
to  Section  10.06.  The  Trustee hereby appoints  itself  as  the  initial
Certificate Registrar.

     Upon surrender for registration of transfer of any Certificate to the
Trustee at the Corporate Trust Office of the Trustee or at the office of





<PAGE> 163

State Street Bank and Trust Company, N.A., 61 Broadway, New York, New York
10006, Attention: Corporate Trust Window, or such other address or agency
as may hereafter be provided to the Master Servicer in writing by the
Trustee, the Trustee shall execute, and the Trustee or any Authenticating
Agent shall authenticate and deliver, in the name of the designated
transferee or transferees, one or more new Certificates of Authorized
Denominations of like Percentage Interest. At the option of the
Certificateholders, Certificates may be exchanged for other Certificates in
Authorized Denominations of like Percentage Interest, upon surrender of the
Certificates to be exchanged at any such office or agency. Whenever any
Certificates are so surrendered for exchange, the Trustee shall execute,
and the Trustee, or any Authenticating Agent, shall authenticate and
deliver, the Certificates which the Certificateholder making the exchange
is entitled to receive. Every Certificate presented or surrendered for
transfer shall (if so required by the Trustee or any Authenticating Agent)
be duly endorsed by, or be accompanied by a written instrument of transfer
in form satisfactory to the Trustee or any Authenticating Agent and duly
executed by, the Holder thereof or such Holder's attorney duly authorized
in writing.

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

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

     Section 5.04.  Mutilated, Destroyed, Lost or Stolen Certificates. If (i)
any   mutilated   Certificate  is  surrendered  to  the  Trustee   or   any
Authenticating  Agent,  or  (ii) the Trustee or  any  Authenticating  Agent
receives  evidence to their satisfaction of the destruction, loss or  theft
of  any  Certificate,  and  there  is  delivered  to  the  Trustee  or  any
Authenticating  Agent  (and with respect to the Insured  Certificates,  the
Certificate Insurer) 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.






<PAGE> 164

     Section 5.05.  Persons Deemed Owners. The Company, the Master Servicer, the
Trustee, the Certificate Insurer (with respect to the Insured Certificates)
and  any  agent  of  any of them may treat the Person  in  whose  name  any
Certificate is registered as the owner of such Certificate for the  purpose
of  receiving  distributions pursuant to Section  4.01,  Section  4.04  and
Section  4.06  and  for  all  other purposes whatsoever,  and  neither  the
Company,  the  Master Servicer, the Trustee, the Certificate Registrar  nor
any  agent  of  the  Company, the Master Servicer or the Trustee  shall  be
affected by notice to the contrary.

     Section 5.06.  Temporary Certificates. Upon the initial issuance of the
Certificates,   the   Trustee  may  execute,  and  the   Trustee   or   any
Authenticating Agent shall authenticate and deliver, temporary Certificates
which are printed, lithographed, typewritten or otherwise produced, in  any
Authorized  Denomination,  of the tenor of the definitive  Certificates  in
lieu  of  which they are issued and with such variations in form  from  the
forms of the Certificates set forth as Exhibits A, B, C and H hereto as the
Trustee's  officers executing such Certificates may determine, as evidenced
by their execution of the Certificates.  Notwithstanding the foregoing, the
Certificates may remain in the form of temporary Certificates.

     If temporary Certificates are issued, the Trustee shall cause
definitive Certificates to be prepared within ten Business Days of the
Closing Date or as soon as practicable thereafter. After preparation of
definitive Certificates, the temporary Certificates shall be exchangeable
for definitive Certificates upon surrender of the temporary Certificates at
the office or agency of the Trustee to be maintained as provided in Section
5.10 hereof, without charge to the holder. Any tax or governmental charge
that may be imposed in connection with any such exchange shall be borne by
the Master Servicer. Upon surrender for cancellation of any one or more
temporary Certificates, the Trustee shall execute and the Trustee or any
Authenticating Agent shall authenticate and deliver in exchange therefor a
like principal amount of definitive Certificates of Authorized
Denominations. Until so exchanged, the temporary Certificates shall in all
respects be entitled to the same benefits under this Agreement as
definitive Certificates.

     Section 5.07.  Book-Entry for Book-Entry Certificates. Notwithstanding the
foregoing,  the Book-Entry Certificates, upon original issuance,  shall  be
issued  in  the form of one or more typewritten Certificates of  Authorized
Denomination  representing the Book-Entry Certificates, to be delivered  to
DTC,  the  initial Clearing Agency, by, or on behalf of, the  Company.  The
Book-Entry  Certificates shall initially be registered on  the  Certificate
Register  in  the name of Cede & Co., the nominee of DTC,  as  the  initial
Clearing  Agency,  and  no  Beneficial Holder shall  receive  a  definitive
certificate representing such Beneficial Holder's interest in any Class  of
Book-Entry Certificate, except as provided above and in Section 5.09.  Each
Book-Entry Certificate shall bear the following legend:

     Unless this Certificate is presented by an authorized
     representative of The Depository Trust Company, a New York
     corporation ("DTC"), to the Company or its agent for registration





<PAGE> 165

     of transfer, exchange, or payment, and any Certificate issued is
     registered in the name of Cede & Co. or such other name as is
     requested by an authorized representative of DTC (and any payment
     is made to Cede & Co. or to such other entity as is requested by
     an authorized representative of DTC), ANY TRANSFER, PLEDGE OR
     OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
     WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has
     an interest herein.
     
Unless and until definitive, fully registered Book-Entry Certificates (the
"Definitive Certificates") have been issued to the Beneficial Holders
pursuant to Section 5.09:

          (a)  the provisions of this Section 5.07 shall be in full force
     and effect with respect to the Book-Entry Certificates;
     
          (b)  the Master Servicer and the Trustee may deal with the
     Clearing Agency for all purposes with respect to the Book-Entry
     Certificates (including the making of distributions on the Book-Entry
     Certificates) as the sole Certificateholder;
     
          (c)  to the extent that the provisions of this Section 5.07
     conflict with any other provisions of this Agreement, the provisions
     of this Section 5.07 shall control; and
     
          (d)  the rights of the Beneficial Holders shall be exercised only
     through the Clearing Agency and the DTC Participants and shall be
     limited to those established by law and agreements between such
     Beneficial Holders and the Clearing Agency and/or the DTC
     Participants. Pursuant to the Depositary Agreement, unless and until
     Definitive Certificates are issued pursuant to Section 5.09, the
     initial Clearing Agency will make book-entry transfers among the DTC
     Participants and receive and transmit distributions of principal and
     interest on the related Class of Book-Entry Certificates to such DTC
     Participants.
     
     For purposes of any provision of this Agreement requiring or
permitting actions with the consent of, or at the direction of, Holders of
Book-Entry Certificates evidencing a specified Percentage Interest, such
direction or consent may be given by the Clearing Agency at the direction
of Beneficial Holders owning Book-Entry Certificates evidencing the
requisite Percentage Interest represented by the Book-Entry Certificates.
The Clearing Agency may take conflicting actions with respect to the Book-
Entry Certificates to the extent that such actions are taken on behalf of
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





<PAGE> 166

notices  and  communications to the related DTC Participants in  accordance
with its applicable rules, regulations and procedures.

     Section 5.09.  Definitive Certificates. If (a) the Master Servicer notifies
the  Trustee  in writing that the Clearing Agency is no longer  willing  or
able  to  discharge  properly  its responsibilities  under  the  Depositary
Agreement  with respect to the Book-Entry Certificates and the  Trustee  or
the  Master  Servicer is unable to locate a qualified  successor,  (b)  the
Master  Servicer,  at its option, advises the Trustee in  writing  that  it
elects  to  terminate the book-entry system with respect to the  Book-Entry
Certificates through the Clearing Agency or (c) after the occurrence of  an
Event   of  Default,  Certificateholders  holding  Book-Entry  Certificates
evidencing  Percentage  Interests aggregating not  less  than  66%  of  the
aggregate  Class Principal Balance of such Certificates advise the  Trustee
and  the  Clearing  Agency through DTC Participants  in  writing  that  the
continuation  of  a  book-entry  system  with  respect  to  the  Book-Entry
Certificates through the Clearing Agency is no longer in the best interests
of  the  Certificateholders with respect to such Certificates, the  Trustee
shall  notify  all  Certificateholders of Book-Entry  Certificates  of  the
occurrence  of  any  such  event  and of  the  availability  of  Definitive
Certificates. Upon surrender to the Trustee of the Book-Entry  Certificates
by  the Clearing Agency, accompanied by registration instructions from  the
Clearing Agency for registration, the Trustee shall execute and the Trustee
or  any  Authenticating Agent shall authenticate and deliver the Definitive
Certificates.  Neither  the Company, the Master Servicer  nor  the  Trustee
shall  be  liable  for any delay in delivery of such instructions  and  may
conclusively  rely  on,  and  shall  be  protected  in  relying  on,   such
instructions. Upon the issuance of Definitive Certificates for all  of  the
Certificates  all references herein to obligations imposed upon  or  to  be
performed  by  the Clearing Agency shall be deemed to be imposed  upon  and
performed  by  the Trustee, to the extent applicable with respect  to  such
Definitive  Certificates, and the Trustee shall recognize  the  Holders  of
Definitive Certificates as Certificateholders hereunder.

     Section 5.10.  Office for Transfer of Certificates. The Trustee  shall
maintain  in Massachusetts and in New York, New York, an office  or  agency
where  Certificates  may  be surrendered for registration  of  transfer  or
exchange.  The  Corporate  Trust Office and State  Street  Bank  and  Trust
Company, N.A., 61 Broadway, New York, NY 10006, Attention: Corporate  Trust
Window are initially designated for said purposes.

                                ARTICLE VI
                                     
                    The Company and the Master Servicer
                                     
     Section  6.01.  Liability of the Company and the Master Servicer.  The
Company and the Master Servicer shall be liable in accordance herewith only
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





<PAGE> 167

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
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





<PAGE> 168

permissible  under  applicable law. Any such determination  permitting  the
resignation  of  the  Company or any successor  Master  Servicer  shall  be
evidenced by an Opinion of Counsel to such effect delivered to the Trustee.
No such resignation shall become effective until the Trustee or a successor
Master  Servicer  shall have assumed the Master Servicer's responsibilities
and obligations in accordance with Section 7.02 hereof.

     If the Company is no longer acting as Master Servicer, then the
successor Master Servicer shall give prompt written notice to the Company
of any information received by such successor Master Servicer which affects
or relates to an ongoing obligation or right of the Company under this
Agreement.

     Section  6.05.  Trustee Access. The Master Servicer shall  afford  the
Depositor  and the Trustee, upon reasonable notice, during normal  business
hours  access to all records maintained by the Master Servicer, in  respect
of  its rights and obligations hereunder and access to such of its officers
as  are  responsible  for such obligations.  Upon reasonable  request,  the
Master  Servicer, shall furnish the Company and the Trustee with  its  most
recent  financial statements (or, for so long as the Company is the  Master
Servicer, the most recent consolidated financial statements for the Company
appearing  in  the audited financial statements of PNC Bank Corp.,  or  the
entity  with  whose  financial statements the financial statements  of  the
Company  are consolidated) and such other information as it possesses,  and
which  it  is  not prohibited by law or, to the extent applicable,  binding
obligations   to  third  parties  with  respect  to  confidentiality   from
disclosing,  regarding  its  business,  affairs,  property  and  condition,
financial or otherwise.

                                ARTICLE VII
                                     
                                  Default
                                     
     Section 7.01.  Events of Default. (a) In case one or more of the following
Events  of Default by the Master Servicer or by a successor Master Servicer
shall occur and be continuing, that is to say:

          (i)  Any failure by the Master Servicer to deposit into the Certi-
     ficate 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





<PAGE> 169

Master Servicer and the Trustee by the Holders of Certificates evidencing
Percentage Interests aggregating not less than 25% of the REMIC II Trust
Fund; or
(iii)     A decree or order of a court or agency or supervisory authority
having jurisdiction in the premises for the appointment of a trustee in
bankruptcy, conservator or receiver or liquidator in any bankruptcy,
insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceedings, or for the winding-up or liquidation of its affairs,
shall have been entered against the Master Servicer and such decree or
order shall have remained in force undischarged or unstayed for a period of
60 days; or
(iv) The Master Servicer shall consent to the appointment of a trustee in
bankruptcy, conservator or receiver or liquidator in any bankruptcy,
insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceedings of or relating to the Master Servicer or of or relating
to all or substantially all of its property; or
(v)  The Master Servicer shall admit in writing its inability to pay its
debts generally as they become due, file a petition to take advantage of
any applicable bankruptcy, insolvency or reorganization statute, make an
assignment for the benefit of its creditors, or voluntarily suspend payment
of its obligations; or
(vi) Any failure of the Master Servicer to make any Monthly P&I Advance
(other than a Nonrecoverable Advance) which continues unremedied at the
opening of business on the Distribution Date in respect of which such
Monthly P&I Advance was to have been made;
then, and in each and every such case, so long as an Event of Default shall
not have been remedied, either the Trustee, or the Holders of Certificates
evidencing Percentage Interests aggregating not less than 25% of the REMIC
II Trust Fund, by notice in writing to the Company and the Master Servicer
(and to the Trustee if given by the Certificateholders, in which case such
notice shall set forth evidence reasonably satisfactory to the Trustee that
such Event of Default has occurred and shall not have been remedied) may
terminate all of the rights (other than its right to reimbursement for
advances) and obligations of the Master Servicer, including its right to
the Master Servicing Fee, 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





<PAGE> 170

Mortgage Loans.

     Notwithstanding the foregoing, if an Event of Default described in
clause (vi) of this Section 7.01(a) shall occur, the Trustee shall, by
notice in writing to the Master Servicer, which may be delivered by
telecopy, immediately suspend all of the rights and obligations of the
Master Servicer thereafter arising under this Agreement, but without
prejudice to any rights it may have as a Certificateholder or to
reimbursement of Monthly P&I Advances and other advances of its own funds,
and the Trustee shall act as provided in Section 7.02 to carry out the
duties of the Master Servicer, including the obligation to make any Monthly
P&I Advance the nonpayment of which was an Event of Default described in
clause (vi) of this Section 7.01(a). Any such action taken by the Trustee
must be prior to the distribution on the relevant Distribution Date. If the
Master Servicer shall within two Business Days following such suspension
remit to the Trustee the amount of any Monthly P&I Advance the nonpayment
of which by the Master Servicer was an Event of Default described in
clause (vi) of this Section 7.01(a), the Trustee, subject to the last
sentence of this paragraph, shall permit the Master Servicer to resume its
rights and obligations as Master Servicer hereunder. The Master Servicer
agrees that it will reimburse the Trustee for actual, necessary and
reasonable costs incurred by the Trustee because of action taken pursuant
to clause (vi) of this Section 7.01(a). The Master Servicer agrees that if
an Event of Default as described in clause (vi) of this Section 7.01(a)
shall occur more than two times in any twelve month period, the Trustee
shall be under no obligation to permit the Master Servicer to resume its
rights and obligations as Master Servicer hereunder.

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

          (i)  Failure on the part of the Company duly to observe or perform in
     any material respect any of the covenants or agreements on the part of the
     Company contained in the Certificates or in this Agreement which continues
     unremedied for a period of 60 days after the date on which written notice
     of such failure, requiring the same to be remedied, shall have been given
     to the Company by the Trustee, or to the Company and the Trustee by the
     Holders of Certificates evidencing Percentage Interests aggregating not
     less than 25% of the REMIC II Trust Fund; or
     
          (ii) A decree or order of a court or agency or supervisory authority 
     having jurisdiction in the premises for the appointment of a trustee in
     bankruptcy, conservator or receiver or liquidator in any  bankruptcy,
     insolvency, readjustment of debt, marshalling of assets and liabilities or
     similar proceedings, or for the winding-up or liquidation of its affairs,
     shall have been entered against the Company and such decree or order shall
     have remained in force undischarged or unstayed for a period of 60 days; or
     
(iii)     The Company shall consent to the appointment of a trustee in
bankruptcy, conservator or receiver or liquidator in any bankruptcy,
insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceedings of or relating to the Company or of or relating to all





<PAGE> 171

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
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





<PAGE> 172

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.

     (b)  The Trustee, upon receipt of all resolutions, certificates,
statements, opinions, reports, documents, orders or other instruments
furnished to the Trustee which are specifically required to be furnished
pursuant to any provision of this Agreement, shall examine them to
determine whether they are in the form required by this Agreement;
provided, however, that the Trustee shall not be responsible for the
accuracy or content of any such certificate, statement, opinion, report, or
other order or instrument furnished by the Company or Master Servicer to
the Trustee pursuant to this Agreement.

     (c)  No provision of this Agreement shall be construed to relieve the
Trustee from liability for its own negligent action, its own negligent
failure to act or its own willful misconduct; provided, however, that:

          (i)  Prior to the occurrence of an Event of Default and after the 
     curing of all such Events of Default which may have occurred, the 
     duties  and obligations of the Trustee shall be determined solely by the  
     express provisions of this Agreement,
     
         (ii) the Trustee shall not be liable except for the performance of 
     such duties and obligations as are specifically set forth in this 
     Agreement, no implied covenants or obligations shall be read into this 
     Agreement against the Trustee, and, in the absence of bad faith on 
     the part of the Trustee, the Trustee may conclusively rely, as to the 
     truth of the statements and 



<PAGE> 173

the correctness of the opinions expressed therein, upon any certificates or
opinions furnished to the Trustee and conforming to the requirements of
this Agreement; and
(iii)     The Trustee shall not be personally liable with respect to any
action taken or omitted to be taken by it in good faith in accordance with
the direction of the Certificateholders holding Certificates which evidence
Percentage Interests aggregating not less than 25% of the REMIC II Trust
Fund relating to the time, method and place of conducting any proceeding
for any remedy available to the Trustee, or relating to the exercise of any
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)  Concurrently with the execution hereof, the Trustee shall execute
and deliver to the Certificate Insurer the Insurance Agreement dated of
even date herewith and shall perform its obligations thereunder in
accordance with the terms thereof.

     Section 8.02.  Certain Matters Affecting the Trustee. Except as otherwise
provided in Section 8.01:

          (i)  The Trustee may request and rely upon and shall be protected in
     acting or refraining from acting upon any resolution, Officer's Certi-
     ficate, 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, 



<PAGE> 174

     notice, request, consent, order, approval, bond or other paper or 
     document, unless requested in writing to do so by the Holders of 
     Certificates (including the Certificate Insurer, with respect to the 
     Insured 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 here-
     under or perform any duties hereunder either directly or by or through
     agents or attorneys;

          (vi) The Trustee shall not be deemed to have knowledge or notice of 
     any matter, including without limitation an Event of Default, unless 
     actually known by a Responsible Officer, or unless written notice thereof
     referencing this Agreement or the Certificates is received at the Corporate
     Trust Office at the address set forth in Section 10.06; and

          (vii)  In no event shall the Trustee be held liable for acts or
     omissions of the Master Servicer (excepting the Trustee's own actions as
     Master Servicer).   No provision of this Agreement shall require the
     Trustee to expend or risk its own funds or otherwise incur any financial
     liability in the performance of any of its duties hereunder (except for 
     the giving of required notices), or in the exercise of any of its rights 
     or powers, if it shall have reasonable grounds for believing the 
     repayment of such funds or adequate indemnity against such risk or 
     liability is not reasonably assured to it.

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

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

     Section 8.05.  The Master Servicer to Pay Trustee's Fees and Expenses.
Subject  to  any  separate written agreement with the Trustee,  the  Master
Servicer  covenants and agrees to, and the Master Servicer shall,  pay  the





<PAGE> 175

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 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





<PAGE> 176

appointed, or any public officer shall take charge or control of the
Trustee or of its property or affairs for the purpose of rehabilitation,
conservation or liquidation, then the Master Servicer may remove the
Trustee and appoint a successor trustee by written instrument, in
duplicate, one copy of which instrument shall be delivered to the Trustee
so removed, one copy to the successor.

     The Holders of Certificates evidencing Percentage Interests
aggregating more than 50% of the REMIC II Trust Fund may at any time remove
the Trustee and appoint a successor trustee by written instrument or
instruments, in triplicate, signed by such Holders or their attorneys in-
fact duly authorized, one complete set of which instruments shall be
delivered to the Master Servicer, one complete set to the Trustee so
removed and one complete set to the successor so appointed.

     Any resignation or removal of the Trustee and appointment of a
successor trustee pursuant to any of the provisions of this Section 8.07
shall become effective upon acceptance of appointment by the successor
trustee as provided in Section 8.08. Any expenses associated with the
resignation of the Trustee shall be borne by the Trustee, and any expenses
associated with the removal of the Trustee shall be borne by the Master
Servicer.

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

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

     Upon acceptance of appointment by a successor trustee as provided in
this Section 8.08, the Master Servicer shall mail notice of the succession
of such trustee hereunder to (i) all Certificateholders at their addresses
as shown in the Certificate Register, (ii) the Certificate Insurer and
(iii) 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





<PAGE> 177

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  and  to
vest  in such Person or Persons, in such capacity, such title to the  Trust
Fund,  or  any part thereof, and, subject to the other provisions  of  this
Section  8.10, such powers, duties, obligations, rights and trusts  as  the
Master  Servicer  and  the  Trustee may consider  necessary  or  desirable;
provided,  that the Trustee shall remain liable for all of its  obligations
and  duties  under this Agreement. If the Master Servicer  shall  not  have
joined  in  such appointment within 15 days after the receipt by  it  of  a
request so to do, or in case an Event of Default shall have occurred and be
continuing,  the  Trustee  alone  shall  have  the  power  to   make   such
appointment; provided, that the Trustee shall remain liable for all of  its
obligations  and  duties  under this Agreement. No co-trustee  or  separate
trustee hereunder shall be required to meet the terms of eligibility  as  a
successor   trustee  under  Section  8.06  hereunder  and  no   notice   to
Certificateholders  of  the  appointment  of  co-trustee(s)   or   separate
trustee(s) shall be required under Section 8.08 hereof.

     In the case of any appointment of a co-trustee or separate trustee
pursuant to this Section 8.10, all rights, powers, duties and obligations
conferred or imposed upon the Trustee shall be conferred or imposed upon
and exercised or performed by the 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 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





<PAGE> 178

vested with the estates or property specified in its instrument of
appointment, either jointly with the Trustee or separately, as may be
provided therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating to the
conduct of, affecting the liability of, or affording protection to, the
Trustee. Every such instrument shall be filed with the Trustee.

     Any separate trustee or co-trustee may, at any time, constitute the
Trustee its agent or attorney-in-fact, with full power and authority, to
the extent not prohibited by law, to do any lawful act under or in respect
of this Agreement on its behalf and in its name. If any separate trustee or
co-trustee shall die, become incapable of acting, resign or be removed, all
of its estates, properties, rights, remedies and the trust shall vest in
and be exercised by the Trustee, to the extent permitted by law, without
the appointment of a new or successor trustee.

     Section 8.11.  Authenticating Agents. The Trustee may appoint one or more
Authenticating  Agents which shall be authorized to act on  behalf  of  the
Trustee in authenticating Certificates. Wherever reference is made in  this
Agreement  to  the  authentication of Certificates by the  Trustee  or  the
Trustee's certificate of authentication, such reference shall be deemed  to
include authentication on behalf of the Trustee by an Authenticating  Agent
and a certificate of authentication executed on behalf of the Trustee by an
Authenticating Agent. Each Authenticating Agent must be acceptable  to  the
Master  Servicer and must be a corporation or banking association organized
and doing business under the laws of the United States of America or of any
state,  having  a principal office and place of business in New  York,  New
York,  having  a  combined  capital and surplus of  at  least  $15,000,000,
authorized  under  such  laws  to  do  a  trust  business  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





<PAGE> 179

such appointment to all Certificateholders. Any successor Authenticating
Agent upon acceptance of its appointment hereunder shall become vested with
all the rights, powers, duties and responsibilities of its predecessor
hereunder, with like effect as if originally named as Authenticating Agent.
Any reasonable compensation paid to an Authenticating Agent shall be a
reimbursable expense pursuant to Section 8.05 if paid by the Trustee.

     Section 8.12.  Paying Agents. The Trustee may appoint one or more Paying
Agents  which shall be authorized to act on behalf of the Trustee in making
withdrawals   from   the   Certificate  Account,   and   distributions   to
Certificateholders as provided in Section 4.01, Section 4.04(a) and Section
9.01(b)  to  the extent directed to do so by the Master Servicer.  Wherever
reference  is made in this Agreement to the withdrawal from the Certificate
Account  by the Trustee, such reference shall be deemed to include  such  a
withdrawal  on behalf of the Trustee by a Paying Agent. Whenever  reference
is  made  in  this  Agreement  to a distribution  by  the  Trustee  or  the
furnishing  of  a  statement to Certificateholders  by  the  Trustee,  such
reference  shall be deemed to include such a distribution or furnishing  on
behalf of the Trustee by a Paying Agent. Each Paying Agent shall provide to
the  Trustee  such information concerning the Certificate  Account  as  the
Trustee  shall  request  from  time to time.  Each  Paying  Agent  must  be
reasonably  acceptable to the Master Servicer and must be a 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





<PAGE> 180

Paying Agent upon acceptance of its appointment hereunder shall become
vested with all the rights, powers, duties and responsibilities of its
predecessor hereunder, with like effect as if originally named as Paying
Agent. Any reasonable compensation paid to any Paying Agent shall be a
reimbursable expense pursuant to Section 8.05 if paid by the Trustee.

     ARTICLE IX

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

     (a)  Except as otherwise set forth in this Article IX, including,
without limitation, the obligation of the Master Servicer to make payments
to Certificateholders as hereafter set forth, the respective obligations
and responsibilities of the Company, the Master Servicer and the Trustee
created hereby shall terminate upon (i) the purchase or repurchase by the
Company pursuant to the following paragraph of this Section 9.01(a) of all
Mortgage Loans and all property acquired in respect of any Mortgage Loan
remaining in the Trust Fund at a price equal, after the deduction of
related advances, to the sum of (x) the excess of (A) 100% of the aggregate
outstanding Principal Balance of such Mortgage Loans (other than Liquidated
Mortgage Loans) plus accrued interest at the applicable Pass-Through Rate
with respect to such Mortgage Loan (other than a Liquidated Mortgage Loan)
through the last day of the month of such purchase or repurchase, over (B)
with respect to any Mortgage Loan which is not a Liquidated Mortgage Loan,
the amount of the Bankruptcy Loss incurred with respect to such Mortgage
Loan as of the date of such purchase or repurchase by the Company to the
extent that the Principal Balance of such Mortgage Loan has not been
previously reduced by such Bankruptcy Loss, and (y) the appraised fair
market value as of the effective date of the termination of the trust
created hereby of (A) all property in the Trust Fund which secured a
Mortgage Loan and which was acquired by foreclosure or deed in lieu of
foreclosure after the Cut-Off Date, including related Insurance Proceeds,
and (B) all other property in the Trust Fund, any such appraisal to be
conducted by an appraiser mutually agreed upon by the Company and the
Trustee, or (ii) the later of the final payment or other liquidation (or
any advance with respect thereto) of the last Mortgage Loan remaining in
the Trust Fund or the disposition of all property acquired upon foreclosure
in respect of any Mortgage Loan, and the payment to Certificateholders of
all amounts required to be paid to them hereunder and the payment to the
Certificate Insurer of any remaining amounts pursuant to the priority set
forth in the definition of "REMIC II Distribution Amount" of the Class IV-A-
2, Class IV-A-6, Class IV-A-7 and Class V-A-1 Reimbursement Amount;
provided, however, that in no event shall the trusts created hereby
continue beyond the expiration of 21 years from the death of the survivor
of the issue of Joseph P. Kennedy, the late ambassador of the United States
to the Court of St. James, living on the date hereof.

     The Company may purchase or repurchase the outstanding Mortgage Loans





<PAGE> 181

and any Mortgaged Properties acquired by the Trust Fund at the price stated
in clause (i) of the preceding paragraph provided that the aggregate
Principal Balance of the Mortgage Loans at the time of any such purchase or
repurchase aggregates less than five percent of the aggregate Principal
Balance of the Mortgage Loans as of the Cut-Off Date. If such right is
exercised, the Company shall provide to the Trustee and the Certificate
Insurer (and to the Master Servicer, if the Company is no longer acting as
Master Servicer) the written certification of an officer of the Company
(which certification shall include a statement to the effect that all
amounts required to be paid in order to purchase or repurchase the Mortgage
Loans have been deposited in the Certificate Account) and the Trustee shall
promptly execute all instruments as may be necessary to release and assign
to the Company the Mortgage Files and any foreclosed Mortgaged Property
pertaining to the Trust Fund.

     In no event shall the Company be required to expend any amounts other
than those described in the first paragraph of this Section 9.01(a) in
order to terminate the Trust Fund or purchase or repurchase the Mortgage
Loans under this Section 9.01.

     (b)  Notice of any termination, specifying the date upon which the
Certificateholders may surrender their Certificates to the Trustee for
payment and cancellation, shall be given promptly by letter from the
Trustee to Certificateholders mailed not less than 30 days prior to such
final distribution, specifying (i) the date upon which final payment of the
Certificates will be made upon presentation and surrender of Certificates
at the office of the Certificate Registrar therein designated (the
"Termination Date"), (ii) the amount of such final payment (the
"Termination Payment") and (iii) that the Record Date otherwise applicable
to the Distribution Date upon which the Termination Date occurs is not
applicable, payments being made only upon presentation and surrender of the
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





<PAGE> 182

requirements, unless the Company, at its own expense, obtains for the
Trustee and the Certificate Insurer an Opinion of Counsel to the effect
that the failure of the REMIC I Trust Fund and REMIC II Trust Fund to
comply with the requirements of this Section 9.02 will not (i) result in
the imposition of taxes on "prohibited transactions" of the REMIC I Trust
Fund and the REMIC II Trust Fund as described in Section 860F of the Code,
or (ii) cause the REMIC I Trust Fund or the REMIC II Trust Fund to fail to
qualify as a REMIC at any time that any Certificates are outstanding:

          (i)  Within 90 days prior to the final Distribution Date set 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
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, but with the prior written consent of the Certificate
Insurer with respect to any amendment that adversely affects the interests
of any of the Holders of the Insured Certificates: (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 to assure the conveyance to the Trustee of any property
included in the 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





<PAGE> 183

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 (iv) modify
any provision in any way which would permit an earlier retirement of the
Certificates.

     Promptly after the execution of any such amendment, the Trustee shall
furnish written notification of the substance of such amendment to each
Certificateholder. Any failure to provide such notice, or any defect
therein, shall not, however, in any way impair or affect the validity of
any such amendment.

     It shall not be necessary for the consent of Certificateholders under
this Section 10.01 to approve the particular form of any proposed
amendment, but it shall be sufficient if such consent shall approve the
substance thereof. The manner of obtaining such consents and of evidencing
the authorization of the execution thereof by Certificateholders shall be
subject to such reasonable regulations as the Trustee may prescribe.

     Section  10.02. Recordation of Agreement. To the extent  permitted  by
applicable law, this Agreement is subject to recordation in all appropriate
public  offices  for  real  property records in all  the  counties  or  the
comparable  jurisdictions in which any Mortgaged Property is situated,  and
in  any  other  appropriate  public recording  office  or  elsewhere,  such
recordation  to be effected by the Company and at its expense on  direction
by  the  Trustee,  but only upon direction accompanied  by  an  Opinion  of
Counsel  to  the  effect that such recordation materially and  beneficially
affects  the  interests of the Certificateholders.   Without  limiting  the
foregoing,  the Trustee shall make the filings required by Chapter  182  of
the Massachusetts General Laws.

     Section 10.03. Limitation on Rights of Certificateholders. The death or





<PAGE> 184

incapacity  of  any Certificateholder shall not operate to  terminate  this
Agreement,  the  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,
nor otherwise affect the rights, obligations and liabilities of the parties
hereto or any of them.

     No Certificateholder shall have any right to vote or in any manner
otherwise to control the operation and management of the REMIC I Trust Fund
or the REMIC II Trust Fund or the obligations of the parties hereto (except
as provided in Section 5.09, Section 7.01, Section 8.01, Section 8.02,
Section 8.07, Section 10.01 and this Section 10.03), nor shall anything
herein set forth, or contained in the terms of the Certificates, be
construed so as to constitute the Certificateholders from time to time as
partners or members of an association; nor shall any Certificateholder be
under any liability to any third person by reason of any action taken by
the parties to this Agreement pursuant to any provision hereof.

     No Certificateholder shall have any right by virtue or by availing of
any provision of this Agreement to institute any suit, action or proceeding
in equity or at law upon or under or with respect to this Agreement, unless
such Holder previously shall have given to the Trustee a written notice of
default and of the continuance thereof, as hereinbefore provided, and
unless also the Holders of Certificates evidencing Percentage Interests
aggregating not less than 25% of the REMIC II Trust Fund shall have made
written request upon the Trustee to institute such action, suit or
proceeding in its own name as Trustee hereunder and shall have offered to
the Trustee such reasonable indemnity as it may require against the costs,
expenses and liabilities to be incurred therein or thereby, and the
Trustee, for 60 days after its receipt of such notice, request and offer of
indemnity, shall have neglected or refused to institute any such action,
suit or proceeding. However, the Trustee is under no obligation to exercise
any of the extraordinary trusts or powers vested in it by this Agreement or
to make any investigation of matters arising hereunder or to institute,
conduct or defend any litigation hereunder or in relation hereto at the
request, order or direction of any of the Certificateholders unless such
Certificateholders have offered to the Trustee reasonable security or
indemnity against the costs, expenses and liabilities which may be incurred
therein or thereby. It is understood and intended, and expressly covenanted
by each Certificateholder with every other Certificateholder and the
Trustee, that no one or more Holders of Certificates shall have any right
in any manner whatever by virtue or by availing of any provision of this
Agreement to affect, disturb or prejudice the rights of the Holders of any
other of such Certificates, or to obtain or seek to obtain priority over or
preference to any other such Holder, or to enforce any right under this
Agreement, except in the 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.

     For so long as no Certificate Insurer Default exists (and whether or





<PAGE> 185

not any payments with respect to Deficiency Amounts or Preference Amounts
have been made), the Certificate Insurer shall be deemed to be the sole
Holder of all outstanding Insured Certificates with respect to any rights
hereunder (other than the right to receive distributions on such Insured
Certificates, except as provided in Section 3.22); provided that such
rights may not be used to reduce the rights of the Holders of the Insured
Certificates to receive distributions or to otherwise impair their rights
under this Agreement as further described in the definition of
"Certificateholder."

     Section  10.04. Access to List of Certificateholders. The  Certificate
Registrar shall furnish or cause to be furnished to the Trustee, within  30
days  after receipt of a request by the Trustee in writing, a list, in such
form  as the Trustee may reasonably require, of the names and addresses  of
the  Certificateholders as of the most recent Record Date  for  payment  of
distributions to such Certificateholders.

     If three or more Certificateholders (hereinafter referred to as
"applicants") apply in writing to the Trustee, and such application states
that the applicants desire to communicate with other Certificateholders
with respect to their rights under this Agreement or under the Certificates
and is accompanied by a copy of the communication which such applicants
propose to transmit, then the Trustee shall, within five Business Days
after the receipt of such list from the Certificate Registrar, afford such
applicants access during normal business hours to the most recent list of
Certificateholders held by the Trustee. If such a list is as of a date more
than 90 days prior to the date of receipt of such applicants' request, the
Trustee shall promptly request from the Certificate Registrar a current
list as provided above, and shall afford such applicants access to such
list promptly upon receipt.

     Every Certificateholder, by receiving and holding the same, agrees
with the Master Servicer and the Trustee that neither the Master Servicer
nor the Trustee shall be held accountable by reason of the disclosure of
any such information as to the names and addresses of the
Certificateholders hereunder, regardless of the source from which such
information was derived.

     Section  10.05.  Governing Law. This Agreement shall be  construed  in
accordance  with  the  laws of the State of New York and  the  obligations,
rights  and  remedies  of  the parties hereunder  shall  be  determined  in
accordance  with  such  laws  without giving effect  to  conflict  of  laws
principles.

     Section 10.06. Notices. All demands, notices and communications hereunder
shall  be  in  writing  and  shall be deemed to have  been  duly  given  if
personally delivered at or mailed by registered or certified mail to (a) in
the  case  of  the Company, 75 North Fairway Drive, Vernon Hills,  Illinois
60061, Attention: General Counsel (with a copy directed to the attention of
the Master Servicing Department) or such other address as may hereafter  be
furnished to the Trustee in writing by the Company, (b) in the case of  the
Trustee,  at  its  Corporate Trust Office, or such  other  address  as  may





<PAGE> 186

hereafter  be  furnished to the Master Servicer in writing by the  Trustee,
(c)  in  the  case  of  the Certificate Registrar, at its  Corporate  Trust
Office,  or such other address as may hereafter be furnished to the Trustee
in  writing  by  the  Certificate Registrar, (d) in the  case  of  S&P,  26
Broadway,  15th Floor, New York, New York 10004, Attention:  Frank  Raiter,
or  such  other  address as may hereafter be furnished to the  Trustee  and
Master  Servicer in writing by S&P, (e) in the case of DCR,  55  E.  Monroe
Street,  38th  floor,  Chicago,  Illinois 60603,  Attention:  Michelle  Lyn
Russell, or such other address as may hereafter be furnished to the Trustee
and  Master  Servicer  in  writing by DCR  and  (f)  in  the  case  of  the
Certificate  Insurer,  to  MBIA  Insurance Corporation,  113  King  Street,
Armonk,  New  York 10504, Attn: Insured Portfolio Management  -  Structured
Finance  (IPM-SF), or such other address as may hereafter be  furnished  to
the  Trustee  and  Master Servicer in writing by the  Certificate  Insurer.
Notices to the Rating Agencies shall also be deemed to have been duly given
if  mailed  by  first  class mail, postage prepaid,  to  the  above  listed
addresses  of the Rating Agencies. Any notice required or permitted  to  be
mailed  to a Certificateholder shall be given by first class mail,  postage
prepaid,  at  the  address  of  such Holder as  shown  in  the  Certificate
Register. Any notice so mailed within the time prescribed in this Agreement
shall be conclusively presumed to have been duly given, whether or not  the
Certificateholder receives such notice.

     Section 10.07. Severability of Provisions. If any one or more  of  the
covenants, agreements, provisions or terms of this Agreement shall  be  for
any  reason  whatsoever  held  invalid, then  such  covenants,  agreements,
provisions or terms shall be deemed severable from the remaining covenants,
agreements,  provisions or terms of this Agreement  and  shall  in  no  way
affect  the  validity  or enforceability of the other  provisions  of  this
Agreement or of the Certificates or the rights of the Holders thereof.

     Section 10.08. Counterpart Signatures. For the purpose of facilitating the
recordation  of  this Agreement as herein provided and for other  purposes,
this   Agreement  may  be  executed  simultaneously  in   any   number   of
counterparts, each of which counterparts shall be deemed to be an original,
and such counterparts shall constitute but one and the same instrument.

     Section 10.09. Benefits of Agreement. Nothing in this Agreement or in any
Certificate, expressed or implied, shall give to any Person, other than the
parties  hereto  and  their respective successors hereunder,  any  separate
trustee   or   co-trustee   appointed   under   Section   8.10   and    the
Certificateholders, any benefit or any legal or equitable right, remedy  or
claim under this Agreement.

     Section 10.10. Notices and Copies to Rating Agencies.

     (a)  The Trustee shall notify the Rating Agencies of the occurrence of
any of the following events, in the manner provided in Section 10.06:

          (i)  the occurrence of an Event of Default pursuant to Section 7.01,
     subject to the provisions of Section 8.01(d);
     





<PAGE> 187

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

          (i)  any amendment of this Agreement pursuant to Section 10.01;
     
          (ii) the appointment of a successor Trustee pursuant to Section 8.08;
     
(iii)     the filing of any claim under or the cancellation or modification
of any fidelity bond and errors and omissions coverage pursuant to Section
3.01 and Section 3.06 with respect to the Master Servicer or any Servicer;
(iv) any change in the location of the Certificate Account, any Custodial
Account for P&I or any Custodial Account for Reserves;
(v)  the purchase or repurchase of any Mortgage Loan pursuant to a Purchase
Obligation or the purchase or repurchase of the outstanding Mortgage Loans
pursuant to Section 9.01;
(vi) the occurrence of the final Distribution Date or the termination of
the trust pursuant to Section 9.01(a)(ii);
(vii)     the failure of the Master Servicer to make a Monthly P&I Advance
following a determination on the Determination Date that the Master
Servicer would make such advance pursuant to Section 4.02; and
(viii)    the failure of the Master Servicer to make a determination on the
Determination Date regarding whether it would make a Monthly P&I Advance
when a shortfall exists between (x) payments scheduled to be received in
respect of the Mortgage Loans and (y) the amounts actually deposited in the
Certificate Account on account of such payments, pursuant to Section 4.02.
The  Master  Servicer  shall provide copies of the statements  pursuant  to
Section  4.02, Section 4.04, Section 3.12, Section 3.13 or Section 3.15  or
any  other statements or reports to the Rating Agencies (with a copy to the
Certificate  Insurer)  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 (with
a  copy  to the Certificate Insurer) in respect of each Distribution  Date,
without  regard  to  whether  any  Certificateholder  or  the  Trustee  has
requested such report for such Distribution Date.
     IN WITNESS WHEREOF, the Company and the Trustee have caused their
names to be signed hereto by their respective officers, thereunto duly
authorized, and their respective seals, duly attested, to be hereunto
affixed, all as of the day and year first above written.

                              PNC MORTGAGE SECURITIES CORP.
                              


                              By:  /s/ Alexander T. Topping, Jr.
                                   Alexander T. Topping, Jr.
                                   Its: Senior Vice President






<PAGE> 188


                              STATE STREET BANK AND TRUST COMPANY,
                              as Trustee
                              


                              By:  /s/ David Duclos
                                   David Duclos
                                   Its: Vice President

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


     On this 29th day of January 1999 before me, a Notary Public in and for
said State, personally appeared Alexander T. Topping, Jr., known to me to
be the  Senior Vice President of PNC MORTGAGE SECURITIES CORP., one of the
corporations that executed the within instrument, and also known to me to
be the person who executed it on behalf of said Corporation, and
acknowledged to me that such corporation executed the within instrument.

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)

                              ACKNOWLEDGEMENT
                                     
                                     
STATE OF MASSACHUSETTS        )
                              )  SS.
COUNTY OF SUFFOLK             )


     On this 29th day of January 1999 before me, a Notary Public in and for
said State, personally appeared David Duclos, personally known to me (or
proved to me on the basis of satisfactory evidence) to be the person(s)
whose name(s) is/are subscribed to the within instrument and acknowledged
to me that he/she/they executed the same in his/her/their authorized
capacity(ies), and that by his/her/their signature(s) on the instrument the
person(s), or the entity on behalf of which the person(s) acted, executed
the instrument.





<PAGE> 189


     WITNESS my hand and affixed my official seal



                              Signature /s/ Brian Calabro  (SEAL)
                                     
                                     
                                     

An extra section break has been inserted above this paragraph. Do not
delete this section break if you plan to add text after the Table of
Contents/Authorities.  Deleting this break will cause Table of
Contents/Authorities headers and footers to appear on any pages following
the Table of Contents/Authorities.

                                                    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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF





<PAGE> 190

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

Series 1998-14                     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: 6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date:  January 25, 2029
Class I-A-1 Principal Balance
as of the Cut-Off Date:   $100,555,070.00



                                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 December
24, 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> 191

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     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: 6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date: January 25, 2029
Class I-A-2 Principal Balance
as of the Cut-Off Date:   $63,000,000.00



                                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
amended. The issue date (the "Issue Date") of this Certificate is December
24, 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> 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     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: 6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date:  January 25, 2029
Class I-A-3 Principal Balance
as of the Cut-Off Date:   $46,500,000.00



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class I-A-4
                                     
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consists of, among other
things, a pool of conventional one- to four-family mortgage loans formed
and administered by

                       PNC MORTGAGE SECURITIES CORP.
                                     
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections





<PAGE> 193

860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date (the "Issue Date") of this Certificate is December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     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: 6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date:  January 25, 2029
Class I-A-4 Principal Balance
as of the Cut-Off Date:   $49,000,000.00



                                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





<PAGE> 194

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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     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:   6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date:  January 25, 2029
Class I-A-5 Principal Balance
as of the Cut-Off Date:   $12,385,000.00



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP





<PAGE> 195

                                                    
                     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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     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:   6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date:  January 25, 2029
Class I-A-6 Principal Balance
as of the Cut-Off Date:   $35,000,000.00






<PAGE> 196



                                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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     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:   6.250%





<PAGE> 197

Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date:  January 25, 2029
Class I-A-7 Principal Balance
as of the Cut-Off Date:   $96,000,000.00



                                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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     Portion of the Class I-A-8 Principal





<PAGE> 198

Balance as of
                                   the Cut-Off Date Evidenced by this
Certificate:

$__________________________________________

Class I-A-8 Certificate Interest Rate:   6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date:  January 25, 2029
Class I-A-8 Principal Balance
as of the Cut-Off Date:   $50,042,269.00



                                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
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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other





<PAGE> 199

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 1998-14                     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:   6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date:  January 25, 2029
Class I-A-9 Principal Balance
as of the Cut-Off Date:   $3,950,000.00



                                Cede & Co.
                             Registered Owner
                                     
                                                    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 December
24, 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> 200

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

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     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:   6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date:  January 25, 2029
Class I-A-10 Principal Balance
as of the Cut-Off Date:   $5,487,731.00



                                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.
                                     
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 December
24, 1998. [Assuming that the Mortgage Loans underlying the Certificates
prepay at the prepayment assumption used by the issuer in pricing this





<PAGE> 201

Certificate (i.e., 275% of the Standard Prepayment Assumption as described
in the Prospectus Supplement), this Certificate has been issued with
original issue discount ("OID") of no more than $            per $100,000
of initial Certificate Principal Balance, the yield to maturity is       %,
and the amount of OID attributable to the short period is not more than $
            per $100,000 of initial Certificate Principal Balance, computed
under the exact method. No representation is made that the Mortgage Loans
will prepay at a rate based on the Standard Prepayment Assumption or any
other rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     Portion of the Class I-X Notional Amount
                                   as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class I-X Certificate Interest Rate:
6.250% applied to the Class I-X Notional
Amount
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25,
1999
Last Scheduled Distribution Date:
January 25, 2029
Class I-X Principal Balance
as of the Cut-Off Date:   $0.00
Class I-X Notional Amount
as of the Cut-Off Date:   $9,894,234.00

                                Cede & Co.
                             Registered Owner
                                                                  Exhibit A
                                                                      CUSIP

                     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





<PAGE> 202

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 December
24,  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 Company or
its  agent  for  registration of transfer, exchange, or  payment,  and  any
Certificate  issued is registered in the name of Cede & Co. or  such  other
name  as  is  requested by an authorized representative  of  DTC  (and  any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR  VALUE  OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch  as  the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                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: December 1, 1998

First Distribution Date: January 25, 1999

Last Scheduled Distribution Date: January 25, 2029

Class I-P Principal Balance as of the Cut-Off Date: 126,700.00


                                Cede & Co.
                             Registered Owner
                                     
                                     
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    





<PAGE> 203

                     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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     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: 6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25,
  1999
Last Scheduled Distribution Date: January 25,
  2014
Class II-A-1 Principal Balance as of the Cut-Off Date:  $250,103,113.00







<PAGE> 204


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

                       PNC MORTGAGE SECURITIES CORP.
                                     
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date (the "Issue Date") of this Certificate is December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     Portion of the Class II-X Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class II-X Certificate Interest Rate:





<PAGE> 205

6.250% applied to the Class II-X
Notional Amount
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25,
1999
Last Scheduled Distribution Date:
January 25, 2014
Class II-X Principal Balance
as of the Cut-Off Date:   $0.00
Class II-X Notional Amount
as of the Cut-Off Date:   $$2,981,155.00

                                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 December
24,  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 Company or
its  agent  for  registration of transfer, exchange, or  payment,  and  any
Certificate  issued is registered in the name of Cede & Co. or  such  other
name  as  is  requested by an authorized representative  of  DTC  (and  any
payment is made to Cede & Co. or to such other entity as is requested by an





<PAGE> 206

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 1998-14                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: December 1, 1998

First Distribution Date: January 25, 1999

First Distribution Date: January 25, 1999

Last Scheduled Distribution Date: January 25, 2014

Class II-P Principal Balance as of the Cut-Off Date:  $380,782.00


                                Cede & Co.
                             Registered Owner
                                     
                                     
                                                    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 December
24, 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





<PAGE> 207

rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     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:   6.500%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date: February 25, 2029

Class III-A-1 Principal Balance
as of the Cut-Off Date:   $59,782,962.00







                                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





<PAGE> 208

860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended. The issue date (the "Issue Date") of this Certificate is December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     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:   6.475%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date: February 25, 2029

Class III-A-2 Principal Balance
as of the Cut-Off Date:   $99,750,000.00



                                Cede & Co.
                             Registered Owner
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                               Class III-A-3
                                     
Evidencing a Percentage Interest in a trust fund whose assets consist of





<PAGE> 209

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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     Portion of the Class III-A-3 Principal
Balance as of
                                   the Cut-Off Date Evidenced by this
Certificate:

$__________________________________________

Class III-A-3 Certificate Interest Rate:   6.500%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date: February 25, 2029

Class III-A-3 Principal Balance
as of the Cut-Off Date:   $17,725,895.00



                                Cede & Co.
                             Registered Owner
                                     





<PAGE> 210

                                                    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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     Portion of the Class III-X Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class III-X Certificate Interest Rate:
6.500% applied to the Class III-X
Notional Amount
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25,





<PAGE> 211

1999
Last Scheduled Distribution Date:
February 25, 2029
Class III-X Principal Balance
as of the Cut-Off Date:   $0.00
Class III-X Notional Amount
as of the Cut-Off Date:   $6,363,304.00

                                Cede & Co.
                             Registered Owner
                                     
                                                                  Exhibit A
                                                                      CUSIP
                                                                           
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                 Class A-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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     Portion of the Class A-X Notional Amount





<PAGE> 212

                                   as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class A-X Certificate Interest Rate:
6.500% applied to the Class A-X Notional
Amount
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25,
1999
Last Scheduled Distribution Date:
February 25, 2029

Class A-X Principal Balance
as of the Cut-Off Date:   $0.00
Class A-X Notional Amount
as of the Cut-Off Date:   $25,000,000.00

                                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
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 December
24,  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.]





<PAGE> 213


Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its  agent  for  registration of transfer, exchange, or  payment,  and  any
Certificate  issued is registered in the name of Cede & Co. or  such  other
name  as  is  requested by an authorized representative  of  DTC  (and  any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR  VALUE  OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch  as  the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                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: December 1, 1998

First Distribution Date: January 25, 1999

Last Scheduled Distribution Date: February 25, 2029

Class III-P Principal Balance as of the Cut-Off Date:  $50,654.00



                                Cede & Co.
                             Registered Owner

                                                    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 December
24, 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





<PAGE> 214

Certificate Principal Balance, the yield to maturity is     %, and the
amount of OID attributable to the short period is not more than $
           per $100,000 of initial Certificate Principal Balance, computed
under the exact method. No representation is made that the Mortgage Loans
will prepay at a rate based on the Basic Prepayment Assumption or any other
rate.]

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     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:   7.000%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date: February 25, 2029
Class IV-A-1 Principal Balance
as of the Cut-Off Date:   $243,958,960.00







                                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






<PAGE> 215

                       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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     Portion of the Class IV-X Notional
                                   Amount as of the
                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class IV-X Certificate Interest Rate:
7.000% applied to the Class IV-X
Notional Amount
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25,
1999
Last Scheduled Distribution Date:
February 25, 2029
Class IV-X Principal Balance
as of the Cut-Off Date:   $0.00
Class IV-X Notional Amount
as of the Cut-Off Date:   $3,329,613.00

                                Cede & Co.
                             Registered Owner
                                     
                                     





<PAGE> 216

                                                                  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 December
24,  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 Company or
its  agent  for  registration of transfer, exchange, or  payment,  and  any
Certificate  issued is registered in the name of Cede & Co. or  such  other
name  as  is  requested by an authorized representative  of  DTC  (and  any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR  VALUE  OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch  as  the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                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: December 1, 1998

First Distribution Date: January 25, 1999

Last Scheduled Distribution Date: February 25, 2029

Class IV-P Principal Balance as of the Cut-Off Date: $1,805,421.00





<PAGE> 217



                                Cede & Co.
                             Registered Owner
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class V-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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     Portion of the Class V-A-1 Principal
Balance as of
                                   the Cut-Off Date Evidenced by this
Certificate:

$__________________________________________

Class V-A-1 Certificate Interest Rate:   6.500%
Cut-Off Date:   December 1, 1998





<PAGE> 218

First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date: January 25, 2014
Class V-A-1 Principal Balance
as of the Cut-Off Date:   $43,024,648.00



                                Cede & Co.
                             Registered Owner
                                     
                                                                  Exhibit A
                                                                      CUSIP
                                                                           
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                 Class V-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 December
24, 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 Company or
its agent for registration of transfer, exchange, or payment, and any
Certificate issued is registered in the name of Cede & Co. or such other
name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                     Portion of the Class V-X Notional Amount
                                   as of the





<PAGE> 219

                                   Cut-Off Date Evidenced by this
                                   Certificate:
                                   $_______________________________________
                                   __
                                   
Class V-X Certificate Interest Rate:
6.500% applied to the Class V-X Notional
Amount
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25,
1999
Last Scheduled Distribution Date:
January 25, 2014
Class V-X Principal Balance
as of the Cut-Off Date:   $0.00
Class IV-X Notional Amount
as of the Cut-Off Date:   $3,816,291.00

                                Cede & Co.
                             Registered Owner
                                     
                                     
                                                                  Exhibit A
                                                                      CUSIP

                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                 Class V-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 December
24,  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.]






<PAGE> 220

Unless this Certificate is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Company or
its  agent  for  registration of transfer, exchange, or  payment,  and  any
Certificate  issued is registered in the name of Cede & Co. or  such  other
name  as  is  requested by an authorized representative  of  DTC  (and  any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR  VALUE  OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch  as  the
registered owner hereof, Cede & Co., has an interest herein.

Series 1998-14                Portion of the Class V-P Principal Balance as
                              of   the  Cut-Off  Date  evidenced  by   this
                              Certificate:
Class V-P Certificate Interest Rate: 0.00%$_______________________________

Cut-Off Date: December 1, 1998

First Distribution Date: January 25, 1999

Last Scheduled Distribution Date: January 25, 2014

Class V-P Principal Balance as of the Cut-Off Date:  $25,482.00


                                Cede & Co.
                             Registered Owner
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class C-B-1
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consists of, among other
things, a pool of conventional one- to four-family mortgage loans formed
and administered by
                       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 December 24, 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> 221

  IN THE CASE OF ANY CLASS C-B-1 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS C-B-1 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.
  
The Class C-B-1 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
Series 1998-14                     Portion of the Class C-B-1 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
Class C-B-1 Certificate Interest Rate:   6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date: January 25, 2029
Class C-B-1 Principal Balance
as of the Cut-Off Date:   $13,311,418.00
                        __________________
                         Registered Owner
                    Certificate No. _________
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class C-B-2
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consists of, among other
things, a pool of conventional one- to four-family mortgage loans formed
and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date (the "Issue Date") of this Certificate
is December 24, 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 $





<PAGE> 222

per $100,000 of initial Certificate Principal Balance, the yield to
maturity is     %, and the amount of OID attributable to the short period
is not more than $            per $100,000 of initial Certificate Principal
Balance, computed under the exact method. No representation is made that
the Mortgage Loans will prepay at a rate based on the Standard Prepayment
Assumption or any other rate.]

  IN THE CASE OF ANY CLASS C-B-2 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS C-B-2 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.
  
The Class C-B-2 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
Series 1998-14                     Portion of the Class C-B-2 Principal
Balance as of the Cut-Off Date Evidenced
by this Certificate:

                                   $_________________________________________
                                   
Class C-B-2 Certificate Interest Rate: 6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date: January 25, 2029
Class C-B-2 Principal Balance
as of the Cut-Off Date:   $5,176,662.00
                        __________________
                         Registered Owner
                    Certificate No. _________


                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class C-B-3
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consists of, among other
things, a pool of conventional one- to four-family mortgage loans formed
and administered by
                       PNC MORTGAGE SECURITIES CORP
This Certificate represents ownership of a "regular interest" in a "real





<PAGE> 223

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 December 24, 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 C-B-3 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS C-B-3 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.
  
The Class C-B-3 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
Series 1998-14                     Portion of the Class C-B-3 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
Class C-B-3 Certificate Interest Rate: 6.250%
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date: January 25, 2029
Class C-B-3 Principal Balance
as of the Cut-Off Date:   $2,218,569.00
                        __________________
                         Registered Owner
                    Certificate No. _________
                                                     Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     





<PAGE> 224

                                Class C-B-4
                                     
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consists of, among other
things, a pool of conventional one- to four-family mortgage loans formed
and administered by
                       PNC MORTGAGE SECURITIES CORP
                                     
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date (the "Date") of this Certificate is
December 24, 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 C-B-4 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS C-B-4 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.  THE SECURITIES
  REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER THE
  SECURITIES ACT OF 1933. THESE SECURITIES MAY NOT BE OFFERED, SOLD,
  TRANSFERRED, PLEDGED OR HYPOTHECATED IN THE ABSENCE OF REGISTRATION OR
  THE AVAILABILITY OF AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES
  ACT OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.
  
The Class C-B-4 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.

     Series 1998-14                     Portion of the Class C-B-4
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $





<PAGE> 225

     Class C-B-4 Certificate Interest Rate:  6.250%
     Cut-Off Date:   December 1, 1998
     First Distribution Date:   January 25, 1999
     Last Scheduled Distribution Date: January 25, 2029
     Class C-B-4 Principal Balance
     as of the Cut-Off Date:   $2,958,093.00
                        __________________
                         Registered Owner
                    Certificate No. _________
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class C-B-5
                                     
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets 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
December 24, 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 C-B-5 CERTIFICATE PRESENTED FOR REGISTRATION IN
  THE NAME OF ANY PERSON, THE TRUSTEE SHALL REQUIRE, EXCEPT AS OTHERWISE
  SET FORTH IN SECTION 5.01(d) OF THE POOLING AGREEMENT, AN OPINION OF
  COUNSEL ACCEPTABLE TO AND IN FORM AND SUBSTANCE SATISFACTORY TO THE
  TRUSTEE AND THE COMPANY TO THE EFFECT THAT THE PURCHASE OR HOLDING OF A
  CLASS C-B-5 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY. THE SECURITIES
  REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER THE





<PAGE> 226

  SECURITIES ACT OF 1933. THESE SECURITIES MAY NOT BE OFFERED, SOLD,
  TRANSFERRED, PLEDGED OR HYPOTHECATED IN THE ABSENCE OF REGISTRATION OR
  THE AVAILABILITY OF AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES
  ACT OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.
  
The Class C-B-5 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.

     Series 1998-14                     Portion of the Class C-B-5
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class C-B-5 Certificate Interest Rate: 6.250%
     Cut-Off Date:   December 1, 1998
     First Distribution Date:   January 25, 1999
     Last Scheduled Distribution Date: January 25, 2029
     Class C-B-5 Principal Balance
     as of the Cut-Off Date:   $1,479,046.00
                        __________________
                         Registered Owner
                    Certificate No. _________
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class C-B-6
                                     
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consists of, among other
things, a pool of conventional one- to four-family mortgage loans formed
and administered by
                       PNC MORTGAGE SECURITIES CORP
                                     
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date (the "Date") of this Certificate is
December 24, 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> 227

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

     Series 1998-14                     Portion of the Class C-B-6
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class C-B-6 Certificate Interest Rate: 6.250%
     Cut-Off Date:   December 1, 1998
     First Distribution Date:   January 25, 1999
     Last Scheduled Distribution Date: January 25, 2029
     Class C-B-6 Principal Balance
     as of the Cut-Off Date:   $1,848,811.70
                            __________________
                             Registered Owner
                         Certificate No. _________
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class D-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 December 24, 1998. [Assuming that the Mortgage Loans underlying the





<PAGE> 228

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 D-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 D-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 D-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 1998-14                     Portion of the Class D-B-1 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
Class D-B-1 Certificate Interest Rate:   Variable
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date: February 25, 2029
Class D-B-1 Principal Balance
as of the Cut-Off Date:   $15,537,470.00
                        __________________
                         Registered Owner
                    Certificate No. _________
                                     
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class D-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





<PAGE> 229

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 December 24, 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 D-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 D-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 D-B-2 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.
Series 1998-14                     Portion of the Class D-B-2 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
Class D-B-2 Certificate Interest Rate: Variable
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999
Last Scheduled Distribution Date: February 25, 2029
Class D-B-2 Principal Balance
as of the Cut-Off Date:   $8,019,339.00
                        __________________
                         Registered Owner
                    Certificate No. _________







<PAGE> 230

                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                Class D-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 December 24, 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 D-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 D-B-3 CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW, WILL NOT
  CONSTITUTE OR RESULT IN A NON-EXEMPT PROHIBITED TRANSACTION UNDER
  SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE AND WILL NOT SUBJECT
  THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY TO ANY OBLIGATION OR
  LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER SECTION 406 OF
  ERISA OR SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN
  THE POOLING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE
  OF THE TRUSTEE, THE MASTER SERVICER OR THE COMPANY.
  
The Class D-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 1998-14                     Portion of the Class D-B-3 Principal
                                   Balance as of the Cut-Off Date Evidenced
                                   by this Certificate:
                                   $_______________________________________
                                   __
                                   
Class D-B-3 Certificate Interest Rate: Variable
Cut-Off Date:   December 1, 1998
First Distribution Date:   January 25, 1999





<PAGE> 231

Last Scheduled Distribution Date: February 25, 2029
Class D-B-3 Principal Balance
as of the Cut-Off Date:   $4,260,274.00
                        __________________
                         Registered Owner
                    Certificate No. _________
                                                     Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class D-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
December 24, 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 D-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 D-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





<PAGE> 232

  ACT OF 1933 AND EXCEPT IN ACCORDANCE WITH SECTION 5.01(e) OF THE POOLING
  AGREEMENT.
  
The Class D-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 1998-14                     Portion of the Class D-B-4
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class D-B-4 Certificate Interest Rate:  Variable
     Cut-Off Date:   December 1, 1998
     First Distribution Date:   January 25, 1999
     Last Scheduled Distribution Date: February 25, 2029
     Class D-B-4 Principal Balance
     as of the Cut-Off Date:   $3,257,856.00
                        __________________
                         Registered Owner
                    Certificate No. _________
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class D-B-5
                                     
Evidencing a Percentage Interest in a trust fund whose assets consist of
interests in another trust fund whose assets consists of, among other
things, a pool of conventional one- to four-family mortgage loans formed
and administered by
                       PNC MORTGAGE SECURITIES CORP
                                     
This Certificate represents ownership of a "regular interest" in a "real
estate mortgage investment conduit," as those terms are defined in Sections
860G and 860D, respectively, of the Internal Revenue Code of 1986, as
amended (the "Code"). The issue date (the "Date") of this Certificate is
December 24, 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 D-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





<PAGE> 233

  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 D-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 D-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 1998-14                     Portion of the Class D-B-5
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class D-B-5 Certificate Interest Rate: Variable
     Cut-Off Date:   December 1, 1998
     First Distribution Date:   January 25, 1999
     Last Scheduled Distribution Date: February 25, 2029
     Class D-B-5 Principal Balance
     as of the Cut-Off Date:   $1,253,021.00
                        __________________
                         Registered Owner
                    Certificate No. _________
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE
                                     
                                Class D-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
December 24, 1998. [Assuming that the Mortgage Loans underlying the





<PAGE> 234

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 D-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 D-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 D-B-6 Certificates will be subordinate in right of payment to and
provide credit support to certain Classes of Certificates, as described in
the Pooling Agreement.

     Series 1998-14                     Portion of the Class D-B-6
                                        Principal Balance as of the Cut-Off
                                        Date Evidenced by this Certificate:
                                        $
     Class D-B-6 Certificate Interest Rate: Variable
     Cut-Off Date:   December 1, 1998
     First Distribution Date:   January 25, 1999
     Last Scheduled Distribution Date: February 25, 2029
     Class D-B-6 Principal Balance
     as of the Cut-Off Date:   $2,756,653.40
                            __________________
                             Registered Owner
                         Certificate No. _________
                                                    Exhibit A
                                                    CUSIP
                                                    
                     MORTGAGE PASS-THROUGH CERTIFICATE





<PAGE> 235

                                     
                                 Class R-2
                                     
Evidencing a Percentage Interest in certain distributions with respect to a
pool of conventional one- to four-family mortgage loans formed and
administered by

                       PNC MORTGAGE SECURITIES CORP.
                                     
ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE MAY BE MADE
ONLY IF THE PROPOSED TRANSFEREE PROVIDES A TRANSFER AFFIDAVIT TO THE
COMPANY AND THE CERTIFICATE REGISTRAR THAT (1) SUCH TRANSFEREE IS NOT
EITHER (A) THE UNITED STATES, ANY STATE OR POLITICAL SUBDIVISION THEREOF,
ANY FOREIGN GOVERNMENT, ANY INTERNATIONAL ORGANIZATION, OR ANY AGENCY OR
INSTRUMENTALITY OF ANY OF THE FOREGOING, (B) ANY ORGANIZATION (OTHER THAN A
COOPERATIVE DESCRIBED IN SECTION 521 OF THE CODE) WHICH IS EXEMPT FROM THE
TAX IMPOSED BY CHAPTER 1 OF THE CODE UNLESS SUCH ORGANIZATION IS SUBJECT TO
THE TAX IMPOSED BY SECTION 511 OF THE CODE, (C) ANY ORGANIZATION DESCRIBED
IN SECTION 1381(a)(2)(C) OF THE CODE (ANY SUCH PERSON DESCRIBED IN THE
FOREGOING CLAUSES (A), (B), OR (C) BEING HEREINAFTER REFERRED TO AS A
"DISQUALIFIED ORGANIZATION"), OR (D) AN AGENT OF A DISQUALIFIED
ORGANIZATION AND (2) NO PURPOSE OF SUCH TRANSFER IS TO ENABLE THE TRANSFER
TO IMPEDE THE ASSESSMENT OR COLLECTION OF TAX. SUCH AFFIDAVIT SHALL INCLUDE
CERTAIN REPRESENTATIONS AS TO THE FINANCIAL CONDITION OF THE PROPOSED
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.





<PAGE> 236


     Series 1998-14                     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 the
     Residual Distribution Amount as
     defined in the Pooling Agreement.
     Cut-Off Date:   December 1, 1998
     First Distribution Date:   January 25, 1999
     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





<PAGE> 237

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
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 1998-14                     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:   December 1, 1998
     First Distribution Date:   January 25, 1999
     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"),





<PAGE> 238

which term includes any successor entity under the Pooling Agreement
referred to below. The Mortgage Pool was created pursuant to a Pooling and
Servicing Agreement, dated as of the Cut-Off Date stated above (the
"Pooling Agreement"), between the Company and State Street Bank and Trust
Company, as Trustee (the "Trustee"), a summary of certain of the pertinent
provisions of which is set forth hereafter. To the extent not defined
herein, the capitalized terms used herein have the meanings assigned in the
Pooling Agreement. Nothing herein shall be deemed inconsistent with such
meanings, and in the event of any conflict between the Pooling Agreement
and the terms of this Certificate, the Pooling Agreement shall control.
This Certificate is issued under and is subject to the terms, provisions
and conditions of the Pooling Agreement, to which Pooling Agreement the
Holder of this Certificate, by virtue of the acceptance hereof, assents and
by which such Holder is bound.

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

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

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

     Unless the certificate of authentication hereon has been 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
                           
                           
                           





<PAGE> 239

                           By:
                           




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

STATE STREET BANK AND TRUST COMPANY,
as Trustee



By:

Dated:

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

     The Certificates do not represent an obligation of, or an interest in,
the Company or any of its affiliates and are not insured or guaranteed by
any governmental agency. The Certificates are limited in right of payment
to certain collections and recoveries respecting the Mortgage Loans, all as
more specifically set forth herein and in the Pooling Agreement. In the
event funds are advanced with respect to any Mortgage Loan, such advance is
reimbursable to the Master Servicer from the related recoveries on such
Mortgage Loan or from other cash deposited in the Certificate Account to
the extent that such advance is not otherwise recoverable.

     As provided in the Pooling Agreement, withdrawals from the Certificate
Account may be made from time to time for purposes other than distributions
to Certificateholders, such purposes including reimbursement to the Master
Servicer of advances made, or certain expenses incurred, by it.

     The Pooling Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights and
obligations of the Company and the rights of the Certificateholders under
the Pooling Agreement at any time by the Company, the Master Servicer and
the Trustee with the consent of the Holders of the Certificates evidencing
Percentage Interests aggregating not less than 66% of the REMIC II Trust
Fund.  The Pooling Agreement also permits the amendment thereof, in certain
limited circumstances, without the consent of the Holders of any of the
Certificates.





<PAGE> 240


     As provided in the Pooling Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is
registrable in the Certificate Register upon surrender of this Certificate
for registration of transfer at the offices of the Certificate Registrar or
the office maintained by the Trustee in the City and State of New York,
duly endorsed by, or accompanied by an assignment in the form below or
other written instrument of transfer in form satisfactory to the Trustee or
any Authenticating Agent duly executed by, the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of Authorized Denominations evidencing the same Percentage
Interest set forth hereinabove will be issued to the designated transferee
or transferees.

     No transfer of a Certificate will be made unless such transfer is
exempt from or is made in accordance with the registration requirements of
the Securities Act of 1933, as amended (the "Securities Act") and any
applicable state securities laws. In the event that a transfer is to be
made without registration or qualification under applicable laws, (i) in
the event such transfer is made pursuant to Rule 144A under the Securities
Act, the Company and the Trustee shall require the transferee to execute an
investment letter in substantially the form attached as Exhibit L to the
Pooling Agreement, which investment letter shall not be an expense of the
Company, the Master Servicer or the Trustee and (ii) in the event that such
a transfer is not made pursuant to Rule 144A under the Securities Act, the
Company may require an Opinion of Counsel satisfactory to the Company that
such transfer may be made without such registration or qualification, which
Opinion of Counsel shall not be an expense of the Company, the Master
Servicer or the Trustee. Neither the Company nor the Trustee will register
the Certificate under the Securities Act, qualify the Certificate under any
state securities law or provide registration rights to any purchaser. Any
Holder desiring to effect such transfer shall, and does hereby agree to,
indemnify the Trustee, the Company and the 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





<PAGE> 241

Registrar nor any such agent shall be affected by notice to the contrary.

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

                                ASSIGNMENT
                                     


     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





<PAGE> 242

                           affiliates, including PNC Bank Corp.  Neither
                           this Certificate nor the underlying Mortgage
                           Loans are guaranteed by any agency or
                           instrumentality of the United States.
                           
                                                  Exhibit D

                          MORTGAGE LOAN SCHEDULE

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

     in the case of PNC Mortgage Securities Corp.,

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

     in the case of State Street Bank and Trust Company

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

                                                    Exhibit E
                                                    
                                                    
                           SELLING AND SERVICING
                                     
                                 CONTRACT
                                     

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


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





<PAGE> 243


      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> 244

      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> 245

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> 246

                                                    Exhibit F
                                                    
                                                    
                    FORM OF TRANSFEROR CERTIFICATE FOR
                      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 1998-14, Class [   ]  (the "Certificates")
          
Ladies and Gentlemen:

     In connection with our disposition of the above Certificates we
certify that (a) we understand the Certificates have not been registered
under the Securities Act of 1933, as amended (the "Act") and are being
disposed by us in a transaction that is exempt from the registration
requirements of the Act, and (b) we have not offered or sold any
certificates to, or solicited offers to buy any Certificates from, any
person, or otherwise approached or negotiated with any person with respect
thereto, or taken any other action which would result in a violation of
Section 5 of the Act.



                                   Very truly yours,
                                   
                                   [Name of Transferor]
                                   
                                   
                                   
                                   By:
                                       Authorized Officer
                                   
                                                    Exhibit G
                                                    
                                                    
                    FORM OF TRANSFEREE'S AGREEMENT FOR
                      JUNIOR SUBORDINATE CERTIFICATES
                                     
                                  [Date]
                                     
State Street Bank and Trust Company, as Trustee
Two International Place
Boston, MA 02102





<PAGE> 247

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 1998-14 (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 December 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-
14.

          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> 248

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> 249


          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 1998-14
     (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> 250

4975 of the Code) in addition to those undertaken in this Agreement, which
Benefit Plan Opinion shall not be an expense of the Trustee, the Master
Servicer or the Company.

          IN WITNESS WHEREOF, the Purchaser has caused this instrument to
be duly executed on its behalf, by its duly authorized officer this _____
day of __________________, 199__.

[Purchaser]

By:
      Its:

          Personally appeared before me ______________________, known or
proved to me to be the same person who executed the foregoing instrument
and to be a ________________ of the Purchaser, and acknowledged to me that
(s)he executed the same as his/her free act and deed and as the free act
and deed of the Purchaser.

          SUBSCRIBED and SWORN to before me this day of ____________, 19__.

                              
                                         Notary Public
                              
                                                    Exhibit H
                                                    
                                                    
                FORM OF ADDITIONAL MATTER INCORPORATED INTO
   THE FORM OF THE CERTIFICATES (OTHER THAN THE CLASS R-1 CERTIFICATES)
                                     
     This Certificate does not represent an obligation of or interest in
PNC Mortgage Securities Corp. or any of its affiliates, including PNC Bank
Corp. Neither this Certificate nor the underlying Mortgage Loans are
guaranteed by any agency or instrumentality of the United States.

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





<PAGE> 251

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.

STATE STREET BANK AND TRUST COMPANY,





<PAGE> 252

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. Any such consent by the Holder of this Certificate shall be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Pooling Agreement also permits the
amendment thereof, in certain limited circumstances, without the consent of
the Holders of any of the Certificates.

     As provided in the Pooling Agreement and subject to certain
limitations therein set forth, the transfer of this Certificate is
registrable in the Certificate Register upon surrender of this Certificate
for registration of transfer at the offices of the Certificate Registrar or
the office maintained by the Trustee in the City and State of New York,
duly endorsed by, or accompanied by an assignment in the form below or
other written instrument of transfer in form satisfactory to the Trustee or





<PAGE> 253

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.

     [to be used only in the case of the Class III-A-2 Certificates] [Each
Holder of this Certificate hereby agrees for the benefit of the Certificate
Insurer that, to the extent the Certificate Insurer makes Insured Payments,
either directly or indirectly (as by paying through the Trustee), to the
Holders of the Insured Certificates, the Certificate Insurer will be





<PAGE> 254

subrogated to the rights of such Holder to the extent of such payments.]

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

                                ASSIGNMENT
                                     


     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





<PAGE> 255

                           affiliates, including PNC Bank Corp.  Neither
                           this Certificate nor the underlying Mortgage
                           Loans are guaranteed by any agency or
                           instrumentality of the United States.
                           
                                                    Exhibit I
                                                    
                                                    
                          TRANSFEROR CERTIFICATE
                                     
                                  [Date]
                                     
State Street Bank and Trust Company, as Trustee
Two International Place
Boston, MA 02102
Attn:  Structured Finance

     Re:  PNC Mortgage Securities Corp. Mortgage Pass-Through
          Certificates, Series 1998-14, 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 1998-14, Class [R-1][R-2] (the
"Certificate"), pursuant to Section 5.01 of the Pooling and Servicing
Agreement (the "Pooling Agreement"), dated as of December 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,





<PAGE> 256

found that the Purchaser has historically paid its debts as they came due,
and found no significant evidence to indicate that the Purchaser will not
continue to pay its debts as they come due in the future.

     6.   The Purchaser has represented to the Seller that, if the
Certificates constitute a noneconomic residual interest, it (i) understands
that as holder of a noneconomic residual interest it may incur tax
liabilities in excess of any cash flows generated by the interest, and (ii)
intends to pay taxes associated with its holding of the Certificates as
they become due.

                              Very truly yours,
                              
                              [Seller]
                              
                              By:
                                Name:
                                Title:
                                                    Exhibit J
                                                    
                                                    
                    TRANSFEREE AFFIDAVIT AND AGREEMENT
                                     


STATE OF       )
               )   ss:
COUNTY OF      )



          [NAME OF OFFICER], being first duly sworn, deposes and says:
          
          1.   That he is [Title of Officer] of [Name of Owner] (record or
beneficial owner of the Class [R-1][R-2] 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





<PAGE> 257

board of directors is not selected by any such governmental entity, or any
foreign government or international organization, or any agency or
instrumentality of such foreign government or organization, any rural
electric or telephone cooperative, or any organization (other than certain
farmers' cooperatives) that is generally exempt from federal income tax
unless such organization is subject to the tax on unrelated business
taxable income).

          3.   That the Owner is aware (i) of the tax that would be imposed
on transfers of the Class [R-1][R-2] Certificates after March 31, 1988;
(ii) that such tax would be on the transferor, or, if such transfer is
through an agent (which person includes a broker, nominee or middle-man)
for a 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





<PAGE> 258

constitute a reasonable arrangement to ensure that the Class [R-1][R-2]
Certificates will only be owned, directly or indirectly, by an Owner that
is not a disqualified organization.

          8.   The Owner's Taxpayer Identification Number is
                               .

          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





<PAGE> 259

executed on its behalf, pursuant to the authority of its Board of
Directors, by its [Title of Officer] and its corporate seal to be hereunto
attached, attested by its [Assistant] Secretary, this           day of
         , 19 __ .

                                        [Name of Owner]
                                        
                                        By:
                                            [Name of Officer]
                                            [Title of Officer]
                                        
[Corporate Seal]

ATTEST:





[Assistant] Secretary

     Personally appeared before me the above-named [Name of Officer], known
or proved to me to be the same person who executed the foregoing instrument
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
                                                                           
                                        Form of Certificate Insurance
Policy

     Exhibit L

                                                    
                                                    
               [FORM OF RULE 144A INVESTMENT REPRESENTATION]
                                     
          Description of Rule 144A Securities, including numbers:





<PAGE> 260

                                     
                                     
                                     
                                     
                                     
                                     


     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 December 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 December __, 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





<PAGE> 261

     Trustee, the Company or the Master Servicer.
     
          d.   Neither the Buyer nor anyone acting on its behalf has
     offered, transferred, pledged, sold or otherwise disposed of the Rule
     144A Securities, any interest in the Rule 144A Securities or any other
     similar security to, or solicited any offer to buy or accept a
     transfer, pledge or other disposition of the Rule 144A Securities, any
     interest in the Rule 144A Securities or any other similar security
     from, or otherwise approached or negotiated with respect to the Rule
     144A Securities, any interest in the Rule 144A Securities or any other
     similar security with, any person in any manner, or made any general
     solicitation by means of general advertising or in any other manner,
     or taken any other action, that would constitute a distribution of the
     Rule 144A Securities under the 1933 Act or that would render the
     disposition of the Rule 144A Securities a violation of Section 5 of
     the 1933 Act or require registration pursuant thereto, nor will it
     act, nor has it authorized or will it authorize any person to act, in
     such manner with respect to the Rule 144A Securities.
     
          e.   The Buyer is a "qualified institutional buyer" as that term
     is defined in Rule 144A under the 1933 Act and has (1) completed
     either of the forms of certification to that effect attached hereto as
     Annex 1 or Annex 2, or (2) obtained the waiver of the Company with
     respect to Annex 1 and Annex 2 pursuant to Section 5.01(f) of the
     Agreement. The Buyer is aware that the sale to it is being made in
     reliance on Rule 144A. The Buyer is acquiring the Rule 144A Securities
     for its own account or the accounts of other qualified institutional
     buyers, understands that such Rule 144A Securities may be resold,
     pledged or transferred only (i) to a person reasonably believed to be
     a qualified institutional buyer that purchases for its own account or
     for the account of a qualified institutional buyer to whom notice is
     given that the resale, pledge or transfer is being made in reliance on
     Rule 144A, or (ii) pursuant to another exemption from registration
     under the 1933 Act.
     
          f.   The Buyer is not affiliated with (i) the Trustee or (ii) any
     Rating Agency that rated the Rule 144A Securities.
     
          g.   If applicable, the Buyer has complied, and will continue to
     comply, with the guidelines established by Thrift Bulletin 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 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





<PAGE> 262

behalf of, as investment manager of, as named fiduciary of, as trustee of,
or with "plan assets" of any Plan, (2) the Buyer's purchase of the Rule
144A Securities is permissible under applicable law, will not constitute or
result in a non-exempt prohibited transaction under Section 406 of ERISA or
Section 4975 of the Code and will not subject the Trustee, the Master
Servicer or the Company to any obligation or liability (including
obligations or liabilities under Section 406 of ERISA or Section 4975 of
the Code) in addition to those undertaken in this Agreement and the Buyer
has provided an Opinion of Counsel to such effect in accordance with
Section 5.01(d) of the Agreement or (3) the Buyer is an insurance company,
the source of funds to be used by it to purchase the Rule 144A Securities
is an "insurance company general account" (within the meaning of Department
of Labor Prohibited Transaction Class Exemption ("PTCE") 95-60), and the
purchase is being made in reliance upon the availability of the exemptive
relief afforded under Sections I and III of PTCE 95-60.]

     4.   This document may be executed in one or more counterparts and by
the different parties hereto on separate counterparts, each of which, when
so executed, shall be deemed to be an original; such counterparts,
together, shall constitute one and the same document.


     IN WITNESS WHEREOF, each of the parties has executed this document as
of the date set forth below.




     Print Name of Seller               Print Name of Buyer


By:                                By:
   Name:                             Name:
   Title:                            Title:


Taxpayer Identification:                     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





<PAGE> 263

attached:

     1.   As indicated below, the undersigned is the President, Chief
Financial Officer, Senior Vice President or other executive officer of the
Buyer.

     2.   In connection with purchases by the Buyer, the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under
the Securities Act of 1933 ("Rule 144A") because (i) the Buyer owned and/or
invested on a discretionary basis $______________________ (the Buyer must
own and/or invest on a discretionary basis at lest $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





<PAGE> 264

     instrumentality of the State or its political subdivisions, for the
     benefit of its employees.
     
     ___  ERISA Plan. The Buyer is an employee benefit plan within the
     meaning of Section 3(3) of the Employee Retirement Income Security Act
     of 1974, as amended ("ERISA") and is subject to the fiduciary
     responsibility provisions of ERISA.
     
     ___  Investment Adviser. The Buyer is an investment adviser registered
     under the Investment Advisers Act of 1940.
     
     ___  SBIC. The Buyer is a Small Business Investment Company licensed
     by the U.S. Small Business Administration under Section 301(c) or (d)
     of the Small Business Investment Act of 1958.
     
     ___  Business Development Company. The Buyer is a business development
     company as defined in Section 202(a)(22) of the Investment Advisers
     Act of 1940.
     
     ___  Trust Fund. The Buyer is a trust fund whose trustee is a bank or
     trust company and whose participants are exclusively (a) plans
     established and maintained by a State, its political subdivisions, or
     any agency or instrumentality of the State or its political
     subdivisions, for the benefit of its employees, or (b) employee
     benefit plans within the meaning of Title I of the Employee Retirement
     Income 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





<PAGE> 265

herein because one or more sales to the Buyer may be in reliance on Rule
144A.

                              Will the Buyer be purchasing the Rule 144A

             Yes     No          Securities only for the Buyer's own
     account?
     
     6.   If the answer to the foregoing question is "no", the Buyer agrees
that, in connection with any purchase of securities sold to the Buyer for
the account of a third party (including any separate account) in reliance
on Rule 144A, the Buyer will only purchase for the account of a third party
that at the time is a "qualified institutional buyer" within the meaning of
Rule 144A. In addition, the Buyer agrees that the Buyer will not purchase
securities for a third party unless the Buyer has obtained a current
representation letter from such third party or taken other appropriate
steps contemplated by Rule 144A to conclude that such third party
independently meets the definition of "qualified institutional buyer" set
forth in Rule 144A.

     7.   The Buyer will notify each of the parties to which this
certification is made of any changes in the information and conclusions
herein. Until such notice is given, the Buyer's purchase of Rule 144A
Securities will constitute a reaffirmation of this certification as of the
date of such purchase.




                                        Print Name of Buyer


                                   By:
                                     Name:
                                     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





<PAGE> 266

under the Securities Act of 1933 ("Rule 144A") because Buyer is part of a
Family of Investment Companies (as defined below), is such an officer of
the Adviser.

     2.   In connection with purchases by Buyer, the Buyer is a "qualified
institutional buyer" as defined in SEC Rule 144A because (i) the Buyer is
an investment company registered under the Investment Company Act of 1940,
and (ii) as marked below, the Buyer alone, or the Buyer's Family of
Investment Companies, owned at least $100,000,000 in securities (other than
the excluded securities referred to below) as of the end of the Buyer's
most recent fiscal year. For purposes of determining the amount of
securities owned by the Buyer or the Buyer's Family of Investment
Companies, the cost of such securities was used.

     ____ The Buyer owned $___________________ in securities (other than
     the excluded securities referred to below) as of the end of the
     Buyer's most recent fiscal year (such amount being calculated in
     accordance with Rule 144A).
     
     ____ The Buyer is part of a Family of Investment Companies which owned
     in the aggregate $______________ in securities (other than the
     excluded securities referred to below) as of the end of the Buyer's
     most recent fiscal year (such amount being calculated in accordance
     with Rule 144A).
     
     3.   The term "Family of Investment Companies" as used herein means
two or more registered investment companies (or series thereof) that have
the same investment adviser or investment advisers that are affiliated (by
virtue of being majority owned subsidiaries of the same parent or because
one investment adviser is a majority owned subsidiary of the other).

     4.   The term "securities" as used herein does not include (i)
securities of issuers that are affiliated with the Buyer or are part of the
Buyer's Family of Investment Companies, (ii) bank deposit notes and
certificates of deposit, (iii) loan participations, (iv) repurchase
agreements, (v) securities owned but subject to a repurchase agreement and
(vi) currency, interest rate and commodity swaps.

     5.   The Buyer is familiar with Rule 144A and understands that each of
the parties to which this certification is made are relying and will
continue to rely on the statements made herein because one or more sales to
the Buyer will be in reliance on Rule 144A. In addition, the Buyer will
only purchase for the Buyer's own account.

     6.   The undersigned will notify each of the parties to which this
certification is made of any changes in the information and conclusions
herein. Until such notice, the Buyer's purchase of Rule 144A Securities
will constitute a reaffirmation of this certification by the undersigned as
of the date of such purchase.








<PAGE> 267


                                        Print Name of Buyer


                                   By:
                                     Name:
                                     Title:
   
                                   Date:
                              
                              
                                   IF AN ADVISER:
                              
                                   
                                        Print Name of Buyer
                              
                              
                                   By:
                                     Name:
                                     Title:
                                   Date:
                              
(SEAL)

Exhibit M

                                                    
                                                    


                                  [Date]
                                     
[Company]

          Re:  Pooling and Servicing Agreement dated as of December 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 1998-14
               
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





<PAGE> 268

and received as of the date hereof are in its possession or in the
possession of the Custodian on its behalf and (ii) all such  documents have
been executed and relate to the Mortgage Loans identified in the Mortgage
Loan Schedule. The Trustee has made no independent examination of such
documents beyond the review specifically required in the above referenced
Pooling and Servicing Agreement and has relied upon the purported
genuineness and due execution of any such documents and upon the purported
genuineness of any signature thereon. The Trustee makes no representations
as to: (i) the validity, legality, enforceability or genuineness of any of
the documents contained in each Mortgage File or any of the Mortgage Loans
identified on the Mortgage Loan 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 1998-14
     (THE "TRUST") CLASS [_-B-_] CERTIFICATES
     (THE "PURCHASED CERTIFICATES")
     
     Under penalties of perjury, I, _____________________, declare that, to
the best of my knowledge and belief, the following representations are
true, correct and complete; and

          1.   That I am the _______________ of __________________ (the
"Purchaser"), whose taxpayer identification number is  ___________, and on





<PAGE> 269

behalf of which I have the authority to make this affidavit.

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

                      3.   That the Purchaser is either:
            
     (a)  not an employee benefit plan or other plan subject to the
prohibited transaction provisions of the Employee Retirement Income
Security Act of 1974, as amended ("ERISA") or Section 4975 of the Internal
Revenue Code of 1986, as amended (the "Code") (a "Plan") or any other
person (including an investment manager, a named fiduciary or a trustee of
any Plan) acting directly or indirectly on behalf of, or purchasing any of
the Purchased Certificates with "plan assets" of, any Plan within the
meaning of the Department of Labor ("DOL") regulation at 29 C.F.R. Section
2510.3-101; or

     (b)  an insurance company, the source of funds to be used by it to
purchase the Purchased Certificates is an "insurance company general
account" (within the meaning of DOL Prohibited Transaction Class Exemption
("PTCE") 95-60), and the purchase is being made in reliance upon the
availability of the exemptive relief afforded under Sections I and III of
PTCE 95-60.

          IN WITNESS WHEREOF, the Purchaser has caused this instrument to
be duly executed on its behalf, by its duly authorized officer this _____
day of __________________, 199__.

[Purchaser]

By:
      Its:Personally appeared before me ______________________, known or
proved to me to be the same person who executed the foregoing instrument
and to be a ________________ of the Purchaser, and acknowledged to me that
(s)he executed the same as his/her free act and deed and as the free act
and deed of the Purchaser.

          SUBSCRIBED and SWORN to before me this day of ____________, 19__.

                              
          Notary Public

                                                    
                                                    
                                                                  Exhibit O
                        Form of Loan Sale Agreement
     
     
                     CLIPPER RECEIVABLES CORPORATION,
                                     
                                 as Seller
                                     





<PAGE> 270

                                     
                                     
                                     
                                     
                   STATE STREET BANK AND TRUST COMPANY,
                                     
                                as Trustee
                                     
                                     
                                     
                                     
                                     
                                     
                           LOAN SALE AGREEMENT1
                                     
                            Dated as of  [date]
                                     
                                     
                                     
     This Loan Sale Agreement (this "Agreement") is dated as of [date], by
and between Clipper Receivables Corporation ("Clipper"), as seller (the
"Seller"), and State Street Bank and Trust Company ("State Street"), as
trustee (the "Trustee") under a Pooling and Servicing Agreement, dated
[date] (the "Pooling Agreement") by and between PNC Mortgage Securities
Corp. ("PNC") and the Trustee.

                           PRELIMINARY STATEMENT
                                     
     Pursuant to a Revolving Loan Purchase Agreement, dated as of December
30, 1998 (the "Revolving Loan Purchase Agreement"), among Fairway Drive
Funding Corp. ("Fairway"), as seller, Clipper, as purchaser, State Street
Capital Corporation, as administrator, State Street, as relationship bank,
and PNC, as servicer, the Seller has purchased the Conveyed Mortgage Loans
(as defined herein) from Fairway.  On the terms and conditions set forth
herein, the Seller desires to sell and the Trustee desires to purchase the
Conveyed Mortgage Loans and certain related rights.

     In consideration of the premises and the mutual agreements hereinafter
set forth, the Seller and the Trustee agree as follows:

                                     
                                 ARTICLE I
                                     
                                DEFINITIONS
                                     
     Section 1.1    Defined Terms.

     Whenever used in this Agreement, the following words and phrases shall
have the following meanings specified in this Article:

     Agreement:  This Loan Sale Agreement, including all exhibits and
schedules hereto, amendments hereof and supplements hereto.





<PAGE> 271


     Clipper: The meaning given in the introductory paragraph hereto.

     Closing Date: [date].

     Conveyance:  The meaning given in Section 2.1.

     Conveyed Assets:  The meaning given in Section 2.1.

     Conveyed Mortgage Loans: The Mortgage Loans sold, transferred,
assigned and conveyed to the Trustee by the Seller pursuant to Section 2.1
and identified in the Mortgage Loan Schedule.

     Custodian:  State Street, or any other party appointed as Custodian
under the Revolving Loan Purchase Agreement.

     Cut-Off Date: [date].

     Fairway: The meaning given in the preliminary statement hereto.

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

     Mortgage Loan: An individual mortgage loan, including the related
Mortgage Note and Mortgage.

     Mortgage Loan File: With respect to any Conveyed Mortgage Loan, the
documents described in the definition of "Mortgage Loan File" in the
Revolving Loan Purchase Agreement.

     Mortgage Loan Schedule: The schedule of  Mortgage Loans attached
hereto as Schedule I.

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

     Mortgagor: The obligor on a Mortgage Note.

     PNC: The meaning given in the introductory paragraph hereto.

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

     Pooling Agreement: The meaning given in the introductory paragraph
hereto.

     Purchase Price: The meaning given in Section 2.1.

     Revolving Loan Purchase Agreement: The meaning given in the
preliminary statement hereto.






<PAGE> 272

     Seller: The meaning given in the introductory paragraph hereto.

     State Street: The meaning given in the introductory paragraph hereto.

     Trustee: The meaning given in the introductory paragraph hereto.

                                     
                                ARTICLE II
                                     
                   SALE AND CONVEYANCE OF MORTGAGE LOANS
                                     
                                     
     Section 2.1    Sale and Conveyance of Mortgage Loans.

     Concurrently with the execution and delivery hereof, the Seller does
hereby irrevocably sell, transfer, assign, set over and otherwise convey to
the Trustee, without representation, warranty or recourse, and the Trustee
hereby accepts delivery of, all the Seller's right, title and interest in
and to (i) the Conveyed Mortgage Loans and all rights pertaining thereto,
(ii) all scheduled payments of principal and interest due after the Cut-Off
Date and received by the Seller with respect to the Conveyed Mortgage Loans
at any time, (iii) all principal prepayments received by the Seller after
the Cut-Off Date with respect to the Conveyed Mortgage Loans, and (iv) any
property which secured a Conveyed Mortgage Loan and which has been acquired
by foreclosure or deed in lieu of foreclosure after the Cut-Off Date (such
assets described in clauses (i) through (iv) collectively referred to
herein as the "Conveyed Assets," and the transfer and assignment by the
Seller thereof referred to herein as the "Conveyance").

     Notwithstanding anything herein to the contrary, the transfer of the
Conveyed Assets shall not constitute the Trustee an intended third-party
beneficiary under the Revolving Loan Purchase Agreement and nothing herein
shall entitle the Trustee to the benefit of any representation, warranty,
covenant or remedy contained therein or assigned thereby.

     The price for the Conveyed Assets to be paid by the Trustee on the
Closing Date shall be an amount equal to [amount] (the "Purchase Price").

     Section 2.2    Custodial Agreement; Release of Mortgage Loan Files.

     As  of  the  Closing Date, the ownership of all records and  documents
with  respect to any Conveyed Mortgage Loan which come into the  possession
of  the  Seller shall immediately vest in the Trustee and shall be promptly
forwarded to the Trustee.

     Concurrently  herewith, the Seller shall notify the Custodian  of  the
Conveyance  of  the  Conveyed Mortgage Loans and  cause  the  Custodian  to
release the related Mortgage Loan Files to or upon the order of the Trustee
by  executing  a Notice and Instruction to Custodian in the  form  attached
hereto as Exhibit A.

                                     





<PAGE> 273

                                ARTICLE III
                                     
                         MISCELLANEOUS PROVISIONS
                                     
     Section 3.1    Governing Law.

     This Agreement shall be governed by and construed in accordance with
the laws of the State of New York (including Section 5-1401 of the New York
General Obligations Law) and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws without
giving effect to conflict of laws principles.

     Section 3.2    Notices.

     All demands, notices and communications hereunder shall be in writing
and shall be deemed to have been duly given if personally delivered at or
mailed by registered or certified mail to (a) in the case of the Trustee,
at Two International Place, Boston, MA 02110, Attention: Corporate Trust
PNC 1999-1, or such other address as may hereafter be furnished to the
Seller in writing by the Trustee, or (b) in the case of the Seller, at 225
Franklin Street, 18th Floor, Boston, MA 02110, Attention: Renata Merino,
facsimile no.: (617) 350-4020, with a copy to State Street Capital
Corporation, 225 Franklin Street, Boston, MA 02110, Attention: Susan Beck
Strader, facsimile no.: (617) 350-4020, or such other address as may
hereafter be furnished to the Trustee in writing by the Seller.

     Section 3.3    Severability of Provisions.

     If any one or more of the covenants, agreements, provisions or terms
of this Agreement shall be for any reason whatsoever held invalid, then
such covenants, agreements, provisions or terms shall be deemed severable
from the remaining covenants, agreements, provisions or terms of this
Agreement and shall in no way affect the validity or enforceability of the
other provisions of this Agreement.

     Section   3.4    Waivers  and  Amendments,  Non-contractual  Remedies;
Preservation of Remedies.

     This Agreement may be amended, superseded, canceled, renewed or
extended and the terms hereof may be waived, only by a written instrument
signed by authorized representatives of the parties or, in the case of a
waiver, by an authorized representative of the party waiving compliance.
No such written instrument shall be effective unless it expressly recites
that it is intended to amend, supersede, cancel, renew or extend this
Agreement or to waive compliance with one or more of the terms hereof, as
the case may be.  No delay on the part of any party in exercising any
right, power or privilege hereunder shall operate as a waiver thereof, nor
shall any waiver on the part of any party of any such right, power or
privilege, or any single or partial exercise of any such right, power or
privilege, preclude any further exercise thereof or the exercise of any
other such right, power or privilege.  The rights and remedies herein
provided are cumulative to, and not exclusive of, any rights or remedies





<PAGE> 274

that any party may otherwise have at law or in equity.

     Section 3.5    Captions.

     All section titles or captions contained in this Agreement or in any
Schedule or Exhibit annexed hereto or referred to herein, and the table of
contents to this Agreement, are for convenience only, shall not be deemed a
part of this Agreement and shall not affect the meaning or interpretation
of this Agreement.

     Section 3.6    Counterparts.

     This Agreement may be executed by the parties hereto in separate
counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the
same instrument.

     Section 3.7    Entire Agreement.

     This Agreement (including any Schedule or Exhibit annexed hereto or
referred to herein) between the parties hereto contains the entire
agreement between the parties with respect to the sale of the Conveyed
Assets and the transactions contemplated hereby and supersedes all prior
agreements, written or oral, with respect thereto.

     Section 3.8    Condition Precedent.

     The Trustee's obligation to purchase the Conveyed Assets hereunder is
conditioned upon and subject to the Trustee's receipt of available funds
from PNC pursuant to the Pooling Agreement in an amount equal to the
Purchase Price.

     Section 3.9    No Recourse.

     No recourse under any obligation, covenant or agreement of Clipper
contained in this Agreement shall be had against J H Management Corporation
("JHM") or any incorporator, stockholder, officer, director or employee of
Clipper or JHM, by the enforcement of any assessment or by any legal or
equitable proceeding, by virtue of any statute or otherwise, it being
expressly agreed and understood that this Agreement is solely a corporate
obligation of Clipper, and that no personal liability whatever shall attach
to or be incurred by the incorporators, stockholders, officers, directors
or employees of Clipper or JHM, or any of them under or by reason of any of
the obligations, covenants or agreements of Clipper contained in this
Agreement, or implied therefrom, and that any and all personal liability
for breaches by Clipper of any such obligations, covenants or agreements
either at common law or at equity, or by statute or constitution, of JHM
and every such incorporator, stockholder, officer, director or employee is
hereby expressly waived as a condition of and in consideration for the
execution of this Agreement.

     Section 3.10   No Petition.





<PAGE> 275


     The Trustee agrees that it shall not institute against, or join any
other Person in instituting against, the Seller any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceeding, or other
proceeding under any federal or state bankruptcy or similar law, for one
year and one day after the latest maturing Commercial Paper Note (as
defined in the Program Administration Agreement, dated as of September 24,
1992, between Clipper and State Street Boston Capital Corporation, as
program administrator, as it may be amended from time to time) is paid.

     IN WITNESS WHEREOF, the parties hereto have caused their names to be
signed hereto by their respective officers thereunto duly authorized as of
the date first above written.


CLIPPER RECEIVABLES CORPORATION

By:  STATE STREET CAPITAL CORPORATION, as
Program Administrator

  By:

  Name:

  Title:


STATE STREET BANK AND TRUST COMPANY,
solely in its capacity as Trustee and not
individually

By:

Name:

Title:


CONSENTED TO BY:

STATE STREET CAPITAL CORPORATION, as
Program Administrator

By:

Name:

Title:
                                Schedule I
                                     
                          Mortgage Loan Schedule
                                 EXHIBIT A
                                     





<PAGE> 276

                FORM OF NOTICE AND INSTRUCTION TO CUSTODIAN
                                     
                              [Closing Date]


State Street Bank and Trust
  Company, as Custodian
Two International Place
Boston, MA 02102

     Re:  Revolving Loan Purchase Agreement, dated as of December 30, 1998
          (the "Revolving Loan Purchase Agreement"), among Fairway Drive
          Funding Corp., as seller, Clipper Receivables Corporation, as
          purchaser, State Street Capital Corporation, as administrator,
          State Street Bank and Trust Company, as relationship bank, and
          PNC Mortgage Securities Corp., as servicer

Ladies and Gentlemen:

     We hereby advise you that the mortgage loans specified on Schedule I
hereto (the "Conveyed Mortgage Loans") have been transferred and assigned,
pursuant to a Loan Sale Agreement dated January 1, 1999 between Clipper
Receivables Corporation, as seller (the "Seller"), and State Street Bank
and Trust Company, as trustee (the "Trustee") under a Pooling and Servicing
Agreement dated [date] by and between PNC Mortgage Securities Corp. and the
Trustee, by the Seller to the Trustee, and you are hereby instructed to
deliver the Mortgage Loan Files (as defined in the Revolving Loan Purchase
Agreement) relating to such Conveyed Mortgage Loans to the Trustee pursuant
to such instructions as it may provide to you.

                              Very truly yours,
                              
                              CLIPPER RECEIVABLES CORPORATION
                              
                                By:  STATE STREET CAPITAL CORPORATION, as
                                Program Administrator
                                
                                By:
                                   Name:
                                   Title:

ACKNOWLEDGED:

STATE STREET BANK AND TRUST
COMPANY, as Custodian


By:
   Name:
   Title:
             Schedule I to Notice and Instruction to Custodian
                                     





<PAGE> 277

                                                                  Exhibit P
                   Form of Protective Transfer Agreement

     This Protective Transfer Agreement (this "Agreement"), dated as of
[date], is by and between Fairway Drive Funding Corp. ("Funding") and State
Street Bank and Trust Company (the "Trustee Bank"), as trustee (in such
capacity, the "Trustee") under a Pooling and Servicing Agreement dated
[date] by and between PNC Mortgage Securities  Corp. ("PNC") and the
Trustee.

                           W I T N E S S E T H:
                                     
     WHEREAS, Funding sold certain mortgage loans and related property (as
defined below, the "Conveyed Assets") to Clipper Receivables Corporation
("Clipper") pursuant to a Revolving Loan Purchase Agreement, dated as of
December 30, 1998 (the "Funding Sale Agreement"), among Funding, as Seller,
Clipper, as Purchaser, State Street Capital Corporation, as Administrator,
the Trustee Bank, as Relationship Bank and PNC, as Servicer;

     WHEREAS, pursuant to a Loan Sale Agreement (the "Clipper Loan Sale
Agreement"), dated as of [date], between Clipper and the Trustee, Clipper
is selling all of its right, title and interest in and to the Conveyed
Assets to the Trustee;

     WHEREAS, the Trustee requires assurance of good title to the Conveyed
Assets, and pursuant to Section 13.2(a) of the Funding Sale Agreement,
Funding is obligated to take any action necessary to protect the interest
of Clipper in the Conveyed Assets.

          NOW, THEREFORE, in consideration of the covenants made herein and
for other good and valuable consideration the sufficiency of which is
hereby acknowledged, the parties hereto agree as follows:

     1.   The Funding Sale Agreement provides that it is the express intent
of the parties thereto that the sale, assignment and transfer of the
Conveyed Assets pursuant to the Funding Sale Agreement constituted a sale
of all of Fairway's right, title, and interest in to the Conveyed Assets to
Clipper.

     2.   Notwithstanding the foregoing, to the extent that Funding has
retained any interest in the Conveyed Assets, Funding hereby irrevocably
sells, transfers, assigns, sets over and otherwise conveys to the Trustee,
without representation, warranty or recourse, and the Trustee hereby
accepts delivery of, all of Funding's right, title and interest, if any, in
and to (i) the Mortgage Loans identified on the schedule of Mortgage Loans
attached as Schedule I to the Clipper Loan Sale Agreement (the "Conveyed
Mortgage Loans") and all rights pertaining thereto, (ii) all scheduled
payments of principal and interest due after January 1, 1999 (the "Cut-Off
Date") and received by Funding with respect to the Conveyed Mortgage Loans
at any time, (iii) all principal prepayments received by Funding after the
Cut-Off Date with respect to the Conveyed Mortgage Loans, and (iv) any
property which secured a Conveyed Mortgage Loans and which has been





<PAGE> 278

acquired by foreclosure or deed in lieu of foreclosure after the Cut-Off
Date (such assets described in clauses (i) through (iv) collectively
referred to herein as the "Conveyed Assets").

     3.   This Agreement shall be governed by and construed in accordance
with the laws of the State of New York and the obligations, rights and
remedies of the parties hereunder shall be determined in accordance with
such laws without giving effect to conflict of laws principles.

     4.   This Agreement may be executed by the parties hereto in separate
counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute one and the
same instrument.

     IN WITNESS WHEREOF, the parties hereto have caused their names to be
signed hereto by their respective officers thereunto duly authorized as of
the date first above written.


                                   FAIRWAY DRIVE FUNDING CORP.
                                   By:______________________________
                                   Name:
                                   Title:
                                   
                                   
                                   
                                   STATE STREET BANK AND TRUST COMPANY, not
                                   in its individual capacity, but solely
                                   as Trustee
                                   
                                   By:______________________________
                                   Name:
                                   Title:




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission