The Provident Bank
Mortgage Pass-Through Certificates
Record Date: 10/31/99
Distribution Date: 11/26/99
PROVIDENT Series: 1999-3
Contact: Customer Service
Norwest Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 846-8130
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
A-1 743844CU4 SEQ 5.76375% 645,953,373.51 3,309,434.45 1,791,589.60
A-2 743844CV2 SEQ 5.82875% 76,926,175.81 398,563.06 492,968.10
A-3 743844CW0 SEQ 5.79875% 474,145,985.63 2,443,959.14 1,406,202.88
X-1 PRV9903X1 IO 4.15564% 0.00 1,178,047.93 0.00
X-2 PRV9903X2 IO 4.11811% 0.00 118,547.93 0.00
X-3 PRV9903X3 IO 3.75311% 0.00 697,657.02 0.00
R PRV9903R1 RES 0.00000% 0.00 0.00 0.00
Totals 1,197,025,534.9 8,146,209.53 3,690,760.58
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
A-1 0.00 644,161,783.91 5,101,024.05 0.00
A-2 0.00 76,433,207.71 891,531.16 0.00
A-3 0.00 472,739,782.75 3,850,162.02 0.00
X-1 0.00 0.00 1,178,047.93 0.00
X-2 0.00 0.00 118,547.93 0.00
X-3 0.00 0.00 697,657.02 0.00
R 0.00 0.00 0.00 0.00
Totals 0.00 1,193,334,774.37 11,836,970.11 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-1 648,000,000.00 645,953,373.51 256,457.18 1,535,132.42 0.00 0.00
A-2 77,000,000.00 76,926,175.81 24,454.93 468,513.17 0.00 0.00
A-3 475,000,000.00 474,145,985.63 84,596.63 1,321,606.25 0.00 0.00
X-1 0.00 0.00 0.00 0.00 0.00 0.00
X-2 0.00 0.00 0.00 0.00 0.00 0.00
X-3 0.00 0.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00
Totals 1,200,000,000.0 1,197,025,534.95 365,508.74 3,325,251.84 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-1 1,791,589.60 644,161,783.91 0.99407683 1,791,589.60
A-2 492,968.10 76,433,207.71 0.99263906 492,968.10
A-3 1,406,202.88 472,739,782.75 0.99524165 1,406,202.88
X-1 0.00 0.00 0.00000000 0.00
X-2 0.00 0.00 0.00000000 0.00
X-3 0.00 0.00 0.00000000 0.00
R 0.00 0.00 0.00000000 0.00
Totals 3,690,760.58 1,193,334,774.37 0.99444565 3,690,760.58
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
A-1 648,000,000.00 996.84162579 0.39576725 2.36903151 0.00000000
A-2 77,000,000.00 999.04124429 0.31759649 6.08458662 0.00000000
A-3 475,000,000.00 998.20207501 0.17809817 2.78232895 0.00000000
X-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000
X-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
X-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) Per $1,000.00 Denomination.
</FN>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
A-1 0.00000000 2.76479877 994.07682702 0.99407683 2.76479877
A-2 0.00000000 6.40218312 992.63906117 0.99263906 6.40218312
A-3 0.00000000 2.96042712 995.24164789 0.99524165 2.96042712
X-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<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-1 648,000,000.00 5.76375% 645,953,373.51 3,309,434.45 0.00 0.00
A-2 77,000,000.00 5.82875% 76,926,175.81 398,563.06 0.00 0.00
A-3 475,000,000.00 5.79875% 474,145,985.63 2,443,959.14 0.00 0.00
X-1 0.00 4.15564% 645,953,373.53 1,178,047.93 0.00 0.00
X-2 0.00 4.11811% 76,926,175.79 118,547.93 0.00 0.00
X-3 0.00 3.75311% 474,145,985.63 697,657.02 0.00 0.00
R 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 1,200,000,000.0 8,146,209.53 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-1 0.00 0.00 3,309,434.45 0.00 644,161,783.91
A-2 0.00 0.00 398,563.06 0.00 76,433,207.71
A-3 0.00 0.00 2,443,959.14 0.00 472,739,782.75
X-1 0.00 0.00 1,178,047.93 0.00 644,161,783.91
X-2 0.00 0.00 118,547.93 0.00 76,433,207.71
X-3 0.00 0.00 697,657.02 0.00 472,739,782.75
R 0.00 0.00 0.00 0.00 0.00
Totals 0.00 0.00 8,146,209.53 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-1 648,000,000.00 5.76375% 996.84162579 5.10715193 0.00000000 0.00000000
A-2 77,000,000.00 5.82875% 999.04124429 5.17614364 0.00000000 0.00000000
A-3 475,000,000.00 5.79875% 998.20207501 5.14517714 0.00000000 0.00000000
X-1 0.00 4.15564% 1887.51143991 3.44232113 0.00000000 0.00000000
X-2 0.00 4.11811% 2222.13030114 3.42443836 0.00000000 0.00000000
X-3 0.00 3.75311% 2117.48723255 3.11566454 0.00000000 0.00000000
R 0.00 0.00000% 0.00000000 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-1 0.00000000 0.00000000 5.10715193 0.00000000 994.07682702
A-2 0.00000000 0.00000000 5.17614364 0.00000000 992.63906117
A-3 0.00000000 0.00000000 5.14517714 0.00000000 995.24164789
X-1 0.00000000 0.00000000 3.44232113 0.00000000 1882.27631607
X-2 0.00000000 0.00000000 3.42443836 0.00000000 2207.89016381
X-3 0.00000000 0.00000000 3.11566454 0.00000000 2111.20727503
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<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 Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Rate Balance Balance Balance Balance Percentage
Class
C 1,200.00000% 179,554.00 179,000.00 0.00 0.00 99.44444444%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 11,922,809.98
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 93,714.09
Realized Losses 0.00
Total Deposits 12,016,524.07
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 252,814.39
Payment of Interest and Principal 11,763,709.68
Total Withdrawals (Pool Distribution Amount) 12,016,524.07
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 249,078.24
Trustee Fee 3,736.15
Supplemental Pool Insurance Fee 0.00
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 252,814.39
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
Reserve Fund 0.00 0.00 0.00 0.00
Reserve Fund 0.00 0.00 0.00 0.00
Financial Guaranty 0.00 0.00 0.00 0.00
Financial Guaranty 0.00 0.00 0.00 0.00
Financial Guaranty 0.00 0.00 0.00 0.00
Reserve Fund 5,000.00 0.00 0.00 5,000.00
Reserve Fund 67,062,500.00 0.00 0.00 64,062,500.00
Reserve Fund 61,750,000.00 0.00 0.00 61,750,000.00
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 101 7,804,630.87 1.342193% 1.313696%
60 Days 35 2,892,395.69 0.465116% 0.486856%
90+ Days 2 104,400.00 0.026578% 0.017573%
Foreclosure 0 0.00 0.000000% 0.000000%
REO 0 0.00 0.000000% 0.000000%
Totals 138 10,801,426.56 1.833887% 1.818125%
OTHER INFORMATION
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Principal Balance of Contaminated Properties 0.00
Current Period Class A Insufficient Funds 0.00
Periodic Advance 93,714.09
Class X-1 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000%
Class X-2 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000%
Class X-3 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000%
<FN>
Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure
</FN>
COLLATERAL STATEMENT
Collateral Description Mixed ARM and Balloon
Weighted Average Gross Coupon 10.545679%
Weighted Average Net Coupon 10.038179%
Weighted Average Pass-Through Rate 0.000000%
Weighted Average Maturity(Stepdown Calculation ) 288
Beginning Scheduled Collateral Loan Count 7,563
Number Of Loans Paid In Full 38
Ending Scheduled Collateral Loan Count 7,525
Beginning Scheduled Collateral Balance 1,197,025,534.95
Ending Scheduled Collateral Balance 594,097,035.10
Ending Actual Collateral Balance at 31-Oct-1999 594,097,035.10
Monthly P &I Constant 5,618,907.30
Ending Scheduled Balance for Premium Loans 594,097,035.10
Group Level Collateral Statement
Group ID 1 2 3 Total
Collateral Description Mixed Balloon Mixed ARM and Balloo 6 Month LIBOR ARM
Weighted Average Coupon Rate 10.659816 10.755912 10.339062
Weighted Average Net Rate 10.152316 10.248412 9.831562
Weighted Average Maturity 246.00 256.00 357.00
Beginning Loan Count 5,185 157 2,221 7,563
Loans Paid In Full 25 2 11 38
Ending Loan Count 5,160 155 2,210 7,525
Beginning Scheduled Balance 340,178,252.19 34,544,386.88 223,065,156.59 597,787,795.66
Ending scheduled Balance 338,386,662.59 34,051,418.80 221,658,953.71 594,097,035.10
Record Date 10/31/99 10/31/99 10/31/99
Principal And Interest Constant 3,278,321.69 334,085.26 2,006,500.35 5,618,907.30
Scheduled Principal 256,457.18 24,454.93 84,596.63 365,508.74
Unscheduled Principal 1,535,132.42 468,513.15 1,321,606.25 3,325,251.82
Scheduled Interest 3,021,864.51 309,630.33 1,921,903.72 5,253,398.56
Servicing Fees 141,740.94 14,393.49 92,943.81 249,078.24
Master Servicing Fees 0.00 0.00 0.00 0.00
Trustee Fee 2,126.11 215.89 1,394.15 3,736.15
FRY Amount 0.00 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00 0.00
Spread Fee 1 0.00 0.00 0.00 0.00
Spread Fee 2 0.00 0.00 0.00 0.00
Spread Fee 3 0.00 0.00 0.00 0.00
Net Interest 2,877,997.46 295,020.95 1,827,565.76 5,000,584.17
Realized Loss Amount 0.00 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00 0.00
Delinquency Status By Groups
Group 30 Days 60 Days 90 + Days Foreclosure REO Bankruptcy
1 Principal Balance 4,126,396.26 1,610,404.85 50,000.00 0.00 0.00 0.00
Percentage Of Balance 1.219% 0.476% 0.015% 0.000% 0.000% 0.000%
Loan Count 66 26 1 0 0 0
Percentage Of Loans 1.279% 0.504% 0.019% 0.000% 0.000% 0.000%
2 Principal Balance 621,477.01 0.00 0.00 0.00 0.00 0.00
Percentage Of Balance 1.825% 0.000% 0.000% 0.000% 0.000% 0.000%
Loan Count 2 0 0 0 0 0
Percentage Of Loans 1.290% 0.000% 0.000% 0.000% 0.000% 0.000%
3 Principal Balance 3,056,757.60 1,281,990.84 54,400.00 0.00 0.00 0.00
Percentage Of Balance 1.379% 0.578% 0.025% 0.000% 0.000% 0.000%
Loan Count 33 9 1 0 0 0
Percentage Of Loans 1.493% 0.407% 0.045% 0.000% 0.000% 0.000%
Totals:Principal Balance 7,804,630.87 2,892,395.69 104,400.00 0.00 0.00 0.00
Percentage of Balance 1.314% 0.487% 0.018% 0.000% 0.000% 0.000%
Loan Count 101 35 2 0 0 0
Percentage Of Loans 1.342% 0.465% 0.027% 0.000% 0.000% 0.000%