The Provident Bank
Mortgage Pass-Through Certificates
Record Date: 11/30/99
Distribution Date: 12/27/99
PROVIDENT Series: 1999-A
Contact: Customer Service - CTSLink
Norwest Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 815-6600
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
A 743844CX8 SEQ 6.02000% 167,872,162.88 842,158.68 652,425.11
TRANSFER PROVID99 SEQ 0.00000% 2,188,600.51 226,186.20 2,753,243.52
Totals 170,060,763.39 1,068,344.88 3,405,668.63
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
A 0.00 167,219,737.77 1,494,583.79 0.00
TRANSFER 0.00 2,188,600.51 2,979,429.72 0.00
Totals 0.00 169,408,338.28 4,474,013.51 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
A 168,300,000.00 167,872,162.88 0.00 652,425.11 0.00 0.00
TRANSFER 1,700,000.00 2,188,600.51 0.00 2,753,243.52 0.00 0.00
Totals 170,000,000.00 170,060,763.39 0.00 3,405,668.63 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
A 652,425.11 167,219,737.77 0.99358133 652,425.11
TRANSFER 2,753,243.52 2,188,600.51 1.28741206 2,753,243.52
Totals 3,405,668.63 169,408,338.28 0.99651964 3,405,668.63
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
A 168,300,000.00 997.45788996 0.00000000 3.87656037 0.00000000
TRANSFER 1,700,000.00 1287.41206471 0.00000000 1619.55501176 0.00000000
<FN>
(2) Per $1,000 denomination.
</FN>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
A 0.00000000 3.87656037 993.58132959 0.99358133 3.87656037
TRANSFER 0.00000000 1619.55501176 1,287.41206471 1.28741206 1619.55501176
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
A 168,300,000.00 6.02000% 167,872,162.88 842,158.68 0.00 0.00
TRANSFER 1,700,000.00 0.00000% 2,188,600.51 0.00 0.00 0.00
Totals 170,000,000.00 842,158.68 0.00 0.00
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
A 0.00 0.00 842,158.68 0.00 167,219,737.77
TRANSFER 0.00 0.00 226,186.20 0.00 2,188,600.51
Totals 0.00 0.00 1,068,344.88 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
A 168,300,000.00 6.02000% 997.45788996 5.00391373 0.00000000 0.00000000
TRANSFER 1,700,000.00 0.00000% 1287.41206471 0.00000000 0.00000000 0.00000000
<FN>
(5) Per $1,000 denomination.
</FN>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
A 0.00000000 0.00000000 5.00391373 0.00000000 993.58132959
TRANSFER 0.00000000 0.00000000 133.05070588 0.00000000 1287.41206471
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 4,541,523.90
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 4,541,523.90
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 53,521.39
Payment of Interest and Principal 4,488,002.51
Total Withdrawals (Pool Distribution Amount) 4,541,523.90
Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES
Gross Servicing Fee 52,566.23
Trustee Fee 788.49
Owner Trustee Fee 166.67
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 53,521.39
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
Reserve Fund 0.00 0.00 0.00 0.00
Financial Guaranty 0.00 0.00 0.00 0.00
Reserve Fund 10,200,000.00 0.00 0.00 10,200,000.00
CERTIFICATEHOLDER DELINQUENCY/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
Percentage Delinquent
Based On
Current Unpaid
Number Principal Number Unpaid
Of Loans Balance Of Loans Balance
30 Days 16 370,468.43 0.358423% 0.218684%
60 Days 3 26,003.71 0.067204% 0.015350%
90+ Days 0 0.00 0.000000% 0.000000%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 19 396,472.14 0.425627% 0.234033%
OTHER INFORMATION
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
COLLATERAL STATEMENT
Collateral Description Mixed Fixed & Arm
Weighted Average Gross Coupon 0.087300%
Weighted Average Net Coupon 0.082300%
Weighted Average Pass-Through Rate 0.082300%
Weighted Average Maturity(Stepdown Calculation ) 320
Beginning Scheduled Collateral Loan Count 4,464
Number Of Loans Paid In Full 0
Ending Scheduled Collateral Loan Count 4,464
Beginning Scheduled Collateral Balance 170,060,763.39
Ending Scheduled Collateral Balance 169,408,338.28
Ending Actual Collateral Balance at 30-Nov-1999 125,506,769.07
Monthly P &I Constant 0.00