SAXON ASSET SECURITIES CO
S-3/A, 1996-07-30
ASSET-BACKED SECURITIES
Previous: AMERICAN CRAFT BREWING INTERNATIONAL LTD, S-1/A, 1996-07-30
Next: GLOBAL ONE DISTRIBUTION & MERCHANDISING INC, S-4/A, 1996-07-30




   
      As filed with the Securities and Exchange Commission on July 30, 1996
    

                                                       Registration No. 333-4127

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                                 AMENDMENT NO. 2
    
                                       TO
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      under
                           THE SECURITIES ACT OF 1933

                         SAXON ASSET SECURITIES COMPANY
                                    (Seller)
             (Exact name of registrant as specified in its charter)

            Virginia                                           Applied For
  (State or other jurisdiction                              (I.R.S. employer
of incorporation or organization)                         identification number)

                                  4880 Cox Road
                           Glen Allen, Virginia 23060
                                 (804) 967-7400

(Address, including zip code, and telephone number, including area code, of
registrant's principal executive offices)

                                  Andrew Sirkis
                         Saxon Asset Securities Company
                                  4880 Cox Road
                           Glen Allen, Virginia 23060
                                 (804) 967-7400

(Name, address,  including zip code, and telephone number,  including area code,
of agent for service) Copies to:

Thomas F. Farrell, II, Esquire               Robert L. Burrus, Jr., Esquire
    Dominion Resources, Inc.             McGuire, Woods, Battle & Boothe, L.L.P.
  Riverfront Plaza, West Tower                      One James Center
901 East Byrd Street, 17th Floor                  901 East Cary Street
   Richmond, Virginia 23219                     Richmond, Virginia 23219
        (804) 775-5807                               (804) 775-1000

     Approximate date of commencement of proposed sale to the public: As soon as
practicable on or after the effective date of this registration statement.

     If the only securities  registered on this Form are to be offered  pursuant
to dividend or interest reinvestment plans, please check the following box. |_|

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. |X|

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering.|_|

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering.|_|

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box.|_|

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>

                                                    PROPOSED MAXIMUM          PROPOSED
   TITLE OF SECURITIES         AMOUNT TO BE          OFFERING PRICE       MAXIMUM AGGREGATE         AMOUNT OF
    BEING REGISTERED            REGISTERED          PER CERTIFICATE*       OFFERING PRICE*     REGISTRATION FEE**
<S> <C>
   
 Asset Backed Certificates   $1,000,000,000              100%              $1,000,000,000         $344,827.58
    
</TABLE>
   
  *  Estimated solely for the purpose of calculating the registration fee.
 **  $344.83 of the registration fee was previously paid.
    

        The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933, or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.

<PAGE>

                 SUBJECT TO COMPLETION, DATED _________ __, 1996


PROSPECTUS SUPPLEMENT
(To Prospectus dated [____________], 1996)

                                 $[           ]
                                  (Approximate)
     [LOGO]             Saxon Asset Securities Company
                                     Seller
                  Asset Backed Certificates, Series 199[_]-[_]

         The Asset Backed  Certificates,  Series 199[_]-[_] (the "Certificates")
will represent,  in the aggregate,  the entire  beneficial  ownership in a trust
(the "Trust") that consists  primarily of (i) one- to  four-family  [fixed rate]
mortgage  loans  secured by first,  second or more junior  liens on  residential
properties (or  participation  interests in such loans)  ("Single Family Loans")
and (ii) loans  secured by security  interests in or similar  liens on shares in
private, non-profit cooperative housing corporations ("Cooperatives") and on the
related proprietary leases or occupancy  agreements granting exclusive rights to
occupy specific  dwelling units in the buildings owned by the  Cooperatives  (or
participation  interests in such loans) ("Cooperative  Loans" and,  collectively
with Single Family Loans,  "Mortgage Loans"). As of [____________],  199[_] (the
"Cut-Off  Date"),  the  Mortgage  Loans had an aggregate  outstanding  principal
balance of  approximately  $[____________]  and original and remaining  terms to
stated  maturity  of more than  [___]  years  but not more  than 30  years.  The
Mortgage Loans will be acquired by Saxon Asset Securities Company (the "Seller")
from Saxon Mortgage,  Inc. ("Saxon Mortgage"),  an affiliate of the Seller which
originated  the  Mortgage  Loans or acquired  the  Mortgage  Loans from  various
[mortgage  banking  institutions].  Capitalized  terms  used  and not  otherwise
defined herein are defined in the Prospectus.

         The  Class   [___]  and  Class   [___]   Certificates   (the   "Offered
Certificates") are being offered hereby, and the Class [___], Class [___], Class
[___,] and Class [R] Certificates (the "Non-Offered  Certificates"),  which also
are to be issued,  are not being offered hereby.  The primary credit support for
the Class [___] Certificates (the "Senior Certificates") is the subordination of
the  Class  [___],  Class  [___],  Class  [___],  and Class  [___]  Certificates
(collectively,  the "Subordinated  Certificates") [and the guaranteed payment of
Guaranteed Distributions (as defined herein) on the Senior Certificates pursuant
to an irrevocable financial guaranty insurance policy (the "Certificate Guaranty
Insurance  Policy").  See "The  Trust  -- [The  Certificate  Guaranty  Insurance
Policy]"  herein.  No  financial  guaranty  insurance  policy  will be issued in
connection with any of the Certificates other than the Senior Certificates.] The
primary credit support for the Class [___]  Certificates is the subordination of
the Class [___], Class [___], and Class [___] Certificates.  Realized Losses and
interest  shortfalls on the Mortgage Loans will be allocated to the Certificates
in  the  manner  described  herein.  See  "Description  of the  Certificates  --
Allocation of Realized Losses and Interest Shortfalls" herein.

         Distributions  on the  Certificates  will be made on the  [25th] day of
each  month  (or,  if such day is not a  business  day,  on the next  succeeding
business day)  beginning in  [____________],  199[_].  See  "Description  of the
Certificates -Distributions" herein.

         For a discussion of certain significant  matters affecting  investments
in the Offered  Certificates,  see "Risk Factors"  herein at page S-[___] and in
the Prospectus at page [___].
                            -------------------------
THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY  OR ADEQUACY  OF THIS  PROSPECTUS  SUPPLEMENT  OR THE  PROSPECTUS.  ANY
REPRESENTATION  TO THE CONTRARY IS A CRIMINAL  OFFENSE.  THE ATTORNEY GENERAL OF
THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE MERITS OF THIS OFFERING.
ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
<TABLE>
<CAPTION>
   Certificates Offered       Initial Principal    Pass-Through     Weighted Average     Proposed Ratings by   CUSIP Number
                                 Amount (1)            Rate       Life (in Years) (2)    [___] and [___] (3)
- ---------------------------- -------------------- --------------- --------------------- ---------------------- -------------
<S> <C>
Class [___] Certificates     $[___________]           [___]%             [___]                  [___]           [________]
Class [___] Certificates     $[___________]           [___]%             [___]                  [___]           [________]
</TABLE>


Footnotes appear on next page.
         The Offered  Certificates  will be  purchased  by  [____________]  (the
"Underwriter")  from the Seller and will be offered by the Underwriter from time
to time to the public in negotiated  transactions or otherwise at varying prices
to be  determined  at the time of sale.  Proceeds to the Seller from the sale of
the Offered  Certificates  are anticipated to be  approximately  $[____________]
plus accrued interest on the Offered Certificates at the applicable Pass-Through
Rate from  [____________] , 199[_], but before deducting expenses payable by the
Seller, estimated to be approximately
$[------------].

         The  Offered  Certificates  are offered by the  Underwriter  subject to
prior sale,  when, as and if delivered to and accepted by the  Underwriter,  and
subject to certain other conditions. It is expected that delivery of the Offered
Certificates will be made against payment therefor through the facilities of The
Depository Trust Company, New York, New York on or about [____________], 199[_].

                                  [UNDERWRITER]

        The date of this Prospectus Supplement is [____________], 199[ ].




RED HERRING
- -----------
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED WITHOUT THE DELIVERY OF A FINAL PROSPECTUS  SUPPLEMENT
AND PROSPECTUS. THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS SHALL
NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL
THERE  BE ANY SALE OF  THESE  SECURITIES  IN ANY  STATE  IN  WHICH  SUCH  OFFER,
SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR TO  REGISTRATION  OR  QUALIFICATION
UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

<PAGE>

(Cover continued from previous page)

              (1) The  aggregate   initial   principal  amount  of  the  Offered
                  Certificates  may  be  increased  or  decreased  by up to  5%,
                  depending upon (i) the Mortgage Loans actually acquired by the
                  Seller and delivered to the Trustee and (ii) the subordination
                  requirements of the Rating Agencies (as defined  herein).  Any
                  such increase or decrease may be allocated  disproportionately
                  among the Classes of Certificates.

              (2) Determined on the basis of (i) an assumed  prepayment speed of
                  [___ ]% [PAM] (as described herein),  (ii) the assumption that
                  there is no early  termination  of the Trust and (iii) certain
                  other assumptions set forth herein.  The weighted average life
                  of each Class of Offered  Certificates will depend on the rate
                  and timing of  principal  payments on the Mortgage  Loans.  No
                  assurance  can be given as to the rate or timing of  principal
                  payments  (including  prepayments) on the Mortgage Loans.  See
                  "Maturity   and   Prepayment    Considerations"   and   "Yield
                  Considerations" herein.

              (3) It is a condition  to the  issuance of the  Certificates  that
                  each Class of  Offered  Certificates  be  assigned a rating no
                  lower than that set forth in this table by both [____________]
                  ("[_____]") and [------------] ("[-----]").

         Unlike  standard  corporate  bonds,  the timing and amount of principal
distributions  on the Offered  Certificates are not fixed and will be determined
by, among other things, the timing and amount of principal  payments  (including
prepayments) on the Mortgage Loans,  the timing and amount of losses realized on
the Mortgage Loans and the principal  payment  structure  (including  redemption
provisions)  of the  Certificates.  The yield to  maturity of a Class of Offered
Certificates  purchased at a discount or premium  will be more  sensitive to the
rate and timing of payments  thereon.  Mortgage Loan prepayment rates and losses
realized on the Mortgage Loans are likely to fluctuate  significantly  from time
to time.

         Approximately  [___]% and [___]% of the Mortgage  Loans are expected to
be secured by Mortgaged Premises located in [____________]  and  [____________],
respectively. Approximately [___]% and [___]% of the Mortgage Loans are expected
to  be  secured  by  Mortgaged   Premises  located  in  the  [____________]  and
[____________]  metropolitan  areas,  respectively.   Consequently,  losses  and
prepayments on the Mortgage Loans and resultant payments on the Certificates may
be affected significantly by (i) changes in the housing markets and the regional
economies  of   [____________]   and   [____________],   in  general,   and  the
[____________] and [____________]  metropolitan  areas, in particular,  and (ii)
the occurrence of natural  disasters  (such as  earthquakes,  fires,  floods and
hurricanes)  in  [____________]  and   [____________],   in  general,   and  the
[____________] and [____________] metropolitan areas, in particular.

         The Class [ ___]  Certificates are not offered for sale, and may not be
transferred,  to Plan Investors (as defined herein). See "ERISA  Considerations"
herein.

         An election will be made to treat the Mortgage Loans and related assets
of the Trust as a real estate mortgage  investment conduit ("REMIC") for federal
income tax  purposes.  The Offered  Certificates  will be designated as "regular
interests" in the REMIC. See "Certain Federal Income Tax Consequences" herein.

         There is currently no  secondary  market for the Offered  Certificates.
The  Underwriter  intends  to  establish  a  secondary  market  for the  Offered
Certificates  but is not obligated to do so. There can be no assurance  that any
such market will develop or, if established,  will continue or that any investor
will be able to sell an Offered  Certificate at a price equal to or greater than
the price at which such Certificate was purchased.

         THE  CERTIFICATES  WILL BE ENTITLED TO PAYMENT  ONLY FROM THE ASSETS OF
THE TRUST. THE CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE
SELLER,  THE  SERVICER,  THE MASTER  SERVICER,  THE  TRUSTEE [, THE  CERTIFICATE
GUARANTY  INSURER]  OR ANY OF THEIR  AFFILIATES,  EXCEPT  AS SET  FORTH  HEREIN.
NEITHER THE CERTIFICATES NOR THE MORTGAGE LOANS WILL BE GUARANTEED OR INSURED BY
ANY GOVERNMENTAL  AGENCY OR INSTRUMENTALITY OR BY THE SELLER, THE SERVICER,  THE
MASTER  SERVICER,  THE TRUSTEE [, THE  CERTIFICATE  GUARANTY  INSURER] OR ANY OF
THEIR AFFILIATES, EXCEPT AS SET FORTH HEREIN.

         UNTIL THE  EXPIRATION OF NINETY DAYS AFTER THE DATE OF THIS  PROSPECTUS
SUPPLEMENT,  ALL DEALERS  EFFECTING  TRANSACTIONS  IN THE OFFERED  CERTIFICATES,
WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION,  MAY BE REQUIRED TO DELIVER A
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.  THIS IS IN ADDITION TO THE OBLIGATION
OF DEALERS TO DELIVER A PROSPECTUS  SUPPLEMENT AND THE PROSPECTUS WHEN ACTING AS
UNDERWRITERS  OR  DEALERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD  ALLOTMENTS  OR
SUBSCRIPTIONS.


                                      S-2


         The  Offered  Certificates  will be part of a separate  Series of Asset
Backed  Certificates  being  offered by the Seller from time to time pursuant to
the Prospectus, dated [____________],  1996, of which this Prospectus Supplement
is a part and which  accompanies  this  Prospectus  Supplement.  The  Prospectus
contains  important  information about the offering of the Offered  Certificates
that is not contained herein,  and prospective  investors are urged to read both
this  Prospectus  Supplement  and the  Prospectus in full.  Sales of the Offered
Certificates may not be consummated  unless the purchaser has received both this
Prospectus Supplement and the Prospectus.

         The Seller may sell from time to time, under this Prospectus Supplement
and  the   Prospectus   and  other  related   prospectus   supplements,   up  to
$[____________] in aggregate principal amount of Asset Backed  Certificates.  As
of the date of this  Prospectus  Supplement,  the  Seller has  publicly  sold or
committed to sell  $[____________]in  aggregate principal amount of Asset Backed
Certificates, including the Offered Certificates.



         The  Seller  has filed  with the  Securities  and  Exchange  Commission
certain materials  relating to the Certificates on Form 8-K. Such materials were
prepared  by  the  Underwriter  for  certain   prospective   investors  and  are
necessarily  preliminary  in  nature,  and  the  information  included  in  such
computational  materials is subject to, and superseded by, the  information  set
forth in this Prospectus Supplement.



                                      S-3


                                TABLE OF CONTENTS

SUMMARY OF TERMS........................................................S- 5

RISK FACTORS............................................................S-15

THE MORTGAGE LOANS......................................................S-17
        General.........................................................S-17
        The Mortgage Loans..............................................S-17
        Selected Data...................................................S-17
        Cooperative Loans...............................................S-19
        Representations and Warranties..................................S-19
        Underwriting Policies...........................................S-20
        Additional Information..........................................S-20
        Assignment of Mortgage Assets...................................S-20
        Delivery and Substitution of
           Mortgage Loans...............................................S-21

MATURITY AND PAYMENT
         CONSIDERATIONS.................................................S-21
        Weighted Average Life of
           the Certificates.............................................S-21
        Factors Affecting Prepayments
           on the Mortgage Loans........................................S-21
        Modeling Assumptions............................................S-22

YIELD CONSIDERATIONS....................................................S-27
        General.........................................................S-27
        Interest Shortfalls and Realized Losses.........................S-27

DESCRIPTION OF THE CERTIFICATES.........................................S-28
        General.........................................................S-28
        Book-Entry Certificates . . . . . . . . . . . ..................S-28
        Interest........................................................S-28
        Available Distribution..........................................S-28
        Distributions...................................................S-29
        Definitions.....................................................S-30
        Allocation of Realized Losses
           and Interest Shortfalls......................................S-32
        Subordination of the Subordinated
           Certificates.................................................S-33

THE TRUST...............................................................S-34
        General.........................................................S-34
        The Trustee.....................................................S-34
        Voting Rights...................................................S-34
        Optional Redemption.............................................S-34
        Primary Mortgage Insurance......................................S-35
        The Certificate Guaranty Insurance Policy.......................S-35
        The Certificate Guaranty Insurer................................S-37

SERVICING OF MORTGAGE LOANS.............................................S-39
        General.........................................................S-39
        Loan Servicing Activities at Meritech...........................S-39
        Servicing and Other Compensation
            and Payment of Expenses.....................................S-40
        Advances........................................................S-40
        Events of Default...............................................S-40
        The Master Servicer.............................................S-40

USE OF PROCEEDS.........................................................S-41

SPECIAL TAX CONSIDERATIONS..............................................S-41
        Consequences of Realized Losses.................................S-41

UNDERWRITING............................................................S-41

SALE OF THE NON-OFFERED
        CERTIFICATES....................................................S-42

EXPERTS.................................................................S-42

LEGAL MATTERS...........................................................S-42

RATINGS ................................................................S-42

LEGAL INVESTMENT........................................................S-43

ERISA CONSIDERATIONS....................................................S-43

INDEX TO LOCATION OF PRINCIPAL
        DEFINED TERMS...................................................S-46

[TABLE OF CONTENTS FROM PROSPECTUS]

                                      S-4





                                SUMMARY OF TERMS

         The following  summary is qualified in its entirety by reference to the
detailed  information  appearing elsewhere in this Prospectus  Supplement and in
the attached Prospectus dated [____________], 1996 (the "Prospectus").  Whenever
reference is made herein to a percentage of the Scheduled  Principal  Balance of
the  Mortgage  Loans,  such  percentage  is  calculated  based on the  aggregate
Scheduled  Principal Balance of the Mortgage Loans as of [____________],  199[_]
(the  "Cut-Off  Date").  Reference is made to the Index to Location of Principal
Defined Terms for the location of the definitions of certain capitalized terms.

Seller                         Saxon Asset Securities Company (the "Seller"),  a
                               wholly    owned,     limited-purpose    financing
                               subsidiary of Dominion Mortgage Services, Inc., a
                               Virginia corporation ("Dominion  Mortgage").  See
                               "The Seller" in the Prospectus.

<TABLE>
<S> <C>
Offered Certificates
                                               Class                     Pass-Through                    Initial
                                                                             Rate                 Principal Amount (1)
                                      Class [___] Certificates              [___]%                  $[____________]
                                      Class [___] Certificates              [___]%                  $[____________]
</TABLE>

                           (1) The  aggregate  initial  principal  amount of the
                               Offered   Certificates   may  be   increased   or
                               decreased  by up to 5%,  depending  upon  (i) the
                               Mortgage  Loans  actually  acquired by the Seller
                               and   delivered  to  the  Trustee  and  (ii)  the
                               subordination    requirements   of   the   Rating
                               Agencies.  Any such  increase or decrease  may be
                               allocated disproportionately among the Classes of
                               Certificate.


Non-Offered
    Certificates               The  Class [___],  Class  [___],  Class [___] and
                               Class  [R]  Certificates  are not  being  offered
                               hereby. The Class [___], Class [___], Class [___]
                               and  Class  [R]  Certificates  will  be  sold  to
                               [____________], an affiliate of the Seller, or to
                               an  affiliate  of  [____________],  in  privately
                               negotiated transactions.

                               The Class  [___],  Class  [___]  and Class  [___]
                               Certificates  will be issued in initial principal
                               amounts   of    approximately    $[____________],
                               $[____________] and $[____________], respectively
                               (subject to an increase or decrease as  described
                               above).  Each of the Class [___], Class [___] and
                               Class [___]  Certificates will accrue interest at
                               a rate of  [___]%,  [___]%  and [___]% per annum,
                               respectively on the outstanding principal balance
                               of such Class.  The Class [R]  Certificates  will
                               have no principal amount and will not be entitled
                               to any  scheduled  distributions  of principal or
                               interest.  Any information  contained herein with
                               respect  to  the   Non-Offered   Certificates  is
                               provided only to permit a better understanding of
                               the Offered Certificates.

Designations

   Certificates                Class [___], Class [___] , Class [___],
                               Class [___], Class [___] and Class [R]

   Offered Certificates        Class [___] and Class [___]

   Non-Offered
   Certificates                Class [___], Class [___], Class [___] and
                               Class [___]

   Senior Certificates         Class [___]


                                      S-5


   Subordinated
   Certificates                Class [___], Class [___], Class [___] and
                               Class [___]

   Regular Certificates        All Classes of  Certificates except Class R

   Residual Certificates       Class R

Prepayment
  Considerations               Unlike standard  corporate  bonds, the timing and
                               amount of principal  distributions on the Offered
                               Certificates are not fixed and will be determined
                               by, among other things,  the timing and amount of
                               principal payments (including prepayments) on the
                               Mortgage  Loans,  the timing and amount of losses
                               realized on the Mortgage  Loans and the principal
                               payment    structure    (including     redemption
                               provisions)  of the  Certificates.  The  yield to
                               maturity  of  a  Class  of  Offered  Certificates
                               purchased  at a discount or premium  will be more
                               sensitive  to the rate  and  timing  of  payments
                               thereon.   Mortgage  Loan  prepayment  rates  and
                               losses  realized on the Mortgage Loans are likely
                               to fluctuate significantly from time to time. The
                               Mortgage Loans are prepayable  without penalty by
                               the borrowers at any time,  and such  prepayments
                               are  affected by the  transfer of the  underlying
                               residential  properties.  In general,  the timing
                               and  amount of  principal  payments  on  mortgage
                               loans are  influenced  by a variety of  economic,
                               geographic, legal, social and other factors.

                               A borrower is more likely to prepay his  mortgage
                               loan when  prevailing  market  interest rates are
                               lower  than the  interest  rate of such  mortgage
                               loan.   An   investor   in   a    mortgage-backed
                               certificate, however, generally would prefer that
                               a mortgage  loan with an interest  rate in excess
                               of prevailing  rates not be prepaid  because such
                               investor may have to reinvest the proceeds of the
                               prepayment  at a  lower  yield.  In  addition  to
                               affecting   the   weighted    average   life   of
                               mortgage-backed certificates, mortgage prepayment
                               rates will  affect the yields on  mortgage-backed
                               certificates  purchased  at a premium or discount
                               to par.  Mortgage  prepayments  that  occur  at a
                               faster  than   anticipated  rate  will  adversely
                               affect the yields on mortgage-backed certificates
                               purchased at a premium. Mortgage prepayments that
                               occur  at a slower  than  anticipated  rate  will
                               adversely  affect the  yields on  mortgage-backed
                               certificates purchased at a discount.

                               As of the Cut-Off  Date,  at least  [___]% of the
                               Mortgage   Loans   will   contain   "due-on-sale"
                               clauses.   The   sale   of   Mortgaged   Premises
                               encumbered by Mortgage  Loans with  "due-on-sale"
                               clauses  will  result in the  prepayment  of such
                               Mortgage  Loans and a  corresponding  decrease in
                               the weighted  average  life of the  Certificates.
                               Conversely,  the  assumption  of  Mortgage  Loans
                               without  "due-on-sale"  clauses by  purchasers of
                               the related  Mortgaged  Premises may increase the
                               weighted average life of the Certificates.

                               For a more  complete  discussion  of the  factors
                               affecting   mortgage  loan  prepayments  and  the
                               effect of  prepayments  and other  factors on the
                               yield on the  Certificates,  see "Risk  Factors,"
                               "Maturity  and  Prepayment   Considerations"  and
                               "Yield  Considerations"  herein and "Risk Factors
                               --  Prepayment   Considerations"  and  "Maturity,
                               Prepayment  and  Yield   Considerations"  in  the
                               Prospectus.

Certificate
  Structure                    The  primary   credit   support  for  the  Senior
                               Certificates   is   the   subordination   of  the
                               Subordinated  Certificates  [and  the  guaranteed
                               payment of Guaranteed  Distributions  (as defined
                               herein)  on  such  Certificates  pursuant  to the
                               Certificate  Guaranty Insurance Policy]. See "The
                               Trust  --  The  Certificate   Guaranty  Insurance
                               Policy" herein.


                                      S-6


                               The  primary  credit  support for the Class [___]
                               Certificates  is the  subordination  of the Class
                               [___], Class [___] and Class [___] Certificates.

                               Because  the Senior  Certificates  initially  may
                               receive  a  disproportionately  greater  share of
                               prepayments  on the Mortgage Loans as a result of
                               the   application   of  the   Senior   Prepayment
                               Percentage  (as  defined   herein),   the  Senior
                               Certificates  are  expected  to  have  a  shorter
                               weighted   average  life  than  the  Subordinated
                               Certificates.

Denominations                  The  Offered   Certificates  will  be  Book-Entry
                               Certificates.    One   or    more    certificates
                               representing  each Class of Offered  Certificates
                               will be  registered  in the name of a nominee  of
                               The Depository  Trust Company  (together with any
                               successor  depository selected by the Seller, the
                               "Depository"),  and beneficial  interests in such
                               certificates  will be held by  investors  through
                               the book-entry  facilities of the Depository,  as
                               described  herein,  in minimum  denominations  of
                               $[____________]  in initial  principal amount and
                               integral multiples of $[1,000] in excess thereof.
                               One   Certificate   of  each   Class  of  Offered
                               Certificates   may  be  issued  in  a   different
                               denomination.

Trustee                        [____________],    a    [____________    banking
                               corporation]  [national banking association] (the
                               "Trustee").  The  Trustee  will be  entitled to a
                               monthly  fee with  respect  to each  Distribution
                               Date and each Mortgage  Loan (the "Trustee  Fee")
                               equal to  one-twelfth  of [___]%  per annum  (the
                               "Trustee Fee Rate")  multiplied  by the Scheduled
                               Principal Balance of such Mortgage Loan as of the
                               first day of the preceding  Due Period.  See "The
                               Agreement -- The Trustee" in the Prospectus.

 Servicer                      [Meritech  Mortgage   Services,   Inc.,  a  Texas
                               corporation  and  an  affiliate  of  the  Seller]
                               ("[Meritech" or] the "Servicer"). The Servicer is
                               (i)  approved  by  the  Master  Servicer,  (ii) a
                               HUD-approved originator and (iii) approved by and
                               in good standing with FNMA or FHLMC. The Servicer
                               will   perform   certain   customary    servicing
                               functions  with  respect  to the  Mortgage  Loans
                               pursuant to a servicing agreement assigned to the
                               Trust (the "Servicing  Agreement").  The Servicer
                               is  obligated,  under certain  circumstances,  to
                               advance  delinquent  payments  of  principal  and
                               interest with respect to the Mortgage Loans.  See
                               "The Trust -- Servicing of Mortgage Loans" herein
                               and  "Servicing of Mortgage Loans -- Advances" in
                               the Prospectus.

                               The  Servicer  will be  entitled to (i) a monthly
                               servicing  fee with respect to each  Distribution
                               Date and each Mortgage Loan (the "Servicing Fee")
                               equal to  one-twelfth  of a fixed  percentage per
                               annum (the  "Servicing  Fee Rate")  multiplied by
                               the Scheduled  Principal Balance of such Mortgage
                               Loan as of the  first  day of the  preceding  Due
                               Period and (ii) additional servicing compensation
                               described  herein.  [As of the Cut-Off Date,  the
                               Servicing   Fee   Rate  is   expected   to  equal
                               approximately  [___]% per annum for each Mortgage
                               Loan.] See "The Trust --  Servicing  of  Mortgage
                               Loans --  Servicing  and Other  Compensation  and
                               Payment of  Expenses"  herein and  "Servicing  of
                               Mortgage Loans" in the Prospectus.

Master Servicer                [____________], a [____________] corporation [and
                               an   affiliate   of  the  Seller]   (the  "Master
                               Servicer").  The Master  Servicer  will  perform,
                               directly  or  indirectly   through  one  or  more
                               sub-servicers,    certain    administrative   and
                               supervisory   functions   with   respect  to  the
                               Mortgage Loans. The Master Servicer is obligated,
                               under   certain    circumstances,    to   advance
                               delinquent  payments of  principal  and  interest
                               with respect to the Mortgage  Loans to the extent
                               that the Servicer fails to make such advances.

                               The Master  Servicer  will be  entitled  to (i) a
                               monthly  fee with  respect  to each  Distribution
                               Date  and  each   Mortgage   Loan  (the   "Master
                               Servicing  Fee") equal to  one-twelfth  of [___]%
                               per  annum  (the  "Master  Servicing  Fee  Rate")
                               multiplied by the Scheduled  Principal Balance of
                               such  Mortgage  Loan as of the  first  day of the
                               preceding Due Period and (ii) any interest earned
                               on funds relating to the Mortgage Loans held in a
                               custodial  account by the Master Servicer pending
                               remittance  of such  funds to the Asset  Proceeds
                               Account.  See "The  Trust -The  Master  Servicer"
                               herein and "Servicing of Mortgage Loans -- Master
                               Servicer Duties" in the Prospectus.


                                      S-7


The Mortgage Loans             The   Mortgage   Loans   will   consist   of  (i)
                               [conventional,]  one- to four-family [fixed rate]
                               mortgage  loans secured by first,  second or more
                               junior  liens  on   residential   properties  (or
                               participation  interests in such loans)  ("Single
                               Family Loans") and (ii) loans secured by security
                               interests  in  or  similar  liens  on  shares  in
                               private,     non-profit    cooperative    housing
                               corporations  ("Cooperatives") and on the related
                               proprietary   leases  or   occupancy   agreements
                               granting  exclusive  rights  to  occupy  specific
                               dwelling  units  in the  buildings  owned  by the
                               Cooperatives (or participation  interests in such
                               loans)  ("Cooperative  Loans"  and,  collectively
                               with Single Family Loans,  "Mortgage Loans"). The
                               Mortgage   Loans  will  be  acquired  from  Saxon
                               Mortgage, Inc., an affiliate of the Seller, which
                               originated  approximately  [___]% of the Mortgage
                               Loans and which  acquired the remaining  Mortgage
                               Loans from approximately  [___] [mortgage banking
                               institutions]  (each, an "Originator").  See "The
                               Mortgage Loans" herein.

                               The Mortgage  Loans are  expected to have,  as of
                               the Cut-Off Date, original and remaining terms to
                               stated  maturity of more than [___] years but not
                               more than 30 years, a weighted average  remaining
                               term to stated  maturity of  approximately  [___]
                               months, a weighted average Mortgage Interest Rate
                               (as defined  below) of  approximately  [___]% per
                               annum and a weighted average Net Rate (as defined
                               below)  of   approximately   [___]%   per  annum.
                               Approximately  [___]% and [___]% of the  Mortgage
                               Loans are  expected  to be secured  by  Mortgaged
                               Premises   located   in   [____________   ]   and
                               [____________],    respectively.    Approximately
                               [___]%  and  [___]%  of the  Mortgage  Loans  are
                               expected  to be  secured  by  Mortgaged  Premises
                               located in the  [____________] and [____________]
                               metropolitan areas, respectively.  [Not more than
                               [___]% of the Mortgage Loans are expected to have
                               been    originated     pursuant    to    "limited
                               documentation" origination programs.]

                               Approximately  [ ]% of  the  Mortgage  Loans  are
                               expected  to be secured by second or more  junior
                               liens  on  the  Mortgaged  Premises.   See  "Risk
                               Factors -- Junior  Mortgage  Loans May Experience
                               Relatively  Higher  Losses"  herein and  "Certain
                               Legal Aspects of Mortgage Loans -Junior  Mortgage
                               Loans;   Rights  of  Senior  Mortgagees"  in  the
                               Prospectus.  Approximately  [ ]% of the  Mortgage
                               Loans are expected to be Cooperative Loans.

Mortgage Interest  Rate        The Mortgage Interest Rate for each Mortgage Loan
                               will equal the per annum  interest  rate required
                               to be paid by the borrower under the terms of the
                               related Note.

Administrative Fee
Rate                           The Administrative Fee Rate with respect to each
                               Distribution  Date and each  Mortgage  Loan  will
                               equal the sum of (i) the Servicing Fee Rate, (ii)
                               the  Master  Servicing  Fee  Rate and  (iii)  the
                               Trustee  Fee Rate with  respect to such  Mortgage
                               Loan.  The   Administrative   Fee  Rate  relating
                               thereto will be [___]% per annum.

Administrative Fee             The  Administrative  Fee  with  respect  to  each
                               Distribution  Date and each  Mortgage  Loan  will
                               equal the sum of (i) the Servicing  Fee, (ii) the
                               Master  Servicing  Fee and (iii) the  Trustee Fee
                               relating thereto.

Net Rate                       The Net Rate for each  Mortgage  Loan will  equal
                               the Mortgage  Interest Rate of such Mortgage Loan
                               less the  Administrative Fee Rate with respect to
                               such Mortgage Loan.


                                      S-8

Credit Enhancement Fee         The Credit  Enhancement  Fee with respect to each
                               Distribution  Date will equal one-twelfth of [ ]%
                               multiplied by the Certificate  Principal  Balance
                               of the Senior  Certificates  immediately prior to
                               such Distribution Date.

Additional Information         On each  Distribution  Date,  information will be
                               available   with   respect  to  the   outstanding
                               principal   balance  of  each  Class  of  Offered
                               Certificates.  The information may be obtained by
                               telephone  from  the  Trustee.  As of the date of
                               this   Prospectus   Supplement,   the   Trustee's
                               telephone number is [(___) ___-____].

                               A  Current  Report  on Form 8-K  relating  to the
                               Certificates    and    containing    a   detailed
                               description   of  the  Mortgage   Loans  actually
                               delivered   to  the   Trustee  at  the  time  the
                               Certificates  are issued will be available to the
                               Underwriter on the Closing Date and will be filed
                               with  the  Securities  and  Exchange   Commission
                               within  fifteen days after the Closing Date.  The
                               Current  Report  on Form  8-K  will  specify  the
                               initial   principal   amount  of  each  Class  of
                               Certificates.  In addition,  the Master  Servicer
                               will  make   available,   on  an  ongoing  basis,
                               information  with  respect  to  (i)  the  current
                               weighted  average  Mortgage   Interest  Rate  and
                               weighted   average   remaining   term  to  stated
                               maturity of the outstanding  Mortgage Loans, (ii)
                               the  geographic  distribution  of  the  Mortgaged
                               Premises  underlying  the  outstanding   Mortgage
                               Loans, (iii) Mortgage Loans that are more than 30
                               days  delinquent  in  payment  and (iv)  Realized
                               Losses allocated to the Certificates.

Distribution Date              The  Distribution  Date will be the [25th] day of
                               each  month  (or,  if such day is not a  business
                               day, the next succeeding business day), beginning
                               in  [____________]  199[_] (each, a "Distribution
                               Date").

Record Date                    The Record Date for each  Distribution  Date will
                               be the last  business day of the month  preceding
                               the month in which such  Distribution Date occurs
                               (or, in the case of the first  Distribution Date,
                               the  Closing  Date).   See  "Description  of  the
                               Certificates -Distributions" herein.

Accounting Date                The Accounting  Date for each  Distribution  Date
                               will be the last day of the month  preceding  the
                               month in which such Distribution Date occurs.

Due Period                     The Due Period with respect to each  Distribution
                               Date will be the period  from and  including  the
                               [_____] day of the month  preceding  the month in
                               which  such   Distribution  Date  occurs  to  and
                               including  the  [_____] day of the month in which
                               such Distribution Date occurs.

Prepayment Period              The  Prepayment   Period  with  respect  to  each
                               Distribution  Date  will be the  period  from and
                               including  the [____] day of the month  preceding
                               the month in which such  Distribution Date occurs
                               to and  including  the [____] day of the month in
                               which such Distribution Date occurs.

Closing Date                   The   Closing   Date   will   be  on   or   about
                               [____________] , 199[_].

Distributions                  On each Distribution Date,  amounts  attributable
                               to  payments  on the  Mortgage  Loans and certain
                               other  amounts,  less the related  Administrative
                               Fee with  respect to each  Mortgage  Loan and the
                               related Credit  Enhancement  Fee, will be applied
                               to   pay    principal   and   interest   on   the
                               Certificates.  All distributions  will be made by
                               or on behalf of the Trustee on each  Distribution
                               Date  to  the   persons   in  whose   names   the
                               Certificates  are  registered  as of the close of
                               business  on  the  preceding   Record  Date.  See
                               "Description     of    the     Certificates    --
                               Distributions" herein.


                                      S-9

  Interest
    Distributions              Each  Class of  Offered  Certificates  will  bear
                               interest with respect to each  Distribution  Date
                               on the  outstanding  principal  balance  of  such
                               Class immediately prior to such Distribution Date
                               at the pass-through rate specified for such Class
                               on  the  cover  page  hereof  (the  "Pass-Through
                               Rate"), [(adjusted for the allocation of Interest
                               Shortfalls   as  described   herein)].   On  each
                               Distribution Date, to the extent of the Available
                               Distribution, amounts in respect of interest will
                               be  distributed  to the  holders  of the  Offered
                               Certificates as provided herein. See "Description
                               of the Certificates -- Distributions" herein.

                               [Interest on the Certificates will be computed on
                               the basis of a 360-day year  consisting of twelve
                               30-day months.] Distributions of interest on each
                               Distribution  Date will include  interest accrued
                               through  the   Accounting   Date  preceding  such
                               Distribution  Date.  Because interest will not be
                               distributed on the Certificates  until the [25th]
                               day (or, if such day is not a business  day,  the
                               next  succeeding   business  day)  of  the  month
                               following   the  month  in  which  such  interest
                               accrues,  the  effective  yield to the holders of
                               the  Certificates  will be lower  than the  yield
                               otherwise produced by the applicable Pass-Through
                               Rate and purchase price for the Certificates.

    Principal
     Distributions             On each Distribution  Date, to the extent of the
                               Available  Distribution,  amounts  in  respect of
                               principal  will be  distributed to the holders of
                               the Offered  Certificates as provided herein. See
                               "Description     of    the     Certificates    --
                               Distributions" herein.

[Additional Credit
Support for the
Senior Certificates            The Senior  Certificates  will be entitled to the
                               benefits of the  Certificate  Guaranty  Insurance
                               Policy to be issued by the  Certificate  Guaranty
                               Insurer.The  Certificate  Guaranty  Insurer  is a
                               [____________]  [corporation] [insurance company]
                               engaged  in the  business  of  writing  financial
                               guaranty  insurance,  principally  in  respect of
                               investment securities offered in the domestic and
                               foreign   markets.   The   Certificate   Guaranty
                               Insurer's  claims-paying ability is rated ["AAA"]
                               by [____________]  and ["AAA"] by [____________].
                               See  "The  Trust  --  The  Certificate   Guaranty
                               Insurance Policy" herein.]

Allocation of Losses
and Interest Shortfalls

   Realized Losses             [Except as provided  below,]  Realized  Losses on
                               the  Mortgage  Loans  will be  allocated  on each
                               Distribution Date to the Certificates as follows:
                               first,  to the Non-Offered  Certificates  (except
                               the [Class R] Certificates) until the outstanding
                               principal   balance   of  each   Class   of  such
                               Certificates has been reduced to zero; second, to
                               the   Class   [___]    Certificates   until   the
                               outstanding  principal  balance of such Class has
                               been reduced to zero; and, finally, to the Senior
                               Certificates.

                               [Notwithstanding  the loss allocation  priorities
                               specified  above,  Special  Hazard  Losses on the
                               Mortgage  Loans in excess of the  Special  Hazard
                               Loss Limit,  Mortgagor  Bankruptcy  Losses on the
                               Mortgage   Loans  in  excess  of  the   Mortgagor
                               Bankruptcy  Loss  Limit and  Fraud  Losses on the
                               Mortgage  Loans in excess of the Fraud Loss Limit
                               [(collectively,   "Excess   Losses")]   will   be
                               allocated pro rata to all Classes of Certificates
                               in  proportion  to  their  outstanding  principal
                               balances.]

                               [The  Special  Hazard Loss Limit,  the  Mortgagor
                               Bankruptcy  Loss  Limit and the Fraud  Loss Limit
                               will be specified in the Trust  Agreement.  It is
                               expected that the Special  Hazard Loss Limit will


                                      S-10


                               not be more  than  approximately  $[____________]
                               and that the Mortgagor Bankruptcy Loss Limit will
                               not be more than  approximately  $[____________].
                               The  initial  Fraud Loss Limit is  expected to be
                               [___]%  of  the  aggregate   Scheduled  Principal
                               Balance of the  Mortgage  Loans as of the Cut-Off
                               Date.  As of any  Distribution  Date prior to the
                               first  anniversary of the Cut-Off Date, the Fraud
                               Loss  Limit  will  equal the  initial  Fraud Loss
                               Limit minus the aggregate  amount of Fraud Losses
                               allocated on previous  Distribution  Dates. As of
                               any  Distribution  Date  on or  after  the  first
                               anniversary   of   the   Cut-Off   Date   to  the
                               Distribution   Date  immediately   preceding  the
                               [____] anniversary of the Cut-Off Date, the Fraud
                               Loss  Limit  will  equal  (i) the  lesser  of (A)
                               [___]%  of  the  aggregate   Scheduled  Principal
                               Balance  of the  Mortgage  Loans  as of the  most
                               recent  anniversary  of the Cut-Off  Date and (B)
                               the Fraud  Loss  Limit  immediately  prior to the
                               most recent anniversary of the Cut-Off Date minus
                               (ii)  the   aggregate   amount  of  Fraud  Losses
                               allocated  since the most recent  anniversary  of
                               the Cut-Off  Date. On the [____]  anniversary  of
                               the Cut-Off Date and  thereafter,  the Fraud Loss
                               Limit  will  be  zero.  See  "Description  of the
                               Certificates  -Allocation of Realized  Losses and
                               Interest Shortfalls" herein.

                               [Any  Realized  Losses  allocable  to the  Senior
                               Certificates will be paid pursuant to the related
                               Certificate  Guaranty  Insurance Policy. See "The
                               Trust  --  The  Certificate   Guaranty  Insurance
                               Policy" herein.]

   Certain Interest
     Shortfalls.               The Master Servicer is obligated to fund interest
                               shortfalls   resulting   from   the   timing   of
                               prepayments  in  full  or   liquidations  of  the
                               Mortgage Loans ("Prepayment Interest Shortfalls")
                               to the  extent of the  aggregate  of its  monthly
                               Master  Servicing  Fees plus  certain  additional
                               compensation  to which  the  Master  Servicer  is
                               entitled,   including   reinvestment  income  and
                               interest  payments  relating  to  prepayments  or
                               liquidations  of the  Mortgage  Loans  during the
                               related  Prepayment Period.  Prepayment  Interest
                               Shortfalls  in  excess  of the  amount  that  the
                               Master   Servicer  is  obligated  to  fund  (such
                               excess, "Non-Supported Interest Shortfalls") will
                               be  allocated  to each Class of  Certificates  in
                               proportion  to the  amount of  interest  that the
                               holders of such Class of Certificates  would have
                               otherwise  been  entitled  to  receive  had  such
                               interest shortfalls not occurred.

                               None of the Servicer, the Master Servicer [or the
                               Certificate  Guaranty  Insurer] is  obligated  to
                               fund  interest  shortfalls   resulting  from  the
                               application  of the Soldiers' and Sailors'  Civil
                               Relief  Act of  1940,  as  amended  (the  "Relief
                               Act").  Interest  shortfalls  resulting  from the
                               application   of  the  Relief  Act  ("Relief  Act
                               Shortfalls")  will be  allocated to each Class of
                               Certificates  in  proportion  to  the  amount  of
                               interest  that  the  holders  of  such  Class  of
                               Certificates  would have  otherwise been entitled
                               to  receive  had  such  interest  shortfalls  not
                               occurred.  Non-Supported  Interest Shortfalls and
                               Relief  Act  Shortfalls  are  referred  to herein
                               collectively   as  "Interest   Shortfalls."   See
                               "Certain  Legal  Aspects  of  Mortgage  Loans  --
                               Soldiers' and Sailors'  Civil Relief Act of 1940"
                               in the Prospectus.

Advances                       The Servicer is  obligated to advance  delinquent
                               payments of principal  and interest  with respect
                               to the  Mortgage  Loans to the  extent  described
                               herein.  The Master Servicer is obligated,  under
                               certain  circumstances,  to make such advances to
                               the extent that the Servicer  fails to do so, and
                               the Trustee, in turn, is obligated, under certain
                               circumstances,  to  make  such  advances  to  the
                               extent that the Master  Servicer  fails to do so.
                               None of the Servicer,  the Master Servicer or the
                               Trustee  is  obligated  to  make  an  advance  of
                               principal  or interest  that the Master  Servicer
                               deems   non-recoverable.    The   total   advance
                               obligations  of each of the Master  Servicer  and
                               the Trustee will be subject to dollar limitations
                               acceptable to the Rating Agencies. See "The Trust
                               --  Servicing  of  Mortgage   Loans"  herein  and
                               "Servicing of Mortgage  Loans -- Advances" in the
                               Prospectus.

                                      S-11


Final Scheduled
    Distribution Date          The  Final   Scheduled   Distribution   Date  for
                               distributions   on  the   Certificates   will  be
                               [____________],   20[__].   The  Final  Scheduled
                               Distribution  Date for the  Certificates has been
                               determined  by adding three years to the maturity
                               date of the Mortgage Loans with the latest stated
                               maturity.  Because the rate of  distributions  in
                               reduction of the outstanding  principal  balances
                               of the  Certificates  will  depend on the rate of
                               payments of principal (including  prepayments) on
                               the Mortgage Loans, the actual final distribution
                               on  any  Class  of   Certificates   could   occur
                               significantly  earlier  than its Final  Scheduled
                               Distribution  Date.  The rate of  payments on the
                               Mortgage  Loans will  depend on their  particular
                               characteristics,  as  well as on  interest  rates
                               prevailing  from time to time and other  economic
                               factors,  and no assurance can be given as to the
                               actual payment experience of the Mortgage Loans.

Optional Redemption            Either the Seller or the holders of a majority in
                               interest  of the Class R  Certificates,  at their
                               respective options and subject to the limitations
                               imposed  by the Trust  Agreement,  may redeem the
                               Certificates,  in whole  but not in part,  on any
                               Distribution  Date  occurring  on  or  after  the
                               earlier  of (i)  [____________],  20[__] and (ii)
                               the Distribution Date on which, after taking into
                               account  distributions of principal to be made on
                               such Distribution Date, the aggregate outstanding
                               principal  balance  of the  Certificates  is less
                               than  10%  of  the  aggregate  initial  principal
                               balance  of the  Certificates.  The  Certificates
                               will not be redeemed  unless the Trust shall have
                               received  cash  from  the  redeeming  party in an
                               amount  equal to the  redemption  price  for such
                               Certificates.

                               Upon  redemption  of  the  Certificates,  at  the
                               option of the redeeming  party, (i) the REMIC may
                               be  terminated,  thereby  causing the sale of the
                               remaining  Mortgage Loans and other assets of the
                               REMIC and the retirement of the Certificates,  or
                               (ii) the  Certificates  may be held or  resold by
                               the  redeeming  party.  The  REMIC  may  also  be
                               terminated (and the Certificates redeemed) on any
                               Distribution  Date  upon  the  Master  Servicer's
                               determination,  based on an opinion  of  counsel,
                               that the REMIC  status of the REMIC has been lost
                               or  that a  substantial  risk  exists  that  such
                               status will be lost for the then current  taxable
                               year.  Upon  the  termination  of the  REMIC  and
                               payment of all  amounts  due on the  Certificates
                               and all administrative  expenses  associated with
                               the REMIC, any remaining assets of the REMIC will
                               be sold and the proceeds  distributed pro rata to
                               the  holders  of the  Class R  Certificates.  The
                               Trust will be terminated  when the REMIC has been
                               terminated.    See   "The   Trust   --   Optional
                               Redemption"   herein  and   "Description  of  the
                               Certificates  --  Optional   Redemption"  in  the
                               Prospectus.

Certain Federal Income
 Tax Consequences              An  election  will be made to treat the  Mortgage
                               Loans and related  assets of the Trust as a REMIC
                               for  federal  income tax  purposes.  The  Offered
                               Certificates   will  be  designated  as  "regular
                               interests"   in  the  REMIC,   and  the  Class  R
                               Certificates  will be designated as the "residual
                               interest" in the REMIC.

                               Because   the   Offered   Certificates   will  be
                               considered REMIC regular interests,  they will be
                               taxable  debt  obligations  under the  Code,  and
                               interest  paid or accrued  on such  Certificates,
                               including any original  issue  discount,  will be
                               taxable to the  holders of such  Certificates  in
                               accordance with the accrual method of accounting,
                               regardless  of  such  Certificateholders'   usual
                               methods  of  accounting.   See  "Certain  Federal
                               Income Tax Consequences" in the Prospectus. [Each
                               of the Class [___] and Class  [___]  Certificates
                               are  expected  to be issued with  original  issue
                               discount  that  is  de  minimis  in  amount  and,
                               therefore,  such  Certificates will be treated as
                               if they  were  not  issued  with  original  issue
                               discount  for federal  income tax  purposes.  See
                               "Certain Federal Income Tax Consequences -- REMIC
                               Certificates  -- Original Issue  Discount" in the
                               Prospectus.]   The  prepayment   assumption  that
                               should be used in determining the rate of accrual
                               of original issue discount,  if any, with respect
                               to the  Offered  Certificates  is [___]%  [PAM ].
                               However, no representation is made as to the rate
                               at which  prepayments  actually  will occur.  See
                               "Maturity and Prepayment Considerations" herein.


                                      S-12


                               For  federal  income tax  purposes,  the  Offered
                               Certificates   generally   will  be   treated  as
                               "qualifying  real  property  loans" for  domestic
                               building and loan associations and mutual savings
                               banks,   "regular   interests  in  a  REMIC"  for
                               domestic building and loan associations and "real
                               estate assets" for real estate  investment trusts
                               ("REITs"),  subject to the limitations  described
                               in "Certain  Federal Income Tax  Consequences" in
                               the  Prospectus.   Similarly,   interest  on  the
                               Offered Certificates generally will be considered
                               as "interest on obligations  secured by mortgages
                               on  real  property"  for  REITs,  subject  to the
                               limitations  described in "Certain Federal Income
                               Tax Consequences" in the Prospectus.

Ratings                        It is a condition  to the issuance of the Offered
                               Certificates  that  the  Senior  Certificates  be
                               rated  ["AAA,"] and the Class [___]  Certificates
                               be rated at least ["___"] by both  [____________]
                               [("_____")]  and  [____________]  [("_____")].  A
                               security rating is not a  recommendation  to buy,
                               sell or hold  certificates  and may be subject to
                               revision  or   withdrawal  at  any  time  by  the
                               assigning rating organization.  A security rating
                               does  not   represent   any   assessment  of  the
                               likelihood  that  principal  prepayments  will be
                               made or of the  degree  to which the rate of such
                               prepayments  might  differ  from that  originally
                               anticipated.  Also,  a security  rating  does not
                               represent any assessment of the yield to maturity
                               that investors may experience.

                               The Seller has requested that [_____] and [_____]
                               (together,   the  "Rating   Agencies")  rate  the
                               Offered  Certificates.  There can be no assurance
                               as to whether any other  rating  agency will rate
                               the Offered Certificates or as to what rating any
                               such  other  rating  agency  would  assign to the
                               Offered Certificates.

Legal Investment               The   Offered    Certificates   will   constitute
                               "mortgage related securities" for purposes of the
                               Secondary Mortgage Market Enhancement Act of 1984
                               ("SMMEA") for so long as they are rated in one of
                               the two highest rating  categories by one or more
                               nationally-recognized      statistical     rating
                               organizations.     Accordingly,    the    Offered
                               Certificates  will  be  "legal  investments"  for
                               certain types of  institutional  investors to the
                               extent provided in SMMEA,  subject, in each case,
                               to state laws  overriding  SMMEA and to any other
                               regulations which may govern  investments by such
                               institutional  investors. A number of states have
                               enacted   legislation    overriding   the   legal
                               investment   provisions  of  SMMEA.   See  "Legal
                               Investment Matters" in the Prospectus.

                               Any financial  institution that is subject to the
                               jurisdiction  of the Comptroller of the Currency,
                               the Board of  Governors  of the  Federal  Reserve
                               System,    the    Federal    Deposit    Insurance
                               Corporation,  the  Office of Thrift  Supervision,
                               the  National  Credit Union  Administration,  any
                               state insurance commission,  or any other federal
                               or state  agency with  similar  authority  should
                               review  any  applicable  rules,   guidelines  and
                               regulations   prior  to  purchasing  any  Offered
                               Certificates.   Financial   institutions   should
                               review  and  consider  the  applicability  of the
                               Federal   Financial   Institutions    Examination
                               Council   Supervisory  Policy  Statement  on  the
                               Selection of  Securities  Dealers and  Unsuitable
                               Investment  Practices  (to the extent  adopted by
                               their  respective  federal  regulators),   which,
                               among other  things,  sets forth  guidelines  for
                               investing  in certain  types of mortgage  related
                               securities, including the Offered Certificates.


                                      S-13


                               The  Seller  makes no  representations  as to the
                               proper  characterization  of  any  Class  of  the
                               Offered  Certificates  for  legal  investment  or
                               other   purposes,   or  as  to  the   ability  of
                               particular investors to purchase any Class of the
                               Offered   Certificates   under  applicable  legal
                               investment restrictions.  These uncertainties may
                               adversely  affect the  liquidity  of any Class of
                               the  Offered   Certificates.   Accordingly,   all
                               institutions  whose  investment   activities  are
                               subject to legal investment laws and regulations,
                               regulatory  capital  requirements  or  review  by
                               regulatory  authorities should consult with their
                               own legal advisors in determining  whether and to
                               what extent the Offered  Certificates  constitute
                               legal  investments  under SMMEA or are subject to
                               investment,  capital or other  restrictions.  See
                               "Legal Investment Matters" in the Prospectus.

ERISA Considerations           Fiduciaries  of employee  benefit  plans or other
                               retirement  plans  or   arrangements,   including
                               individual  retirement  accounts,  certain  Keogh
                               plans, and collective  investment funds, separate
                               accounts and insurance  company general  accounts
                               in which such plans, accounts or arrangements are
                               invested,   that  are  subject  to  the  Employee
                               Retirement   Income  Security  Act  of  1974,  as
                               amended ("ERISA"),  or the Code, should carefully
                               review  with  their  legal  advisors  whether  an
                               investment in the Offered Certificates will cause
                               the  assets  of the Trust to be  considered  plan
                               assets  under  the  Department  of Labor  ("DOL")
                               regulations  set  forth  in  29  C.F.R.   Section
                               2510.3-101   (the  "Plan   Asset   Regulations"),
                               thereby  subjecting  the  Trustee  and the Master
                               Servicer   to   the   fiduciary    responsibility
                               standards  of ERISA,  and whether  the  purchase,
                               holding or transfer  of the Offered  Certificates
                               gives rise to a  transaction  that is  prohibited
                               under   ERISA  or   subject  to  the  excise  tax
                               provisions  of Section 4975 of the Code.  Certain
                               prohibited    transaction   exemptions   may   be
                               applicable  to the  purchase  and  holding of the
                               Senior  Certificates  as  described  herein.  See
                               "ERISA   Considerations"   herein   and   in  the
                               Prospectus.

                               Because   the  Class   [___]   Certificates   are
                               subordinated  securities,  they will not  satisfy
                               the    requirements    of   certain    prohibited
                               transaction exemptions. As a result, the purchase
                               or holding of any of the Class [___] Certificates
                               by a Plan,  a person  acting on behalf of a Plan,
                               or any person  using the assets of a Plan (each a
                               "Plan  Investor")  may  constitute  a  non-exempt
                               prohibited   transaction   or   result   in   the
                               imposition  of excise  taxes or civil  penalties.
                               Accordingly, the Class [___] Certificates are not
                               offered for sale, and may not be transferred,  to
                               Plan  Investors.  Each purchaser of a Class [___]
                               Certificate,   by  virtue  of  such   purchaser's
                               receipt  of such  Certificate,  will be deemed to
                               have  represented that it is not a Plan Investor.
                               See  "ERISA  Considerations"  herein  and  in the
                               Prospectus.


                                      S-14

                                  RISK FACTORS

         Prospective  investors  in the Offered  Certificates  should  consider,
among other things, the following risk factors (as well as the factors set forth
under "Risk  Factors" in the  Prospectus)  in connection  with a purchase of the
Offered Certificates:

Junior Mortgage Loans May Experience Relatively Higher Losses

         Approximately  [___]% of the Mortgage  Loans are expected to be secured
by second or more  junior  liens on  residential  properties  ("Junior  Mortgage
Loans").  Because  the  rights of a holder of a second or more  junior  lien are
subordinate to the rights of a senior lienholder,  the position of the Trust and
the holders of the Certificates  could be more adversely affected by a reduction
in the value of the  Mortgaged  Premises  than would the  position of the senior
lienholder.  In the event of a default on a Junior  Mortgage Loan by the related
borrower, liquidation or other proceeds would be applied first to the payment of
court costs and fees in connection with the  foreclosure,  second to unpaid real
estate taxes,  third in satisfaction of all principal,  interest,  prepayment or
acceleration  penalties,  if any,  and fourth to any other sums due and owing to
the senior lienholder. The claims of the senior lienholder would be satisfied in
full out of the proceeds of the liquidation of the Mortgaged  Premises,  if such
proceeds are  sufficient,  before the Trust would receive any  payments.  In the
event that the proceeds from a foreclosure or similar sale of Mortgaged Premises
on which  the Trust  holds a second  or more  junior  lien are  insufficient  to
satisfy the related senior  mortgage loans in the aggregate,  the Trust,  as the
holder of the second or more junior  lien,  and the holders of the  Certificates
bear (i) the risk of delay in distributions  while a deficiency judgment against
the borrower is obtained and (ii) the risk of loss if the deficiency judgment is
not realized  upon.  In addition,  deficiency  judgments may not be available in
certain jurisdictions.

         Even if a Mortgaged Premises provides adequate security for the related
Junior Mortgage Loan, substantial delays could be encountered in connection with
the  liquidation of such Junior Mortgage Loan, and  corresponding  delays in the
receipt of related proceeds by the holders of the  Certificates  could occur. An
action  to  foreclose  on a  Mortgaged  Premises  securing  a  Mortgage  Loan is
regulated  by state  statutes and rules and is subject to many of the delays and
expenses  of  other  lawsuits  if  defenses  or  counterclaims  are  interposed,
sometimes requiring several years to complete.  In addition,  in some states, an
action to obtain a deficiency  judgment is not permitted following a nonjudicial
sale of a Mortgaged  Premises.  In the event of a default by a  borrower,  these
restrictions,  among other  things,  may impede the  ability of the  Servicer to
foreclose on or sell the Mortgaged  Premises or to obtain  liquidation  proceeds
sufficient to repay all amounts due on the related  Mortgage  Loan. In addition,
the  Servicer  generally  will be entitled to deduct  from  related  liquidation
proceeds all expenses  reasonably  incurred in attempting to recover amounts due
on defaulted  Mortgage  Loans and not yet repaid,  including  payments to senior
lienholders,  legal  fees and  costs of legal  action,  real  estate  taxes  and
maintenance and preservation expenses.

Geographic Concentration of the Mortgaged Premises

         Approximately  [___]% and [___]% of the Mortgage  Loans are expected to
be secured by Mortgaged Premises located in [____________]  and  [____________],
respectively. Approximately [___]% and [___]% of the Mortgage Loans are expected
to  be  secured  by  Mortgaged   Premises  located  in  the  [____________]  and
[____________]  metropolitan  areas,  respectively.   Consequently,  losses  and
prepayments on the Mortgage Loans and resultant payments on the Certificates may
be affected significantly by (i) changes in the housing markets and the regional
economies  of   [____________]   and   [____________],   in  general,   and  the
[____________] and [____________]  metropolitan  areas, in particular,  and (ii)
the occurrence of natural  disasters  (such as  earthquakes,  fires,  floods and
hurricanes)  in   [____________]  and  [____________],   in  general,   and  the
[____________] and [____________] metropolitan areas, in particular.

Certificateholders Must Look Solely to Limited Trust Assets for Certificate 
Payments

         Neither  the  Offered  Certificates  nor  the  Mortgage  Loans  will be
guaranteed or insured by any governmental  agency or  instrumentality  or by the
Seller, the Servicer, the Master Servicer, the Trustee, the Certificate Guaranty
Insurer  (except  as  described  herein)  or  any  other  person.   The  Offered
Certificates  will be entitled to payment  solely from  amounts  collected on or
with respect to the assets of the Trust.


                                      S-15


Secondary Market for Certificates May Not Develop or Continue

         There can be no assurance that a secondary  market will develop for the
Offered Certificates or, if such a market does develop, that it will provide the
holders of the Offered Certificates with liquidity of investment or that it will
continue for the life of the Offered Certificates. Mortgage Loan Prepayments May
Affect Final Certificate Payment Date or Certificate Yield

         Unlike  standard  corporate  bonds,  the timing and amount of principal
distributions  on the Offered  Certificates are not fixed and will be determined
by, among other things, the timing and amount of principal  payments  (including
prepayments) on the Mortgage Loans,  the timing and amount of losses realized on
the Mortgage Loans and the principal  payment  structure  (including  redemption
provisions) of the Certificates.  The timing and amount of principal payments on
the Mortgage Loans may be affected by a variety of economic,  geographic, legal,
social  and other  factors,  including  changes in  interest  rate  levels.  See
"Maturity and Prepayment  Considerations" and "Yield  Considerations" herein and
"Maturity, Prepayment and Yield Considerations" in the Prospectus.

Variability of Yield

         Faster mortgage prepayment rates, which are generally associated with a
declining  interest  rate  environment,  will have the  effect of  reducing  the
weighted  average life of each Class of Offered  Certificates and increasing the
reinvestment risk associated with the inability to achieve  comparable yields on
the available investment alternatives in such reduced interest rate environment.
Conversely,  slower mortgage  prepayment rates,  which are generally  associated
with an increasing  interest rate  environment  or declining real estate values,
will have the effect of  increasing  the weighted  average life of each Class of
Offered Certificates and decreasing the amount of funds available to a holder of
Offered Certificates to reinvest in higher yielding investment alternatives.

Bankruptcy Recharacterization of Mortgage Loan Transfers May Delay or Reduce 
Certificate Payments

         Saxon  Mortgage and the Seller intend that the transfer of the Mortgage
Loans by Saxon  Mortgage to the Seller and, in turn,  by the Seller to the Trust
constitutes a sale rather than a pledge to secure  indebtedness  for  insolvency
purposes. If Saxon Mortgage were to become a debtor under the federal Bankruptcy
Code, however, a creditor,  trustee-in-bankruptcy  or receiver of Saxon Mortgage
might argue that such transfer was a pledge rather than a sale.  This  position,
if argued or accepted by a court,  could  result in a delay in or  reduction  of
distributions on the Offered Certificates. If such transfer were recharacterized
as a pledge,  the trustee in bankruptcy could elect to accelerate payment of the
Certificates  and  liquidate  the  Mortgage  Loans,  with  the  holders  of  the
Certificates  entitled to no more than the then outstanding  principal balances,
if any, of such  Certificates  together with interest  thereon at the applicable
rate to the  date of  payment.  In the  event  of  such an  acceleration  of the
Certificates,  the holders of the Offered  Certificates  would lose the right to
future distributions of interest, and might therefore suffer reinvestment losses
in a lower  interest  rate  environment,  and might fail to recover  fully their
initial investments.

Non-Recordation of Assignments

         [Subject to confirmation by the Rating Agencies that the ratings on the
Offered  Certificates will not be downgraded [(without regard to the Certificate
Guaranty  Insurance  Policy)],  the Seller will not be required to record in the
real property  records  assignments  to the Trustee of the mortgages or deeds of
trust (each, a "Security  Instrument")  relating to the Mortgage Loans. Instead,
an assignment  to the Servicer  will be recorded,  and the Servicer will provide
the Trustee with an assignment in blank.  See "The Mortgage  Loans -- Assignment
of Mortgage Assets" herein.

         Although the recordation of the assignments of the Security Instruments
to the Trustee is not  necessary to sell the Mortgage  Loans to the Trustee,  if
the Servicer were to make a sale,  assignment,  satisfaction or discharge of any
Mortgage  Loan prior to recording  such  assignments,  the other parties to such
sale,  assignment,  satisfaction  or discharge  might acquire rights superior to
those of the Trustee.  If insolvency  proceedings  relating to the Servicer were
commenced  prior to such  recording,  creditors of the Servicer might be able to
cause  delays  in the  completion  of  foreclosure  proceedings  in  respect  of
delinquent  Mortgage  Loans,  resulting in delays of cash flow from the Servicer
and requiring the  Certificateholders  to rely on the advance obligations of the
Master Servicer and Trustee.]


                                      S-16



                               THE MORTGAGE LOANS
General

         The  Certificates  represent  in the  aggregate  the entire  beneficial
ownership  interest in a Trust which consists  primarily of Mortgage Loans.  The
Mortgage  Loans will be  acquired  by the Seller from Saxon  Mortgage,  Inc.,  a
Virginia  corporation and an affiliate of the Seller ("Saxon  Mortgage"),  which
originated  approximately  [___]% of the Mortgage  Loans and which  acquired the
remaining  Mortgage Loans from approximately  [___] Originators  pursuant to its
mortgage  loan  purchase  program.   Unless  otherwise  noted,  the  information
contained  herein  is given by  aggregate  Scheduled  Principal  Balance  of the
Mortgage Loans as of [____________], 199[_] (the "Cut-Off Date").

         The Trust will consist  primarily of one- to  four-family  [fixed rate]
mortgage  loans  secured by first,  second or more junior  liens on  residential
properties (or  participation  interests in such loans)  ("Single Family Loans")
and  loans  secured  by  security  interests  in or  similar  liens on shares in
private, non-profit cooperative housing corporations ("Cooperatives") and on the
related proprietary leases or occupancy  agreements granting exclusive rights to
occupy specific  dwelling units in the buildings owned by the  Cooperatives  (or
participation  interests in such loans) ("Cooperative  Loans" and,  collectively
with Single Family Loans,  "Mortgage  Loans").  [The Mortgage  Loans will not be
subject to negative amortization.] See "The Trusts -- The Mortgage Loans" in the
Prospectus.

The Mortgage Loans

         The  Mortgage  Loans are  expected  to have,  as of the  Cut-Off  Date,
original and remaining terms to stated maturity of more than [___] years but not
more than 30 years,  a weighted  average  remaining  term to stated  maturity of
approximately  [___]  months,  a  weighted  average  Mortgage  Interest  Rate of
approximately  [___]% per annum and a weighted average Net Rate of approximately
[___]% per annum. The average Scheduled  Principal Balance of the Mortgage Loans
as of the Cut-Off Date is expected to be approximately  $[____________],  and no
Mortgage  Loan is  expected  to have a  Scheduled  Principal  Balance  exceeding
$[____________].

         It is  expected  that (i) at least  [___]% of the  Mortgage  Loans will
contain  "due-on-sale"  clauses, (ii) at least [___]% of the Mortgage Loans will
be secured by single-family  residences or planned unit  developments,  (iii) at
least [___]% of the Mortgage  Loans will be secured by Mortgaged  Premises  that
are the primary residences of the related  borrowers,  (iv) not more than [___]%
of the Mortgage Loans will be secured by units in high-rise condominiums and not
more than  [___]% of the  Mortgage  Loans will be  secured by units in  low-rise
condominiums,  (v) less than [___]% of the Mortgage  Loans will be secured by an
investor-owned  residence  and (vi) not more than [___]% of the  Mortgage  Loans
will have been originated within a single zip code area.

         Approximately  [ ]% of the Mortgage Loans are expected to be secured by
second or more junior  liens on the  Mortgaged  Premises.  See "Risk  Factors --
Junior  Mortgage  Loans May  Experience  Relatively  Higher  Losses"  herein and
"Certain Legal Aspects of Mortgage  Loans -- Junior  Mortgage  Loans;  Rights of
Senior  Mortgagees" in the Prospectus.  Approximately [ ]% of the Mortgage Loans
are expected to be Cooperative Loans.

Selected Data

         The Seller has identified  approximately  [___]% of the Mortgage Loans.
The  additional  Mortgage  Loans not yet  identified  are not  expected to cause
material variances from the information set forth herein. Additional information
regarding the anticipated  characteristics of the Mortgage Loans is set forth in
the tables  below.  Whenever  reference  is made herein to a  percentage  of the
Scheduled Principal Balance of the Mortgage Loans, such percentage is calculated
based on the aggregate  Scheduled  Principal Balance of the Mortgage Loans as of
the Cut-Off Date. In the following tables, asterisks (*) indicate values between
0.0% and 0.5%.  The  percentages  under the  heading  "Percentage  of  Scheduled
Principal Balance" may not sum due to rounding.


                                      S-17

<TABLE>
<CAPTION>
<S> <C>

                  Mortgage Interest Rates 1                                       Original Loan-to-Value Ratios 1
              Mortgage                Percentage of Scheduled                  Original              Percentage of Scheduled
         Interest Rates (%)              Principal Balance                Loan-to-Value Ratios          Principal Balance





                                                100%                                                           100%
                                                ====                                                           ====
1        The weighted average Mortgage                                  1        The weighted average original
Interest Rate of the Mortgage Loans as                                  loan-to-value ratio of the Mortgage
of the Cut-Off Date is approximately                                    Loans as of the Cut-Off Date is
[___]% per annum.                                                       approximately [___]%.  As of the
                                                                        Cut-Off Date, the maximum Scheduled
                                                                        Principal Balance  of any Mortgage
                                                                        Loan   with an original loan     to
                                                                        value ratio greater than    90% was
                                                                        approximately $[____________]. The
                                                                        "original loan-to-value ratio"   of
                                                                        any Mortgage Loan represents the ratio
                                                                        of      the principal amount   of the
                                                                        Mortgage Loan outstanding at
                                                                        origination of     such Mortgage Loan
                                                                        divided  by (i)  in the case  of  a
                                                                        purchase, the  lesser of      the
                                                                        original selling price    of the
                                                                        related Mortgaged Premises and     its
                                                                        appraised value    at the time of such
                                                                        purchase or (ii) in the case  of  a
                                                                        refinance, the appraised value    of
                                                                        the related Mortgaged Premises at the
                                                                        time of such refinance.
















<CAPTION>

            Original Term to Stated Maturity 1                              State Distribution of Mortgaged Premises 1
        Original Term            Percentage of Scheduled              States (5% or Greater       Percentage of Scheduled
           (Months)                 Principal Balance                    Concentration)              Principal Balance
                                            %                                                                %






                                           100%                                                             100%
                                           ====                                                             ====
1        The weighted average original term to stated                1        Not more than [___]% of the Mortgage Loans
maturity of the Mortgage Loans is approximately [___]                relate to Mortgaged Premises located in a single zip
months.                                                              code area.
<CAPTION>

           Remaining Term to Stated Maturity 1                         Metropolitan Area Distribution of Mortgaged Premises
 Remaining Term (Months)       Percentage of Scheduled                Metropolitan Areas (5%       Percentage of Scheduled
                                  Principal Balance                        or Greater                 Principal Balance
                                                                          Concentration)
                                          %                                                                   %






                                        100%                                                                100%
                                        ====                                                                ====

1 The weighted average  remaining term
to  stated  maturity  of the  Mortgage
Loans  as  of  the  Cut-Off   Date  is
approximately [___] months.


                                      S-18


<CAPTION>

                    Occupancy Status 1                                                     Loan Purpose
        Occupancy              Percentage of Scheduled                        Loan                Percentage of Scheduled
         Status                   Principal Balance                          Purpose                 Principal Balance
         ------                   -----------------                          -------                 -----------------
Primary Home                              %                          Purchase                                %
Investor                                                             Cash-out Refinance
Second Home                                                          Refinance
                                        100%                                                                100%
                          1As represented by the Borrower.
<CAPTION>

                Type of Mortgaged Premises                                     Current Scheduled Principal Balances
      Property Type            Percentage of Scheduled                  Current Scheduled         Percentage of Scheduled
                                  Principal Balance                  Principal Balances ($)          Principal Balance
Single-family Detached                    %                                                                  %
   Residence
Single-family
Attached
Residence
Low-Rise Condominium
High-Rise Condominium
                                        100%                                                                100%
                                        ====                                                                ====
</TABLE>



Cooperative Loans

         Approximately [ ]% of the Mortgage Loans are expected to be Cooperative
Loans. A Cooperative is owned by  tenant-stockholders  who, through ownership of
stock, shares or membership certificates in the corporation, receive proprietary
leases or occupancy  agreements which confer exclusive rights to occupy specific
apartments or units. In general, a tenant-stockholder of a Cooperative must make
a monthly payment to the Cooperative representing such  tenant-stockholder's pro
rata share of the  Cooperative's  payments for its mortgage loans, real property
taxes, maintenance expenses and other capital or ordinary expenses. An ownership
interest  in a  Cooperative  and  accompanying  rights  is  financed  through  a
Cooperative  share loan evidenced by a promissory note and secured by a security
interest in the  occupancy  agreement  or  proprietary  lease and in the related
Cooperative  shares.  The lender takes possession of the share certificate and a
counterpart of the  proprietary  lease or occupancy  agreement,  and a financing
statement  covering  the  proprietary  lease  or  occupancy  agreement  and  the
Cooperative  shares  is filed in the  appropriate  state and  local  offices  to
perfect  the  lender's   interest  in  its  collateral.   Upon  default  of  the
tenant-stockholder,  the lender may sue for  judgment  on the  promissory  note,
dispose of the  collateral  at a public or  private  sale or  otherwise  proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of the Cooperative  shares.  See "Certain Legal Aspects
of Mortgage Loans -- Foreclosure -- Cooperative Loans" in the Prospectus.

Representations and Warranties

         Saxon  Mortgage  will  make  certain  customary   representations   and
warranties  with respect to the Mortgage  Loans in the  agreement by which Saxon
Mortgage  transfers its interest in the Mortgage Loans to the Seller and will be
obligated  under  certain  circumstances  to repurchase  the Mortgage  Loans for
breaches of such representations and warranties.  [In addition,  the Originators


                                      S-19


of the Mortgage Loans have made certain customary representations and warranties
with respect to the Mortgage Loans in the  agreements by which such  Originators
transferred  their  interest  in the  Mortgage  Loans  to Saxon  Mortgage.]  See
"Origination  of  Mortgage  Loans  --  Representations  and  Warranties"  in the
Prospectus.

Underwriting Policies

         In the case of approximately  [___]% of the Mortgage Loans, neither the
Seller nor Saxon Mortgage has  underwritten  the Mortgage Loans.  The balance of
the  Mortgage  Loans  were  underwritten  by [ ]  pursuant  to [ ]  underwriting
guidelines.   Each  such   Mortgage  Loan  has  been   underwritten   by  either
[____________]  or  [____________],  but only to ensure  compliance  with  their
respective credit, appraisal and underwriting  guidelines.  Approximately [___]%
of the Mortgage Loans that were underwritten by [____________] were underwritten
pursuant to "limited  documentation"  programs  approved by  [____________]  and
approximately [ ]% were underwritten  pursuant to Saxon Mortgage's  underwriting
guidelines for "non-conforming  credits". In "limited  documentation"  programs,
credit  approval  procedures may be based on an  examination of fewer  documents
than would be the case under a full documentation  program. A mortgage loan made
to a  "non-conforming  credit"  means a  mortgage  loan that is  ineligible  for
purchase by FNMA or FHLMC due to  borrower  credit  characteristics  that do not
meet FNMA or FHLMC underwriting guidelines,  including a loan made to a borrower
whose  creditworthiness  and repayment ability do not satisfy such FNMA or FHLMC
underwriting  guidelines or a borrower who may have a record of major derogatory
credit  items such as  default  on a prior  mortgage  loan,  credit  write-offs,
outstanding judgments and prior bankruptcies.  Accordingly, these Mortgage Loans
underwritten  pursuant to these  guidelines  are likely to  experience  rates of
delinquency and foreclosure that are higher,  and may be  substantially  higher,
than mortgage  loans  originated in accordance  with FNMA or FHLMC  underwriting
guidelines. As a result, losses on such Mortgage Loans may be higher than losses
on  mortgage  loans   originated  in  accordance  with  such   guidelines.   See
"Origination of the Mortgage Loans" in the Prospectus.

         Approximately  [___]% of the Mortgage Loans were  underwritten by Saxon
Mortgage in accordance  with the  provisions  described  under  "Origination  of
Mortgage Loans" in the Prospectus.  Of the Mortgage Loans  underwritten by Saxon
Mortgage, approximately [___]% of such Mortgage Loans were underwritten pursuant
to a "limited documentation" program. In the aggregate,  approximately [___]% of
the  Mortgage  Loans were  underwritten  pursuant  to a "limited  documentation"
program.

Additional Information

         On each Distribution  Date,  information will be available with respect
to the outstanding principal balance of each Class of Offered Certificates.  The
information  may be obtained by telephone  from the  Trustee.  As of the date of
this Prospectus Supplement, the Trustee's telephone number is [(___) ___-____.

         A  Current  Report  on  Form  8-K  relating  to  the  Certificates  and
containing a detailed  description of the Mortgage  Loans actually  delivered to
the Trustee at the time the  Certificates  are issued will be  available  to the
Underwriter  on the  Closing  Date  and will be filed  with the  Securities  and
Exchange Commission within 15 days after the Closing Date. The Current Report on
Form  8-K  will  specify  the  initial   principal   amount  of  each  Class  of
Certificates.  In  addition,  the Master  Servicer  will make  available,  on an
ongoing  basis,  information  with respect to (i) the current  weighted  average
Mortgage Interest Rate and weighted average remaining term to stated maturity of
the  outstanding  Mortgage  Loans,  (ii)  the  geographic  distribution  of  the
Mortgaged  Premises  underlying the outstanding  Mortgage Loans,  (iii) Mortgage
Loans that are more than 30 days  delinquent in payment and (iv) Realized Losses
allocated to the Certificates.

Assignment of Mortgage Assets

         The Seller is required,  with respect to each Mortgage Loan, to deliver
or cause to be delivered to the Trustee the related mortgage note (the "Mortgage
Note")  endorsed to the order of the Trustee or in blank,  evidence of recording
of the related mortgage or deed of trust (the "Security Instrument") and certain
other original documents relating to the Mortgage Loans. In addition, the Seller
is currently  required to deliver an assignment  of such Security  Instrument in
recordable form, either naming the Trustee as assignee or in blank, and to cause
such  assignment  to be  recorded  in the  appropriate  public  office  for real


                                      S-20


property  records.  See "The Trusts --  Assignment  of  Mortgage  Assets" in the
Prospectus.  The Seller  will not be  required  to cause such  assignment  to be
recorded, however, if it receives confirmation from the Rating Agencies that the
ratings  on the  Certificates  will not be  downgraded  [(without  regard to the
Certificate Guaranty Insurance Policy)] as a result of the  non-recordation.  In
that  event,  an  assignment  naming  the  Servicer  will  be  recorded  in  the
appropriate  public office for real property  records and an assignment in blank
will be delivered to the Trustee.

Delivery and Substitution of Mortgage Loans

         In the event that one or more Mortgage Loans are not delivered with all
the required  documentation  on the Closing Date,  the Seller intends to deposit
cash on an interim  basis with the Trustee in an amount  equal to the  Scheduled
Principal Balance of such Mortgage Loans not delivered, plus applicable interest
for one  month on the  amount  of cash  deposited.  In the  event  that  cash is
deposited with the Trustee,  the Seller will use its reasonable  best efforts to
provide the Trustee with Mortgage Loans  consistent with the terms hereof before
the first Distribution Date.

         Under the  limited  circumstances  specified  in the  Trust  Agreement,
certain mortgage loans may be substituted for Mortgage Loans initially delivered
to the Trustee.  It is  anticipated  that any  permitted  substitution  will not
materially  change the  characteristics  of the Mortgage Loans described herein.
See "The Trusts -- Substitution of Mortgage Loans" in the Prospectus.

                     MATURITY AND PREPAYMENT CONSIDERATIONS

Weighted Average Life of the Certificates

         Weighted  average  life refers to the average  amount of time that will
elapse from the date of delivery of an investment  security until each dollar of
principal  of such  investment  security  will be  repaid to the  investor.  The
weighted average life of the Offered Certificates will be influenced by the rate
at which principal  payments on the Mortgage Loans are made, which may be in the
form of scheduled amortization or prepayments (including payments resulting from
refinancings,  liquidations  of the Mortgage Loans due to defaults,  casualties,
and  purchases  by or on  behalf  of the  Seller,  the  Servicer  or the  Master
Servicer, as the case may be).

         Prepayments  on  mortgage  loans are  commonly  measured  relative to a
prepayment  standard or model.  [The  prepayment  assumption  model used in this
Prospectus  Supplement  [("PAM")]  represents an assumed rate of prepayment each
month relative to the then outstanding  principal  balance of a pool of mortgage
loans.  A  prepayment  assumption  of 100% PAM  assumes  prepayment  of the then
outstanding  principal  balance of such mortgage loans in the first month of the
life of the mortgage  loans at an annual rate of 0.2% and an additional  0.2% in
each month  thereafter  (for  example,  at an annual  rate of 0.4% in the second
month and so forth) until the thirtieth month.  Beginning in the thirtieth month
and in each month  thereafter  during the life of the mortgage  loans,  100% PAM
assumes an annual constant prepayment rate by 6% in each month.]

         [The tables set forth on pages S-[___] through S-[___] hereof (the "DEC
Tables") are based on the assumption  that the Mortgage Loans will prepay at the
indicated constant percentages of PAM. As used in the table, "0% PAM" assumes no
prepayments,  "100% PAM" assumes  prepayment  rates equal to the product of 1.00
and the 100% PAM assumed  prepayment rates,  "250% PAM" assumes prepayment rates
equal to the product of 2.50 and the 100% PAM assumed  prepayment  rates, and so
forth.]

Factors Affecting Prepayments on the Mortgage Loans

         The yields to maturity of the Certificates, and the aggregate amount of
distributions  on certain  Classes of  Certificates,  will be affected by, among
other  things,  the rate and timing of payments  of  principal  on the  Mortgage
Loans. The rate of principal  payments on the Mortgage Loans will be affected by
the  amortization  schedules of the Mortgage  Loans and by the rate of principal
prepayments thereon.

         The timing and amount of principal payments (including  prepayments) on
mortgage  loans are  influenced  by a variety of  economic,  geographic,  legal,
social and other factors, including changes in interest rate levels. In general,
if prevailing  mortgage  rates fall  significantly  below the Mortgage  Interest
Rates on the  Mortgage  Loans,  the  Mortgage  Loans are likely to be subject to
higher prepayment rates than if prevailing rates remain at or above the Mortgage
Interest  Rates on the Mortgage  Loans.  Other factors  affecting  prepayment of


                                      S-21


mortgage loans include  changes in housing needs,  job transfers,  unemployment,
the net equity in the related mortgaged  premises and servicing  decisions.  The
Mortgage  Loans may be prepaid by the  borrowers at any time without  payment of
any  prepayment  fee or  penalty.  THERE CAN BE NO  ASSURANCE  AS TO THE RATE OR
TIMING OF  PREPAYMENTS  ON THE MORTGAGE LOANS DURING ANY PERIOD OR OVER THE LIFE
OF THE CERTIFICATES.

         The Seller may, but is under no  obligation  to,  purchase any Mortgage
Loan that is  delinquent  in payment by 90 days or more.  Any such purchase of a
Mortgage  Loan must be made at a price equal to the  greater of the  outstanding
principal balance of such Mortgage Loan plus accrued and unpaid interest thereon
at the related Mortgage  Interest Rate or the fair market value of such Mortgage
Loan.

         Prepayments,  liquidations  and  purchases of the  Mortgage  Loans will
result in (i) principal distributions to Certificateholders that would otherwise
be  distributed  over the remaining  terms of such  Mortgage  Loans and (ii) the
termination  of ongoing  interest  distributions  with respect to such  Mortgage
Loans  to  the   Certificateholders.   See   "Maturity,   Prepayment  and  Yield
Considerations" in the Prospectus.  As a result of the application of the Senior
Prepayment  Percentage,  all  or  a  disproportionate  percentage  of  principal
prepayments  on the  Mortgage  Loans will be  distributed  to the holders of the
Senior  Certificates  during the first [_____] years following the Cut-Off Date.
See "Description of the Certificates -- Distributions" herein.

         At least  [___]%  of the  Mortgage  Loans  will  contain  "due-on-sale"
clauses.  The sale of  Mortgaged  Premises  encumbered  by  Mortgage  Loans with
"due-on-sale" clauses will result in the prepayment of such Mortgage Loans and a
corresponding  decrease  in the  weighted  average  lives  of the  Certificates.
Conversely,  the assumption of Mortgage Loans without  "due-on-sale"  clauses by
purchasers of the related  Mortgaged  Premises may increase the weighted average
lives of the Certificates.  See "Maturity,  Prepayment and Yield Considerations"
in the Prospectus.

         Approximately  [___]% and [___]% of the Mortgage  Loans are expected to
be secured by Mortgaged Premises located in [____________]  and  [____________],
respectively. Approximately [___]% and [___]% of the Mortgage Loans are expected
to  be  secured  by  Mortgaged   Premises  located  in  the  [____________]  and
[____________]  metropolitan  areas,  respectively.   Consequently,  losses  and
prepayments on the Mortgage Loans and resultant payments on the Certificates may
be affected significantly by (i) changes in the housing markets and the regional
economies  of   [____________]   and   [____________],   in  general,   and  the
[____________] and [____________]  metropolitan  areas, in particular,  and (ii)
the occurrence of natural  disasters  (such as  earthquakes,  fires,  floods and
hurricanes)  in  [____________]  and   [____________],   in  general,   and  the
[____________] and [____________] metropolitan areas, in particular.

Modeling Assumptions

         The assumptions described below (the "Modeling  Assumptions") have been
used in preparing  the DEC Tables.  It has been assumed that the Mortgage  Loans
consist of [three Level  Payment]  Mortgage Loans (each with an original term to
stated  maturity of [360 months]) with an outstanding  principal  balance (as of
the Cut-Off Date), Mortgage Interest Rate, Net Rate and remaining term to stated
maturity as follows:
<TABLE>
<CAPTION>
<S> <C>
                                 Mortgage Loans

    Outstanding Principal           Mortgage Interest              Net Rate (%)          Remaining Term to Stated
         Balance($)                      Rate (%)                                            Maturity (Months)

</TABLE>


                                      S-22



It has been further assumed in preparing the DEC Tables that:

              (1) the Closing Date for the issuance of the Certificates  will be
                  [____________], 199[_]

              (2) cash  distributions of principal and interest will be received
                  by the holders of Certificates on  [____________],  199[_] and
                  the [___] day of each month thereafter until retirement of the
                  Certificates;

              (3) all of the  Mortgage  Loans will be  delivered  to the Trustee
                  before the first Distribution Date;

              (4) no  optional  redemption  of the  Certificates  and  no  early
                  termination of the Trust will occur;

              (5) the  Mortgage  Loans  will  prepay  monthly  at the  indicated
                  constant percentages of [PAM];

              (6) no  Realized  Losses or Interest  Shortfalls  will be incurred
                  with respect to the Mortgage Loans;

              (7) the  initial  principal  amount of each Class of  Certificates
                  equals the amount specified on page S-[___] hereof; and

              (8) all scheduled payments on the Mortgage Loans (calculated based
                  on the  outstanding  balances,  Mortgage  Interest  Rates  and
                  remaining  terms to stated  maturity  such  that the  Mortgage
                  Loans will fully amortize by their stated  maturities) will be
                  received   on  the  first  day  of  each   month,   commencing
                  [____________],  199[_],  and full prepayments on the Mortgage
                  Loans  will  be  received  on  the  last  day of  each  month,
                  beginning [____________],  199[_], and will include 30 days of
                  interest thereon.

There will be discrepancies  between the  characteristics  of the Mortgage Loans
actually  included in the Trust and the  characteristics  of the Mortgage  Loans
assumed for purposes of the Modeling Assumptions.  Such differences will have an
effect upon the percentages of initial  principal  amounts (and weighted average
lives)  set forth in the DEC  Tables.  To the  extent  that the  Mortgage  Loans
actually  included  in the Trust have  characteristics  that  differ  from those
assumed  in  preparing  the DEC  Tables,  the  Certificates  are  likely to have
weighted average lives that are shorter or longer than indicated by such tables.
Other things being equal, to the extent that cash is used to redeem Certificates
because  Mortgage  Loans  are not  delivered  together  with  all  the  required
documentation  to the Trustee or because  Mortgage Loans are  repurchased by the
Seller or Saxon Mortgage due to a breach of any representation or warranty under
the Trust Agreement or the Sales  Agreement,  respectively,  that materially and
adversely  affects the value of a Mortgage Loan or otherwise,  the  Certificates
will have shorter weighted average lives than indicated by the DEC Tables, which
will  adversely  affect the yield of any  Offered  Certificates  purchased  at a
premium.

         The DEC Tables  indicate the  projected  weighted  average life of each
Class of  Offered  Certificates  and set forth  the  percentage  of the  initial
principal  amount  of each  Class of  Offered  Certificates  that  would  remain
outstanding  after  each of the dates  shown at  various  percentages  of [PAM].
See"Maturity, Prepayment and Yield Considerations" in the Prospectus.

         There can be no assurance that actual prepayments of the Mortgage Loans
will conform to any of the constant  percentages  of [PAM]  described in the DEC
Tables.  Among other  things,  such tables  assume that the Mortgage  Loans will
prepay at the indicated percentages of [PAM],  notwithstanding the fact that the
Mortgage  Loans may vary  substantially  as to geographic  location of Mortgaged
Premises,  interest  rates and payment  terms.  Variations in actual  prepayment
experience  for the Mortgage  Loans may increase or decrease the  percentages of
initial principal amount (and weighted average lives) shown in the DEC Tables.

         The weighted  average life values  included in the following DEC Tables
have been determined by (i) multiplying the amount of each principal  payment by
the number of years from the date of delivery of the Certificates to the related
Distribution  Date,  (ii) summing the results and (iii)  dividing the sum by the
total principal to be paid on the  Certificates.  Asterisks (*) in the following
tables indicate values between 0.0% and 0.5%.


                                      S-23



         The DEC Tables have been  prepared  based on the  Modeling  Assumptions
(including the assumptions  regarding the characteristics and performance of the
Mortgage  Loans,  which  will  differ  from  the  actual   characteristics   and
performance thereof) and should be read in conjunction therewith.



                                      S-24




               Percentage of Initial Principal Amount Outstanding

         [TABLE TO BE ADDED]


                                      S-25


               Percentage of Initial Principal Amount Outstanding


         [TABLE TO BE ADDED]



                                      S-26

                              YIELD CONSIDERATIONS

General

         Distributions   of  interest  on  the  Offered   Certificates   on  any
Distribution  Date will  include  interest  accrued  through the last day of the
month  preceding  the month in which  such  Distribution  Date  occurs.  Because
interest will not be  distributed on the Offered  Certificates  until the [25th]
day (or, if such day is not a business day, the next succeeding business day) of
the month  following  the month in which such  interest  accrues,  the effective
yield to the  holders of the Offered  Certificates  will be lower than the yield
otherwise  produced by the applicable  Pass-Through  Rate and purchase price for
the Offered Certificates.

         The yield to maturity of an Offered Certificate will be affected by the
rate and timing of payments of principal on the Mortgage Loans. If the purchaser
of an Offered Certificate offered at a discount calculates the anticipated yield
to maturity of such Certificate based on an assumed rate of payment of principal
that is faster than that  actually  received on the Mortgage  Loans,  the actual
yield to  maturity  will be lower than that so  calculated.  Conversely,  if the
purchaser  of  an  Offered  Certificate  offered  at a  premium  calculates  the
anticipated  yield to maturity of such  Certificate  based on an assumed rate of
payment of principal that is slower than that actually  received on the Mortgage
Loans,  the actual yield to maturity will be lower than that so calculated.  Any
redemption  of the  Certificates  will  have an  adverse  effect on the yield to
maturity  of any  Offered  Certificates  purchased  at a premium,  because  such
redemption  will have the same effect as a  prepayment  in full of the  Mortgage
Loans.

         The timing of changes in the rate of  prepayments on the Mortgage Loans
may  significantly  affect an investor's  actual yield to maturity,  even if the
average rate of principal payments experienced over time is consistent with such
investor's expectation. In general, the earlier a prepayment of principal on the
Mortgage  Loans,  the  greater  will be the  effect on the  investor's  yield to
maturity.  As a result,  the effect on an investor's yield of principal payments
occurring at a rate higher (or lower) than the rate  anticipated by the investor
during the period  immediately  following the issuance of the Certificates would
not be fully offset by a subsequent  like reduction (or increase) in the rate of
principal payments.

         Investors  should  consider the risk that rapid rates of prepayments on
the Mortgage  Loans,  and  therefore of principal  distributions  on the Offered
Certificates, may coincide with periods of low prevailing interest rates. During
such periods,  the effective interest rates on certificates in which an investor
may choose to  reinvest  amounts  received  as  principal  distributions  on the
Offered  Certificates owned by such investor may be lower than the interest rate
borne  by such  Certificates.  Conversely,  slow  rates  of  prepayments  on the
Mortgage  Loans,  and  therefore  of  principal  distributions  on  the  Offered
Certificates,  may coincide  with  periods of high  prevailing  interest  rates.
During such  periods,  the amount of  principal  distributions  available  to an
investor  for  reinvestment  at  such  high  prevailing  interest  rates  may be
relatively low.

         Because the rate of principal payments  (including  prepayments) on the
Mortgage  Loans will  significantly  affect the weighted  average life and other
characteristics of any Class of Offered Certificates,  prospective investors are
urged to  consider  their own  estimates  as to the  anticipated  rate of future
prepayments  on  the  Mortgage   Loans  and  the   suitability  of  the  Offered
Certificates to their investment  objectives.  For factors  affecting  principal
prepayments on the Mortgage Loans, see "Maturity and Prepayment  Considerations"
herein.

Interest Shortfalls and Realized Losses

         The  yield on each  Class of  Offered  Certificates  will be  adversely
affected if there  Non-Supported  Interest  Shortfalls and Relief Act Shortfalls
(collectively, "Interest Shortfalls"). In addition, the yield on the Class [___]
Certificates will be adversely affected if there are Realized Losses not covered
by the  subordination  of the other  Classes of  Subordinated  Certificates.  No
representation  is made as to the  amount  and  timing  of  Realized  Losses  or
Interest  Shortfalls  or as to the  resulting  yield to  maturity  of a Class of
Certificates.  See  "Description  of the  Certificates -- Allocation of Realized
Losses and Interest Shortfalls" herein.


                                      S-27



                         DESCRIPTION OF THE CERTIFICATES
General

         In connection  with the issuance of the  Certificates,  the Seller will
establish a Trust pursuant to a trust  agreement  (the "Trust  Agreement") to be
dated as of [____________],  199[_] by and among the Seller, the Master Servicer
and the Trustee.  The  Certificates  will  represent in the aggregate the entire
beneficial ownership interest in the Trust.

         The Certificates  will be issued pursuant to a Trust Agreement and will
consist of the Class [___],  Class [___],  Class [___], Class [___], Class [___]
and Class [R] Certificates.  The Offered  Certificates will consist of the Class
[___] and Class ___  Certificates.  The Senior  Certificates will consist of the
Class [___]  Certificates.  The  Subordinated  Certificates  will consist of the
Class [___],  Class [___], Class [___] and Class [___]  Certificates.  The Class
[R]  Certificates  are  "REMIC  Residual   Certificates"  as  described  in  the
Prospectus.  Only the Senior  Certificates and the Class [___]  Certificates are
being offered hereby.

         The Offered Certificates will be Book-Entry Certificates. Distributions
on the  Book-Entry  Certificates  will be made by or on behalf of the Trustee to
the Depository (as described below) by wire transfer.

         Reference  is made  to the  Prospectus  for  important  information  in
addition to that set forth  herein  regarding  the terms and  conditions  of the
Offered Certificates.

Book-Entry Certificates

         One  or  more  certificates   representing  each  Class  of  Book-Entry
Certificates will be registered in the name of a nominee of The Depository Trust
Company  (together  with any successor  depository  selected by the Seller,  the
"Depository"),  and beneficial  interests will be held by investors  through the
book-entry   facilities   of  the   Depository  in  minimum   denominations   of
$[____________]  and  integral  multiples  of  $[1,000] in excess  thereof.  One
Certificate  from  each  Class of  Book-Entry  Certificates  may be  issued in a
different denomination.  The Seller has been informed by the Depository that its
nominee  will be Cede & Co.  ("Cede").  Accordingly,  Cede is expected to be the
holder  of  record  of  the  Book-Entry  Certificates.  No  person  acquiring  a
Book-Entry  Certificate (each, a "Beneficial Owner") will be entitled to receive
a physical  certificate  representing  such  Certificate.  A Beneficial  Owner's
ownership of a Book-Entry Certificate will be recorded by appropriate entries on
the books and  records  of one or more  financial  intermediaries  (including  a
Depository  participant).  Distributions  on  Book-Entry  Certificates  will  be
effected  by credits to  accounts  maintained  on the books and  records of such
financial   intermediaries  for  the  benefit  of  the  Beneficial  Owners.  See
"Description of the Certificates -- Book-Entry Procedures" in the Prospectus.

Interest

         Each Class of Offered  Certificates  will bear interest with respect to
each  Distribution  Date on the  outstanding  principal  balance  of such  Class
immediately  prior to such  Distribution  Date at the Pass-Through Rate for such
Class as set forth on the cover page hereof  [(adjusted  for the  allocation  of
Interest Shortfalls as described herein)].  The Pass-Through Rate for each Class
of Non-Offered Certificates is [___]% per annum.

         [Interest  on the  Certificates  will be  computed  on the  basis  of a
360-day year consisting of twelve 30-day months.]  Distributions  of interest on
each Distribution Date will include interest accrued through the last day of the
month  preceding  the month in which  such  Distribution  Date  occurs.  Because
interest will not be distributed on the  Certificates  until the [25th] day (or,
if such day is not a business  day,  the next  succeeding  business  day) of the
month following the month in which such interest accrues, the effective yield to
the holders of the Certificates will be lower than the yield otherwise  produced
by the applicable Pass-Through Rate and purchase price for the Certificates. See
"Yield Considerations" herein.

Available Distribution

         On each  Distribution  Date,  distributions on the Certificates will be
made from the "Available  Distribution"  attributable to the Mortgage Loans. The
"Available  Distribution"  for a  Distribution  Date  will  equal the sum of the
following amounts:


                                      S-28



         (a) all scheduled  payments of principal  and interest  received by the
     Trust with  respect to the  Mortgage  Loans and due during the  related Due
     Period, whether paid by the borrower,  advanced by the Servicer, the Master
     Servicer, the Trustee, or the issuer of an insurance policy relating to the
     Mortgage  Loans or the  Certificates,  or deposited into the Asset Proceeds
     Account from the Interest Fund;

         (b) all amounts  deposited  in the Asset  Proceeds  Account  during the
     related  Prepayment  Period in  connection  with any purchase of a Mortgage
     Loan from the Trust due to the delivery of defective loan  documentation or
     otherwise; and

         (c) all other  payments  (other than late charges,  if any, and similar
     fees) received by the Trust in connection  with any  unscheduled  principal
     payments or recoveries on the Mortgage Loans during the related  Prepayment
     Period,  including  Liquidation  Proceeds and Insurance Proceeds,  together
     with  interest  received  by the  Trust on the  principal  portion  thereof
     through the Accounting Date preceding such Distribution  Date, less the sum
     of expenses associated with such recovery and any advances on such Mortgage
     Loans;

minus (i) the  Administrative  Fee  allocable to each  Mortgage  Loan,  (ii) any
amounts  required to reimburse the Servicer,  the Master Servicer or the Trustee
for any advances of principal and interest, taxes or insurance premiums that are
deemed to be non-recoverable (to the extent not previously reimbursed) and (iii)
the Credit  Enhancement  Fee payable to the  Certificate  Guaranty  Insurer with
respect to such Distribution Date.

Distributions

         All  distributions  or  allocations  with respect to a Class of Offered
Certificates  will be paid to the holders of the  Certificates of such Class pro
rata in the  proportion  that the  outstanding  principal  balance  of each such
Certificate  bears  to  the  aggregate  outstanding  principal  balance  of  all
Certificates of such Class.  See  "Description of the Certificates -- Allocation
of Distributions from Mortgage Assets" in the Prospectus.

         For  purposes  of  the  following  discussion  of  distributions,   the
descending order of priority for the  Subordinated  Certificates is Class [___],
Class [___], Class [___] and Class [___].

         On each Distribution Date, the Available  Distribution  attributable to
the  Mortgage  Loans will be  distributed  by or on behalf of the Trustee in the
order of priority set forth below:

         (a) to the  holders  of the  Senior  Certificates,  an amount  equal to
     interest  accrued  through the related  Accounting  Date on the outstanding
     principal balance of such Class immediately prior to such Distribution Date
     at the  Pass-Through  Rate for such Class  (adjusted for the  allocation of
     Interest Shortfalls as described herein), plus any amounts distributable as
     interest  on such  Class on any prior  Distribution  Date to the extent not
     previously distributed;

         (b) to the holders of each Class of Subordinated  Certificates pro rata
     (based on the respective current interest entitlements of such Classes), an
     amount equal to interest accrued through the related Accounting Date on the
     outstanding  principal  balance  of such  Class  immediately  prior to such
     Distribution Date at the Pass-Through Rate for such Class (adjusted for the
     allocation of Interest  Shortfalls as described  herein),  plus any amounts
     distributable as interest on such Class on any prior  Distribution  Date to
     the extent not previously distributed;

         (c) to the  holders of the Senior  Certificates,  the Senior  Principal
     Distribution  Amount (as defined  below)  until the  outstanding  principal
     balance of such Class has been reduced to zero; and

         (d) to the  holders  of each  Class of  Subordinated  Certificates,  an
     amount  equal to such  Class's  pro rata  share  (based  on the  respective
     outstanding  principal  balances  of  such  Classes)  of  the  Subordinated
     Principal  Distribution  Amount (as defined  below)  until the  outstanding
     principal  balance of such Class has been reduced to zero (and in the event
     of principal  shortfalls  with respect to such Classes,  to such Classes in
     descending order of priority);  provided,  however,  that in the event that


                                      S-29


     the  Class  Percentage  (as  defined  below)  for  one or more  Classes  of
     Subordinated Certificates is less than the initial Class Percentage for any
     such Class, distributions of principal made pursuant to clauses (b) and (c)
     of the definition of Subordinated Principal Distribution Amount (as defined
     below)  will be  allocated  pro rata (based on the  respective  outstanding
     principal  balances  of  the  Classes  of  Subordinated   Certificates)  in
     descending  order  of  priority  only  to  those  Classes  of  Subordinated
     Certificates  having  Class  Percentages  equal to or  greater  than  their
     initial Class Percentages as of the applicable Distribution Date.

         [On each Distribution Date, funds received as a result of a claim under
the Certificate Guaranty Insurance Policy will be distributed by or on behalf of
the Trustee to the holders of the Senior Certificates,  as appropriate. See "The
Trust -- The Certificate Guaranty Insurance Policy" herein.]

         On any Distribution Date or upon termination of the Trust, the amounts,
if any, remaining undistributed with respect to the Mortgage Loans following the
distributions  specified above and payment of administrative expenses associated
with the Trust will be distributable  to the Class [R] Certificates  pursuant to
the terms of the Trust Agreement.

Definitions

         The "Class  Percentage" for each Class of Certificates will equal, with
respect to each  Distribution  Date,  the  percentage  obtained by dividing  the
outstanding   principal   balance  of  such  Class  immediately  prior  to  such
Distribution Date by the aggregate  Scheduled  Principal Balance of the Mortgage
Loans as of the immediately preceding Distribution Date. The approximate initial
Class Percentage with respect to each Class of Subordinated Certificates,  based
on the initial principal amounts of each Class of Certificates contained on page
S-[___] hereof, is approximately as follows:

                                                              Initial Class
                                Class                         Percentage

                           Class [___]                           [____]%

                           Class [___]                           [____]%

                           Class [___]                           [____]%

                           Class [___]                           [____]%

The actual Class Percentages as of the Closing Date may vary slightly  depending
on (i) the Mortgage Loans  actually  acquired by the Seller and delivered to the
Trustee and (ii) the subordination requirements of the Rating Agencies.

         The "Senior  Percentage"  based on the initial principal amounts of the
Senior  Certificates as set forth on page S-[___] hereof, is initially  expected
to be  approximately  [___]% and on each  Distribution  Date will be adjusted to
equal the percentage  obtained by dividing the aggregate  outstanding  principal
balance of the Senior  Certificates  immediately prior to such Distribution Date
by the aggregate  Scheduled  Principal  Balance of the Mortgage  Loans as of the
immediately preceding  Distribution Date (which percentage may not exceed 100%).
The actual Senior Percentage as of the Closing Date may vary slightly  depending
on (i) the Mortgage Loans  actually  acquired by the Seller and delivered to the
Trustee and (ii) the subordination requirements of the Rating Agencies.

         The "Senior  Prepayment  Percentage"  for each  Distribution  Date will
equal (1) the percentage indicated below, except as provided in (2) below:

    Distribution Date                               Senior Prepayment Percentage

     [------------]                                           [---]%
     [____________]                                     [the applicable
                                                        Senior Percentage, plus


[___%] of the difference between 100% and the applicable Senior Percentage]


                                      S-30




provided, however, that

         (a)  the  reduction  of the  Senior  Prepayment  Percentage  under  the
     foregoing   provisions  is  subject  to   satisfaction   of  the  following
     conditions:

                  (i) over the  immediately  preceding  six months,  the average
              aggregate  Scheduled  Principal  Balance  of  the  Mortgage  Loans
              delinquent  [60]  or  more  days  (including   Mortgage  Loans  in
              foreclosure or secured by REO  Properties)  does not exceed [ 2 ]%
              of the average  aggregate  Scheduled  Principal Balance of all the
              Mortgage Loans (including, for this purpose, any Mortgage Loans in
              foreclosure or secured by REO Properties); and

              (ii)aggregate  Realized  Losses  on the  Mortgage  Loans as of the
              Accounting Date preceding the following  Distribution Dates do not
              exceed  the  following   percentages  of  the  aggregate   initial
              principal amount of the Subordinated Certificates;

                  Distribution Date                                 Percentage
                    [------------]                                     [---]%

         and

         (b) the Senior Prepayment Percentage on any Distribution Date will once
     again be 100% if the Senior  Percentage for such  Distribution Date exceeds
     the initial Senior Percentage.

         (2)  Notwithstanding  anything to the  contrary set forth in (1) above,
the Senior  Prepayment  Percentage for such Distribution Date will equal (a) the
sum  of  the  Senior  Percentage  for  such  Distribution  Date  and [ ]% of the
Subordinated Percentage for such Distribution Date, if such Distribution Date is
prior to [________________]  and (b) the Senior Percentage for such Distribution
Date,  if such  Distribution  Date is on or  after  [__________________],  if in
either case the following conditions are satisfied on such Distribution Date:

         (i)  the  Subordinated   Percentage  prior  to  giving  effect  to  any
     distribution on such  Distribution Date equals or exceeds twice the initial
     Subordinated Percentage;

         (ii) the condition set forth in clause (1)(a)(i) above is met; and

         (iii)  aggregate  Realized  Losses  on  the  Mortgage  Loans  as of the
     Accounting Date preceding such  Distribution Date do not exceed [ ]% of the
     aggregate initial principal amount of the Subordinated Certificates.

         The "Senior Principal  Distribution  Amount" for each Distribution Date
will equal the sum of the following:

         (a) the then applicable Senior  Percentage  multiplied by the principal
     portion of all  scheduled  payments  of  principal  and  interest  due with
     respect to the Mortgage Loans during the related Due Period;

         (b) the product of (i) the then applicable Senior Prepayment Percentage
     and  (ii)  the sum of the  following  amounts:  (A) all  full  and  partial
     principal  prepayments  made with respect to the Mortgage  Loans during the
     related Prepayment Period, (B) all other unscheduled collections, including
     Insurance Proceeds and Liquidation Proceeds (other than with respect to any
     Mortgage Loan that was finally  liquidated during such Prepayment  Period),
     representing  or allocable to recoveries of principal on the Mortgage Loans
     received during such Prepayment  Period,  and (C) the principal  portion of
     all proceeds of the purchase  (or, in the case of a  substitution,  amounts
     representing a principal  adjustment) of any Mortgage Loan repurchased from
     the Trust during such Prepayment Period; and


                                      S-31



         (c) with respect to Liquidation  Proceeds allocable to the principal of
     any Mortgage Loan that was finally liquidated during the related Prepayment
     Period, the lesser of (i) the then applicable Senior Prepayment  Percentage
     multiplied by such Liquidation Proceeds and (ii) the then applicable Senior
     Percentage  multiplied by the remaining Scheduled Principal Balance of such
     Mortgage Loan at the time of its liquidation.

         The "Subordinated  Percentage" based on the initial principal amount of
each  Class of  Certificates  contained  on page  S-[___]  hereof  is  initially
expected  to be  approximately  [___]%  and on each  Distribution  Date  will be
adjusted to equal the percentage obtained by dividing the aggregate  outstanding
principal  balance of the Subordinated  Certificates  immediately  prior to such
Distribution Date by the aggregate  Scheduled  Principal Balance of the Mortgage
Loans as of the immediately preceding Distribution Date, which amount will equal
both (a) the difference  between the Senior  Percentage and 100% and (b) the sum
of the respective  Class  Percentages  for the  Subordinated  Certificates.  The
actual  Subordinated  Percentage  as of  the  Closing  Date  may  vary  slightly
depending  on (i)  the  Mortgage  Loans  actually  acquired  by the  Seller  and
delivered to the Trustee and (ii) the  subordination  requirements of the Rating
Agencies.

         The  "Subordinated  Prepayment  Percentage" for each  Distribution Date
will equal the difference between 100% and the Senior Prepayment  Percentage for
such Distribution Date (except that on any Distribution Date after the aggregate
outstanding  principal  balance of the Senior  Certificates  has been reduced to
zero, the Subordinated Prepayment Percentage will equal 100%).

         The "Subordinated  Principal Distribution Amount" for each Distribution
Date will equal the sum of the following:

         (a) the  then  applicable  Subordinated  Percentage  multiplied  by the
     principal  portion of all scheduled  payments of principal and interest due
     with respect to the Mortgage Loans during the related Due Period;
         (b) the  product  of (i) the then  applicable  Subordinated  Prepayment
     Percentage  and (ii)  the sum of the  following  amounts:  (A) all full and
     partial  principal  prepayments  made with  respect to the  Mortgage  Loans
     during  the  related   Prepayment   Period,   (B)  all  other   unscheduled
     collections,  including Insurance Proceeds and Liquidation  Proceeds (other
     than with respect to any Mortgage Loan that was finally  liquidated  during
     such  Prepayment  Period),  representing  or  allocable  to  recoveries  of
     principal on the Mortgage Loans received during such Prepayment  Period and
     (C) the principal  portion of all proceeds of the purchase (or, in the case
     of a  substitution,  amounts  representing  a principal  adjustment) of any
     Mortgage Loan repurchased from the Trust during such Prepayment Period; and

         (c) with respect to Liquidation  Proceeds allocable to the principal of
     any Mortgage Loan that was finally liquidated during the related Prepayment
     Period,  the lesser of (i) such  Liquidation  Proceeds  (less  amounts paid
     pursuant  to  subsection  (c)  of  the   definition  of  Senior   Principal
     Distribution Amount allocated to the Senior Certificates) and (ii) the then
     applicable  Subordinated  Percentage  multiplied by the remaining Scheduled
     Principal Balance of such Mortgage Loan at the time of its liquidation.

Allocation of Realized Losses and Interest Shortfalls

Realized Losses

         [Except as provided  below,] Realized Losses on the Mortgage Loans will
be allocated on each Distribution Date to the Certificates as follows: first, to
the  Non-Offered  Certificates  (except  the Class [R]  Certificates)  until the
outstanding  principal  balance  of each  Class  of such  Certificates  has been
reduced to zero;  second, to the Class [___]  Certificates until the outstanding
principal balance of such Class has been reduced to zero; and,  finally,  to the
Senior Certificates.

         [Notwithstanding  the  loss  allocation   priorities  specified  above,
Special Hazard Losses on the Mortgage Loans in excess of the Special Hazard Loss
Limit,  Mortgagor  Bankruptcy  Losses  on the  Mortgage  Loans in  excess of the
Mortgagor Bankruptcy Loss Limit and Fraud Losses on the Mortgage Loans in excess
of the Fraud Loss Limit  (collectively,  "Excess  Losses") will be allocated pro
rata to all Classes of Certificates in proportion to their outstanding principal
balances.]


                                      S-32



         [The Special Hazard Loss Limit, the Mortgagor Bankruptcy Loss Limit and
the Fraud Loss Limit will be  specified in the Trust  Agreement.  It is expected
that  the  Special  Hazard  Loss  Limit  will  not be  more  than  approximately
$[____________]  and that the Mortgagor  Bankruptcy  Loss Limit will not be more
than approximately $[____________].  The initial Fraud Loss Limit is expected to
be [___]% of the aggregate  Scheduled Principal Balance of the Mortgage Loans as
of the Cut-Off Date. As of any Distribution  Date prior to the first anniversary
of the  Cut-Off  Date,  the Fraud Loss Limit will equal the  initial  Fraud Loss
Limit  minus  the  aggregate  amount  of  Fraud  Losses  allocated  on  previous
Distribution  Dates.  As  of  any  Distribution  Date  on  or  after  the  first
anniversary of the Cut-Off Date to the Distribution  Date immediately  preceding
the [____]  anniversary of the Cut-Off Date, the Fraud Loss Limit will equal (i)
the lesser of (A) [___]% of the  aggregate  Scheduled  Principal  Balance of the
Mortgage Loans as of the most recent anniversary of the Cut-Off Date and (B) the
Fraud Loss Limit immediately prior to the most recent anniversary of the Cut-Off
Date minus (ii) the aggregate  amount of Fraud Losses  allocated  since the most
recent anniversary of the Cut-Off Date. On the [____] anniversary of the Cut-Off
Date and thereafter, the Fraud Loss Limit will be zero.

         [Any  Realized  Losses  allocable  to the Senior  Certificates  will be
covered by the related Certificate  Guaranty Insurance Policy. See "The Trust --
The Certificate Guaranty Insurance Policy" herein.]

Interest Shortfalls

         The Master  Servicer is obligated to fund, on each  Distribution  Date,
Prepayment   Interest   Shortfalls   resulting  from   prepayments  in  full  or
liquidations  of the Mortgage Loans that are received during the period from the
first day of the related  Prepayment Period through the last day of the calendar
month  preceding  such  Distribution  Date in an amount  not to  exceed  (i) the
aggregate  of its monthly  Master  Servicing  Fees with  respect to the Mortgage
Loans plus (ii) certain additional  compensation to which the Master Servicer is
entitled,  including  reinvestment  income and  interest  payments  relating  to
prepayments or liquidations of the Mortgage Loans during such Prepayment Period.
Prepayment  Interest Shortfalls in excess of the amount that the Master Servicer
is obligated to fund (such excess,  "Non-Supported Interest Shortfalls") will be
allocated to each Class of  Certificates in proportion to the amount of interest
that the  holders of such Class  would have been  entitled  to receive  had such
interest  shortfalls  not occurred.  Neither the Servicer  [nor the  Certificate
Guaranty Insurer] is obligated to fund Prepayment Interest Shortfalls.

         Neither the Servicer, the Master Servicer [nor the Certificate Guaranty
Insurer] is obligated to fund Relief Act Shortfalls.  Relief Act Shortfalls will
be  allocated  to each  Class of  Certificates  in  proportion  to the amount of
interest  that the holders of such Class would have been entitled to receive had
such interest shortfalls not occurred.

Subordination of the Subordinated Certificates

         The  primary  credit  support  for  the  Senior   Certificates  is  the
subordination of the Subordinated  Certificates  [and the guaranteed  payment of
Guaranteed  Distributions (as defined herein) on such  Certificates  pursuant to
the Certificate  Guaranty  Insurance  Policy.  See "The Trust -- The Certificate
Guaranty  Insurance  Policy"  herein.] The primary  credit support for the Class
[___]  Certificates is the subordination of the Class [ ], Class [___] and Class
[___] Certificates. In each case the subordination is effected by the allocation
of Realized Losses as described herein. The allocation of Realized Losses on the
Mortgage Loans to the Subordinated  Certificates prior to the allocation of such
Losses to the Senior  Certificates will have the effect of increasing the Senior
Percentage and, accordingly, the proportion of future distributions of principal
on the Mortgage Loans payable to holders of the Senior Certificates  relative to
that payable to holders of the Subordinated Certificates.  Conversely,  payments
to  the  holders  of  the  Senior   Certificates  with  respect  to  unscheduled
collections  of  principal  on the  Mortgage  Loans when the  Senior  Prepayment
Percentage  exceeds the Senior  Percentage  will have the effect of accelerating
the amortization of the Senior  Certificates  and thereby  decreasing the Senior
Percentage.  In addition,  payments to the holders of the Senior Certificates of
unscheduled  collections  of  principal  when the Senior  Prepayment  Percentage
exceeds  the  Senior   Percentage   will  have  the  effect  of  preserving  the
availability of the subordination provided by the Subordinated Certificates.


                                      S-33



                                    THE TRUST

General

         The  Certificates  will be issued  pursuant to a Trust  Agreement to be
dated as of [____________], 199[_] (the "Trust Agreement") among the Seller, the
Master  Servicer and the Trustee.  The summaries of the  provisions of the Trust
Agreement   contained  herein  and  in  the  Propsectus  describe  the  material
provisions  of the Trust  Agreement.  Reference  is made to the  Prospectus  for
important  information in addition to that set forth herein  regarding the terms
and  conditions  of the Offered  Certificates.  The Seller  will  provide to any
prospective or actual holder of the Certificates,  upon written request,  a copy
(without exhibits) of the Trust Agreement. Requests should be addressed to Saxon
Asset Securities Company, 4880 Cox Road, Glen Allen, Virginia 23060,  Attention:
Secretary.

         The Trust created  pursuant to the Trust  Agreement will consist of (i)
the  Mortgage  Loans,  (ii) such assets as from time to time are  identified  as
deposited in certain  accounts  held for the benefit of the  Certificateholders,
(iii) any Mortgaged  Premises  acquired on behalf of the  Certificateholders  by
foreclosure or by  deed-in-lieu of  foreclosure,  (iv) the Certificate  Guaranty
Insurance  Policy,  (v) the rights of the  Trustee to receive  the  proceeds  of
applicable  insurance  policies  and funds,  if any,  required to be  maintained
pursuant  to the Trust  Agreement,  (vi)  certain  rights  of the  Seller to the
enforcement of representations and warranties made by Saxon Mortgage relating to
the Mortgage Loans and (vii) the Seller's rights under the Servicing Agreement.

The Trustee

         [____________], a [____________] banking association] [national banking
association]  (the  "Trustee"),  will act as Trustee of the Trust.  The  mailing
address of the Trustee's Corporate Trust Office is  [____________________],  and
its  telephone  number  is (___)  ___-____].  [[____________]  will  also act as
custodian of the Mortgage Loans.]

Voting Rights

         The voting rights of the Trust will be allocated as follows: (i) [___]%
to the Class  [___]  Certificates  and (ii) [___]% to the  remaining  Classes of
Certificates in proportion to their respective  outstanding  principal balances.
[The  Certificate  Guaranty  Insurer will be entitled to exercise certain voting
rights of the  holders of the Senior  Certificates  without  the consent of such
holders,  and such holders may exercise  such rights only with the prior written
consent of the Certificate Guaranty Insurer.]

Optional Redemption

         Either the Seller or the holders of a majority in interest of the Class
R  Certificates,  at their  respective  options and  subject to the  limitations
imposed by the Trust Agreement, may redeem the Certificates, in whole but not in
part,  on any  Distribution  Date  occurring  on or  after  the  earlier  of (i)
[____________],  20[__] and (ii) the  Distribution  Date on which,  after taking
into account  distributions of principal to be made on such  Distribution  Date,
the aggregate outstanding principal balance of the Certificates is less than 10%
of the aggregate initial principal balance of the Certificates. The Certificates
will not be  redeemed  unless  the  Trust  shall  have  received  cash  from the
redeeming   party  in  an  amount  equal  to  the  redemption   price  for  such
Certificates.

         Upon  redemption  of the  Certificates,  at the option of the redeeming
party,  (i)  the  REMIC  may be  terminated,  thereby  causing  the  sale of the
remaining Mortgage Loans and other assets of the REMIC and the retirement of the
Certificates,  or (ii) the  Certificates  may be held or resold by the redeeming
party. The REMIC may also be terminated (and the  Certificates  redeemed) on any
Distribution Date upon the Master Servicer's determination,  based on an opinion
of  counsel,  that  the  REMIC  status  of the  REMIC  has  been  lost or that a
substantial  risk  exists  that such  status  will be lost for the then  current
taxable year.  Upon the  termination of the REMIC and payment of all amounts due
on the Certificates and all administrative  expenses  associated with the REMIC,
any remaining assets of the REMIC will be sold and the proceeds  distributed pro
rata to the holders of the Class R  Certificates.  The Trust will be  terminated
when the REMIC has been  terminated.  See  "Description  of the  Certificates --
Optional Redemption" in the Prospectus.


                                      S-34



         Upon  redemption of the  Certificates,  the amount  distributed on each
Class of Offered  Certificates will be 100% of the outstanding  principal amount
thereof,  plus interest thereon at the applicable  Pass-Through Rate through the
Accounting  Date  preceding the  Distribution  Date fixed for  redemption of the
Certificates plus any previously  accrued but unpaid interest on such Class, net
of any unreimbursed advances,  previously unrealized losses with respect to real
property owned by the Trust, Realized Interest Shortfall and Shortfall allocated
to such Class.  Notice of optional redemption of the Certificates will be mailed
to  Certificateholders  no later  than the  last day of the  month in which  the
Distribution Date on which such Certificates are to be redeemed occurs.

Primary Mortgage Insurance

         Approximately   [___]%  of  the   Mortgage   Loans  with  an   original
loan-to-value  ratio  greater  than 80% will be  covered  by a Primary  Mortgage
Insurance  Policy  unless such policy is canceled with the consent of the Master
Servicer. The Master Servicer will consent to cancellation of a Primary Mortgage
Insurance  Policy if (i)  state law  requires  cancellation,  (ii) the  original
loan-to-value ratio is reduced (by borrower payments,  including prepayments) to
80% or less or (iii)  the  loan-to-value  ratio,  based on a  current  appraisal
obtained by the borrower,  is 80% or less [and, with respect to subsections (ii)
and (iii) above, the Certificate  Guaranty Insurer consents to a cancellation of
the policy]. [Each Private Mortgage Insurance Policy may be canceled without the
consent of the Certificate  Guaranty  Insurer at such time as the  loan-to-value
ratio, based on a current appraisal obtained by the borrower, is less than 75%.]
Approximately [___]% of the Mortgage Loans covered by Primary Mortgage Insurance
Policy  are  covered  by  policies   issued  by  one  or  more  companies  whose
claims-paying  ability is currently  rated "AAA" by [S&P] or "Aaa" by [Moody's].
Each  Primary  Mortgage  Insurance  Policy will cover at least the amount of the
related  Mortgage  Loan in excess of [___]% of the original fair market value of
the related  Mortgaged  Premises.  See  "Servicing of Mortgage  Loans -- Primary
Mortgage Insurance Policy" in the Prospectus.

[The Certificate Guaranty Insurance Policy

         Simultaneously  with the issuance of the Certificates,  the Certificate
Guaranty Insurer will deliver the Certificate  Guaranty  Insurance Policy to the
Trustee  for the  benefit  of each  holder  of a Senior  Certificate.  Under the
Certificate   Guaranty  Insurance  Policy,  the  Certificate   Guaranty  Insurer
unconditionally  and  irrevocably  guarantees  to the Trustee for the benefit of
each  holder  of a  Senior  Certificate  the full and  complete  payment  of (i)
principal and interest due on the Senior  Certificates (other than Non-Supported
Interest  Shortfalls and Relief Act Shortfalls  allocated to such  Certificates)
(the "Guaranteed Distributions") and (ii) the amount of any payment of principal
or interest to any holder of a Senior  Certificate which subsequently is avoided
in  whole  or  in  part  as a  preference  payment  under  applicable  law.  THE
CERTIFICATE  GUARANTY  INSURANCE POLICY WILL NOT PROVIDE CREDIT  ENHANCEMENT FOR
ANY CLASS OF CERTIFICATES OTHER THAN THE SENIOR CERTIFICATES.

         If, by the close of  business  on the third  Business  Day (as  defined
below) before any Distribution  Date, the Trustee determines that funds expected
to  be in  the  Asset  Proceeds  Account  on  such  Distribution  Date  will  be
insufficient to make the Guaranteed Distributions on the Senior Certificates for
such  Distribution  Date,  the  Trustee is  required  to make a claim  under the
Certificate Guaranty Insurance Policy in the amount of such deficiency.  Payment
of claims under the Certificate  Guaranty  Insurance  Policy will be made by the
Certificate  Guaranty  Insurer  following  Receipt  (as  defined  below)  by the
Certificate  Guaranty Insurer of the appropriate notice for payment on the later
to occur of (i) 12:00 noon,  [____________]  time,  on the second  Business  Day
following Receipt of such notice for payment and (ii) 12:00 noon, [____________]
time, on the date on which the related distribution is due.

         If any Guaranteed Distribution avoided as a preference under applicable
bankruptcy, insolvency, receivership or similar law is required to be made under
the Certificate Guaranty Insurance Policy, the Certificate Guaranty Insurer will
cause such  payment to be made on the later of (i) the date when such payment is
required to be made  pursuant to the Order (as defined  below) or (ii) the first
to occur of (A) the fourth  Business Day  following  Receipt by the  Certificate
Guaranty  Insurer  from the  Trustee of (1) a  certified  copy of the order (the
"Order") of the court or other governmental body which exercised jurisdiction to
the effect that the holders of the Senior  Certificates  are  required to return


                                      S-35


principal or interest paid with respect to such Certificates  during the Term of
the  Certificate  Guaranty  Insurance  Policy (as defined  below)  because  such
payments were avoidable as preference payments under applicable  bankruptcy law,
(2) a certificate of the holders of the Senior  Certificates  that the Order has
been entered and is not subject to any stay and (3) an assignment  duly executed
and  delivered  by the  holders  of the Senior  Certificates  in such form as is
reasonably  required by the  Certificate  Guaranty  Insurer and provided to such
holders  by the  Certificate  Guaranty  Insurer,  irrevocably  assigning  to the
Certificate  Guaranty  Insurer all rights and claims of such holders relating to
or  arising  under the Senior  Certificates  against  the debtor  that made such
preference  payment or otherwise with respect to such preference  payment or (B)
the date of Receipt by the Certificate  Guaranty Insurer from the Trustee of the
items  referred to in clauses (1), (2) and (3) above if, at least four  Business
Days prior to such date of Receipt,  the Certificate Guaranty Insurer shall have
Received written notice from the Trustee that such items were to be delivered on
such date and such date was  specified  in such  notice.  Such  payment  will be
disbursed  to the  receiver,  conservator,  debtor-in-possession  or  trustee in
bankruptcy named in the Order and not to the Trustee or any holder of the Senior
Certificates directly (unless such holder has previously paid such amount to the
receiver,  conservator,  debtor-in-possession  or trustee in bankruptcy named in
the Order,  in which case such  payment  shall be  disbursed  to the Trustee for
distribution to such holder upon proof of such payment  reasonably  satisfactory
to the Certificate  Guaranty  Insurer).  In connection  with the foregoing,  the
Certificate  Guaranty  Insurer  will  have  certain  rights of  subrogation,  as
described in the Trust Agreement.

         The  terms   "Receipt"  and  "Received"   mean,  with  respect  to  the
Certificate  Guaranty  Insurance  Policy,  actual  delivery  to the  Certificate
Guaranty  Insurer  and its  fiscal  agent,  if any,  at or prior to 12:00  noon,
[____________]  time, on a Business Day.  Delivery either on a day that is not a
Business Day or after 12:00 noon,  [____________]  time, on a Business Day shall
be deemed to be Received on the next  succeeding  Business Day. If any notice or
certificate given under the Certificate Guaranty Insurance Policy by the Trustee
is not in proper form or is not properly  completed,  executed or delivered,  it
shall be deemed not to have been Received and the Certificate  Guaranty  Insurer
or its fiscal agent, if any, shall promptly so advise the Trustee (in which case
the Trustee may submit an amended notice or certificate).

         The term "Business Day" means, with respect to the Certificate Guaranty
Insurance  Policy,  any day other than (i) a Saturday or Sunday or (ii) a day on
which banking  institutions in [____________] or [____________],  [____________]
are authorized or obligated by law or executive order to be closed.

         "Term of the Certificate Guaranty Insurance Policy" means, with respect
to the Certificate  Guaranty Insurance Policy, the period from and including the
date of issuance of the Certificate  Guaranty  Insurance Policy to and including
the date on which (i) the aggregate principal balance of the Senior Certificates
is zero,  (ii) any period  during  which any payment on the Senior  Certificates
could  have  been  avoided  in whole or in part as a  preference  payment  under
applicable bankruptcy,  insolvency,  receivership or similar law has expired and
(iii) any proceedings  requisite to avoidance as a preference  payment have been
commenced  prior  to the  occurrence  of (i) and  (ii)  above  and a  final  and
nonappealable order in resolution of each such proceeding has been entered.

         The Certificate  Guaranty  Insurer's  obligations under the Certificate
Guaranty  Insurance  Policy in respect of the  Guaranty  Distributions  shall be
discharged to the extent funds are transferred to the Trustee as provided in the
Certificate  Guaranty  Insurance  Policy  whether or not such funds are properly
applied by the Trustee.

         The  Certificate  Guaranty  Insurer will be subrogated to the rights of
each holder of a Senior Certificate to receive distributions on such Certificate
to the  extent of any  payment  made with  respect  to such  Certificate  by the
Certificate Guaranty Insurer under the Certificate Guaranty Insurance Policy.
         To the fullest  extent  permitted by  applicable  law, the  Certificate
Guaranty Insurer agrees under the Certificate  Guaranty  Insurance Policy not to
assert, and waives, for the benefit of each holder of a Senior Certificate,  all
its  rights  (whether  by  counterclaim,   setoff  or  otherwise)  and  defenses
(including,  without  limitation,  the  defense of fraud),  whether  acquired by
subrogation,  assignment  or  otherwise,  to the  extent  that such  rights  and
defenses may be available to the Certificate  Guaranty  Insurer to avoid payment
of its obligations under the Certificate Guaranty Insurance Policy.

         Claims  under the  Certificate  Guaranty  Insurance  Policy  constitute
direct,  unsecured and  unsubordinated  obligations of the Certificate  Guaranty
Insurer ranking not less than pari passu with other unsecured and unsubordinated


                                      S-36


indebtedness of the  Certificate  Guaranty  Insurer for borrowed  money.  Claims
against  the  Certificate   Guaranty  Insurer  under  the  Certificate  Guaranty
Insurance Policy and claims against the Certificate  Guaranty Insurer under each
other financial  guaranty  insurance policy issued thereby constitute pari passu
claims against the general assets of the Certificate Guaranty Insurer. The terms
of the Certificate  Guaranty  Insurance  Policy cannot be modified or altered by
any  other  agreement  or  instrument,  or  by  the  merger,   consolidation  or
dissolution of the Seller. The Certificate  Guaranty Insurance Policy may not be
canceled or revoked prior to payment in full of the Senior Certificates.

         Pursuant to the terms of the Trust  Agreement,  unless the  Certificate
Guaranty Insurer fails to make a required payment under the Certificate Guaranty
Insurance  Policy,  a proceeding in bankruptcy shall have been instituted by the
Certificate  Guaranty  Insurer or a decree or order for  relief  shall have been
issued in respect of a proceeding in bankruptcy against the Certificate Guaranty
Insurer and shall remain unstayed for a period of 60 consecutive days (together,
a "Certificate Guaranty Insurer Default"), the Certificate Guaranty Insurer will
be  entitled  to  exercise  certain of the voting  rights of the  holders of the
Senior  Certificates  without the consent of such  holders and such  holders may
exercise  such rights  only with the prior  written  consent of the  Certificate
Guaranty  Insurer.  Such voting rights may include,  but are not limited to, the
following,  to the  extent  provided  in the Trust  Agreement:  (i) the right to
direct  the  Trustee to  terminate  the  rights  and  obligations  of the Master
Servicer  under the Trust  Agreement  in the  event of a default  by the  Master
Servicer,  (ii) the right to consent to or direct any waivers of defaults by the
Master  Servicer,  (iii) the right to remove the  Trustee  pursuant to the Trust
Agreement  and (iv) the  right  to  institute  proceedings  against  the  Master
Servicer  in the event of  default  by the Master  Servicer  and  refusal of the
Trustee  to  institute  such  proceedings.  In  addition,  unless a  Certificate
Guaranty Insurer Default exists, the Certificate  Guaranty Insurer will have the
right to direct all matters relating to any proceeding  seeking the avoidance as
a preferential transfer under applicable bankruptcy, insolvency, receivership or
similar law of any  distribution  made with respect to the Senior  Certificates,
and the Certificate  Guaranty Insurer's consent will be required prior to, among
other  things,  (i) the  removal of the  Trustee,  (ii) the  termination  by the
Trustee of the rights and  obligations  of the Master  Servicer  under the Trust
Agreement  in  the  event  of a  default  by  the  Master  Servicer,  (iii)  the
appointment of any successor Trustee or Master Servicer or (iv) any amendment to
the Trust Agreement.]

[The Certificate Guaranty Insurer

         General.  The  Certificate  Guaranty  Insurer is a [monoline  insurance
company] incorporated on[____________], 19[__] under the laws of [____________].
The Certificate  Guaranty Insurer received its [____________]  insurance license
and commenced  operations on [____________],  19[__].  The Certificate  Guaranty
Insurer  is  licensed,  directly  or  through  its  subsidiaries,  to  engage in
financial guaranty insurance business in [____________].

         The Certificate  Guaranty  Insurer [and its  subsidiaries]  are engaged
exclusively in the business of writing financial guaranty insurance, principally
in respect of investment  securities offered in domestic and foreign markets. In
general,  financial guaranty insurance consists of the issuance of a guaranty of
scheduled  payments  of an issuer's  securities,  thereby  enhancing  the credit
rating of those securities, in consideration for the payment of a premium to the
insurer.  The Certificate  Guaranty Insurer [and its  subsidiaries]  principally
insure  asset-backed,  collateralized  and  municipal  securities.  Asset-backed
securities are generally  supported by residential  mortgage loans,  consumer or
trade receivables,  securities or other assets having an ascertainable cash flow
or market value. Collateralized securities include public utility first mortgage
bonds and sale-leaseback  obligation bonds. Municipal securities consist largely
of general obligation bonds, special revenue bonds and other special obligations
of state and local  governments.  The Certificate  Guaranty Insurer insures both
newly issued  securities sold in the primary market and  outstanding  securities
sold in the secondary  market that satisfy the  Certificate  Guaranty  Insurer's
underwriting criteria.

         As of the date of this Prospectus  Supplement,  the principal executive
offices of the  Certificate  Guaranty  Insurer  are  located at  [____________],
[____________], and its telephone number is [(___) ___-____]. At [____________],
199[_],  the  Certificate  Guaranty  Insurer  [and its  subsidiaries]  had [___]
employees.

         Reinsurance.  [Pursuant to an  intercompany  agreement,  liabilities on
financial guaranty insurance written by the Certificate  Guaranty Insurer or any
of its  subsidiaries  are  reinsured  among  such  companies  on an  agreed-upon
percentage  substantially  proportional to their respective capital, surplus and
reserves,  subject to applicable  statutory risk limitations.] In addition,  the
Certificate  Guaranty  Insurer  reinsures  a portion  of its  liabilities  under
certain of its financial guaranty insurance policies with other reinsurers under
various quota share  treaties and on a  transaction-by-transaction  basis.  Such
reinsurance is utilized by the Certificate Guaranty Insurer as a risk management
device and to comply with certain  statutory and rating agency  requirements and
does not alter or limit the Certificate Guaranty Insurer's obligations under any
financial guaranty insurance policy.


                                      S-37



         Ratings of Claims-Paying  Ability.  The Certificate  Guaranty Insurer's
claims-paying  ability  is rated  "AAA" by [S&P]  and "Aaa" by  [Moody's].  Such
ratings  reflect  only the  views of the  respective  rating  agencies,  are not
recommendations  to buy, sell or hold  securities and are subject to revision or
withdrawal at any time by such rating agencies.

         Capitalization.  The following table sets forth the  capitalization  of
the  Certificate  Guaranty  Insurer  [and  its  subsidiaries]  on the  basis  of
generally  accepted  accounting  principles  as of  [____________],  199[_]  (in
thousands):

(Unaudited)
Unearned Premium Reserve (net of prepaid insurance premiums)...........$_______
Shareholder's Equity:
    Common Stock....................................................... _______
    Additional Paid-In Capital......................................... _______
    Unrealized Gain on Investments (net of deferred income taxes)...... _______
    Accumulated Earnings............................................... _______
Total Shareholder's Equity............................................. _______
Total Unearned Premium Reserve and Shareholder's Equity................$_______
                                                                       ========

         For further  information  concerning the Certificate  Guaranty Insurer,
see the consolidated  financial  statements of the Certificate  Guaranty Insurer
[and its subsidiaries], and the notes thereto, incorporated by reference herein.

         Incorporation  of Certain  Documents by  Reference.  In addition to the
documents  described in the  accompanying  Prospectus  under  "Incorporation  of
Certain  Documents by Reference," the consolidated  financial  statements of the
Certificate Guaranty Insurer included in, or filed as exhibits to, the following
documents,  which have been filed with the Securities and Exchange Commission by
[____________],  are  hereby  incorporated  by  reference  in  the  Registration
Statement of which this Prospectus Supplement and the Prospectus are a part:

         (a)  Annual  Report on Form 10-K of  [____________]  for the year ended
     [____________], 19[__].

         (b)  Quarterly  Report on Form 10-Q of  [____________]  for the  period
     ended [____________], 19[__].

         (c)  Quarterly  Report on Form 10-Q of  [____________]  for the  period
     ended [____________], 19[__].

         All financial  statements of the Certificate  Guaranty Insurer included
in documents  filed by  [____________]  pursuant to Section 13(a),  13(c), 14 or
15(d) of the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),
subsequent  to  the  date  of  this  Prospectus  Supplement  and  prior  to  the
termination  of the offering of the Offered  Certificates  shall be deemed to be
incorporated by reference to this Prospectus  Supplement and to be a part hereof
from the respective dates of filing such documents.

         [Insurance Regulation. The Certificate Guaranty Insurer is licensed and
subject to regulation as a financial  Guaranty  insurance  corporation under the
laws of  [_____________],  its state of domicile.  In addition,  the Certificate
Guaranty Insurer [and its insurance  subsidiaries]  are subject to regulation by
insurance laws of the various other  jurisdictions in which they are licensed to
do business.

         The information set forth in this section was requested of and provided
by the Certificate  Guaranty  Insurer,  which is not affiliated with the Seller.
Such  information has not been  independently  confirmed by the Seller,  and the
Seller  makes no  representations  as to the  accuracy or  completeness  of such
information.]


                                      S-38



                           SERVICING OF MORTGAGE LOANS

General

         The  Mortgage  Loans will be serviced by [Meritech  Mortgage  Services,
Inc., a Texas  corporation  and an affiliate of the Seller]  ("Meritech"  or the
"Servicer").  The Servicer has acquired the  servicing  rights to  approximately
[___]% of the Mortgage Loans from  [____________].  [____________] will continue
to  service  these   Mortgage  Loans  until  the  servicing  is  transferred  to
[Meritech],  which is  expected to occur no later than  [____________],  199[_].
Both  [Meritech] and  [____________]  are (i) approved by Saxon Mortgage and the
Master Servicer,  (ii) HUD-approved  originators and (c) approved by and in good
standing with FNMA or FHLMC.  Meritech will perform certain customary  servicing
functions with respect to the Mortgage  Loans pursuant to a servicing  agreement
that will be assigned to the Trust (the "Servicing Agreement").  The Servicer is
obligated,  under  certain  circumstances,  to advance  delinquent  payments  of
principal  and  interest  with  respect to the  Mortgage  Loans.  The  Servicing
Agreement requires Meritech to obtain approvals of the Master Servicer and Saxon
Mortgage  with  respect to  certain  servicing  activities.  See  "Servicing  of
Mortgage Loans" in the Prospectus.

[Loan Servicing Activities at Meritech

         Meritech commenced its servicing  operations in 1960 and operated under
the name Cram Mortgage  Service,  Inc.  prior to being  acquired by SMFC Funding
Corporation,  an indirect  subsidiary  of Resource  Mortgage  Capital,  Inc., in
September  1994.  On May 13, 1996,  Dominion  Capital,  Inc.  purchased  all the
capital  stock of Meritech from Resource  Mortgage  Capital,  Inc. The principal
offices of Meritech are located in Fort Worth, Texas.

         As of December 31, 1995, Meritech serviced a portfolio of approximately
11,221 one- to four-family  residential  mortgage  loans totaling  approximately
$1,027 million. Of this total,  approximately 3,874 loans totaling approximately
$139 million were mortgage  loans being  serviced for GNMA,  FNMA or FHLMC,  and
approximately  5,644 loans  totaling  approximately  $806 million were  mortgage
loans being serviced for Dominion  Capital,  Inc. The following tables set forth
certain unaudited information  concerning the delinquency  experience (including
loans in foreclosure)  and mortgage loans  foreclosed with respect to Meritech's
conventional loan servicing portfolio as of the end of the indicated period. The
indicated  periods of delinquency  are based on the number of days past due on a
contractual basis. No mortgage loan is considered  delinquent for these purposes
until 30 days past due on a contractual basis.
<TABLE>
<CAPTION>

                                                   Percentage of          Percentage of        Percentage of      Percentage of
                                                Total Portfolio as     Total Portfolio as   Total Portfolio as Total Portfolio as
                                                  of December 31,       of December 31,      of December 31,    of December 31,
                                                      1995                   1994                1993               1992

                                                 By No. By Dollar       By No. By Dollar     By No. By Dollar   By No. By Dollar
                                                   of     Amount          of    Amount        of     Amount       of     Amount
                                                 Loans   of Loans        Loans of Loans      Loans  of Loans    Loans  of Loans
                                                 -----   --------        ----- --------      -----  --------    -----  --------
<S> <C>
 Period of delinquency (including loans
   in foreclosure)
   30 to 59 days.............................     4.57%    4.61%         2.21%  2.15%        2.59%    2.55%      3.50%   1.60%
   60 to 89 days.............................     0.93     0.88          0.47   0.35         0.98     0.82       0.34    0.80
   90 days or more...........................     1.65     2.26          0.77   0.61         0.90     0.85       1.00    1.23
Percentage of Total Portfolio Delinquent
   (1).......................................     7.15%    7.74%         3.34%  3.12%        4.47%    4.22%      4.84%   3.63%
Percentage of Total Portfolio Foreclosed          0.43     0.61%         0.37%  0.28%        0.10%    0.30%      0.20%   0.10%
</TABLE>

(1) Total may not sum due to rounding.

         The above statistics  represent the recent  experience of Meritech with
respect to its conventional loan-servicing portfolio. There can be no assurance,
however,  that the delinquency and foreclosure  experience of the Mortgage Loans
serviced by Meritech will be comparable.  In addition,  the foregoing statistics
are  based  on all of the  one- to  four-family  residential  mortgage  loans in
Meritech's  servicing  portfolio,  including  mortgage  loans  with a variety of
payment  and  other   characteristics,   including   geographic   locations  and
underwriting  standards.  Accordingly,  there  can  be  no  assurance  that  the
delinquency and foreclosure  experience of the Mortgage Loans in the future will
correspond to the future  delinquency and  foreclosure  experience of Meritech's
one- to four-family  conventional residential mortgage loan servicing portfolio.
The actual  delinquency  and  foreclosure  experience of the Mortgage Loans will
depend, among other things, upon the value of real estate securing such Mortgage
Loans,  the ability of borrowers to make  required  payments and the strength of
employment and housing markets.]


                                      S-39



Servicing and Other Compensation and Payment of Expenses

         The Servicer  will be entitled to a monthly  servicing fee with respect
to each  Distribution Date and each Mortgage Loan (the "Servicing Fee") equal to
one-twelfth  of  a  fixed  percentage  per  annum  (the  "Servicing  Fee  Rate")
multiplied  by the Scheduled  Principal  Balance of such Mortgage Loan as of the
first day of the  preceding  Due  Period In  addition,  late  payment  fees with
respect to the  Mortgage  Loans,  and any  interest  or other  income  earned on
collections with respect to the Mortgage Loans pending  remittance to the Master
Servicer,  will be paid to or retained by the Servicer as  additional  servicing
compensation.  The Servicer is obligated to pay certain  insurance  premiums and
certain  ongoing  expenses  associated  with the  Mortgage  Loans  and  expenses
incurred  by the  Servicer in  connection  with its  responsibilities  under the
Servicing Agreement.  The Servicer may, with the consent of the Seller, transfer
its  servicing to  successor  servicers  that meet the  criteria  for  servicers
approved by the Rating Agencies.

Advances

         Prior to each  Distribution  Date,  the Servicer is, and any  successor
servicer(s)  will be,  obligated  to  advance  its own  funds  with  respect  to
delinquent  payments of principal and interest on the Mortgage Loans, net of the
Servicing  Fee with  respect  to any  Mortgage  Loan for  which it is  making an
advance,  unless  the Master  Servicer  deems  such  advance  "non-recoverable."
Advances of principal and interest  will be deemed by the Master  Servicer to be
non-recoverable  only to the extent such amounts are not reimbursable  from late
collections,  Insurance Proceeds,  Liquidation  Proceeds and other assets of the
Trust.  Any  failure by the  Servicer  to make any such  required  advance  will
constitute an event of default under the  Servicing  Agreement.  If the Servicer
fails to make a required advance of principal and interest,  the Master Servicer
is  obligated  to make such  advance.  If the  Master  Servicer  fails to make a
required  advance of principal  and  interest,  the Trustee is obligated to make
such  advance.  None of the  Servicer,  the Master  Servicer  or the  Trustee is
obligated to make an advance of principal or interest  that the Master  Servicer
deems  non-recoverable.  The total  advance  obligations  of each of the  Master
Servicer and the Trustee will be subject to dollar limitations acceptable to the
Rating Agencies and set forth in the Trust Agreement.

Events of Default

         The Master  Servicer or the Trustee will have the right pursuant to the
Servicing  Agreement to  terminate  the Servicer in the event of a breach by the
Servicer of any of its obligations under the Servicing  Agreement.  In the event
of such termination, the Master Servicer will be required to appoint a successor
servicer  to  assume  the  obligations  of  the  Servicer  under  the  Servicing
Agreement,  including  the  obligation  to make  advances  (limited  as provided
herein). If the Master Servicer is unable to appoint a successor  servicer,  the
Trustee  will  appoint or  petition a court of  competent  jurisdiction  for the
appointment  of a  suitable  mortgage  loan  servicing  institution  to  act  as
successor servicer under the Servicing Agreement.  Pending such appointment, the
Trustee will be obligated to service the Mortgage Loans. Any successor servicer,
including the Trustee, will be entitled to compensation  arrangements similar to
those provided to the predecessor Servicer.  See "Servicing of Mortgage Loans --
General" in the Prospectus.

The Master Servicer

         [____________],  a [____________]  corporation [and an affiliate of the
Seller] (the  "Master  Servicer"),  will act as Master  Servicer of the Mortgage
Loans. The Master Servicer will perform,  directly or indirectly  through one or
more  sub-servicers,  certain  administrative  and  supervisory  functions  with
respect  to the  Mortgage  Loans  pursuant  to the Trust  Agreement.  The Master
Servicer  is  obligated,  under  certain  circumstances,  to advance  delinquent
payments of  principal  and interest  with respect to the Mortgage  Loans to the
extent that the Servicer fails to make such advances.

         If and to the extent  required by the Rating  Agencies in order to rate
the Offered Certificates, the obligations of the Master Servicer under the Trust
Agreement  will  be  secured  by cash  deposits,  letters  of  credit  or  other
instruments  (each on such terms and in such  amounts as are  acceptable  to the
Rating  Agencies).  The rights and  obligations of the Master Servicer under the
Trust Agreement may be assigned to a successor  master  servicer,  provided such
assignment  does not result in any  change in the  rating of any of the  Offered
Certificates.  Reference is made to the Prospectus for important  information in
addition  to that set forth  herein  regarding  the  obligations  of the  Master
Servicer.


                                      S-40



                                 USE OF PROCEEDS

         The Seller will retain an issuance fee from the proceeds of the sale of
the  Certificates  that will be used to cover its expenses and to  compensate it
for facilitating the issuance of the Certificates. The proceeds from the sale of
the  Certificates net of the issuance fee will be used by the Seller to purchase
the Mortgage Loans from Saxon Mortgage.


                           SPECIAL TAX CONSIDERATIONS

Consequences of Realized Losses

         Under  section  166 of the Code,  both  corporate  holders of the Class
[___]  Certificates and noncorporate  holders that acquire such  Certificates in
connection  with a trade or  business  should be allowed to deduct,  as ordinary
losses,  any losses  sustained  during a taxable year in which their Class [___]
Certificates  become wholly or partially  worthless as the result of one or more
Realized Losses.  However,  a noncorporate  holder that does not acquire a Class
[___]  Certificate in connection with its trade or business will not be entitled
to deduct a loss under  section  166 until its Class [___]  Certificate  becomes
wholly worthless (i.e., until its outstanding principal balance has been reduced
to zero), and the loss will be characterized as a short-term capital loss.

         Each  holder of a Class  [___]  Certificate  will be required to accrue
interest and original issue discount income  ("Current  Income") with respect to
such  Certificate  without  giving  effect  to any  reduction  in  distributions
attributable  to a default or delinquency on the Mortgage Loans until a Realized
Loss is  allocated to such  Certificate  or until such earlier time as it can be
established  that any such reduction  ultimately will not be  recoverable.  As a
result,  the amount of Current Income  reported in any period by the holder of a
Class [___] Certificate could exceed significantly the amount of economic income
actually  realized by the holder in such period.  Although the holder of a Class
[___]  Certificate  eventually  will  recognize a loss or a reduction  in income
attributable  to  previously  included  Current  Income that, as the result of a
Realized Loss, ultimately will not be realized,  the law is unclear with respect
to the timing of such loss or reduction in income.  Accordingly,  holders of the
Class [___]  Certificates  should consult their own tax advisors with respect to
the federal income tax consequences of Realized Losses on Current Income.

         The Master Servicer  intends to adjust the accrual of Current Income on
the Class [___]  Certificates  in a manner that it believes to be appropriate to
take account of Realized  Losses.  However,  there can be no assurance  that the
Internal Revenue Service will not contend  successfully  that a different method
of accounting for the effect of Realized  Losses is correct and that such method
will  not  have  an  adverse   effect  upon  the  holders  of  the  Class  [___]
Certificates.

                                  UNDERWRITING

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement  dated as of  [____________],  199[_] (the  "Underwriting  Agreement")
among [____________] (the "Underwriter"),  the Seller and [Saxon Mortgage],  the
Seller has agreed to sell to the Underwriter,  and the Underwriter has agreed to
purchase from the Seller, all of the Offered Certificates upon issuance.

         The Underwriting Agreement provides that the Underwriter's  obligations
thereunder are subject to certain conditions  precedent and that the Underwriter
will  be  obligated  to  purchase  all of the  Offered  Certificates  if any are
purchased.

         The distribution of the Offered Certificates by the Underwriter will be
effected from time to time in one or more  negotiated  transactions or otherwise
at  varying  prices to be  determined,  in each case,  at the time of sale.  The
Underwriter may effect such transactions by selling such Offered Certificates to
or through dealers, and such dealers may receive from the Underwriter,  for whom
they  act  as  agent,  compensation  in  the  form  of  underwriting  discounts,
concessions or commissions.  The  Underwriter  and any dealers that  participate
with the  Underwriter in the  distribution  of the Offered  Certificates  may be
deemed  to be  underwriters,  and  any  discounts,  concessions  or  commissions
received  by them,  and any  profit on the resale of such  Offered  Certificates
purchased by them, may be deemed to be  underwriting  discounts and  commissions
under the Securities Act of 1933, as amended (the "Act").  The aggregate initial
principal  amount of the Offered  Certificates  may be increased or decreased by
not more than 5% to reflect (i) the aggregate Scheduled Principal Balance (as of
the Cut-Off Date) of the Mortgage  Loans  actually  delivered to the Trustee and
(ii) the  subordination  requirements of the Rating Agencies.  Accordingly,  the
Underwriter's  commitments  with  respect  to the  Offered  Certificates  may be
increased or decreased correspondingly.


                                      S-41



         The  Underwriting   Agreement  provides  that  the  Seller  [and  Saxon
Mortgage]  will indemnify the  Underwriter  against  certain civil  liabilities,
including  liabilities  under the Act, to the extent and under the circumstances
set forth therein.

                      SALE OF THE NON-OFFERED CERTIFICATES

         The Class [___],  Class [___],  Class [___] and Class [R]  Certificates
are not being offered hereby and will be sold [to[____________], an affiliate of
the Seller and Saxon Mortgage,] in a privately-negotiated transaction.

                                     EXPERTS

         [The  consolidated  balance sheets of the Certificate  Guaranty Insurer
[and its subsidiaries] as of [____________],  199[_] and 199[_], and the related
consolidated  statements  of income,  changes in  shareholder's  equity and cash
flows for each of the three years in the period  ended  [____________],  199[_],
incorporated  by  reference  herein  (see  "The  Certificate  Guaranty  Insurer"
herein),  have been  audited by  [____________],  independent  certified  public
accountants,  and are incorporated herein in reliance upon the authority of that
firm as experts in accounting and auditing.]

                                  LEGAL MATTERS

         Certain legal matters relating to the Certificates  will be passed upon
for the Seller by [____________] and for the Underwriter by [____________].

                                     RATINGS

         It is a condition to the issuance of the Offered  Certificates that the
Senior  Certificates be rated ["AAA,"] the Class [___]  Certificates be rated at
least ["___"] by [_____] and [_____].

         [Publications  of S&P indicate that it assigns (i) a rating of "AAA" to
securities  for which "the  capacity  to pay  interest  and repay  principal  is
extremely  strong," (ii) a rating of "AA" to securities that have "a very strong
capacity  to pay  interest  and  repay  principal,"  (iii)  a  rating  of "A" to
securities  that have "a strong  capacity to pay interest  and repay  principal"
although such  securities are "somewhat more  susceptible to the adverse effects
of changes in  circumstances  and economic  conditions than debt in higher rated
categories"  and (iv) a rating  of "BBB" to  securities  that are  "regarded  as
having adequate  capacity to pay interest and repay principal" and although such
securities  "normally exhibit adequate protection  parameters,  adverse economic
conditions  or  changing  circumstances  are more  likely to lead to a  weakened
capacity to pay interest and repay  principal  for debt in this category than in
higher rated  categories." The "r" symbol in S&P's rating highlights  classes of
securities  that it believes may  experience  high  volatility or variability in
expected returns due to noncredit risks.]

         [Publications  of Fitch  indicate that it assigns (i) a rating of "AAA"
to securities that are of "investment  grade and of the highest credit quality,"
(ii) a rating of "AA" to securities that are of "investment  grade and very high
credit  quality,"  (iii) a rating of "A"to  securities  that are of  "investment
grade and high credit quality" and (iv) a rating of "BBB" to securities that are
of "investment grade and satisfactory credit quality."]

         The ratings on mortgage pass-through  securities address the likelihood
of the  receipt  by  securityholders  of  all  distributions  on the  underlying
mortgage  loans to  which  they  are  entitled  and the  structural,  legal  and
issuer-related  aspects associated with the securities,  including the nature of
the underlying mortgage loans. A security rating on pass-through securities does
not represent an assessment of the likelihood that principal prepayments will be
made or of the degree to which the rate of such  prepayments  might  differ from
that originally anticipated. As a result, a security rating does not address the
possibility that holders of the Offered  Certificates  might suffer a lower than


                                      S-42


anticipated yield or fail to recover their initial investments. In addition, the
ratings of the Offered  Certificates do not address the possibility that, in the
event of the bankruptcy of Saxon  Mortgage or the Seller,  the issuance and sale
of the Offered Certificates might be recharacterized as a financing and that, as
a result of such  recharacterization,  payment of the Offered Certificates might
be delayed or  accelerated.  See "Risk  Factors -- Certain  Matters  Relating to
Insolvency" herein.

         A  security  rating  is not a  recommendation  to  buy,  sell  or  hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning  rating  organization.   Each  security  rating  should  be  evaluated
independently of any other security rating.

         The Seller has  requested  that  [_____] and  [_____]  rate the Offered
Certificates.  There can be no assurance  as to whether any other rating  agency
will rate the Offered  Certificates  or as to what rating any such other  rating
agency would assign to the Offered Certificates.

                                LEGAL INVESTMENT

         The Offered  Certificates will constitute "mortgage related securities"
for purposes of the Secondary  Mortgage Market Enhancement Act of 1984 ("SMMEA")
for so long as they are rated in one of the two highest rating categories by one
or more nationally-recognized statistical rating organizations. Accordingly, the
Offered   Certificates  will  be  "legal   investments"  for  certain  types  of
institutional  investors to the extent provided in SMMEA, subject, in each case,
to state laws  overriding  SMMEA and to any other  regulations  which may govern
investments  by such  institutional  investors.  A number of states have enacted
legislation  overriding  the legal  investment  provisions of SMMEA.  See "Legal
Investment Matters" in the Prospectus.

         Any financial  institution  that is subject to the  jurisdiction of the
Comptroller  of the  Currency,  the Board of  Governors  of the Federal  Reserve
System,  the  Federal  Deposit  Insurance  Corporation,  the  Office  of  Thrift
Supervision,  the National  Credit  Union  Administration,  any state  insurance
commission,  or any other federal or state agency with similar  authority should
review any applicable rules,  guidelines and regulations prior to purchasing any
Offered  Certificates.  Financial  institutions  should  review and consider the
applicability  of  the  Federal  Financial   Institutions   Examination  Council
Supervisory  Policy  Statement  on  the  Selection  of  Securities  Dealers  and
Unsuitable  Investment  Practices  (to the extent  adopted  by their  respective
federal  regulators),  which,  among other  things,  sets forth  guidelines  for
investing  in  certain  types of  mortgage  related  securities,  including  the
Certificates.

         The Seller makes no representations  as to the proper  characterization
of any Class of the Offered Certificates for legal investment or other purposes,
or as to the  ability  of  particular  investors  to  purchase  any Class of the
Offered  Certificates  under  applicable legal  investment  restrictions.  These
uncertainties  may  adversely  affect the  liquidity of any Class of the Offered
Certificates.  Accordingly,  all institutions  whose  investment  activities are
subject  to  legal   investment  laws  and   regulations,   regulatory   capital
requirements or review by regulatory  authorities  should consult with their own
legal  advisors  in   determining   whether  and  to  what  extent  the  Offered
Certificates  constitute  legal  investments  under  SMMEA  or  are  subject  to
investment, capital or other restrictions.

                              ERISA CONSIDERATIONS

         Fiduciaries  of employee  benefit  plans and certain  other  retirement
plans and arrangements,  including individual retirement accounts and annuities,
Keogh plans,  and  collective  investment  funds in which such plans,  accounts,
annuities or arrangements are invested (collectively, "Plans"), that are subject
to ERISA or  corresponding  provisions of the Code should  carefully review with
their  legal  advisors  whether  the  purchase  or holding of any of the Offered
Certificates  could  result  in  unfavorable  consequences  for the  Plan or its
fiduciaries  under the Plan Asset  Regulations (as defined in the Prospectus) or
the prohibited  transaction  rules of ERISA or the Code.  Prospective  investors
should be aware that,  although  certain  exceptions from the application of the
Plan Asset Regulations and the prohibited  transaction rules exist, there can be
no assurance that any such exception will apply with respect to the  acquisition
of an Offered Certificate. See "ERISA Considerations" in the Prospectus.

         Sections  406 and 407 of ERISA and  Section  4973 of the Code  prohibit
certain  transactions  that  involve (i) a Plan that is subject to ERISA and any
party in interest or disqualified  person with respect to the Plan and (ii) plan
assets.  The Plan Asset  Regulations  define  "plan  assets" to include not only
securities  (such as the  Certificates)  held by a Plan but also the  underlying
assets of the issuer of any equity securities (the "Look-Through  Rule"), unless
one or more exceptions  specified in the regulations are satisfied.  The Offered
Certificates will be treated as equity securities for purposes of the Plan Asset
Regulations.  Nonetheless,  the Look  Through Rule will not apply to the Offered
Certificates  as long as one or more of the  exceptions  specified  in the  Plan
Asset  Regulations are satisfied.  One exception to the  Look-Through  Rule will
apply if the  certificate  is registered  under the  Securities  Exchange Act of
1934, as amended,  is freely  transferable  and is part of a class of securities


                                      S-43


that is held by  more  than  100  unrelated  investors  (the  "Publicly  Offered
Exception").  Another exception will apply if, immediately after the most recent
acquisition of an equity interest,  "benefit plan investors," within the meaning
of the Plan Asset Regulations,  do not own 25% or more of the value of any class
of equity  interests  in the  related  trust (the  "Insignificant  Participation
Exception").  Based on the information  available to the Underwriter at the time
of the printing of the  Prospectus,  there can be no  assurance  that either the
Publicly Offered  Exception or the  Insignificant  Participation  Exception will
apply to either the initial or subsequent purchases of the Offered Certificates.

         The  U.S.   Department  of  Labor  has  granted  to  [____________]  an
administrative  exemption  (Prohibited  Transaction  Exemption  [__]-[__] et al.
Exemption  Application  No. D-[____] et al., [__] Fed. Reg. [____] ([____]) (the
"Exemption")  from certain of the prohibited  transaction rules of ERISA and the
related  excise tax  provisions  of Section 4975 of the Code with respect to the
initial purchase, the holding and the subsequent resale by Plans of certificates
in pass-through  trusts that consist of certain  receivables,  loans,  and other
obligations and that meet the conditions and requirements of the Exemption.  The
loans  covered by the  Exemption  include  mortgage  loans such as the  Mortgage
Loans.

         Among the general  conditions  that must be satisfied for the Exemption
to apply are the following: (a) the acquisition of the certificates by a Plan is
on  terms  (including  the  price  for the  certificates)  that  are at least as
favorable  to the Plan as they would be in an arm's length  transaction  with an
unrelated  party;  (b)the  rights and  interests  evidenced by the  certificates
acquired by the Plan are not subordinated to the rights and interests  evidenced
by other certificates of the related trust; (c) the certificates acquired by the
Plan have  received a rating at the time of such  acquisition  that is in one of
the three highest  generic rating  categories  from either S&P,  Fitch,  Moody's
Investors  Service,  Inc.  ("Moody's")  or Duff & Phelps Inc.  ("D&P");  (d) the
trustee of the related trust must not be an affiliate of any other member of the
Restricted  Group (as defined  below);  (e) the sum of all payments  made to and
retained  by  the  Underwriter  in  connection  with  the  distribution  of  the
certificates  represents not more than reasonable  compensation for underwriting
the certificates; (f) the sum of all payments made to and retained by the Seller
pursuant to the assignment of the loans to the related trust represents not more
than the fair market value of such loans;  and (g) the sum of all payments  made
to and  retained by any related  servicer  represents  not more than  reasonable
compensation  for such  person's  services  under any  servicing  agreement  and
reimbursement of such person's reasonable expenses in connection therewith.  The
Exemption  defines  the  term  "reasonable  compensation"  by  reference  to DOL
Regulation ss.2550.408c-2,  29 C.F.R. ss.2550.480c-2,  which states that whether
compensation is reasonable  depends upon the particular facts and  circumstances
of each case.  Each fiduciary of a Plan  considering  the purchase of an Offered
Certificate  should  satisfy  itself that all amounts paid to or retained by the
Underwriter,  the Seller,  the Master Servicer and the Servicers of the Mortgage
Loans  represent  reasonable  compensation  for  purposes of the  Exemption.  In
addition,  it is a condition  of the  Exemption  that the Plan  investing in the
certificates  is an  "accredited  investor"  as  defined  in Rule  501(a)(l)  of
Regulation D of the Securities and Exchange  Commission under the Securities Act
of 1933, as amended. Furthermore, in order for its certificates to qualify under
the Exemption, a trust must meet the following  requirements:  (a) the corpus of
the trust must consist  solely of assets of the type that have been  included in
other  investment  pools;  (b)  certificates in such other investment pools must
have been rated in one of the three highest rating  categories of S&P,  Moody's,
D&P or  Fitch  for  at  least  one  year  prior  to the  Plan's  acquisition  of
certificates; and (c) certificates evidencing interests in such other investment
pools must have been  purchased by  investors  other than Plans for at least one
year prior to any Plan's acquisition of certificates.

         The  Exemption  does not apply to Plans  sponsored  by the Seller,  the
Underwriter,  the Trustee, the Master Servicer, any Servicer, and any insurer or
obligor  with  respect  to  Mortgage   Loans   included  in  the  related  trust
constituting  more than five  percent  of the  aggregate  unamortized  principal
balance  of the assets in the  trust,  or any  affiliate  of such  parties  (the
"Restricted Group").  Moreover,  the Exemption provides certain Plan fiduciaries
relief from certain  self-dealing/conflict  of interest prohibited  transactions
only  if,  among  other  requirements,  (a) in the  case  of an  acquisition  in


                                      S-44


connection with the initial issuance of certificates,  at least fifty percent of
each class of  certificates  in which Plans have invested is acquired by persons
independent of the Restricted  Group and at least fifty percent of the aggregate
interest  in the trust is  acquired  by persons  independent  of the  Restricted
Group;  (b) such fiduciary (or its affiliate) is an obligor with respect to five
percent or less of the fair market  value of the  obligations  contained  in the
trust;  (c) the Plan's  investment in  certificates of any class does not exceed
twenty-five  percent of all of the certificates of that class outstanding at the
time of the acquisition; and (d) immediately after the acquisition, no more than
twenty-five  percent of the assets of the Plan with respect to which such person
is a fiduciary is invested in  certificates  representing  an interest in one or
more trusts containing assets sold or serviced by the same entity.

         The  Exemption may apply to the  acquisition  and holding of the Senior
Certificates  by Plans  provided  that all  conditions of the Exemption are met.
Prospective  investors  should be aware,  however,  that even if the  conditions
specified  in the  Exemption  are met,  the scope of the relief  provided by the
Exemption  might  not  cover  all acts that  might be  construed  as  prohibited
transactions.  In addition,  one or more alternative exemptions may be available
with respect to certain  prohibited  transactions  to which the Exemption is not
applicable, depending in part upon the type of Plan fiduciary that is making the
decision to acquire the Senior  Certificate  and the  circumstances  under which
such decision is made, including,  but not limited to, (a) PTCE 91-38, regarding
investments  by  bank  collective  investment  funds;  (b)PTCE  90-1,  regarding
investments by insurance  company pooled separate  accounts;  or (c) PTCE 95-60,
regarding  acquisitions by an insurance company for its general account.  Before
purchasing a Senior Certificate,  a Plan subject to the fiduciary responsibility
provisions  of ERISA or  described  in  Section  4975(e)(1)  of the Code  should
consult with its counsel to determine whether the conditions of the Exemption or
any other exemptions would be met. A purchaser of Senior  Certificate  should be
aware,  however, that even if the conditions specified in one or more exemptions
are met, the scope of the relief  provided by an  exemption  might not cover all
acts that might be construed as prohibited transactions.

         In addition, the Exemption,  as well as certain of the other exemptions
noted  above,  do not apply to the  purchase,  sale and holding of  subordinated
securities.  Because the Class [___]  Certificates are subordinated  securities,
the  Exemption  will  not  apply  to the  purchase,  sale,  or  holding  of such
securities.  Accordingly, the Class [___] Certificates are not offered for sale,
and may not be  transferred,  to a Plan, a person acting on behalf of a Plan, or
any person using the assets of a Plan (each a "Plan  Investor").  Each purchaser
of a Class [___] Certificate, by virtue of its receipt of such Certificate, will
be deemed to have represented that it is not a Plan Investor.









                                      S-45




                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS





<TABLE>
<S> <C>

Act ............................................. 43     Relief  Act  Shortfalls ............................. 12
Administrative Fee  .............................. 9     REMIC .................................................2
Administrative Fee Rate  ......................... 9     Restricted  Group ....................................45
Beneficial Owner ................................ 29     Saxon  Mortgage ....................................1,18
Business Day .....................................37     Security Instrument ...............................17,22
Cede .............................................29     Seller ..............................................1,6
Certificate  Guaranty Insurance Policy ............1     Senior Certificates................................... 1
Certificate  Guaranty Insurer ....................38     Senior   Percentage ..................................31
Certificate Guaranty  Insurer  Default ...........38     Senior  Prepayment   Percentage ......................31
Certificates ......................................1     Senior Principal   Distribution  Amount...............32
Class  Percentage ................................31     Servicer ...........................................8,40
Cooperative  Loans ...........................1,9,18     Servicing  Agreement ...............................8,40
Cooperatives ................................ 1,9,18     Servicing  Fee .....................................8,41
Credit Enhancement Fee ...........................10     Servicing Fee Rate .................................8,41
Current Income ...................................42     Single Family Loans ..............................1,9,18
Cut-Off Date ................................ 1,6,18     SMMEA .............................................14,44
DEC  Tables ......................................22     Subordinated Certificates .............................1
Depository .....................................8,29     Term of the  Certificate Guaranty Insurance Policy ...37
Distribution  Date ...............................10     Trust .................................................1
D&P ..............................................45     Trust Agreement ...................................29,35
DOL ..............................................15     Trustee ............................................8,35
Dominion  Mortgage ................................6     Trustee Fee ...........................................8
ERISA ............................................15     Trustee Fee Rate ..................................... 8
Excess Losses .................................11,33     Underwriter ......................................... 42
Exchange Act .....................................39     Underwriting Agreement ...............................42
Guaranteed  Distributions ........................36
Insignificant Participation  Exception ...........45
Junior Mortgage Loans ............................16
Master Servicer ................................8,41
Master  Servicing Fee .............................8
Master  Servicing Fee Rate ........................8
Modeling  Assumptions ............................23
Moody's ..........................................45
Mortgage Loans .............................1,8,9,18
Non-offered Certificates ..........................1
Non-Supported Interest Shortfalls .............12,34
Offered Certificates...............................1
Order ........................................... 36
Originator ........................................9
PAM ..............................................22
Pass-Through  Rate ...............................11
Plan Asset  Regulations ..........................15
Plan  Investor ................................15,46
Prepayment  Interest  Shortfalls .................12
Prospectus ........................................6
Publicly Offered Exception .......................45
Relief Act .......................................12
</TABLE>



                                      S-46
<PAGE>


   
                 SUBJECT TO COMPLETION, DATED JULY 30, 1996
    

PROSPECTUS

                         SAXON ASSET SECURITIES COMPANY

                                    (Seller)

                            ASSET BACKED CERTIFICATES
                              (Issuable in Series)

   
        This Prospectus relates to Asset Backed Certificates (the
"Certificates") to be issued from time to time in one or more Series (each, a
"Series") by Saxon Asset Securities Company (the "Seller") on terms determined
at the time of sale and described in this Prospectus and the related Prospectus
Supplement. Each Series of Certificates will evidence (i) beneficial ownership
interests in one or more segregated pools of mortgage-related assets as
described herein (the "Mortgage Assets") and certain other assets described
herein assigned or transferred by the Seller to one or more trusts
(collectively, a "Trust") or (ii) if specified in the related Prospectus
Supplement, beneficial ownership interests in a Trust that holds a beneficial
ownership interest in another trust to which the Mortgage Assets and such other
assets have been assigned or transferred.
    

       
   
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

        Certain risk factors should be considered by  prospective  purchasers of
the  Certificates  offered hereby.  See "Risk Factors" herein at page 8 and in
the related Prospectus Supplement.
    

        See "ERISA Considerations" herein and in the related Prospectus
Supplement for a discussion of restrictions on the acquisition of Certificates
by "plan fiduciaries."

        Prospective purchasers of the Certificates offered hereby should
carefully review the information in the related Prospectus Supplement concerning
the risks associated with different types and Classes of Certificates.

        THE  CERTIFICATES  OF EACH SERIES WILL BE ENTITLED TO PAYMENT  ONLY FROM
THE ASSETS OF THE RELATED TRUST.  THE  CERTIFICATES DO NOT REPRESENT AN INTEREST
IN OR OBLIGATION OF THE SELLER, ANY SERVICER,  ANY MASTER SERVICER,  ANY TRUSTEE
OR ANY OF THEIR  AFFILIATES,  EXCEPT  AS SET  FORTH  HEREIN  AND IN THE  RELATED
PROSPECTUS  SUPPLEMENT.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
ASSETS  WILL  BE   GUARANTEED   OR  INSURED  BY  ANY   GOVERNMENTAL   AGENCY  OR
INSTRUMENTALITY OR BY THE SELLER, ANY SERVICER, ANY MASTER SERVICER, ANY TRUSTEE
OR ANY OF  THEIR  AFFILIATES,  EXCEPT  AS SET  FORTH IN THE  RELATED  PROSPECTUS
SUPPLEMENT.

                         ------------------------------

       
        THE  ATTORNEY  GENERAL  OF THE  STATE OF NEW YORK HAS NOT  PASSED  ON OR
ENDORSED  THE MERITS OF THIS  OFFERING.  ANY  REPRESENTATION  TO THE CONTRARY IS
UNLAWFUL.

                         ------------------------------

   
        Offers of the Certificates may be made through one or more different
methods, including offerings through underwriters, as more fully described
herein and in the related Prospectus Supplement. See "Plan of Distribution"
herein .
    

        There can be no assurance that a secondary market will develop for the
Certificates of any Series or, if such a market does develop, that it will
provide the holders of such Certificates with liquidity of investment or that it
will continue for the life of such Certificates.

        This Prospectus may not be used to consummate sales of Certificates
unless accompanied by a Prospectus Supplement.

                         ------------------------------

               The date of this Prospectus is ____________, 1996.


                      (Cover continued from previous page)


<PAGE>


   
        Each Series of Certificates will be issued in one or more classes (each,
a "Class"). One or more Classes of Certificates of a Series may be subordinated
in right to receive distributions on the Mortgage Assets and be subject to
allocation of losses on the Mortgage Assets in favor of one or more other
Classes of Certificates of the same Series as specified in the related
Prospectus Supplement.

        Each Series of Certificates will receive distributions at the intervals
and on the dates specified in the related Prospectus Supplement from the
Mortgage Assets and any other assets included in the related Trust. The Seller
or an affiliate of the Seller may make or obtain for the benefit of any Series
of Certificates limited representations and warranties with respect to the
Mortgage Assets included in the related Trust. Neither the Seller nor any
affiliate of the Seller will have any other obligation with respect to any
Series of Certificates.

        The yield on each Series of Certificates will be affected by, among
other things, the rate and timing of payments of principal (including
prepayments) of the Mortgage Assets included in the related Trust. Each Series
of Certificates will be subject to early termination under the circumstances
described herein and in the related Prospectus Supplement.

        If specified in the Prospectus Supplement for a Series, one or more
elections may be made to treat certain Trusts or specified portions thereof as
real estate mortgage investment conduits (each, a "REMIC") for federal income
tax purposes. See "Certain Federal Income Tax Consequences."
    

                              PROSPECTUS SUPPLEMENT

        The Prospectus Supplement for a Series will, among other things, set
forth with respect to the Certificates of such Series, if applicable: (i) the
respective allocations and order of application of principal and interest
distributions on the Mortgage Assets in the related Trust to each Class of such
Certificates, (ii) certain information as to the nature of the Mortgage Assets
and any other assets assigned or transferred to such Trust, (iii) the dates
periodic distributions will be made to the holders of such Certificates, (iv) if
applicable, the fixed date on which the final distribution of principal is
scheduled to be made to the holders of each Class of such Certificates (each, a
"Final Scheduled Distribution Date"), (v) the authorized denominations of such
Certificates, (vi) the circumstances, if any, under which such Trust is subject
to early termination, (vii) certain information regarding the subordination of
rights to distributions of any Class of such Certificates to the rights of any
other Class of such Certificates and the allocation of losses among each Class
of such Certificates, (viii) whether the Seller intends to elect to cause such
Trust or specified portions thereof to be treated as a REMIC and the designation
of the regular and residual interests therein, (ix) information regarding the
credit enhancement, if any, for each Class of such Certificates, specifying the
provider of such credit enhancement and (x) additional information with respect
to the plan of distribution of such Certificates.

                              AVAILABLE INFORMATION

        The Seller will be subject to the informational requirements of the
Securities Exchange Act of 1934, as amended, and, in accordance therewith, will
file reports and other information with the Securities and Exchange Commission
(the "Commission"). Reports and other information filed by the Seller with the
Commission can be inspected and copied at the public reference facilities
maintained by the Commission at Room 1024, 450 Fifth Street, N.W., Washington,
D.C. 20549, and at certain of its Regional Offices located as follows: Chicago
Regional Office, 500 West Madison Street, Suite 1400, Chicago, Illinois
60661-2511; and New York Regional Office, 7 World Trade Center, Suite 1300, New
York, New York 10048. Copies of such materials can also be obtained from the
Public Reference Section of the Commission, 450 Fifth Street, N.W., Washington,
D.C. 20549, at prescribed rates. The Commission also maintains a site on the
World Wide Web at "http://www.sec.gov" at which users can view and download
copies of reports, proxy and information statements and other information filed
electronically through the Electronic Data Gathering, Analysis and Retrieval
("EDGAR") system. The Seller has filed the Registration Statement, including all
exhibits thereto, through the EDGAR system and therefore such materials should
be available by logging onto the Commission's Web site. The Commission maintains
computer terminals providing access to the EDGAR system at each of the offices
referred to above.

        This Prospectus does not contain all the information set forth in the
Registration Statement of which this Prospectus is a part, or in the exhibits
relating thereto, which the Seller has filed with the Commission in Washington,
D.C. Copies of the information and the exhibits are on file at the offices of
the Commission and may be obtained upon payment of the fee prescribed by the
Commission or may be examined without charge at the offices of the Commission.
Copies of the Agreement (as defined herein) for a Series will be provided to
each person to whom a Prospectus is delivered upon written or oral request,
provided that such request is made to Saxon Asset Securities Company, 4880 Cox
Road, Glen Allen, Virginia 23060 ((804) 967-7400).


                                       ii
<PAGE>


        The Seller and the Master Servicer are not obligated with respect to the
Certificates. Accordingly, the Seller has determined that financial statements
of the Seller and the Master Servicer are not material to the offering made
hereby. Any prospective purchaser who desires to review financial information
concerning the Seller, however, will be provided with a copy of the most recent
financial statements of the Seller upon request.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

   
        All documents filed with respect to each Trust pursuant to Sections
13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as amended,
after the date of this Prospectus and prior to the termination of the offering
of the Certificates of such Trust hereunder shall be deemed to be incorporated
into and made a part of this Prospectus from the date of filing of such
documents. Any statement contained in a document incorporated or deemed to be
incorporated by reference herein shall be deemed to be modified or superseded
for purposes of this Prospectus to the extent that a statement contained herein
or in any other subsequently filed document which also is or is deemed to be
incorporated by reference herein modifies or supersedes such statement. Any
statement so modified or superseded shall not be deemed, except as so modified
or superseded, to constitute a part of this Prospectus. The Seller will provide
a copy of any and all information that has been incorporated by reference into
this Prospectus (not including exhibits to the information so incorporated by
reference unless such exhibits are specifically incorporated by reference into
the information that this Prospectus incorporates) upon written or oral request
of any person, without charge to such person, provided that such request is made
to Saxon Asset Securities Company, 4880 Cox Road, Glen Allen, Virginia 23060
((804) 967-7400).
    

                          REPORTS TO CERTIFICATEHOLDERS

        The Seller will cause to be provided to the Certificateholders of each
Series periodic and annual reports concerning the Certificates of such Series
and the related Trust as described herein and in the related Prospectus
Supplement. See "The Agreement -- Reports to Certificateholders."

                                       iii


<PAGE>


                                TABLE OF CONTENTS

   
PROSPECTUS SUMMARY.........................................................  1

RISK FACTORS...............................................................  8

DESCRIPTION OF THE CERTIFICATES............................................ 11
    General................................................................ 11
    Classes of Certificates................................................ 11
    Book-Entry Procedures.................................................. 12
    Allocation of Distributions from Mortgage Assets....................... 13
    Allocation of Losses and Shortfalls.................................... 13
    Valuation of Mortgage Assets........................................... 14
    Optional Redemption.................................................... 14

MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS.............................. 15

THE TRUSTS................................................................. 16
    Assignment of Mortgage Assets.......................................... 16
    The Mortgage Loans -- General.......................................... 17
    Single Family Loans.................................................... 19
    Cooperative Loans...................................................... 19
    Multi-Family Loans..................................................... 19
    Junior Mortgage Loans.................................................. 19
    Conventional Home Improvement Loans.................................... 20
    Title I Loans.......................................................... 20
    Repurchase of Converted Mortgage Loans................................. 21
    Repurchase of Delinquent Mortgage Loans................................ 21
    Substitution of Mortgage Loans ........................................ 21
    Agency Securities -- General........................................... 21
    Government National Mortgage Association; GNMA Certificates............ 22
    Federal National Mortgage Association; FNMA Certificates............... 23
    Federal Home Loan Mortgage Corporation; FHLMC Certificates............. 23
    Stripped Mortgage-Backed Certificates; Other Agency Securities......... 24
    Private Mortgage-Backed Securities..................................... 24
    Home Equity Lines of Credit............................................ 25
    Pre-Funding Account.................................................... 26
    Asset Proceeds Account................................................. 26

CREDIT ENHANCEMENT......................................................... 26
    General................................................................ 26
    Subordination.......................................................... 27
    Certificate Guaranty Insurance Policies................................ 28
    Overcollateralization.................................................. 28
    Mortgage Pool Insurance Policies....................................... 28
    Special Hazard Insurance Policies...................................... 29
    Bankruptcy Bonds....................................................... 30
    Cross-Support.......................................................... 30
    Reserve Funds.......................................................... 30
    Other Credit Enhancement............................................... 31

ORIGINATION OF MORTGAGE LOANS.............................................. 31
    General................................................................ 31
    Representations and Warranties......................................... 32

SERVICING OF MORTGAGE LOANS................................................ 32
    General................................................................ 32
    Payments on Mortgage Loans............................................. 33
    Advances............................................................... 34
    Collection and Other Servicing Procedures.............................. 34
    Primary Mortgage Insurance Policies.................................... 35

                                       iv
<PAGE>


    Standard Hazard Insurance Policies..................................... 35
    Maintenance of Insurance Policies; Claims Thereunder and Other
       Realization Upon Defaulted Mortgage Loans........................... 36
    Modification of Mortgage Loans......................................... 37
    Evidence as to Servicing Compliance.................................... 37
    Events of Default and Remedies......................................... 37
    Master Servicer Duties................................................. 38
    Special Servicing Agreement............................................ 38

THE AGREEMENT.............................................................. 38
    The Trustee............................................................ 38
    Administration of Accounts............................................. 39
    Reports to Certificateholders.......................................... 39
    Events of Default and Remedies......................................... 39
    Amendment.............................................................. 40
    Termination............................................................ 40

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS.................................... 41
    General................................................................ 41
    The Mortgage Loans..................................................... 41
    Foreclosure............................................................ 42
    Junior Mortgage Loans; Rights of Senior Mortgagees..................... 44
    Right of Redemption.................................................... 45
    Anti-Deficiency Legislation and Other Limitations on Lenders........... 45
    Soldiers' and Sailors' Civil Relief Act of 1940........................ 46
    Environmental Considerations........................................... 46
    "Due-on-Sale" Clauses.................................................. 47
    Enforceability of Certain Provisions................................... 47

THE SELLER................................................................. 48

USE OF PROCEEDS............................................................ 48

CERTAIN FEDERAL INCOME TAX CONSEQUENCES.................................... 48
    General................................................................ 49
    REMIC Certificates..................................................... 49
    Non-REMIC Certificates................................................. 67

STATE TAX CONSIDERATIONS................................................... 72

ERISA CONSIDERATIONS....................................................... 72

LEGAL INVESTMENT MATTERS................................................... 74

PLAN OF DISTRIBUTION....................................................... 75

INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS............................... 76
    


                                       v
<PAGE>


                               PROSPECTUS SUMMARY

        The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus and by reference to
the information with respect to each Series of Certificates contained in the
related Prospectus Supplement and in the Agreement with respect to such Series.
A form of the Agreement has been filed as an exhibit to the Registration
Statement of which this Prospectus is a part.
   
Seller.....................  Saxon Asset Securities Company (the "Seller"), a
                             wholly owned, limited-purpose financing subsidiary
                             of Dominion Mortgage Services, Inc., a Virginia
                             corporation ("Dominion Mortgage"). Dominion
                             Mortgage is a wholly owned subsidiary of Dominion
                             Capital, Inc., a Virginia corporation ("Dominion
                             Capital"). Dominion Capital is a wholly owned
                             subsidiary of Dominion Resources, Inc., a Virginia
                             corporation ("Dominion Resources"). None of
                             Dominion Resources, Dominion Capital, Dominion
                             Mortgage or the Seller has guaranteed, or is
                             otherwise obligated with respect to, the
                             Certificates of any Series. The principal executive
                             offices of the Seller are located at 4880 Cox Road,
                             Glen Allen, Virginia 23060, and the telephone
                             number of the Seller is (804) 967-7400. See "The
                             Seller."
    

Certificates Offered.......  Asset Backed Certificates (the "Certificates"),
                             issuable in one or more Series (each, a "Series"),
                             all as more fully described in the related
                             Prospectus Supplement. The Certificates of each
                             Series will evidence (i) beneficial ownership
                             interests in one or more segregated pools of
                             Mortgage Assets and certain other assets assigned
                             or transferred by the Seller to one or more trusts
                             (collectively, a "Trust") or (ii) if specified in
                             the related Prospectus Supplement, beneficial
                             ownership interests in a Trust that holds a
                             beneficial ownership interest in another trust to
                             which the Mortgage Assets and such other assets
                             have been assigned or transferred. Each Series of
                             Certificates will be issued in one or more classes
                             (each, a "Class") as specified in the related
                             Prospectus Supplement. The Certificates of each
                             Series will be entitled to payment only from the
                             assets of the related Trust.

                             The Certificates of any Class of any Series (i) may
                             be entitled to receive distributions allocable only
                             to principal, only to interest or to any
                             combination of principal and interest, (ii) may be
                             entitled to receive distributions allocable to
                             prepayments of principal throughout the life of
                             such Certificates or only during specified periods,
                             (iii) may be subordinated in right to receive
                             distributions on the Mortgage Assets and be subject
                             to allocation of losses on the Mortgage Assets in
                             favor of one or more other Classes of Certificates
                             of such Series, (iv) may be entitled to receive
                             distributions on the Mortgage Assets only after the
                             occurrence of specified events, (v) may be entitled
                             to receive distributions on the Mortgage Assets in
                             accordance with a specified schedule or formula or
                             on the basis of distributions on specified portions
                             of the Mortgage Assets, (vi) in the case of
                             Certificates entitled to receive distributions
                             allocable to interest, may be entitled to receive
                             interest at a specified rate (a "Pass-Through
                             Rate"), which may be fixed, variable or adjustable
                             and may differ from the rate at which other Classes
                             of Certificates of such Series are entitled to
                             receive interest and (vii) in the case of
                             Certificates entitled to receive distributions
                             allocable to interest, may be entitled to receive
                             such distributions only after the occurrence of
                             specified events and may accrue interest until such
                             events occur, in each case as specified in the
                             related Prospectus Supplement.

                             The Certificates of each Series will be issued as
                             fully registered certificates in certificated or
                             book-entry form in the authorized denominations
                             specified in the related Prospectus Supplement.
                             Neither the Certificates nor the underlying
                             Mortgage Assets will be guaranteed or insured by
                             any governmental agency or instrumentality or by
                             the Seller, any Servicer, any Master Servicer, any
                             Trustee or any of their affiliates, except as set
                             forth in the related Prospectus Supplement. The
                             Seller may retain or hold for sale from time to
                             time one or more Classes of Certificates. See
                             "Description of the Certificates."

Agreement..................  Each Series of Certificates will be issued pursuant
                             to one or more trust agreements or pooling and
                             servicing agreements (each, an "Agreement") among
                             the Seller, the Master Servicer and the trustee
                             identified in the related Prospectus Supplement
                             (the "Trustee"). Pursuant to an Agreement, the
                             Seller will assign and transfer the Mortgage Assets

                                       1

<PAGE>

                             and other assets to be included in the related
                             Trust to the Trustee in exchange for a Series of
                             Certificates. The Mortgage Assets will be
                             registered in the name of such Trustee or its
                             custodian following the closing for such Series.
                             See "The Trusts -- Assignment of Mortgage Assets."

Distributions on
  the Certificates.........  The Prospectus Supplement for each Series of
                             Certificates will specify (i) whether distributions
                             of principal and/or interest on such Certificates
                             will be made monthly, quarterly, semi-annually or
                             at other intervals, (ii) the date for each such
                             distribution (each, a "Distribution Date"), (iii)
                             the amount of each such distribution allocable to
                             principal and interest and (iv) whether all
                             distributions will be made pro rata to
                             Certificateholders of the Class entitled thereto or
                             on some other basis. The amount available to be
                             distributed on each Distribution Date with respect
                             to each Series of Certificates (the "Available
                             Distribution") will be determined as set forth in
                             the related Agreement and will be described in the
                             related Prospectus Supplement. See "Description of
                             the Certificates -- Allocation of Distributions
                             from Mortgage Assets."

                             The aggregate original principal balance of the
                             Certificates of each Series will equal the
                             aggregate distributions allocable to principal that
                             such Certificates will be entitled to receive. The
                             Mortgage Assets and any other assets included in
                             the Trust for each Series of Certificates
                             (including amounts held in any Pre-Funding Account
                             for such Series) will have an initial aggregate
                             value ("Asset Value") determined as set forth in
                             the related Agreement and described in the related
                             Prospectus Supplement. The Asset Value of the
                             Mortgage Assets and any other assets included in
                             the Trust for a Series will equal or exceed the
                             aggregate original principal balance of the
                             Certificates of such Series. See "Description of
                             the Certificates -- Valuation of Mortgage Assets."

Mortgage Assets. . ........  The Mortgage Assets assigned or transferred to the
                             Trust for a Series may consist of one or more of
                             the following, each of which will be specified in
                             the related Prospectus Supplement: (i) one- to
                             four-family mortgage loans secured by first, second
                             or more junior liens on residential and mixed use
                             properties (or participation interests in such
                             loans) ("Single Family Loans"), (ii) loans secured
                             by security interests in or similar liens on shares
                             in private, non-profit cooperative housing
                             corporations ("Cooperatives") and on the related
                             proprietary leases or occupancy agreements granting
                             exclusive rights to occupy specific dwelling units
                             in the buildings owned by the Cooperatives (or
                             participation interests in such loans)
                             ("Cooperative Loans"), (iii) multi-family mortgage
                             loans secured by first, second or more junior liens
                             on residential and mixed use properties, including
                             buildings owned by Cooperatives (or participation
                             interests in such loans) ("Multi-Family Loans"),
                             (iv) home improvement mortgage loans secured by
                             first, second or more junior liens on various types
                             of properties (or participation interests in such
                             loans) ("Conventional Home Improvement Loans"), (v)
                             home improvement mortgage loans originated under
                             the Title I credit insurance program created under
                             the National Housing Act of 1934 by the Federal
                             Housing Administration ("FHA") (or participation
                             interests in such loans) ("Title I Loans" and,
                             collectively with Single Family Loans, Cooperative
                             Loans, Multi-Family Loans and Conventional Home
                             Improvement Loans, "Mortgage Loans"), (vi)
                             mortgage-backed securities issued or guaranteed by
                             the Government National Mortgage Association
                             ("GNMA"), the Federal National Mortgage Association
                             ("FNMA"), the Federal Home Loan Mortgage
                             Corporation ("FHLMC") or another government agency
                             or government sponsored agency (collectively,
                             "Agency Securities"), (vii) privately-issued
                             mortgage-backed securities ("Private
                             Mortgage-Backed Securities" and, collectively with
                             Agency Securities, "Mortgage Certificates") and
                             (viii) home equity lines of credit ("HELOCs").

                                       2

<PAGE>


   
A.  Mortgage Loans.........  The Mortgage Loans will be evidenced by promissory
                             notes (each, a "Mortgage Note") and will be secured
                             by first, second or more junior liens on (i) the
                             related real property or leasehold interest,
                             together with improvements thereon, or (ii) with
                             respect to Cooperative Loans, the shares issued by
                             the related Cooperative (the "Mortgaged Premises").
                             If so specified in the Prospectus Supplement for a
                             Series, the Mortgage Loans will not be insured or
                             guaranteed by any government agency ("Conventional
                             Mortgage Loans"). The payment terms of the Mortgage
                             Loans to be included in the Trust for any Series
                             will be described in the related Prospectus
                             Supplement.

                             The Mortgaged Premises (and, with respect to
                             Cooperative Loans, the buildings owned by
                             Cooperatives) may be located in any state,
                             territory or possession of the United States
                             (including the District of Columbia or Puerto
                             Rico). The Mortgaged Premises generally will be
                             covered by standard hazard insurance policies
                             ("Standard Hazard Insurance Policies") insuring
                             against losses due to fire and various other
                             causes. The Mortgage Loans will be covered by
                             primary mortgage insurance policies ("Primary
                             Mortgage Insurance Policies") insuring, subject to
                             their provisions and certain limitations, against
                             all or a portion of any loss sustained by reason of
                             nonpayments by borrowers to the extent specified in
                             the related Prospectus Supplement. If so specified
                             in the Prospectus Supplement for a Series, the
                             Mortgage Loans will be purchased by the Seller from
                             Saxon Mortgage, Inc., a Virginia corporation and an
                             affiliate of the Seller ("Saxon Mortgage"). If so
                             specified in the Prospectus Supplement for a
                             Series, the Mortgage Loans will be originated by
                             Saxon Mortgage or purchased by Saxon Mortgage in
                             the open market or in privately negotiated
                             transactions from savings and loan associations,
                             savings banks, commercial banks, credit unions,
                             insurance companies or similar institutions that
                             are supervised and examined by a federal or state
                             authority or by an institution approved by the
                             United States Department of Housing and Urban
                             Development ("HUD") (each, including Saxon Mortgage
                             in its capacity as an originator of Mortgage Loans,
                             an "Originator"). See "The Trusts -- The Mortgage
                             Loans -- General" and "Origination of Mortgage
                             Loans."
    

                             Certain of the Mortgage Loans may be partially
                             insured by the FHA, an agency of HUD, pursuant to
                             the Title I credit insurance program (the "Title I
                             Loan Program") created under the National Housing
                             Act of 1934. Under the Title I Loan Program, the
                             FHA is authorized and empowered to insure qualified
                             lending institutions against losses on eligible
                             loans. The Title I Loan Program operates as a
                             coinsurance program in which the FHA insures up to
                             90% of certain losses incurred on an individual
                             insured loan, including the unpaid principal
                             balance of the loan, but only to the extent of the
                             insurance coverage available in the lender's FHA
                             insurance coverage reserve account. The owner of
                             the loan bears the uninsured loss on each loan. FHA
                             insurance is accorded the full faith and credit of
                             the United States. See "The Trusts -- Title I
                             Loans."

   
B.  Agency Securities......  The Agency Securities may include (i) fully
                             modified pass-through mortgage-backed certificates
                             guaranteed as to timely payment of principal and
                             interest by the Government National Mortgage
                             Association ("GNMA Certificates"), (ii) guaranteed
                             mortgage pass- through certificates issued and
                             guaranteed as to timely payment of principal and
                             interest by the Federal National Mortgage
                             Association ("FNMA Certificates"), (iii) mortgage
                             participation certificates issued and guaranteed as
                             to timely payment of interest and, if so specified
                             in the related Prospectus Supplement, ultimate
                             payment of principal by the Federal Home Loan
                             Mortgage Corporation ("FHLMC Certificates"), (iv)
                             stripped mortgage-backed securities representing an
                             undivided interest in all or a part of either the
                             principal distributions (but not the interest
                             distributions) or the interest distributions (but
                             not the principal distributions) or in some
                             specified portion of the principal and interest
                             distributions (but not all of such distributions)
                             on certain GNMA Certificates, FNMA Certificates,
                             FHLMC Certificates or other government agency or
                             government-sponsored agency certificates and, if so
                             specified in the related Prospectus Supplement,
                             guaranteed to the same extent as the underlying
                             securities, (v) another type of guaranteed pass-
                             through certificate issued or guaranteed by GNMA,
                             FNMA, FHLMC or another government agency or
                             government-sponsored agency and described in the
                             related Prospectus Supplement or (vi) a combination
                             of the Agency Securities described in clauses (i)
                             through (v) above. The GNMA Certificates will be
                             backed by the full faith and credit of the United

                                       3

<PAGE>


                             States. The FNMA Certificates and FHLMC Certificate
                             will not be backed, directly or indirectly, by the
                             full faith and credit of the United States. See
                             "The Trusts -- Agency Securities -- General."
    
   
C.  Private Mortgage-Backed
      Securities...........  The Private Mortgage-Backed Securities may include
                             (i) mortgage participation or pass- through
                             certificates representing beneficial interests in
                             certain mortgage loans or Agency Securities or (ii)
                             collateralized mortgage obligations secured by
                             certain mortgage loans. The Private Mortgage-Backed
                             Securities will not be insured or guaranteed by the
                             United States or any agency or instrumentality
                             thereof. If so specified in the related Prospectus
                             Supplement, payments on the Private Mortgage-Backed
                             Securities will be distributed directly to the
                             Trustee as registered owner of such Private
                             Mortgage-Backed Securities. See "The Trusts --
                             Private Mortgage-Backed Securities."
    
   
D.  Home Equity Lines
      of Credit ...........  HELOCs will consist of home equity lines of credit
                             or certain balances thereof secured by mortgages on
                             one- to four-family residential properties,
                             including condominium units and cooperative
                             dwellings, or mixed-use properties. The HELOCs may
                             be subordinated to other mortgages on such
                             properties. See "The Trusts -- Home Equity Lines of
                             Credit."
    
Pre-Funding Account........  If so specified in the related Prospectus
                             Supplement, a Trust may enter into an agreement
                             (each, a "Pre-Funding Agreement") with the Seller
                             under which the Seller will agree to transfer
                             additional Mortgage Assets to such Trust following
                             the date on which such Trust is established and the
                             related Certificates are issued. Any Pre-Funding
                             Agreement will require that any Mortgage Loans so
                             transferred conform to the requirements specified
                             in such Pre-Funding Agreement. If a Pre-Funding
                             Agreement is used, the related Trustee will be
                             required to deposit in a segregated account (each,
                             a "Pre-Funding Account") upon receipt all or a
                             portion of the proceeds received by the Trustee in
                             connection with the sale of one or more classes of
                             Certificates of the related Series. The additional
                             Mortgage Assets will thereafter be transferred to
                             the related Trust in exchange for money released to
                             the Seller from the related Pre-Funding Account.
                             Each Pre-Funding Agreement will specify a period
                             during which any such transfer must occur. If all
                             moneys originally deposited in such Pre-Funding
                             Account are not used by the end of such specified
                             period, then any remaining moneys will be applied
                             as a mandatory prepayment of one or more Classes of
                             Certificates as specified in the related Prospectus
                             Supplement. The specified period for the
                             acquisition by a Trust of additional Mortgage Loans
                             will not exceed three months from the date such
                             Trust is established. See "The Trusts --
                             Pre-Funding Account."

Servicer...................  One or more servicers (each, a "Servicer"), which
                             may include an affiliate of the Seller, will
                             perform certain customary servicing functions with
                             respect to the Mortgage Loans included in the Trust
                             for any Series of Certificates. See "Servicing of
                             Mortgage Loans."

Master Servicer............  If specified in the Prospectus Supplement for a
                             Series, a master servicer (the "Master Servicer"),
                             which may include an affiliate of the Seller, will
                             perform, directly or indirectly through one or more
                             sub-servicers, certain administrative and
                             supervisory functions with respect to the Mortgage
                             Assets included in the related Trust. See
                             "Servicing of Mortgage Loans."

Special Servicer...........  If specified in the Prospectus Supplement for a
                             Series, a special servicer (a "Special Servicer")
                             may be appointed to service, make certain decisions
                             with respect to and take various actions with
                             respect to delinquent or defaulted Mortgage Loans
                             or Mortgage Loans that are secured by Mortgaged
                             Premises acquired by foreclosure or by deed-in-lieu
                             of foreclosure (collectively, "REO Properties").

Assets Proceeds Account....  All payments and collections received or advanced
                             on the Mortgage Assets assigned or transferred to
                             the Trust for the Certificates of a Series will be
                             remitted to one or more accounts (collectively, the
                             "Asset Proceeds Account") established and
                             maintained in trust on behalf of the holders of
                             such Certificates. In general, reinvestment income,

                                       4

<PAGE>

                             if any, on amounts in the Asset Proceeds Account
                             will not accrue for the benefit of the holders of
                             the Certificates of a Series but will be remitted
                             periodically to the Master Servicer or the
                             Servicers as additional master servicing or
                             servicing compensation. See "The Trusts -- Asset
                             Proceeds Account."

   
Advances...................  If so specified in the Prospectus Supplement for a
                             Series, the Servicers of the Mortgage Loans
                             included in the related Trust and, to the limited
                             extent described herein, the Master Servicer are,
                             and the Trustee may be, obligated to advance funds
                             to such Trust to cover (i) delinquent payments of
                             principal or interest on such Mortgage Loans, (ii)
                             delinquent payments of taxes, insurance premiums or
                             other escrowed items and (iii) foreclosure costs,
                             including reasonable attorney's fees ("Advances").
                             Any such advance obligation may be limited to
                             amounts deemed to be recoverable from late payments
                             or liquidation proceeds, to amounts due holders of
                             specified Classes of Certificates of the related
                             Series, to specified periods of time, to certain
                             dollar amounts or to any combination of the
                             foregoing, in each case as specified in the related
                             Prospectus Supplement. Any such Advance will be
                             recoverable as specified in the related Prospectus
                             Supplement. See "Servicing of Mortgage Loans --
                             General" and " -- Advances."

    
   
Credit Enhancement.........  If so specified in the Prospectus Supplement for a
                             Series, the related Trust may include, or the
                             related Certificates may be entitled to the
                             benefits of, certain ancillary or incidental assets
                             intended to provide credit enhancement for the
                             ultimate or timely distribution of proceeds from
                             the Mortgage Assets to the holders of such
                             Certificates, including reserve accounts, insurance
                             policies, guaranties, surety bonds, letters of
                             credit, guaranteed investment contracts , swap
                             agreements and option agreements. In addition, if
                             so specified in the Prospectus Supplement for a
                             Series, one or more Classes of Certificates of such
                             Series may be entitled to the benefits of other
                             credit enhancement arrangements, including
                             subordination, overcollateralization or cross
                             support. Any such assets or arrangements must be
                             acceptable to each Rating Agency that provides, at
                             the request of the Seller, a rating for the
                             Certificates of the related Series. In addition, to
                             the extent a significant portion of the Mortgage
                             Loans underlying a Series of Certificates consists
                             of Title I Loans, the related Prospectus Supplement
                             will describe the features of any related credit
                             enhancement, including, but not limited to, any
                             credit enhancement provided by the FHA. The
                             protection against losses or delays afforded by any
                             such assets or credit enhancement arrangements may
                             be limited. See "Risk Factors -- Credit Enhancement
                             (if Available) May Be Limited" and "Credit
                             Enhancement."
    

Optional Redemption........  To the extent and under the circumstances specified
                             in the Prospectus Supplement for a Series, the
                             Certificates of such Series may be redeemed by the
                             party specified therein. See "Description of the
                             Certificates -- Optional Redemption."

Certain Federal Income
Tax Consequences...........  The federal income tax consequences to the holders
                             of the Certificates of any Series will depend on,
                             among other factors, whether an election is made to
                             treat the related Trust or specified portions
                             thereof as "real estate mortgage investment
                             conduits" (each, a "REMIC") under the provisions of
                             the Internal Revenue Code of 1986, as amended (the
                             "Code"). See "Certain Federal Income Tax
                             Consequences."

                             REMIC. If an election is made to treat the Trust or
                             specified portions thereof for a Series of
                             Certificates as a REMIC for federal income tax
                             purposes, the related Prospectus Supplement will
                             specify each Class of Certificates of such Series
                             to be designated as regular interests in such REMIC
                             (the "REMIC Regular Certificates") and the Class of
                             Certificates of such Series to be designated as the
                             residual interest in such REMIC (the "REMIC
                             Residual Certificates"). To the extent provided
                             herein and in the related Prospectus Supplement,
                             Certificates representing an interest in the REMIC
                             generally will be considered "qualifying real
                             property loans" within the meaning of Section
                             593(d) of the Code, "real estate assets" for
                             purposes of Section 856(c)(5)(A) and assets
                             described in Section 7701(a)(19)(C).
   
                             In the opinion of Arter & Hadden, special tax
                             counsel to the Seller ("Special Tax Counsel"), for
                             federal income tax purposes, REMIC Regular
                             Certificates generally will be treated as debt

                                       5

<PAGE>

                             obligations of the Trust with payment terms
                             equivalent to the terms of such Certificates. Each
                             REMIC Regular Certificateholder will be required to
                             report income with respect to its Certificate under
                             an accrual method, regardless of its normal tax
                             accounting method. Original issue discount, if any,
                             on REMIC Regular Certificates will be includable in
                             the income of the Certificateholders as it accrues,
                             in advance of receipt of the cash attributable
                             thereto, which rate of accrual will be based on a
                             reasonable assumed prepayment rate. The REMIC
                             Residual Certificates generally will not be treated
                             as evidences of indebtedness for federal income tax
                             purposes but instead will be treated as
                             representing rights to the taxable income or net
                             loss of the REMIC.
    
                             Each REMIC Residual Certificateholder will be
                             required to take into account separately its pro
                             rata share of the REMIC's taxable income or loss.
                             Certain income of a REMIC (referred to as "excess
                             inclusions") generally may not be offset by net
                             operating loss carryovers or other deductions, and
                             in the case of a tax-exempt REMIC Residual
                             Certificateholders, will be treated as "unrelated
                             business taxable income." In certain situations,
                             particularly in the early years of a REMIC, REMIC
                             Residual Certificateholders may have taxable
                             income, and possibly tax liabilities with respect
                             to such income, in excess of cash distributed to
                             them. Certain "disqualified organizations" are
                             prohibited from acquiring or holding any REMIC
                             Residual Certificates or beneficial interest
                             therein.

                             Grantor Trust. If no election is made to treat the
                             Trust or specified portions thereof for a Series of
                             Certificates as a REMIC, the Trust will be
                             classified as a grantor trust for federal income
                             tax purposes and not as an association taxable as a
                             corporation. In the opinion of Special Tax Counsel,
                             Certificateholders of any such Series ("Non-REMIC
                             Certificates") will be treated for federal income
                             tax purposes, subject to the possible application
                             of the stripped bond rules, as owners of undivided
                             interests in the related Mortgage Assets and
                             generally will be required to report as income
                             their pro rata share of the entire gross income
                             (including amounts paid as reasonable servicing
                             compensation) from such Mortgage Assets and will be
                             entitled, subject to certain limitations, to deduct
                             their pro rata share of expenses of the related
                             Trust.

                             To the extent provided herein and in the related
                             Prospectus Supplement, Non-REMIC Certificates will
                             represent interests in "qualifying real property
                             loans" within the meaning of Section 593(d) of the
                             Code, "real estate assets" for the purposes of
                             Section 856(c)(5)(A) and assets described in
                             Section 7701(a)(19)(C).

                             Investors are urged to consult their tax advisors
                             concerning the application of federal income tax
                             laws to their particular situations and to review
                             "Certain Federal Income Tax Consequences" herein
                             and, if applicable, in the related Prospectus
                             Supplement.

   
Legal Investment Matters...  If so specified in the related Prospectus
                             Supplement, the Certificates of each Series offered
                             by this Prospectus and such Prospectus Supplement
                             will constitute "mortgage- related securities"
                             under the Secondary Mortgage Market Enhancement Act
                             of 1984 ("SMMEA") and, as such, will be "legal
                             investments" for certain types of institutional
                             investors to the extent provided in SMMEA, subject,
                             in each case, to state laws overriding SMMEA and to
                             any other regulations which may govern investments
                             by such institutional investors. If so specified in
                             the related Prospectus Supplement, all or certain
                             Classes of Certificates may not constitute
                             "mortgage-related securities" under SMMEA.
                             Securities that do not constitute "mortgage-related
                             securities" under SMMEA will require registration,
                             qualification or an exemption under applicable
                             state securities laws and may not be "legal
                             investments" to the same extent as
                             "mortgage-related securities." See "Legal
                             Investment Matters."
    

ERISA Considerations.......  Fiduciaries of employee benefit plans or other
                             retirement plans or arrangements, including
                             individual retirement accounts, certain Keogh
                             plans, and collective investment funds, separate
                             accounts and insurance company general accounts in
                             which such plans, accounts or arrangements are
                             invested, that are subject to the Employee
                             Retirement Income Security Act of 1974, as amended
                             ("ERISA"), or the Code, should carefully review
                             with their legal advisors whether an investment in
                             Certificates will cause the assets of the related

                                       6

<PAGE>

                             Trust to be considered plan assets under the
                             Department of Labor ("DOL") regulations set forth
                             in 29 C.F.R. Section 2510.3-101 (the "Plan Asset
                             Regulations"), thereby subjecting the Trustee and
                             the Master Servicer to the fiduciary responsibility
                             standards of ERISA, and whether the purchase,
                             holding or transfer of Certificates gives rise to a
                             transaction that is prohibited under ERISA or
                             subject to the excise tax provisions of Section
                             4975 of the Code. Certain Classes of Certificates
                             may not be offered for sale or transferable to
                             Plans (as defined herein). See "ERISA
                             Considerations" herein and in the related
                             Prospectus Supplement.

Ratings....................  Each Class of Certificates offered hereby and by
                             the related Prospectus Supplement will be rated in
                             one of the four highest rating categories by one or
                             more nationally recognized statistical rating
                             organizations (each, a "Rating Agency").

Risk Factors...............  An investment in the Certificates will be subject
                             to one or more risk factors, including declines in
                             the value of Mortgaged Premises, prepayment of
                             Mortgage Loans, limitations on credit enhancement,
                             consumer credit laws affecting the Mortgage Assets,
                             the risk of higher losses with respect to
                             particular types of Mortgage Loans and various
                             other factors. See "Risk Factors" herein and in the
                             related Prospectus Supplement.


                                       7

<PAGE>


                                  RISK FACTORS

        Prospective investors should consider, among other things, the following
risk factors and the risk factors identified in the related Prospectus
Supplement in connection with a purchase of the Certificates of any Series. See
"Risk Factors" in the related Prospectus Supplement.

Certificateholders Must Look Solely to Limited Trust Assets for Certificate
Payments

        Each Trust is expected to have no significant assets other than the
Mortgage Assets and any other assets assigned to the Trust by the Seller.
Prospective purchasers of the Certificates of a Series must rely primarily upon
payments of principal and interest on the related Mortgage Assets, the security
therefor and the sources of credit enhancement, if any, identified in the
related Prospectus Supplement. Neither the Certificates nor the underlying
Mortgage Assets will be guaranteed or insured by any governmental agency or
instrumentality or by the Seller, any Servicer, any Master Servicer, any Trustee
or any of their affiliates, except as set forth in the related Prospectus
Supplement.

Credit Enhancement (if Available) May Be Limited

        The credit enhancement, if any, for any Series of Certificates may be
limited in amount and in most cases will be subject to periodic reduction in
accordance with a schedule or formula. In addition, such credit enhancement may
provide only very limited coverage as to certain types of losses and may provide
no coverage as to certain other types of losses. The Trustee may be permitted to
reduce, terminate or substitute all or a portion of the credit enhancement for
any Series of Certificates to the extent specified in the related Prospectus
Supplement. See "Credit Enhancement."

Economic Developments May Adversely Affect Mortgage Asset Performance

        If the residential real estate market in general or a regional or local
area where the Mortgage Loans constituting or underlying the Mortgage Assets for
a Trust are concentrated should experience an overall decline in property values
or a significant downturn in economic conditions, rates of delinquencies,
foreclosures and losses could be higher than those now generally experienced in
the mortgage lending industry. To the extent such losses are not covered by
credit enhancement, holders of the Certificates of the related Series will have
to look primarily to the value of the Mortgaged Premises for recovery of the
outstanding principal and unpaid interest of the defaulted Mortgage Loans.

Bankruptcy Recharacterization of Mortgage Asset Transfers May Delay or Reduce
Certificate Payments

   
        Saxon Mortgage and the Seller intend that the transfers of the Mortgage
Assets to the Seller and, in turn, to the related Trust will constitute sales
rather than pledges to secure indebtedness for insolvency purposes. If Saxon
Mortgage were to become a debtor under the federal Bankruptcy Code, however, a
creditor, trustee-in-bankruptcy or receiver of Saxon Mortgage might argue that
such transfers were pledges rather than sales. This position, if argued or
accepted by a court, could result in a delay in or reduction of distributions on
the Certificates of the related Series.
    

Various Laws May Delay or Reduce Certificate Payments

        In addition to anti-deficiency and related legislation, numerous other
federal and state statutory provisions, including the federal bankruptcy laws,
the federal Soldiers' and Sailors' Civil Relief Act of 1940 and state laws
affording relief to debtors, may interfere with or affect the ability of a
secured mortgage lender to realize upon its security. The Internal Revenue Code
of 1986, as amended, provides priority to certain tax liens over the lien of a
mortgage or deed of trust. Other federal and state laws provide priority to
certain tax and other liens over the lien of a mortgage or deed of trust.
Numerous federal and some state consumer protection laws impose substantive
requirements upon mortgage lenders in connection with the origination, servicing
and enforcement of mortgage loans. These laws include the federal Truth in
Lending Act, Real Estate Settlement Procedures Act, Equal Credit Opportunity
Act, Fair Credit Billing Act, Fair Credit Reporting Act, and related statutes
and regulations. These federal laws and state laws impose specific statutory
liabilities upon lenders who originate or service mortgage loans and who fail to
comply with the provisions of the law. In some cases, this liability may affect
assignees of the mortgage loans. See "Certain Legal Aspects of Mortgage Loans --
Anti-Deficiency Legislation and Other Limitations on Lenders."

Modification of Mortgage Loans May Delay or Reduce Certificate Payments

        With respect to a Mortgage Loan on which a material default has occurred
or a payment default is imminent, the related Servicer, with the consent of the
Master Servicer, may enter into a forbearance or modification agreement with the
borrower. The terms of any such forbearance or modification agreement may affect

                                       8

<PAGE>

the amount and timing of principal and interest payments on the Mortgage Loan
and, consequently, the amount and timing of payments on one or more Classes of
the related Series of Certificates. For example, a modification agreement that
results in a lower Mortgage Interest Rate would lower the Pass-Through Rate of
any related Class of Certificates that accrues interest at a rate based on the
weighted average Net Rate of the Mortgage Loans. See "Servicing of Mortgage
Loans -- Modification of Mortgage Loans."

Mortgage Loan Prepayments May Affect Final Certificate Payment Date or
Certificate Yield

   
        The prepayment experience on the Mortgage Assets underlying a particular
Series of Certificates will affect (i) the average life of each Class of such
Certificates, (ii) the extent to which the final distribution on each Class of
such Certificates occurs prior to its Final Scheduled Distribution Date and
(iii) for Certificates purchased at a price other than par, the effective yield
on such Certificates. Because prepayments will be passed through to the holders
of Certificates of each Series as distributions of principal on such
Certificates, it is likely that, in the event of such prepayments, the final
distribution on each Class of Certificates of a Series will occur prior to the
Final Scheduled Distribution Date for such Class. The timing and amount of
principal payments (including prepayments) on mortgage loans are influenced by a
variety of economic, geographic, legal, social and other factors, including
changes in interest rate levels. In general, if mortgage interest rates fall,
the rate of prepayment would be expected to increase. Conversely, if mortgage
interest rates rise, the rate of prepayment would be expected to decrease.
Prepayments may also result from foreclosure, condemnation and other
dispositions of the Mortgaged Premises (including amounts paid by insurers under
applicable insurance policies), from the repurchase of any Mortgage Loan as to
which there has been a material breach of warranty or defect in documentation
(or from the deposit of certain amounts in respect of the delivery of a
substitute Mortgage Loan), from the repurchase of Mortgage Loans modified in
lieu of refinancing, from the repurchase of any liquidated Mortgage Loan or
delinquent Mortgage Loan, if applicable, or from the repurchase by the Seller of
all the Certificates of a Series or all the Mortgage Loans or Mortgage
Certificates in certain circumstances. The yields realized by the holders of
certain Certificates of a Series with disproportionate allocations of principal
or interest will be extremely sensitive to levels of prepayments on the Mortgage
Assets of the related Trust. See "Maturity, Prepayment and Yield
Considerations."
    

Secondary Market for Certificates May Not Develop or Continue

        There can be no assurance that a secondary market will develop for the
Certificates of any Series or, if such a market does develop, that it will
provide the holders of such Certificates with liquidity of investment or that it
will continue for the life of such Certificates. Certain Classes of Certificates
may not constitute "mortgage related securities" under SMMEA, and certain
investors may be subject to legal restrictions that preclude their purchase of
any such non-SMMEA Certificates. In addition, if so specified in the related
Prospectus Supplement, certain Classes of Certificates may be restricted as to
transferability to certain entities. Any restrictions on the purchase or
transferability of the Certificates of a Series may have a negative effect on
the development of a secondary market for such Certificates. See "Legal
Investment Matters."

Holders of Book-Entry Certificates May Experience Liquidity Problems or Payment
Delays

   
        If so specified in the related Prospectus Supplement, certain
Certificates of a Series may initially be registered in book-entry form
("Book-Entry Certificates"). Issuance of the Certificates in book-entry form may
reduce the liquidity of such Certificates in the secondary market because
investors may be unwilling to purchase Certificates for which they cannot obtain
physical certificates. In addition, since transfers of Book-Entry Certificates
will, in most cases, be able to be effected only through persons or entities
that participate in the book-entry system, the ability of a Certificateholder to
pledge a Book- Entry Certificate to persons or entities that do not participate
in the book-entry system, or otherwise to take actions with respect to a
Book-Entry Certificate, may be impaired since physical certificates representing
the Certificates will generally not be available. Certificateholders may
experience some delay in their receipt of distributions of interest on and
principal of the Book-Entry Certificates because distributions may be required
to be forwarded by the Trustee through book-entry system participants which
thereafter will be required to credit them to the accounts of the applicable
Certificates, whether directly or indirectly through financial intermediaries.
See "Description of the Certificates -- Book-Entry Procedures."
    

   
Certificate Ratings May Be Affected by Credit Enhancer Ratings

        The rating of Certificates credit enhanced through external credit
enhancement, such as a letter of credit, financial guaranty insurance policy or
mortgage pool insurance policy, will depend primarily on the creditworthiness of
the issuer of such external credit enhancement (the "Credit Enhancer"). Any
lowering of the rating assigned to the claims-paying ability of a Credit
Enhancer below the rating initially given to the Certificates of the related

                                       9

<PAGE>


Series would likely result in a lowering of the rating assigned to such
Certificates. Any such rating is not a recommendation to buy, sell or hold
Certificates and is subject to revision or withdrawal at any time by the Rating
Agency issuing such rating. The Seller will not be obligated to obtain
additional credit enhancement if necessary to maintain the rating initially
assigned to the Certificates of any Series.
    
Holders of Original Issue Discount Certificates Are Subject to Special Tax Rules
   
        Compound Interest Certificates and certain other Classes of Certificates
that are entitled only to interest distributions will be, and certain other
Classes of Certificates may be, issued with original issue discount for federal
income tax purposes. The holder of a Certificate issued with original issue
discount will be required to include original issue discount in ordinary gross
income for federal income tax purposes as it accrues, in advance of receipt of
the cash attributable to such income. Accrued but unpaid interest on such
Certificates generally will be treated as original issue discount for this
purpose. See "Certain Federal Income Tax Consequences."
    
Balloon Loans May Experience Relatively Higher Losses

        A portion of the aggregate principal balance of the Mortgage Loans at
any time may be "balloon loans" that provide for the payment of the unamortized
principal balance of such Mortgage Loans in a single payment at maturity
("Balloon Loans"). Balloon Loans provide for equal monthly payments, consisting
of principal and interest, generally based on a 30- year amortization schedule,
and a single payment of the remaining balance of the Balloon Loan, generally
five, seven, ten or 15 years after origination. Amortization of a Balloon Loan
based on a scheduled period that is longer than the term of the loan results in
a remaining principal balance at maturity that is substantially larger than the
regular scheduled payments. The Seller does not have any information regarding
the default history or prepayment history of payments on Balloon Loans. Because
borrowers of Balloon Loans are required to make substantial single payments at
maturity, it is possible that the default risk associated with Balloon Loans is
greater than that associated with fully-amortizing Mortgage Loans.

Junior Mortgage Loans May Experience Relatively Higher Losses

        If specified in the Prospectus Supplement for a Series, the Mortgage
Loans assigned and transferred to the related Trust may include Mortgage Loans
secured by second or more junior liens on residential properties. Because the
rights of a holder of a second or more junior lien are subordinate to the rights
of a senior lienholder, the position of such Trust and the holders of the
Certificates of such Series could be more adversely affected by a reduction in
the value of the Mortgaged Premises than would the position of the senior
lienholder. In the event of a default by the related borrower, liquidation or
other proceeds may be insufficient to satisfy a second or more junior lien after
satisfaction of the senior lien and the payment of any liquidation expenses. See
"The Trusts -- Junior Mortgage Loans."

Mortgage Loans Secured by Non-Owner Occupied Properties May Experience
Relatively Higher Losses

        Certain of the Mortgage Premises relating to the Mortgage Loans may not
be owner occupied. It is possible that the rate of delinquencies, foreclosures
and losses on Mortgage Loans secured by non-owner occupied properties could be
higher than for Mortgage Loans secured by primary residences.

Mortgage Loans Underwritten as Non-Conforming Credits May Experience Relatively
Higher Losses

        If specified in the Prospectus Supplement for a Series, the Mortgage
Loans assigned and transferred to the related Trust may include Mortgage Loans
underwritten in accordance with the underwriting standards for "non-conforming
credits," which include borrowers whose creditworthiness and repayment ability
do not satisfy FNMA or FHLMC underwriting guidelines. A mortgage loan made to a
"non-conforming credit" means a mortgage loan that is ineligible for purchase by
FNMA or FHLMC due to borrower credit characteristics, property characteristics,
loan documentation guidelines or other characteristics that do not meet FNMA or
FHLMC underwriting guidelines, including a loan made to a borrower whose
creditworthiness and repayment ability do not satisfy such FNMA or FHLMC
underwriting guidelines and a borrower who may have a record of major derogatory
credit items such as default on a prior mortgage loan, credit write-offs,
outstanding judgments or prior bankruptcies. Because the borrowers on such
Mortgage Loans are less creditworthy than borrowers who meet FNMA or FHLMC
underwriting guidelines, delinquencies and foreclosures can be expected to be
more prevalent with respect to such Mortgage Loans than with respect to mortgage
loans originated in accordance with FNMA or FHLMC underwriting guidelines. As a
result, changes in the values of the Mortgaged Premises may have a greater
effect on the loss experience of such Mortgage Loans than on mortgage loans
originated in accordance with FNMA or FHLMC underwriting guidelines. If the
values of the Mortgaged Premises decline after the dates of origination of such
Mortgage Loans, the rate of losses on such Mortgage Loans may increase and such
increase may be substantial. See "Origination of Mortgage Loans."

                                       10

<PAGE>


Mortgage Assets May Include Delinquent and Non-Performing Mortgage Loans

        If specified in the Prospectus Supplement for a Series, the Mortgage
Assets in the related Trust may include Mortgage Loans that are secured by
Mortgaged Premises acquired by foreclosure or by deed-in-lieu of foreclosure
(collectively, "REO Properties") or Mortgage Loans that are delinquent or
non-performing. Credit enhancement provided with respect to a particular Series
of Certificates may not cover all losses related to such REO Properties or to
such delinquent or non-performing Mortgage Loans. Prospective investors should
consider the risk that the inclusion of such REO Properties or such Mortgage
Loans in the Trust for a Series may cause the rate of defaults and prepayments
on the Mortgage Loans to increase and, in turn, may cause losses to exceed the
available credit enhancement for such Series and affect the yield on the
Certificates of such Series. See "The Trusts -- The Mortgage Loans -- General."

                         DESCRIPTION OF THE CERTIFICATES

General
   
        The Asset Backed Certificates described herein and in the related
Prospectus Supplement (the "Certificates") will be issued from time to time in
Series pursuant to one or more trust agreements or pooling and servicing
agreements (each, an "Agreement"), a form of which has been filed as an exhibit
to the Registration Statement of which this Prospectus is a part. The provisions
of each Agreement will vary depending upon the nature of the Certificates to be
issued thereunder and the nature of the related Trust. The following summaries
describe the material provisions common to each Series of Certificates. The
summaries do not purport to be complete and are subject to the Prospectus
Supplement and the Agreement with respect to a particular Series. The material
terms of a specific Agreement will be further described in the related
Prospectus Supplement.
    

        The Certificates of a Series will be entitled to payment only from the
assets of the related Trust. The Certificates do not represent an interest in or
obligation of the Seller, any Servicer, any Master Servicer, any Trustee or any
of their affiliates, except as set forth herein and in the related Prospectus
Supplement. Neither the Certificates nor the underlying Mortgage Assets will be
guaranteed or insured by any governmental agency or instrumentality or by the
Seller, any Servicer, any Master Servicer, any Trustee or any of their
affiliates, except as set forth in the related Prospectus Supplement. To the
extent that delinquent payments on or losses in respect of defaulted Mortgage
Loans are not advanced by the Servicer or any other entity or paid from any
applicable credit enhancement, such delinquencies may result in delays in the
distribution of payments to the holders of one or more Classes of Certificates
and such losses may be allocated to the holders of one or more Classes of
Certificates.

   
        The Certificates of each Series will be issued as fully registered
certificates in certificated or book-entry form in the authorized denominations
for each Class specified in the related Prospectus Supplement. The Certificates
of each Series in certificated form may be transferred (subject to the
limitations on transfer, if any, specified in the related Agreement) or
exchanged at the corporate trust office of the Trustee without the payment of
any service charge, other than any tax or other governmental charge payable in
connection therewith. If so specified in the Prospectus Supplement for a Series,
distributions of principal and interest on each Certificate in certificated form
will be made on each Distribution Date by or on behalf of the Trustee (i) by
check mailed to each holder of such a Certificate at the address of such holder
appearing on the books and records of the Trust or (ii) by wire transfer of
immediately available funds upon timely request to the Trustee in writing by any
holder of such a Certificate having an initial principal amount of at least
$1,000,000 or such other amount as may be specified in the related Prospectus
Supplement; provided, however, that the final distribution in retirement of a
Certificate of a Series in certificated form will be made only upon presentation
and surrender of such Certificates at the corporate trust office of the Trustee.
Distributions of principal and interest on each Class of Certificates in
book-entry form will be made as set forth below.
    
Classes of Certificates

        Each Series of Certificates will be issued in one or more classes (each,
a "Class") as specified in the related Prospectus Supplement. The Certificates
of any Class of any Series (i) may be entitled to receive distributions
allocable only to principal, only to interest or to any combination of principal
and interest, (ii) may be entitled to receive distributions allocable to
prepayments of principal throughout the life of such Certificates or only during
specified periods, (iii) may be subordinated in right to receive distributions
on the Mortgage Assets and may be subject to allocation of losses on the
Mortgage Assets in favor of one or more other Classes of Certificates of such
Series, (iv) may be entitled to receive distributions on the Mortgage Assets
only after the occurrence of specified events, (v) may be entitled to receive
distributions on the Mortgage Assets in accordance with a specified schedule or
formula or on the basis of distributions on specified portions of the Mortgage
Assets, (vi) in the case of Certificates entitled to receive distributions
allocable to interest, may be

                                       11

<PAGE>


entitled to receive interest at a specified rate (a "Pass-Through Rate"), which
may be fixed, variable or adjustable and may differ from the rate at which other
Classes of Certificates of such Series are entitled to receive interest and
(vii) in the case of Certificates entitled to receive distributions allocable to
interest, may be entitled to receive such distributions only after the
occurrence of specified events and may accrue interest until such events occur,
in each case as specified in the related Prospectus Supplement.

Book-Entry Procedures

        The Prospectus Supplement for a Series may specify that certain Classes
of Certificates will initially be issued in book-entry form ("Book-Entry
Certificates") in the authorized denominations specified therein. Each such
Class will be represented by a single certificate registered in the name of the
nominee of the depository, which is expected to be The Depository Trust Company
("DTC" and, together with any successor or other depository selected by the
Seller, the "Depository"). The Depository or its nominee will be registered as
the record holder of each Class of Book-Entry Certificates in the certificate
register maintained by the Trustee for the related Trust. No person acquiring a
Book-Entry Certificate (each, a "Beneficial Owner") will be entitled to receive
a physical certificate representing such Certificate.

        A Beneficial Owner's ownership of a Book-Entry Certificate will be
recorded by appropriate entries on the books and records of the brokerage firm,
bank, thrift institution or other financial intermediary (each, a "Financial
Intermediary") that maintains such Beneficial Owner's account for such purpose.
In turn, the Financial Intermediary's ownership of such Book-Entry Certificate
will be recorded on the records of the Depository (or of a participating firm
that acts as agent for the Financial Intermediary whose interest in turn will be
recorded on the records of the Depository, if the Beneficial Owner's Financial
Intermediary is not a Depository participant). Therefore, the Beneficial Owner
must rely on the foregoing procedures to evidence its beneficial ownership of a
Book-Entry Certificate, and beneficial ownership of a Book-Entry Certificate may
only be transferred by compliance with the procedures of such Financial
Intermediaries and Depository participants.

        DTC, which is a New York-chartered limited-purpose trust company,
performs services for its participants, some of whom (and/or their
representatives) own DTC. In accordance with its normal procedures, DTC is
expected to record the positions held by each DTC participant in the Book-Entry
Certificates, whether held for its own account or as a nominee for another
person. In general, beneficial ownership of Book-Entry Certificates will be
subject to the rules, regulations and procedures governing the Depository and
Depository participants as in effect from time to time.

   
        If so specified in the Prospectus Supplement for a Series, distributions
of principal and interest on the Book-Entry Certificates of such Series will be
made on each Distribution Date by or on behalf of the Trustee to the Depository.
The Depository will be responsible for crediting the amount of such
distributions to the accounts of the applicable Depository participants in
accordance with the Depository's normal procedures. Each Depository participant
will be responsible for disbursing such payments to the Beneficial Owners of the
Book-Entry Certificates that it represents and to each Financial Intermediary
for which it acts as agent. Each such Financial Intermediary will be responsible
for disbursing funds to the Beneficial Owners of the Book-Entry Certificates
that it represents. As a result of the foregoing procedures, the Beneficial
Owners of the Book-Entry Certificates may experience some delay in their receipt
of payments.
    

        Because transactions in Book-Entry Certificates can be effected only
through the Depository, participating organizations, indirect participants and
certain banks, the ability of the Beneficial Owner of a Book-Entry Certificate
to pledge such Certificate to persons or entities that do not participate in the
Depository, or otherwise to take actions in respect of such Certificate, may be
limited due to the lack of a physical certificate representing such Certificate.
Issuance of the Book-Entry Certificates in book-entry form may reduce the
liquidity of such Certificates in the secondary trading market because investors
may be unwilling to purchase Book-Entry Certificates for which they cannot
obtain physical certificates.

        The Book-Entry Certificates will be issued in fully registered,
certificated form to Beneficial Owners of Book-Entry Certificates or their
nominees, rather than to the Depository or its nominee, only if (i) the Seller
advises the Trustee in writing that the Depository is no longer willing or able
to discharge properly its responsibilities as depository with respect to the
Book-Entry Certificates and the Seller is unable to locate a qualified successor
within 30 days or (ii) the Seller, at its option, elects to terminate the
book-entry system through the Depository. Upon the occurrence of either event
described in the preceding sentence, the Trustee is required to notify the
Depository, which in turn will notify all Beneficial Owners of Book-Entry
Certificates through Depository participants, of the availability of
certificated Certificates. Upon surrender by the Depository of the certificates
representing the Book-Entry Certificates and receipt of instructions for
re-registration, the Trustee will reissue the Book-Entry Certificates as
certificated Certificates to the Beneficial Owners of the Book-Entry
Certificates.

                                       12

<PAGE>

        Neither the Seller, the Master Servicer nor the Trustee will have any
liability for any aspect of the records relating to or payment made on account
of beneficial ownership interests of the Book-Entry Certificates held by the
Depository or for maintaining, supervising or reviewing any records relating to
such beneficial ownership interests.

Allocation of Distributions from Mortgage Assets

        The Prospectus Supplement for each Series of Certificates will specify
(i) whether distributions of principal and/or interest on such Certificates will
be made monthly, quarterly, semi-annually or at other intervals, (ii) the date
for each such distribution (each, a "Distribution Date"), (iii) the amount of
each such distribution allocable to principal and interest and (iv) whether all
distributions will be made pro rata to Certificateholders of the Class entitled
thereto or on some other basis. All distributions with respect to each
Certificate of a Series will be made to the person in whose name such
Certificate is registered (the "Certificateholder") as of the close of business
on the record date specified in the related Prospectus Supplement.

        The amount available to be distributed on each Distribution Date with
respect to each Series of Certificates (the "Available Distribution") will be
determined as set forth in the related Agreement and will be described in the
related Prospectus Supplement. In general, the Available Distribution for a
Distribution Date will be equal to the amount of principal and interest actually
collected, advanced or received during the related Due Period or Prepayment
Period, net of applicable servicing fees, master servicing fees, special
servicing fees, administrative and guarantee fees, insurance premiums, amounts
required to reimburse any unreimbursed Advances and any other amounts specified
in the related Prospectus Supplement. The Available Distribution will be
allocated among the Classes of Certificates in the proportion and order of
application set forth in the related Agreement and described in the related
Prospectus Supplement.

        "Due Period" means, with respect to any Distribution Date, the period
commencing on the second day of the calendar month preceding the calendar month
in which such Distribution Date occurs and continuing through the first day of
the calendar month in which such Distribution Date occurs, or such other period
as may be specified in the related Prospectus Supplement.

        "Prepayment Period" means, with respect to any Distribution Date, the
time period specified in the Prospectus Supplement for a Series used to identify
prepayments or other unscheduled payments of principal or interest received with
respect to Mortgage Assets that will be used to pay Certificateholders of such
Series on such Distribution Date.

        The Prospectus Supplement for each Series of Certificates will specify
the Pass-Through Rate, or the method for determining the Pass-Through Rate, for
each applicable Class of Certificates. REMIC Residual Certificates may or may
not have a Pass-Through Rate. REMIC Residual Certificates of a Series will
generally be entitled to receive amounts remaining after allocation of scheduled
distributions to all other outstanding Classes of Certificates of such Series
entitled to such distributions. One or more Classes of Certificates may be
represented by a notional principal amount. The notional principal amount is
used solely for purposes of determining interest distributions and certain other
rights and obligations of the holders of such Certificates and does not
represent a beneficial interest in principal payments on the Mortgage Assets in
the related Trust. One or more Classes of Certificates may provide for interest
that accrues but is not currently payable ("Compound Interest Certificates").
Any interest that has accrued but is not paid with respect to a Compound
Interest Certificate on any Distribution Date will be added to the principal
balance of such Compound Interest Certificate on such Distribution Date.

        The Prospectus Supplement for each Series of Certificates will specify
the method by which the amount of principal to be distributed on each
Distribution Date will be calculated and the manner in which such amount will be
allocated among the Classes of Certificates of such Series entitled to
distributions of principal. The aggregate original principal balance of the
Certificates of each Series will equal the aggregate distributions allocable to
principal that such Certificates will be entitled to receive. One or more
Classes of Certificates may be entitled to payments of principal in specified
amounts on specified Distribution Dates, to the extent of the Available
Distribution on such Distribution Dates, or may be entitled to payments of
principal from the amount by which such Available Distribution exceeds such
specified amounts. One or more Classes of Certificates may be subordinated in
right to receive distributions on the Mortgage Assets and may be subject to
allocation of losses on the Mortgage Assets in favor of one or more other
Classes of Certificates of the same Series as specified in the related
Prospectus Supplement.

Allocation of Losses and Shortfalls

        The Prospectus Supplement for each Series of Certificates will specify
the method by which realized losses or interest shortfalls with respect to the
Mortgage Loans included in the related Trust will be allocated. A loss may be
realized with respect to a Mortgage Loan (a "Realized Loss") as a result of (i)
the final liquidation of such Mortgage Loan through

                                       13

<PAGE>


foreclosure sale, disposition of the related Mortgaged Premises if acquired by
deed-in-lieu of foreclosure, or otherwise, (ii) the reduction of the unpaid
principal balance of such Mortgage Loan or the modification of the payment terms
of such Mortgage Loan in connection with a proceeding under the federal
Bankruptcy Code or otherwise, (iii) certain physical damage to the related
Mortgaged Premises of a type not covered by Standard Hazard Insurance Policies
or (iv) fraud, dishonesty or misrepresentation in the origination of such
Mortgage Loan. An interest shortfall may occur with respect to a Mortgage Loan
as a result of a failure on the part of any Servicer, the Master Servicer or the
Trustee to advance funds to cover delinquent payments of principal or interest
on such Mortgage Loan, the application of the Soldiers' and Sailors' Civil
Relief Act of 1940 or the prepayment in full of such Mortgage Loan and the
failure of the Servicer or, in certain cases, the Master Servicer to pay
interest to month-end.

        If so specified in the related Prospectus Supplement, the Senior
Certificates of a Series will not bear any realized losses on the related
Mortgage Loans until the Subordinated Certificates of such Series have borne
realized losses up to a specified amount or loss limit or until the principal
amount of the Subordinated Certificates has been reduced to zero, either through
the allocation of realized losses, the priority of distributions or both. If so
specified in the related Prospectus Supplement, interest shortfalls may result
in a reallocation to the Senior Certificates of a Series of amounts otherwise
distributable to the Subordinated Certificates of such Series.

Valuation of Mortgage Assets
   
        The Mortgage Assets and any other assets included in the Trust for each
Series of Certificates will have an initial aggregate value ("Asset Value")
determined as set forth in the related Agreement and described in the related
Prospectus Supplement. The Asset Value of the Mortgage Assets and any other
assets included in the Trust for a Series (including amounts held in any
Pre-Funding Account for such Series) will equal or exceed the aggregate original
principal balance of the Certificates of such Series. The Asset Value of any
Mortgage Loan included in the Trust for such Series will generally equal, on any
date of determination, (i) the Scheduled Principal Balance of such Mortgage Loan
or (ii) the Scheduled Principal Balance of such Mortgage Loan multiplied by a
fraction, as specified in the related Prospectus Supplement, which is based on
the Net Rate of such Mortgage Loan. Asset Value will generally be determined
after the subtraction of applicable servicing fees, master servicing fees,
special servicing fees, administrative and guarantee fees and insurance premiums
and, if so specified in the related Prospectus Supplement, the addition of any
related reinvestment income. The Asset Value of a Mortgage Loan that is finally
liquidated through foreclosure or deed-in-lieu of foreclosure, or otherwise, or
a Mortgage Loan purchased from the Trust pursuant to the related Agreement will
be zero.
    

        "Scheduled Principal Balance" means, with respect to any Mortgage Loan
as of any date of determination, the scheduled principal balance of such
Mortgage Loan as of the Cut-Off Date, increased by the amount of negative
amortization, if any, with respect thereto and reduced by (i) the principal
portion of all scheduled monthly payments due on or before such date of
determination, whether or not received, (ii) all amounts allocable to
unscheduled principal payments received on or before the last day of the
preceding Prepayment Period, and (iii) without duplication, the amount of any
Realized Loss that has occurred with respect to such Mortgage Loan on or before
such date of determination.

        "Cut-Off Date" means, with respect to any Series, the date specified in
the related Prospectus Supplement after which payments on the Mortgage Assets
included in the related Trust are for the account of the Certificateholders of
such Series.

        "Net Rate" means, with respect to any Mortgage Loan, the Mortgage
Interest Rate of such Mortgage Loan adjusted to deduct applicable servicing
fees, master servicing fees, special servicing fees, administrative and
guarantee fees and insurance premiums and, if specified in the related
Prospectus Supplement, to add any related reinvestment income (expressed, in
each case, as a percentage).

Optional Redemption

   
        To the extent and under the circumstances specified in the Prospectus
Supplement for a Series, the Certificates of such Series may be redeemed prior
to their Final Scheduled Distribution Date at the option of the Seller or such
other party as may be specified in the related Prospectus Supplement for a
purchase price calculated as specified in such Prospectus Supplement. Upon
redemption of the Certificates, at the option of the redeeming party, (i) the
related Trust may be terminated, thereby causing the sale of the remaining
Mortgage Assets, or (ii) such Certificates may be held or resold by the
redeeming party. If so specified in the Prospectus Supplement for a Series, the
right to redeem the Certificates of such Series will be conditioned upon the
passage of a certain date specified in such Prospectus Supplement and/or the
Asset Value or Scheduled Principal Balance of the Mortgage Assets in the Trust
or the outstanding principal balance of a specified Class of Certificates at the
time of purchase aggregating less than a percentage, specified in such
Prospectus Supplement, of the Asset Value or Scheduled Principal Balance of the
Mortgage Assets in the Trust or the outstanding principal balance of a

                                       14

<PAGE>


specified Class of Certificates at the time of the issuance of such Series of
Certificates. Notice of the redemption of the Certificates will be given to
Certificateholders as provided in the related Agreement.
    

                  MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS

   
        The prepayment experience on the Mortgage Assets will affect (i) the
average life of each Class of Certificates issued by the related Trust, (ii) the
extent to which the final distribution for each Class of such Certificates
occurs prior to its Final Scheduled Distribution Date and (iii) for Certificates
purchased at a price other than par, the effective yield on such Certificates.
Because prepayments will be passed through to the holders of Certificates of
each Series as distributions of principal on such Certificates, it is likely
that, in the event of such prepayments, the final distribution on each Class of
Certificates of a Series will occur prior to the Final Scheduled Distribution
Date for such Class.
    

        Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model, such as the Single Monthly Mortality ("SMM")
prepayment model, the Constant Prepayment Rate ("CPR") model or the prepayment
speed assumption ("PSA") model. The Prospectus Supplement for a Series may
contain a table setting forth percentages of the original principal amount of
each Class of Certificates of such Series anticipated to be outstanding after
each of the dates shown in the table. It is unlikely that the prepayment of the
Mortgage Assets of any Trust will conform to any of the percentages of the
prepayment assumption model described in any table set forth in the related
Prospectus Supplement.

        A number of social, economic, tax, geographic, demographic, legal and
other factors may influence principal prepayments. If a Trust includes Mortgage
Loans, these factors may include the age of the Mortgage Loans, the geographic
distribution of the Mortgaged Premises, the payment terms of the Mortgage Loans,
the characteristics of the borrowers, homeowner mobility, economic conditions
generally and in the geographic area in which the Mortgaged Premises are
located, enforceability of "due-on-sale" clauses, servicing decisions,
prevailing mortgage market interest rates in relation to the interest rates on
the Mortgage Loans, the availability of mortgage funds, the use of second or
home equity loans by borrowers, the availability of refinancing opportunities,
the use of the Mortgaged Premises as second or vacation homes, the net equity of
the borrowers in the Mortgaged Premises and, if the Mortgage Loans are secured
by investment properties, tax-related considerations and the availability of
other investments. The principal prepayment rate may also be subject to seasonal
variations. The Mortgage Certificates in the Trust for a Series of Certificates
may be backed by mortgage loans with different interest rates. Accordingly, the
prepayment experience of such Mortgage Certificates will to some extent be a
function of the mix of interest rates of the underlying mortgage loans.

        The principal prepayment rate on pools of conventional housing loans has
fluctuated significantly in recent years. In general, if prevailing interest
rates were to fall significantly below the interest rates on the Mortgage Loans,
the Mortgage Loans would be expected to prepay at higher rates than if
prevailing interest rates were to remain at or above the interest rates on the
Mortgage Loans. Conversely, if interest rates were to rise above the interest
rates on the Mortgage Loans, the Mortgage Loans would be expected to prepay at
lower rates than if prevailing interest rates were to remain at or below
interest rates on the Mortgage Loans. In general, Junior Mortgage Loans have
smaller average principal balances than senior or first Mortgage Loans and are
not viewed by borrowers as permanent financing. Accordingly, Junior Mortgage
Loans may experience a higher rate of prepayment than senior or first Mortgage
Loans. In addition, any future limitations on the right of borrowers to deduct
interest payments on Mortgage Loans for federal income tax purposes may result
in a higher rate of prepayment of the Mortgage Loans.

        Distributions of interest on the Certificates of a Series on any
Distribution Date generally will include interest accrued through a date
specified in the related Prospectus Supplement (the "Accounting Date") that
precedes such Distribution Date. Because interest generally will not be
distributed to the Certificateholders of such Series until the Distribution Date
following the Accounting Date, the effective yield to such Certificateholders
will be lower than the yield otherwise produced by the applicable Pass-Through
Rate and purchase price for such Certificates.

        The yield to maturity of any Certificate will be affected by the rate
and timing of payments of principal on the Mortgage Loans. If the purchaser of a
Certificate offered at a discount calculates the anticipated yield to maturity
of such Certificate based on an assumed rate of payment of principal that is
faster than that actually received on the Mortgage Loans (or on the mortgage
loans underlying the Mortgage Certificates), the actual yield to maturity will
be lower than that so calculated. Conversely, if the purchaser of a Certificate
offered at a premium calculates the anticipated yield to maturity of such
Certificate based on an assumed rate of payment of principal that is slower than
that actually received on the Mortgage Loans (or on the mortgage loans
underlying the Mortgage Certificates), the actual yield to maturity will be
lower than that so calculated.

        The timing of changes in the rate of prepayments on the Mortgage Loans
(or on the mortgage loans underlying the Mortgage Certificates) may
significantly affect an investor's actual yield to maturity, even if the average
rate of principal

                                       15

<PAGE>

payments experienced over time is consistent with such investor's expectation.
In general, the earlier a prepayment of principal on the Mortgage Loans (or on
the mortgage loans underlying the Mortgage Certificates), the greater will be
the effect on the investor's yield to maturity. As a result, the effect on an
investor's yield of principal payments occurring at a rate higher (or lower)
than the rate anticipated by the investor during the period immediately
following the issuance of the Certificates would not be fully offset by a
subsequent like reduction (or increase) in the rate of principal payments.
Because the rate of principal payments (including prepayments) on the Mortgage
Loans (or on the mortgage loans underlying the Mortgage Certificates) will
significantly affect the weighted average life and other characteristics of any
Class of Certificates, prospective investors are urged to consider their own
estimates as to the anticipated rate of future prepayments on the mortgage loans
and the suitability of the Certificates to their investment objectives.

        Under certain circumstances, the Master Servicer, certain insurers, the
holders of REMIC Residual Certificates or certain other entities specified in
the related Prospectus Supplement may have the option to purchase the Mortgage
Assets and other assets of a Trust, thereby effecting earlier retirement of the
related Series of Certificates. See "The Trusts --Repurchase of Converted
Mortgage Loans" and " -- Repurchase of Delinquent Mortgage Loans" and "The
Agreement --Termination."

        Factors other than those identified herein and in the related Prospectus
Supplement could significantly affect principal prepayments at any time and over
the lives of the Certificates. The relative contribution of the various factors
affecting prepayment may also vary from time to time. There can be no assurance
as to the rate of payment of principal of the Mortgage Loans or the Mortgage
Certificates at any time or over the lives of the Certificates.

                                   THE TRUSTS

Assignment of Mortgage Assets

        Pursuant to the applicable Agreement, the Seller will cause the Mortgage
Assets and other assets to be included in the related Trust to be assigned and
transferred to the Trustee together with all principal and interest paid on such
Mortgage Assets from the date specified in the related Prospectus Supplement.
The Trustee will deliver to the order of the Seller, in exchange for the
Mortgage Assets so transferred, Certificates of the related Series in authorized
denominations registered in such names as the Seller may request representing
the beneficial ownership interest in such Mortgage Assets. Each Mortgage Loan
and Mortgage Certificate included in a Trust will be identified in a schedule
appearing as an exhibit to the related Agreement. Such schedule will include
information as to the Scheduled Principal Balance of each Mortgage Loan or
Mortgage Certificate as of the date of issuance of the Certificates of such
Series and its interest rate, its original principal balance and certain other
information.

   
        In addition, such steps will be taken by the Seller as are necessary to
have the Trustee become the registered owner of each Mortgage Certificate which
is included in a Trust and to provide for all payments on such Mortgage
Certificate to be made directly to the Trustee. The Seller will, as to each
Mortgage Loan, deliver or cause to be delivered to the Trustee the related
Mortgage Note endorsed to the order of the Trustee, evidence of recording of the
related mortgage or deed of trust (a "Security Instrument"), an assignment of
such Security Instrument in recordable form naming the Trustee as assignee and
certain other original documents evidencing or relating to such Mortgage Loan.
Within one year following the closing date for a Series, the Seller will cause
the assignments of the Mortgage Loans to be recorded in the appropriate public
office for real property records wherever necessary to protect the Trustee's
interest in the Mortgage Loans. In lieu of recording the assignments of Mortgage
Loans in a particular jurisdiction, the Seller may deliver or cause to be
delivered to the Trustee an opinion of counsel to the effect that such recording
is not required to protect the right, title and interest of the Trustee in such
Mortgage Loans. The original mortgage documents are to be held by the Trustee or
a custodian acting on its behalf except to the extent released to the Servicer
or the Master Servicer from time to time in connection with servicing the
Mortgage Loans.

        The Seller will make certain customary representations and warranties in
each Agreement with respect to each related Mortgage Asset, including a
representation that it either is the owner of such Mortgage Asset or has a
first, second, or more junior (as applicable) priority perfected security
interest in such Mortgage Asset. In addition, Saxon Mortgage, Inc., a Virginia
corporation and an affiliate of the Seller ("Saxon Mortgage"), may make certain
customary representations and warranties with respect to the Mortgage Assets in
the sales agreement pursuant to which the Mortgage Assets are assigned and
transferred to the Seller. If so specified in the related Prospectus Supplement,
with respect to those Mortgage Assets which are Mortgage Loans, each Originator
that assigns and transfers Mortgage Loans to Saxon Mortgage will make certain
customary representations and warranties in the agreement assigning and
transferring such Mortgage Loans to Saxon Mortgage. See "Origination of Mortgage
Loans -- Representations and Warranties." The right of the Seller to enforce the
representations and warranties of Saxon Mortgage will be assigned to the Trustee
under the related Agreement. To the extent that Saxon Mortgage makes
representations and warranties regarding the characteristics of the Mortgage
Assets, the Seller

                                       16

<PAGE>


generally will not make such representations and warranties. In the event that
the representations and warranties of the Seller or Saxon Mortgage are breached,
and such breach adversely affects the interest of the Certificateholders in the
Mortgage Assets, the Seller or Saxon Mortgage will be required, subject to the
terms imposed under the related Agreement or Sales Agreement, (i) to cure such
breach, (ii) to substitute other Mortgage Assets for the affected Mortgage
Assets or (iii) to principal balance of such Mortgage Assets, repurchase the
affected Mortgage Assets at a price generally equal to the unpaid principal
balance of such Mortgage Assets, together with accrued and unpaid interest
thereon at the related Mortgage Interest Rate. Neither the Seller nor the Master
Servicer will be obligated to substitute Mortgage Assets or to repurchase
Mortgage Assets if Saxon Mortgage defaults upon its obligation to do so, and no
assurance can be given that Saxon Mortgage will perform such obligations with
respect to Mortgage Assets.
    
        The following is a brief description of the Mortgage Assets expected to
be included in the Trusts. If specific information respecting the Mortgage
Assets is not known at the time the related Series of Certificates is initially
offered, more general information of the nature described below will be provided
in the Prospectus Supplement and specific information will be set forth in a
report on Form 8-K to be filed with the Commission within fifteen days after the
initial issuance of such Certificates (the "Detailed Description"). A copy of
the Agreement with respect to each Series of Certificates will be attached to
the Form 8-K and will be available for inspection at the corporate trust office
of the Trustee specified in the related Prospectus Supplement.

The Mortgage Loans -- General

   
        The Mortgage Loans will be evidenced by promissory notes (each, a
"Mortgage Note") and will be secured by first, second or more junior liens on
(i) the related real property or leasehold interest, together with improvements
thereon, or (ii) with respect to Cooperative Loans, the shares issued by the
related Cooperative (the "Mortgaged Premises"). If so specified in the
Prospectus Supplement for a Series, the Mortgage Loans will not be insured or
guaranteed by any government agency ("Conventional Mortgage Loans"). If specific
information respecting the Mortgage Loans is not known at the time the related
Series of Certificates is initially offered, more general information of the
nature described below will be provided in the Prospectus Supplement and
specific information will be set forth in the Detailed Description.
    

        The payment terms of the Mortgage Loans to be included in the Trust for
any Series will be described in the related Prospectus Supplement and may
include any of the following features or combinations thereof or any other
features described in such Prospectus Supplement:

        (a) Interest may be payable at a fixed rate (a "Fixed Rate") or may be
        payable at a rate that is adjustable from time to time on specified
        adjustment dates (each, an "Interest Adjustment Date") by adding a
        specified fixed percentage (the "Gross Margin") to a specified index
        (the "Index") (which sum may be rounded), that otherwise varies from
        time to time, that is fixed for a period of time or under certain
        circumstances and is followed by a rate that is adjustable from time to
        time as described above or that otherwise varies from time to time or
        that is convertible from an adjustable rate to a fixed rate (each, an
        "Adjustable Rate"). Changes to an Adjustable Rate may be subject to
        periodic limitations (a "Periodic Rate Cap"), maximum rates, minimum
        rates or a combination of such limitations. Accrued interest may be
        deferred and added to the principal of a Mortgage Loan for such periods
        and under such circumstances as may be specified in the related
        Prospectus Supplement. Mortgage Loans may permit the payment of interest
        at a rate lower than the interest rate on the related Mortgage Note (the
        "Mortgage Interest Rate") for a period of time or for the life of the
        Mortgage Loan, and the amount of any difference may be contributed from
        funds supplied by the seller of the related Mortgaged Premises or
        another source or may be treated as accrued interest and added to the
        principal balance of the Mortgage Loan.

        (b) Principal may be payable on a level basis to fully amortize the
        Mortgage Loan over its term, may be calculated on the basis of an
        assumed amortization schedule that is significantly longer than the
        original term of the Mortgage Loan or on an interest rate that is
        different from the related Mortgage Interest Rate or may not be
        amortized during all or a portion of such original term. Payment of all
        or a substantial portion of the principal may be due at maturity.
        Principal may include interest that has been deferred and added to the
        principal balance of the Mortgage Loan.

        (c) Payments of principal and interest may be fixed for the life of the
        Mortgage Loan, may increase over a specified period of time or may
        change from period to period. Mortgage Loans may include limits on
        periodic increases or decreases in the amount of monthly payments and
        may include maximum or minimum amounts of monthly payments.

        (d) Prepayments of principal may be subject to a prepayment fee, which
        may be fixed for the life of the Mortgage Loan or may adjust or decline
        over time, and may be prohibited for the life of the Mortgage Loan or

                                       17

<PAGE>

        for certain periods ("Lockout Periods"). Certain Mortgage Loans may
        permit prepayments after expiration of the applicable Lockout Period and
        may require the payment of a prepayment fee in connection with any such
        subsequent prepayment. Other Mortgage Loans may permit prepayments
        without payment of a prepayment fee unless the prepayment occurs during
        specified time periods. The Mortgage Loans may include due-on-sale
        clauses which permit the mortgagee to demand payment of the entire
        Mortgage Loan in connection with the sale or certain other transfers of
        the related Mortgaged Premises. Other Mortgage Loans may be assumable by
        persons meeting the then applicable underwriting standards of the
        Originator.

   
        The Mortgaged Premises (and, with respect to Cooperative Loans, the
buildings owned by Cooperatives) may be located in any state, territory or
possession of the United States (including the District of Columbia or Puerto
Rico). The Mortgaged Premises generally will be covered by standard hazard
insurance policies ("Standard Hazard Insurance Policies") insuring against
losses due to fire and various other causes. The Mortgage Loans will be covered
by primary mortgage insurance policies ("Primary Mortgage Insurance Policies")
insuring against all or a portion of any loss sustained by reason of nonpayments
by borrowers to the extent specified in the related Prospectus Supplement. If so
specified in the Prospectus Supplement for a Series, the Mortgage Loans will be
purchased by the Seller from Saxon Mortgage. If so specified in the Prospectus
Supplement for a Series, the Mortgage Loans will be originated by Saxon Mortgage
or purchased by Saxon Mortgage in the open market or in privately negotiated
transactions from savings and loan associations, savings banks, commercial
banks, credit unions, insurance companies or similar institutions that are
supervised and examined by a federal or state authority or by an institution
approved by HUD (each, including Saxon Mortgage in its capacity as an originator
of Mortgage Loans, an "Originator").
    

        The Prospectus Supplement for each Series of Certificates will contain
information with respect to the Mortgage Loans expected to be included in the
related Trust, including, but not limited to, (i) the expected aggregate
outstanding principal balance and the expected average outstanding principal
balance of the Mortgage Loans as of the date set forth in the Prospectus
Supplement, (ii) the largest expected principal balance and the smallest
expected principal balance of any of the Mortgage Loans, (iii) the types of
Mortgaged Premises and/or other assets securing the Mortgage Loans, (iv) the
original terms to maturity of the Mortgage Loans, (v) the expected weighted
average term to maturity of the Mortgage Loans as of the date set forth in the
Prospectus Supplement and the expected range of the terms to maturity, (vi) the
earliest origination date and latest maturity date of any of the Mortgage Loans,
(vii) the expected aggregate outstanding principal balance of Mortgage Loans
having loan-to-value ratios at origination exceeding 80%, (viii) the expected
Mortgage Interest Rates and the range of Mortgage Interest Rates, (ix) in the
case of ARM Loans, the expected weighted average of the related Adjustable
Rates, (x) the expected aggregate outstanding principal balance, if any, of
Buy-Down Loans as of the date set forth in the Prospectus Supplement, (xi) the
expected aggregate outstanding principal balance, if any, of GPM Loans as of the
date set forth in the Prospectus Supplement, (xii) the amount of any Mortgage
Pool Insurance Policy, Special Hazard Insurance Policy or Bankruptcy Bond to be
maintained with respect to the related Trust, (xiii) to the extent different
from the amounts described herein, the amount of any Standard Hazard Insurance
Policy required to be maintained with respect to each Mortgage Loan, (xiv) the
amount, if any, and terms of any other credit enhancement to be provided with
respect to all or a material portion of the Mortgage Loans and (xv) the expected
geographic location of the Mortgaged Premises (or, in the case of a Cooperative
Loan, the building owned by the related Cooperative). If specific information
respecting the Mortgage Loans is not known to the Seller at the time the related
Certificates are initially offered, more general information of the nature
described above will be provided in the Prospectus Supplement and specific
information will be set forth in the Detailed Description.

        "ARM Loans" means Mortgage Loans providing for periodic adjustments to
the related Mortgage Interest Rate to equal the sum (which may be rounded) of a
Gross Margin and an Index.

        "Buy-Down Loans" means Mortgage Loans as to which funds have been
provided (and deposited into an escrow account) to reduce the monthly payments
of the borrowers during the early years of such Mortgage Loans.

        "GPM Loans" means Mortgage Loans providing for monthly payments during
the early years of such Mortgage Loans which are or may be less than the amount
of interest due on such Mortgage Loans and as to which unpaid interest is added
to the principal balance of such Mortgage Loans (resulting in negative
amortization) and paid, together with interest thereon, in later years.
   
        No assurance can be given that values of the Mortgaged Premises have
remained or will remain at their levels on the dates of origination of the
related Mortgage Loans. If the real estate market should experience an overall
decline in property values such that the outstanding principal balances of the
Mortgage Loans (plus any additional financing by other lenders on the same
Mortgaged Premises) in the related Trust become equal to or greater than the
value of such Mortgaged Premises, the actual rates of delinquencies,
foreclosures and losses could be higher than those now generally experienced
in the mortgage lending industry.
    

                                       18

<PAGE>

        If specified in the Prospectus Supplement for a Series, the Mortgage
Assets in the related Trust may include Mortgage Loans that are secured by
Mortgaged Premises acquired by foreclosure or by deed-in-lieu of foreclosure
(collectively, "REO Properties") or Mortgage Loans that are delinquent or
non-performing. The inclusion of such REO Properties or such Mortgage Loans in
the Trust for a Series may cause the rate of defaults and prepayments on the
Mortgage Loans to increase and, in turn, may cause losses to exceed the
available credit enhancement for such Series and affect the yield on the
Certificates of such Series.

Single Family Loans
   
        Single Family Loans will consist of mortgage loans secured by first,
second or more junior liens on one- to four-family residential and mixed use
properties.
    
   
The Mortgaged Premises which secure Single Family Loans will consist of
detached or semi-detached one-to four-family dwelling units, townhouses, row
houses, individual condominium units in condominium buildings, individual units
in planned unit developments, and certain mixed use and other dwelling units.
Such Mortgaged Premises may include vacation and second homes or investment
properties. A portion of a dwelling unit may contain a commercial enterprise.
    

Cooperative Loans
   
        Cooperative Loans generally will be secured by security interests in or
similar liens on stock, shares or membership certificates issued by Cooperatives
and in the related proprietary leases or occupancy agreements granting exclusive
rights to occupy specific dwelling units in the buildings owned by such
Cooperatives. A Cooperative is owned by tenant- stockholders who, through
ownership of stock, shares or membership certificates in the corporation,
receive proprietary leases or occupancy agreements which confer exclusive rights
to occupy specific apartments or units. In general, a tenant- stockholder of a
Cooperative must make a monthly payment to the Cooperative representing such
tenant-stockholder's pro rata share of the Cooperative's payments for its
mortgage loans, real property taxes, maintenance expenses and other capital or
ordinary expenses. Those payments are in addition to any payments of principal
and interest the tenant-stockholder must make on any loans to the
tenant-stockholder secured by its shares in the Cooperative. The Cooperative is
directly responsible for project management and, in most cases, payment of real
estate taxes and hazard and liability insurance. A Cooperative's ability to meet
debt service obligations on a mortgage loan on the building owned by the
Cooperative, as well as all other operating expenses, will be dependent in large
part on the receipt of maintenance payments from the tenant-stockholders, as
well as any rental income from units or commercial areas the Cooperative might
control. Unanticipated expenditures may in some cases have to be paid by special
assessments on the tenant-stockholders.
    

Multi-Family Loans

        Multi-Family Loans will consist of mortgage loans secured by first,
second or more junior liens on rental apartment buildings, mixed-use properties
or projects containing five or more residential units. The Mortgaged Premises
which secure Multi-Family Loans may include high-rise, mid-rise and garden
apartments or apartment buildings owned by Cooperatives.

Junior Mortgage Loans

   
        If specified in the Prospectus Supplement for a Series, the Mortgage
Loans assigned and transferred to the related Trust may include Mortgage Loans
secured by second or more junior liens on residential properties ("Junior
Mortgage Loans"). Because the rights of a holder of a second or more junior lien
are subordinate to the rights of a senior lienholder, the position of such Trust
and the holders of the Certificates of such Series could be more adversely
affected by a reduction in the value of the Mortgaged Premises than would the
position of the senior lienholder. In the event of a default by the related
borrower, liquidation or other proceeds would be applied first to the payment of
court costs and fees in connection with the foreclosure, second to unpaid real
estate taxes, and third in satisfaction of all principal, interest, prepayment
or acceleration penalties, if any, and any other sums due and owing to the
senior lienholder. The claims of the senior lienholder would be satisfied in
full out of the proceeds of the liquidation of the Mortgaged Premises, if such
proceeds are sufficient, before the Trust would receive any payments. In the
event that the proceeds from a foreclosure or similar sale of Mortgaged Premises
on which the Trust holds a second or more junior lien are insufficient to
satisfy the senior mortgage loans in the aggregate, the Trust, as the holder of
the second or more junior lien, and the holders of the Certificates of the
related Series bear (i) the risk of delay in distributions while a deficiency
judgment against the borrower is obtained and (ii) the risk of loss if the
deficiency judgment is not realized upon. In addition, deficiency judgments may
not be available in certain jurisdictions.
    

        Even if a Mortgaged Premises provides adequate security for the related
Junior Mortgage Loan, substantial delays could be encountered in connection with
the liquidation of such Junior Mortgage Loan, and corresponding delays in the

                                     19

<PAGE>


receipt of related proceeds by the holders of the Certificates of the related
Series could occur. An action to foreclose on a Mortgaged Premises securing a
Mortgage Loan is regulated by state statutes and rules and is subject to many of
the delays and expenses of other lawsuits if defenses or counterclaims are
interposed, sometimes requiring several years to complete. In addition, in some
states, an action to obtain a deficiency judgment is not permitted following a
nonjudicial sale of a Mortgaged Premises. In the event of a default by a
borrower, these restrictions, among other things, may impede the ability of the
Servicer to foreclose on or sell the Mortgaged Premises or to obtain liquidation
proceeds sufficient to repay all amounts due on the related Mortgage Loan. In
addition, the Servicer generally will be entitled to deduct from related
liquidation proceeds all expenses reasonably incurred in attempting to recover
amounts due on defaulted Mortgage Loans and not yet repaid, including payments
to senior lienholders, legal fees and costs of legal action, real estate taxes
and maintenance and preservation expenses.

Conventional Home Improvement Loans

   
        The Conventional Home Improvement Loans will consist of secured
conventional loans, the proceeds of which generally will be used for purposes
similar to those described under the heading " -- Title I Loans." To the extent
set forth in the related Prospectus Supplement, the Conventional Home
Improvement Loans will be fully amortizing and will bear interest at a fixed or
variable rate. To the extent a material portion of the Mortgage Assets included
in a Trust consists of Conventional Home Improvement Loans, the related
Prospectus Supplement will describe the material provisions of such Mortgage
Loans and the programs under which they were originated.
    

Title I Loans

        Certain of the Mortgage Loans may be partially insured by the FHA, an
agency of the United States Department of Housing and Urban Development ("HUD"),
pursuant to the Title I credit insurance program (the "Title I Loan Program")
created under the National Housing Act of 1934. Under the Title I Loan Program,
the FHA is authorized and empowered to insure qualified lending institutions
against losses on eligible loans. The Title I Loan Program operates as a
coinsurance program in which the FHA insures up to 90% of certain losses
incurred on an individual insured loan, including the unpaid principal balance
of the loan, but only to the extent of the insurance coverage available in the
lender's FHA insurance coverage reserve account. The owner of the loan bears the
uninsured loss on each loan.

        The types of loans which are eligible for insurance by the FHA under the
Title I Loan Program include property improvement loans made to finance actions
or items that substantially protect or improve the basic livability or utility
of a property, including: (i) single family, multi-family and nonresidential
property improvement loans; (ii) manufactured home improvement loans, where the
home is classified as personalty; (iii) historic preservation loans; and (iv)
fire safety equipment loans in existing health care facilities. The Title I
Loans, if any, included in the related Trust will be property improvement loans.

        Each insured lender is required to use prudent lending standards in
underwriting individual Title I Loans and to satisfy the applicable loan
underwriting requirements under the Title I Loan Program prior to its approval
of the loan and disbursement of loan proceeds. In general, the lender must
exercise prudence and diligence to determine whether the borrower and any
co-maker are solvent and acceptable credit risks, with a reasonable ability to
make payments on the loan obligation. The lender's credit application and review
must determine whether the borrower's income will be adequate to meet the
periodic payments required by the loan, as well as the borrower's other housing
and recurring expenses, which determination must be made in accordance with the
expense-to-income ratios published by the Secretary of HUD.

        Under the Title I Loan Program, the FHA establishes an insurance
coverage reserve account for each lender which has been granted a Title I
insurance contract. The amount of insurance coverage in this account is 10% of
the amount disbursed, advanced or expended by the lender in originating or
purchasing eligible loans registered with the FHA for Title I insurance, with
certain adjustments. The balance in the insurance coverage reserve account is
the maximum amount of insurance claims the FHA is required to pay. Loans to be
insured under the Title I Loan Program will be registered for insurance by the
FHA and the insurance coverage attributable to such loans will be included in
the insurance coverage reserve account for the originating or purchasing lender
following the receipt and acknowledgment by the FHA of a loan report on the
prescribed form pursuant to the Title I regulations. The FHA charges a fee of
0.50% per annum of the net proceeds (the original balance) of any eligible loan
so reported and acknowledged for insurance by the originating lender.

        To the extent a material portion of the Mortgage Assets included in a
Trust consists of Title I Loans, the related Prospectus Supplement will describe
the material provisions of such Mortgage Loans and the programs under which they
were originated.

                                       20

<PAGE>


Repurchase of Converted Mortgage Loans

   
        If so specified in the Prospectus Supplement for a Series, the Trust for
such Series may include Mortgage Loans with respect to which the related
Mortgage Interest Rate is convertible from an Adjustable Rate to a Fixed Rate at
the option of the borrower upon the fulfillment of certain conditions. If so
specified in such Prospectus Supplement, the applicable Servicer (or other party
specified in such Prospectus Supplement) will be obligated to repurchase from
the Trust any Mortgage Loan with respect to which the related Mortgage Interest
Rate has been converted from an Adjustable Rate to a Fixed Rate (a "Converted
Mortgage Loan") at a purchase price equal to the unpaid principal balance of
such Converted Mortgage Loan plus 30 days of interest thereon at the applicable
Mortgage Interest Rate. If the applicable Servicer (other than a successor
servicer) is not obligated to purchase Converted Mortgage Loans, the Master
Servicer will be obligated to purchase such Converted Mortgage Loans to the
extent provided in such Prospectus Supplement. Any such purchase price will be
treated as a prepayment of the related Mortgage Loan.
    

Repurchase of Delinquent Mortgage Loans

   
        If so specified in the Prospectus Supplement for a Series, the Seller
may, but will not be obligated to, repurchase from the Trust any Mortgage Loan
as to which the borrower is delinquent in payments by 90 days or more (a
"Delinquent Mortgage Loan") at a purchase price equal to the greater of the
unpaid principal balance of such Delinquent Mortgage Loan plus interest thereon
at the applicable Mortgage Interest Rate from the date on which interest was
last paid to the last day of the month in which such purchase price is to be
distributed or the fair market value of the Delinquent Mortgage Loan at the time
of its purchase. Any such purchase price will be treated as a prepayment of the
related Mortgage Loan.
    

Substitution of Mortgage Loans
   
        If so specified in the Prospectus Supplement for a Series, the Seller
may, within three months of the closing date for such Series, deliver to the
Trustee other Mortgage Loans in substitution for any one or more Mortgage Loans
initially included in the Trust for such Series. In general, any substitute
Mortgage Loan must, on the date of such substitution, (i) have an unpaid
principal balance not greater than (and not more than $10,000 less than) the
unpaid principal balance of the deleted Mortgage Loan, (ii) have a Mortgage
Interest Rate not less than (and not more than one percentage point in excess
of) the Mortgage Interest Rate of the deleted Mortgage Loan, (iii) have a Net
Rate that is equal to or greater than the Net Rate of the deleted Mortgage Loan,
(iv) have a remaining term to maturity not greater than (and not more than one
year less than) that of the deleted Mortgage Loan and (v) comply with each
representation and warranty relating to the Mortgage Loans. In addition,
Mortgage Loans may not be substituted for Mortgage Certificates. If Mortgage
Loans are being substituted, the substitute Mortgage Loan must have a
loan-to-value ratio as of the first day of the month in which the substitution
occurs equal to or less than the loan-to-value ratio of the deleted Mortgage
Loan as of such date (in each case, using the value at origination and after
taking into account the payment due on such date). In general, no ARM Loan may
be substituted unless the deleted Mortgage Loan is an ARM Loan, in which case
the substituted Mortgage Loan must also (i) have a minimum lifetime Mortgage
Interest Rate that is not less than the minimum lifetime Mortgage Interest Rate
on the deleted Mortgage Loan, (ii) have a maximum lifetime Mortgage Interest
Rate that is not less than the maximum lifetime Mortgage Interest Rate on the
deleted Mortgage Loan, (iii) provide for a lowest possible Net Rate that is not
lower than the lowest possible Net Rate for the deleted Mortgage Loan and a
highest possible Net Rate that is not lower than the highest possible Net Rate
for the deleted Mortgage Loan, (iv) have a Gross Margin that is not less than
the Gross Margin of the deleted Mortgage Loan, (v) have a Periodic Rate Cap
equal to the Periodic Rate Cap on the deleted Mortgage Loan, (vi) have a next
Interest Adjustment Date that is the same as the next Interest Adjustment Date
for the deleted Mortgage Loan or occurs not more than two months prior to the
next Interest Adjustment Date for the deleted Mortgage Loan and (vii) not be a
Mortgage Loan with respect to which the Mortgage Interest Rate may be converted
from an Adjustable Rate to a Fixed Rate unless the Mortgage Interest Rate on the
deleted Mortgage Loan may be so converted. In the event that more than one
Mortgage Loan is substituted for a deleted Mortgage Asset, one or more of the
foregoing characteristics may be applied on a weighted average basis as
described in the Agreement.
    

Agency Securities -- General

   
        The Agency Securities may include (i) fully modified pass-through
mortgage-backed certificates guaranteed as to timely payment of principal and
interest by the Government National Mortgage Association ("GNMA Certificates"),
(ii) guaranteed mortgage pass-through certificates issued and guaranteed as to
timely payment of principal and interest by the Federal National Mortgage
Association ("FNMA Certificates"), (iii) mortgage participation certificates
issued and guaranteed as to timely payment of interest and, if so specified in
the related Prospectus Supplement, ultimate payment of principal by the Federal
Home Loan Mortgage Corporation ("FHLMC Certificates"), (iv) stripped
mortgage-backed securities representing an undivided interest in all or a part
of either the principal distributions (but not the interest distributions) or
the interest distributions (but not the principal distributions) or in some
specified portion of the principal and interest

                                       21

<PAGE>


distributions (but not all such distributions) on certain GNMA Certificates,
FNMA Certificates, FHLMC Certificates or other government agency or
government-sponsored agency certificates and, if so specified in the related
Prospectus Supplement, guaranteed to the same extent as the underlying
securities, (v) another type of guaranteed pass-through certificate issued or
guaranteed by GNMA, FNMA, FHLMC or another government agency or
government-sponsored agency and described in the related Prospectus Supplement
or (vi) a combination of the Agency Securities described in clauses (i) through
(v) above.
    

        The GNMA Certificates will be backed by the full faith and credit of the
United States. The FNMA Certificates and FHLMC Certificates will not be backed,
directly or indirectly, by the full faith and credit of the United States. To
the extent a material portion of the Mortgage Assets included in a Trust
consists of Agency Securities, the related Prospectus Supplement will describe
the program under which such Agency Securities were issued and the payment
characteristics of the mortgage loans underlying such Agency Securities.

Government National Mortgage Association; GNMA Certificates

        GNMA is a wholly-owned corporate instrumentality of the United States
within the United States Department of Housing and Urban Development. Section
306(g) of Title II of the National Housing Act of 1934, as amended (the "Housing
Act"), authorizes GNMA to guarantee the timely payment of the principal of and
interest on certificates that represent an interest in a pool of mortgage loans
insured by the FHA under the Housing Act or Title V of the Housing Act of 1949
("FHA Loans"), or partially guaranteed by the United States Veterans
Administration under the Servicemen's Readjustment Act of 1944, as amended, or
Chapter 37 of Title 38, United States Code ("VA Loans").

        Section 306(g) of the Housing Act provides that "the full faith and
credit of the United States is pledged to the payment of all amounts which may
be required to be paid under any guaranty under this subsection." In order to
meet its obligations under any such guaranty, GNMA may, under Section 306(d) of
the Housing Act, borrow from the United States Treasury in an unlimited amount
which is at any time sufficient to enable GNMA to perform its obligations under
its guarantee.

        Each GNMA Certificate held in the Trust for a Series will be a "fully
modified pass-through" mortgage-backed certificate issued and serviced by a
mortgage banking company or other financial concern ("GNMA Issuer") approved by
GNMA or by FNMA as a seller-servicer of FHA Loans and/or VA Loans. The mortgage
loans underlying the GNMA Certificates will consist of FHA Loans and/or VA
Loans. GNMA will approve the issuance of each such GNMA Certificate in
accordance with a guaranty agreement (a "Guaranty Agreement") between GNMA and
the GNMA Issuer. Pursuant to its Guaranty Agreement, a GNMA Issuer will be
required to advance its own funds in order to make timely payments of all
amounts due on each such GNMA Certificate even if the payments received by the
GNMA Issuer on the FHA Loans or VA Loans underlying each such GNMA Certificate
are less than the amounts due on each such GNMA Certificate.

        The full and timely payment of principal of and interest on each GNMA
Certificate will be guaranteed by GNMA, which obligation is backed by the full
faith and credit of the United States. Each such GNMA Certificate will have an
original maturity of not more than 30 years (but may have original maturities of
substantially less than 30 years). Each such GNMA Certificate will be based on
or backed by a pool of FHA Loans or VA Loans secured by one- to four-family
residential properties and will provide for the payment by or on behalf of the
GNMA Issuer to the registered holder of such GNMA Certificate of scheduled
monthly payments of principal and interest equal to the registered holder's
proportionate interest in the aggregate amount of the monthly principal and
interest payment on each FHA Loan or VA Loan underlying such GNMA Certificate,
less the applicable servicing and guaranty fee, which together equal the
difference between the interest on the FHA Loan or VA Loan and the pass-through
rate on the GNMA Certificate. In addition, each payment will include
proportionate pass-through payments of any prepayments of principal on the FHA
Loans or VA Loans underlying such GNMA Certificate and liquidation proceeds in
the event of a foreclosure or other disposition of any such FHA Loans or VA
Loans.

        If a GNMA Issuer is unable to make the payments on a GNMA Certificate as
it becomes due, it must promptly notify GNMA and request GNMA to make such
payment. Upon notification and request, GNMA will make such payments directly to
the registered holder of such GNMA Certificate. In the event no payment is made
by a GNMA Issuer and the GNMA Issuer fails to notify and request GNMA to make
such payment, the holder of such GNMA Certificate will have recourse only
against GNMA to obtain such payment. The Trustee or its nominee, as registered
holder of the GNMA Certificates held in the Trust for a Series, will have the
right to proceed directly against GNMA under the terms of the Guaranty
Agreements relating to such GNMA Certificates for any amounts that are not paid
when due.

                                       22

<PAGE>

Federal National Mortgage Association; FNMA Certificates

        FNMA is a federally-chartered and privately-owned corporation organized
and existing under the Federal National Mortgage Association Charter Act, as
amended (the "Charter Act"). FNMA was originally established in 1938 as a United
States government agency to provide supplemental liquidity to the mortgage
market and was transformed into a stockholder- owned and privately-managed
corporation by legislation enacted in 1968. FNMA provides funds to the mortgage
market primarily by purchasing mortgage loans from lenders, thereby replenishing
their funds for additional lending. FNMA acquires funds to purchase mortgage
loans from many capital market investors that may not ordinarily invest in
mortgages, thereby expanding the total amount of funds available for housing.
Operating nationwide, FNMA helps to redistribute mortgage funds from
capital-surplus to capital-short areas.

        FNMA Certificates are guaranteed mortgage pass-through certificates
representing fractional undivided interests in a pool of mortgage loans formed
by FNMA. Each mortgage loan must meet the applicable standards of the FNMA
purchase program. Mortgage loans comprising a pool are either provided by FNMA
from its own portfolio or purchased pursuant to the criteria of the FNMA
purchase program.

        FNMA guarantees to each registered holder of a FNMA Certificate that it
will distribute amounts representing such holder's proportionate share of
scheduled principal and interest payments at the applicable pass-through rate
provided for by such FNMA Certificate on the underlying mortgage loans, whether
or not received, and such holder's proportionate share of the full principal
amount of any foreclosed or other finally liquidated mortgage loan, whether or
not such principal amount is actually recovered. The obligations of FNMA under
its guaranties are obligations solely of FNMA and are not backed by, nor
entitled to, the full faith and credit of the United States. Although the
Secretary of the Treasury of the United States has discretionary authority to
lend FNMA up to $2.25 billion outstanding at any time, neither the United States
nor any agency thereof is obligated to finance FNMA's operations or to assist
FNMA in any other manner. If FNMA were unable to satisfy its obligations,
distributions to holders of FNMA Certificates would consist solely of payments
and other recoveries on the underlying mortgage loans and, accordingly, monthly
distributions to holders of FNMA Certificates would be affected by delinquent
payments and defaults on such mortgage loans.

Federal Home Loan Mortgage Corporation; FHLMC Certificates

        FHLMC is a publicly-held government-sponsored enterprise created
pursuant to Title III of the Emergency Home Finance Act of 1970, as amended (the
"FHLMC Act"). FHLMC was established primarily for the purpose of increasing the
availability of mortgage credit for the financing of urgently needed housing. It
seeks to provide an enhanced degree of liquidity for residential mortgage
investments primarily by assisting in the development of secondary markets for
conventional mortgages. The principal activity of FHLMC currently consists of
the purchase of first lien conventional mortgage loans or participation
interests in such mortgage loans and the sale of the mortgage loans or
participations so purchased in the form of mortgage securities, primarily FHLMC
Certificates. FHLMC is confined to purchasing, so far as practicable, mortgage
loans that it deems to be of such quality, type and class as to meet generally
the purchase standards imposed by private institutional mortgage investors.

        Each FHLMC Certificate represents an undivided interest in a pool of
mortgage loans that may consist of first lien conventional loans, FHA Loans or
VA Loans (a "FHLMC Certificate Group"). FHLMC guarantees to each registered
holder of a FHLMC Certificate the timely payment of interest on the underlying
mortgage loans to the extent of the applicable certificate interest rate on the
registered holder's pro rata share of the unpaid principal balance outstanding
on the underlying mortgage loans in the FHLMC Certificate Group represented by
such FHLMC Certificate, whether or not received. FHLMC also guarantees to each
registered holder of a FHLMC Certificate collection by such holder of all
principal on the underlying mortgage loans, without any offset or deduction, to
the extent of such holder's pro rata share thereof, but does not, unless and to
the extent specified in the Prospectus Supplement for a Series, guarantee the
timely payment of scheduled principal. Pursuant to its guaranties, FHLMC
indemnifies holders of FHLMC Certificates against any diminution in principal by
reason of charges for property repairs, maintenance and foreclosure. FHLMC may
remit the amount due on account of its guaranty of collection of principal at
any time after default on an underlying mortgage loan, but not later than (i) 30
days following foreclosure sale, (ii) 30 days following payment of the claim by
any mortgage insurer or (iii) 30 days following the expiration of any right of
redemption, whichever occurs later, but in any event no later than one year
after demand has been made upon the borrower for accelerated payment of
principal. In taking actions regarding the collection of principal after default
on the mortgage loans underlying FHLMC Certificates, including the timing of
demand for acceleration, FHLMC reserves the right to exercise its judgment with
respect to the mortgage loans in the same manner as for mortgage loans that it
has purchased but not sold. The length of time necessary for FHLMC to determine
that a mortgage loan should be accelerated varies with the particular
circumstances of each borrower, and FHLMC has not adopted standards which
require that the demand be made within any specified period.

                                       23

<PAGE>

        FHLMC Certificates are not guaranteed by the United States and do not
constitute debts or obligations of the United States or any instrumentality of
the United States other than FHLMC. The obligations of FHLMC under its guaranty
are obligations solely of FHLMC and are not backed by, nor entitled to, the full
faith and credit of the United States. If FHLMC were unable to satisfy such
obligations, distributions to holders of FHLMC Certificates would consist solely
of payments and other recoveries on the underlying mortgage loans and,
accordingly, monthly distributions to holders of FHLMC Certificates would be
affected by delinquent payments and defaults on such mortgage loans.

        FHLMC also issues mortgage participation certificates representing an
undivided interest in a group of multi-family residential mortgage loans or
participations in multi-family residential mortgage loans purchased by FHLMC
("FHLMC Project Certificates"). To the extent a material portion of the Mortgage
Assets included in a Trust consist of FHLMC Project Certificates, the related
Prospectus Supplement will set forth additional information regarding
multi-family residential mortgage loans that qualify for purchase by FHLMC.

Stripped Mortgage-Backed Certificates; Other Agency Securities
   
        Agency Securities may consist of one or more stripped mortgage-backed
securities, each as described herein and in the related Prospectus Supplement.
Each such Agency Security will represent an undivided interest in all or part of
either the principal distributions (but not the interest distributions) or the
interest distributions (but not the principal distributions) or in some
specified portion of the principal and interest distributions (but not all of
such distributions) on certain GNMA Certificates, FNMA Certificates or FHLMC
Certificates. The underlying securities will be held under a trust agreement by
GNMA, FNMA or FHLMC, each as trustee, or by another trustee named in the related
Prospectus Supplement. If so specified in the Prospectus Supplement for a
Series, GNMA, FNMA or FHLMC will guarantee each stripped Agency
Security to the same extent as such entity guarantees the underlying securities
backing such stripped Agency Security.
    

        If a material portion of the Mortgage Assets included in a Trust
consists of other mortgage pass-through certificates issued or guaranteed by
GNMA, FNMA or FHLMC, the related Prospectus Supplement will describe the
characteristics of such mortgage pass-through certificates. If so specified in
the Prospectus Supplement for a Series, a combination of different types of
Agency Securities may be included in the related Trust.

Private Mortgage-Backed Securities
   
        The Private Mortgage-Backed Securities may include (i) mortgage
participation or pass-through certificates representing beneficial interests in
certain mortgage loans or Agency Securities or (ii) collateralized mortgage
obligations secured by certain mortgage loans. The Private Mortgage-Backed
Securities will not include participations in previously issued mortgage-backed
securities unless such securities (i) have been previously registered under the
Securities Act of 1933, as amended, or held for the required holding period
under Rule 144(k) thereunder or (ii) were acquired in a bona fide secondary
market transaction from someone other than an affiliate of the Seller. Private
Mortgage-Backed Securities will have been issued pursuant to a PMBS Agreement
(the "PMBS Agreement"). The seller/servicer of the underlying mortgage loans
will have entered into the PMBS Agreement with the trustee under such PMBS
Agreement (the "PMBS Trustee"). The PMBS Trustee or its agent, or a custodian,
will possess the mortgage loans underlying such Private Mortgage-Backed
Security. Mortgage loans underlying a Private Mortgage-Backed Security will be
serviced by a servicer (the "PMBS Servicer") directly or by one or more
sub-servicers who may be subject to the supervision of the PMBS Servicer. The
PMBS Servicer will be approved by FNMA or FHLMC as a servicer and, if FHA Loans
underlie the Private Mortgage-Backed Securities, by HUD as an FHA mortgagee.

        The issuer of the Private Mortgage-Backed Securities (the "PMBS Issuer")
will be a financial institution or other entity engaged generally in the
business of mortgage lending or the acquisition of mortgage loans, a public
agency or instrumentality of a state, local or federal government, or a limited
purpose or other corporation organized for the purpose of, among other things,
establishing trusts and acquiring and selling housing loans to such trusts and
selling beneficial interests in such trusts. If so specified in the Prospectus
Supplement for a Series, the PMBS Issuer may be an affiliate of the Seller. The
obligations of the PMBS Issuer will generally be limited to certain
representations and warranties with respect to the assets conveyed by it to the
related Trust. If so specified in the Prospectus Supplement for a Series, the
PMBS Issuer will not have guaranteed any of the assets conveyed to the related
Trust or any of the Private Mortgage-Backed Securities issued under the PMBS
Agreement. In addition, although the mortgage loans underlying the Private
Mortgage- Backed Securities may be guaranteed by an agency or instrumentality of
the United States, the Private Mortgage-Backed Securities themselves will not be
so guaranteed.
    

        Distributions of principal and interest will be made on the Private
Mortgage-Backed Securities on the dates specified in the related Prospectus
Supplement. The Private Mortgage-Backed Securities may be entitled to receive
nominal or no principal distributions or nominal or no interest distributions.
Principal and interest distributions will be made on the Private Mortgage-Backed

                                       24

<PAGE>

Securities by the PMBS Trustee or the PMBS Servicer. The PMBS Issuer or the PMBS
Servicer may have the right to repurchase assets underlying the Private
Mortgage-Backed Securities after a certain date or under other circumstances
specified in the related Prospectus Supplement.

        The mortgage loans underlying the Private Mortgage-Backed Securities may
consist of fixed rate, level payment, fully amortizing loans or GPM Loans,
Buy-Down Loans, ARM Loans, Balloon Loans or Mortgage Loans having other special
payment features. Such mortgage loans may be secured by single family property
or multi-family property or by an assignment of the proprietary lease or
occupancy agreement relating to a specific dwelling within a cooperative and the
related shares issued by such cooperative. Credit support in the form of
subordination of other private mortgage certificates issued under the PMBS
Agreement, reserve funds, insurance policies, letters of credit, financial
guaranty insurance policies, guarantees or other types of credit support may be
provided with respect to the mortgage loans underlying the Private
Mortgage-Backed Securities or with respect to the Private Mortgage-Backed
Securities themselves.

        If a material portion of the Mortgage Assets included in a Trust
consists of Private Mortgage-Backed Securities, the related Prospectus
Supplement will specify (i) the approximate aggregate principal amount and type
of any Private Mortgage-Backed Securities to be included in the Trust, (ii)
certain characteristics of the mortgage loans underlying the Private
Mortgage-Backed Securities including (A) the payment features of such mortgage
loans, (B) the approximate aggregate principal balance, if known, of underlying
mortgage loans insured or guaranteed by a governmental entity, (C) the servicing
fee or range of servicing fees with respect to the underlying mortgage loans and
(D) the minimum and maximum stated maturities of the underlying mortgage loans
at origination, (iii) the maximum original term-to-stated maturity of the
Private Mortgage-Backed Securities, (iv) the weighted average term-to-stated
maturity of the Private Mortgage-Backed Securities, (v) the pass-through or
certificate rate of the Private Mortgage-Backed Securities, (vi) the weighted
average pass-through or certificate rate of the Private Mortgage-Backed
Securities, (vii) the PMBS Issuer, the PMBS Servicer (if other than the PMBS
Issuer) and the PMBS Trustee, (viii) certain characteristics of credit support,
if any, such as reserve funds, insurance policies, surety bonds, letters of
credit or guaranties, relating to the mortgage loans underlying the Private
Mortgage-Backed Securities or to such Private Mortgage-Backed Securities
themselves, (ix) the terms on which the underlying mortgage loans for such
Private Mortgage-Backed Securities may, or are required to, be repurchased prior
to their stated maturity or the stated maturity of the Private Mortgage-Backed
Securities and (x) the terms on which other mortgage loans may be substituted
for those originally underlying the Private Mortgage-Backed Securities.

Home Equity Lines of Credit

   
        HELOCs will consist of home equity lines of credit or certain balances
thereof secured by mortgages on one- to four-family residential properties,
including condominium units and cooperative dwellings, or mixed-use properties.
The HELOCs may be subordinated to other mortgages on such properties.
    

        As more fully described in the related Prospectus Supplement, interest
on each HELOC, excluding introductory rates offered from time to time during
promotional periods, may be computed and payable monthly on the average daily
outstanding principal balance of such loan. Principal amounts on the HELOCs may
be drawn down (up to a maximum amount as set forth in the related Prospectus
Supplement) or repaid under each HELOC from time to time. If specified in the
related Prospectus Supplement, new draws by borrowers under HELOCs automatically
will become part of the Trust for a Series. As a result, the aggregate balance
of the HELOCs will fluctuate from day to day as new draws by borrowers are added
to the Trust and principal payments are applied to such balances, and such
amounts usually will differ each day, as more specifically described in the
Prospectus Supplement. Under certain circumstances more fully described in the
related Prospectus Supplement, a borrower under a HELOC may choose an interest
only payment option and is obligated to pay only the amount of interest which
accrues on such loan during the billing cycle. An interest only payment option
may be available for a specified period before the borrower may begin paying at
least the minimum monthly payment or a specified percentage of the average
outstanding balance of the loan.
   
        The Mortgaged Premises relating to HELOCs will include one- to
four-family residential properties, including condominium units and Cooperative
dwellings, and mixed-use properties. Mixed-use properties will consist of one-
to four-family residential dwelling units and space used for retail,
professional or other commercial uses. The Mortgaged Premises may consist of
detached individual dwellings, individual condominiums, townhouses, duplexes,
row houses, individual units in planned unit developments and other attached
dwelling units. Each one- to four-family dwelling unit will be located on land
owned in fee simple by the borrower or, if so specified in the related
Prospectus Supplement, on land leased by the borrower for a term of at least ten
years greater than the term of the related HELOC. Attached dwellings may include
owner-occupied structures where each borrower owns the land upon which the unit
is built, with the remaining adjacent land owned in common, or dwelling units
subject to a proprietary lease or occupancy agreement in a cooperatively-owned
apartment building.
    

                                       25

<PAGE>

   
        The aggregate principal balance of HELOCs secured by Mortgaged Premises
that are owner-occupied will be disclosed in the related Prospectus Supplement.
If so specified in the related Prospectus Supplement, the sole basis for a
representation that a given percentage of the HELOCs are secured by one- to
four-family dwelling units that are owner-occupied will be either (i) the making
of a representation by the borrower at origination of the HELOC either that the
underlying Mortgaged Premises will be used by the borrower for a period of at
least six months every year or that the borrower intends to use the Mortgaged
Premises as a primary residence or (ii) a finding that the address of the
underlying Mortgaged Premises is the borrower's mailing address as reflected in
the Master Servicer's records. If so specified in the related Prospectus
Supplement, the Mortgaged Premises may include non-owner occupied investment
properties and vacation and second homes.
    

Pre-Funding Account

        If so specified in the related Prospectus Supplement, a Trust may enter
into an agreement (each, a "Pre-Funding Agreement") with the Seller under which
the Seller will agree to transfer additional Mortgage Assets to such Trust
following the date on which such Trust is established and the related
Certificates are issued. Any Pre-Funding Agreement will require that any
Mortgage Loans so transferred conform to the requirements specified in such
Pre-Funding Agreement. If a Pre- Funding Agreement is used, the related Trustee
will be required to deposit in a segregated account (each, a "Pre-Funding
Account") upon receipt all or a portion of the proceeds received by the Trustee
in connection with the sale of one or more classes of Certificates of the
related Series. The additional Mortgage Assets will thereafter be transferred to
the related Trust in exchange for money released to the Seller from the related
Pre-Funding Account. Each Pre-Funding Agreement will specify a period during
which any such transfer must occur. If all moneys originally deposited in such
Pre-Funding Account are not used by the end of such specified period, then any
remaining moneys will be applied as a mandatory prepayment of one or more
Classes of Certificates as specified in the related Prospectus Supplement. The
specified period for the acquisition by a Trust of additional Mortgage Loans
will not exceed three months from the date such Trust is established and the
maximum deposit of Mortgage Loans to the Pre-Funding Account will not exceed
thirty-five percent (35%) of the aggregate proceeds received from the sale of
all Classes of Certificates of the related Series.

Asset Proceeds Account

   
        All payments and collections received or advanced on the Mortgage Assets
assigned or transferred to the Trust for the Certificates of a Series will be
remitted to one or more accounts (collectively, the "Asset Proceeds Account")
established and maintained in trust on behalf of the holders of such
Certificates. If so specified in the Prospectus Supplement for a Series,
reinvestment income, if any, on amounts in the Asset Proceeds Account will not
accrue for the benefit of the holders of the Certificates of such Series but
will be remitted periodically to the Master Servicer or the Servicers as
additional master servicing or servicing compensation.

        If so specified in the Prospectus Supplement for a Series, payments on
the Mortgage Loans included in the related Trust will be remitted to the
Servicer Custodial Account or the Master Servicer Custodial Account and then to
the Asset Proceeds Account for such Series, net of amounts required to pay
servicing fees and any amounts that are to be included in any Reserve Fund or
other fund or account for such Series. All payments received on Mortgage
Certificates included in the Trust for a Series will be remitted to the Asset
Proceeds Account. All or a portion of the amounts in such Asset Proceeds
Account, together with reinvestment income thereon if payable to the
Certificateholders, will be available, to the extent specified in the related
Prospectus Supplement, for the payment of Trustee fees and any other fees to be
paid directly by the Trustee and for the payment of principal and interest on
each Class of Certificates of such Series in accordance with the respective
allocations set forth in the related Prospectus Supplement.
    

                               CREDIT ENHANCEMENT

General

   
    


   
        If so specified in the Prospectus Supplement for a Series, the related
Trust may include, or the related Certificates may be entitled to the benefits
of, certain ancillary or incidental assets intended to provide credit
enhancement for the ultimate or timely distribution of proceeds from the
Mortgage Assets to the holders of such Certificates, including reserve accounts,
insurance policies, guaranties, surety bonds, letters of credit, guaranteed
investment contracts, swap agreements and option agreements. In addition, if so
specified in the Prospectus Supplement for a Series, one or more Classes of
Certificates of such Series may be entitled to the benefits of other credit
enhancement arrangements, including subordination, overcollateralization or
cross support. The protection against losses or delays afforded by any such
assets or credit enhancement arrangements may be limited. See "Risk Factors --
Credit Enhancement (if Available) May Be Limited."
    

                                       26


<PAGE>

        Credit enhancement will not provide protection against all risks of loss
and will not guarantee repayment of the entire principal balance of the
Certificates and interest thereon. If losses occur which exceed the amount
covered by credit enhancement or which are not covered by credit enhancement,
holders of one or more Classes of Certificates will bear their allocable share
of deficiencies. If a form of credit enhancement applies to several Classes of
Certificates, and if principal payments equal to the aggregate principal
balances of certain Classes of Certificates will be distributed prior to such
distributions to other Classes of Certificates, the Classes of Certificates
which receive such distributions at a later time are more likely to bear any
losses which exceed the amount covered by credit enhancement. Coverage under any
credit enhancement may be canceled or reduced by the Master Servicer or the
Seller if such cancellation or reduction would not adversely affect the rating
of the related Certificates. The Trustee of the related Trust will have the
right to sue providers of credit enhancement if a default is made on a required
payment.

Subordination

   
        If so specified in the related Prospectus Supplement, a Series may
include one or more Classes of Certificates (the "Subordinated Certificates")
that are subordinated in right to receive distributions on the Mortgage Assets
included in the related Trust or subject to the allocation of losses on such
Mortgage Assets in favor of one or more other Classes of Certificates of such
Series (the "Senior Certificates"). If so specified in the Prospectus
Supplement, the distributions in respect of scheduled principal, principal
prepayments, interest or any combination thereof that otherwise would have been
payable to one or more Classes of Subordinated Certificates of a Series may
instead be payable to one or more Classes of Senior Certificates of such Series
under the circumstances and to the extent specified in such Prospectus
Supplement. If so specified in the Prospectus Supplement, delays in receipt of
scheduled payments on the Mortgage Loans and losses on defaulted Mortgage Loans
will be borne first by Classes of Subordinated Certificates and thereafter by
one or more Classes of Senior Certificates, under the circumstances and subject
to the limitations specified in such Prospectus Supplement. The aggregate
distributions in respect of delinquent payments on the Mortgage Loans over the
lives of the Certificates or at any time, the aggregate losses in respect of
defaulted Mortgage Loans which must be borne by the Subordinated Certificates by
virtue of subordination and the amount of the distributions otherwise payable to
the Subordinated Certificates that will be payable to the Senior Certificates on
any Distribution Date may be limited as specified in the Prospectus Supplement.
If aggregate distributions in respect of delinquent payments on the Mortgage
Loans or aggregate losses in respect of such Mortgage Loans were to exceed the
total amounts payable and available for distribution to holders of Subordinated
Certificates or, if applicable, were to exceed a specified maximum amount,
holders of Senior Certificates could experience losses on the Certificates.
    

        If so specified in the related Prospectus Supplement, all or any portion
of distributions otherwise payable to the holders of Subordinated Certificates
on any Distribution Date may instead be deposited into one or more reserve
accounts established by the Trustee. If so specified in the Prospectus
Supplement, such deposits may be made on each Distribution Date, on each
Distribution Date for specified periods or until the balance in any such reserve
account has reached a specified amount and, following payments from such reserve
account to the holders of Senior Certificates or otherwise, thereafter to the
extent necessary to restore the balance of such reserve account to required
levels, in each case as specified in the Prospectus Supplement. If so specified
in the Prospectus Supplement, amounts on deposit in any such reserve account may
be released to the Seller or the holders of any Class of Certificates at the
times and under the circumstances specified in the Prospectus Supplement.

        If so specified in the related Prospectus Supplement, one or more
Classes of Certificates may bear the risk of certain losses on defaulted
Mortgage Loans not covered by other forms of credit support prior to other
Classes of Certificates. Such subordination might be effected by reducing the
principal balance of the Subordinated Certificates on account of such losses,
thereby decreasing the proportionate share of distributions allocable to such
Certificates, or by another means specified in the Prospectus Supplement.

   
        If so specified in the related Prospectus Supplement, various Classes of
Senior Certificates and Subordinated Certificates may themselves be subordinate
in their right to receive certain distributions to other Classes of Senior
Certificates and Subordinated Certificates, respectively, through a
cross-support mechanism or otherwise. If so specified in the Prospectus
Supplement, the same Class of Certificates may constitute Senior Certificates
with respect to certain types of payments or losses and Subordinated
Certificates with respect to other types of payments or losses.
    

        Distributions may be allocated among Classes of Senior Certificates and
Classes of Subordinated Certificates (i) in the order of their scheduled final
distribution dates, (ii) in accordance with a schedule or formula, (iii) in
relation to the occurrence of events or (iv) otherwise, in each case as
specified in the Prospectus Supplement. As between Classes of Subordinated
Certificates, payments to holders of Senior Certificates on account of
delinquencies or losses and payments to any reserve account will be allocated as
specified in the Prospectus Supplement.

                                       27

<PAGE>

Certificate Guaranty Insurance Policies

        If so specified in the related Prospectus Supplement, one or more
certificate guaranty insurance policies (each, a "Certificate Guaranty Insurance
Policy") will be obtained and maintained for one or more Classes or Series of
Certificates. The issuer of any such Certificate Guaranty Insurance Policy (the
"Certificate Guaranty Insurer") will be named in the related Prospectus
Supplement. In general, Certificate Guaranty Insurance Policies unconditionally
and irrevocably guarantee that the full amount of the distributions of principal
and interest to which the holders of the related Certificates are entitled under
the related Agreement, as well as any other amounts specified in the related
Prospectus Supplement, will be received by an agent of the Trustee for
distribution by the Trustee to such holders. A form of Certificate Guaranty
Insurance Policy has been filed as an exhibit to the Registration Statement of
which this Prospectus is a part.

        The specific terms of any Certificate Guaranty Insurance Policy will be
set forth in the related Prospectus Supplement. Certificate Guaranty Insurance
Policies may have limitations including, but not limited to, limitations on the
obligation of the Certificate Guaranty Insurer to guarantee the Master
Servicer's obligation to repurchase or substitute for any Mortgage Loans, to
guarantee any specified rate of prepayments or to provide funds to redeem
Certificates on any specified date. The Certificate Guaranty Insurer may be
subrogated to the rights of the holders of the related Certificates to receive
distributions of principal and interest to which they are entitled, as well as
certain other amounts specified in the related Prospectus Supplement, to the
extent of any payments made by such Certificate Guaranty Insurer under the
related Certificate Guaranty Insurance Policy.

Overcollateralization

        If so specified in the related Prospectus Supplement, the aggregate
principal balance of the Mortgage Assets included in a Trust may exceed the
original principal balance of the related Certificates. In addition, if so
specified in the related Prospectus Supplement, certain Classes of Certificates
may be entitled to receive limited acceleration of principal relative to the
amortization of the related Mortgage Assets. The accelerated amortization will
be achieved by applying certain excess interest collected on the Mortgage Assets
to the payment of principal on such Classes of Certificates. This acceleration
feature is intended to create a level of overcollateralization generally equal
to the excess of the aggregate principal balances of the applicable Mortgage
Assets over the aggregate principal balances of the applicable Classes of
Certificates. The acceleration feature may continue for the life of the
applicable Classes of Certificates or may be limited. In the case of limited
acceleration, once the required level of overcollateralization is reached, and
subject to certain provisions specified in the related Prospectus Supplement,
the acceleration feature will cease unless necessary to maintain the required
overcollateralization level.

Mortgage Pool Insurance Policies

        If so specified in the related Prospectus Supplement, one or more
mortgage pool insurance policies (each, a "Mortgage Pool Insurance Policy")
insuring, subject to their provisions and certain limitations, against defaults
on the related Mortgage Loans will be obtained and maintained for the related
Series in an amount specified in such Prospectus Supplement. The issuer of any
such Mortgage Pool Insurance Policy (the "Pool Insurer") will be named in the
related Prospectus Supplement. The terms of the Agreement with respect to a
Series will require the Master Servicer to maintain the Mortgage Pool Insurance
Policies, if any, for such Series in full force and effect throughout the term
of such Agreement, subject to certain conditions contained herein, and to
present or cause the Servicers to present claims thereunder on behalf of the
Seller, the Trustee and the holders of the Certificates of such Series. A
Mortgage Pool Insurance Policy for a Series will not be a blanket policy against
loss because claims thereunder may only be made for particular defaulted
Mortgage Loans and only upon satisfaction of certain conditions precedent
described in the related Prospectus Supplement. A Mortgage Pool Insurance Policy
generally will not cover losses due to a failure to pay or denial of a claim
under a Primary Mortgage Insurance Policy. A form of Mortgage Pool Insurance
Policy has been filed as an exhibit to the Registration Statement of which this
Prospectus is a part.

        A Mortgage Pool Insurance Policy will generally not insure (and many
Primary Mortgage Insurance Policies may not insure) against Special Hazard
Losses or losses sustained by reason of a default arising from, among other
things, (i) fraud or negligence in the origination or servicing of a Mortgage
Loan, including misrepresentation by the borrower, the Originator or persons
involved in the origination thereof, (ii) failure to construct Mortgaged
Premises in accordance with plans and specifications or (iii) a claim in respect
of a defaulted Mortgage Loan occurring when the Servicer of such Mortgage Loan,
at the time of default or thereafter, was not approved by the Pool Insurer. A
failure of coverage attributable to one of the foregoing events might result in
a breach of the representations and warranties of Saxon Mortgage or the Servicer
and, in such event, subject to certain limitations, might give rise to an
obligation on the part of Saxon Mortgage or the Servicer to purchase the
defaulted Mortgage Loan if the breach cannot be cured. See "Origination of
Mortgage Loans -- Representations and Warranties." In addition, if a terminated
Servicer has failed to comply with its obligation under the

                                       28

<PAGE>

Servicing Agreement to purchase a Mortgage Loan upon which coverage under a
Mortgage Pool Insurance Policy has been denied on the grounds of fraud,
dishonesty or misrepresentation (or if the Servicer has no such obligation),
Saxon Mortgage may be obligated to purchase the Mortgage Loan. See "Servicing of
Mortgage Loans -- General" and " -- Maintenance of Insurance Policies; Claims
Thereunder and Other Realization Upon Defaulted Mortgage Loans."

        The original amount of coverage under any Mortgage Pool Insurance Policy
assigned to the Trust for a Series will be reduced over the life of the
Certificates of such Series by the aggregate dollar amount of claims paid less
the aggregate of the net amounts realized by the Pool Insurer upon disposition
of all foreclosed Mortgaged Premises covered thereby. The amount of claims paid
includes certain expenses incurred by the Servicer or the Master Servicer of the
defaulted Mortgage Loan, as well as accrued interest on delinquent Mortgage
Loans to the date of payment of the claim. The net amounts realized by the Pool
Insurer will depend primarily on the market value of the Mortgaged Premises
securing the defaulted Mortgage Loan. The market value of the Mortgaged Premises
will be determined by a variety of economic, geographic, social, environmental
and other factors and may be affected by matters that were unknown and could not
reasonably have been anticipated at the time the original loan was made. If
aggregate net claims paid under a Mortgage Pool Insurance Policy reach the
original policy limit, coverage under the Mortgage Pool Insurance Policy will
lapse and any further losses may affect adversely distributions to holders of
the Certificates of such Series. The original amount of coverage under a
Mortgage Pool Insurance Policy assigned to the Trust for a Series may also be
reduced or canceled to the extent each Rating Agency that provides, at the
request of the Seller, a rating for the Certificates of such Series confirms
that such reduction will not result in a lowering or withdrawal of such rating.

   
        If so specified in the related Prospectus Supplement, a Mortgage Pool
Insurance Policy may insure against losses on the Mortgage Loans assigned to
Trusts for other Series of Certificates or the mortgage loans that secure other
mortgage- backed securities or collateralized mortgage obligations issued by the
Seller or one of its affiliates; provided, however, that the extension of
coverage (and the corresponding assignment of the Mortgage Pool Insurance
Policy) to any other Series or such other securities or obligations does not, at
the time of such extension, result in the downgrade or withdrawal of any credit
rating assigned, at the request of the Seller, to the outstanding Certificates
of such Series.
    
Special Hazard Insurance Policies

        If so specified in the related Prospectus Supplement, one or more
special hazard insurance policies (each, a "Special Hazard Insurance Policy")
insuring, subject to their provisions and certain limitations, against certain
losses not covered by Standard Hazard Insurance Policies will be obtained and
maintained for the related Series in an amount specified in such Prospectus
Supplement. The issuer of any such Special Hazard Insurance Policy (the "Special
Hazard Insurer") will be named in the related Prospectus Supplement. A Special
Hazard Insurance Policy will, subject to the limitations described below,
protect the holders of the Certificates of such Series from (i) loss by reason
of damage to the Mortgaged Premises underlying defaulted Mortgage Loans included
in the Trust for such Series caused by certain hazards (including vandalism and
earthquakes and, except where the borrower is required to obtain flood
insurance, floods and mudflows) not covered by the Standard Hazard Insurance
Policies with respect to such Mortgage Loans and (ii) loss from partial damage
to such Mortgaged Premises caused by reason of the application of the
coinsurance clause contained in such Standard Hazard Insurance Policies. A
Special Hazard Insurance Policy for a Series will not, however, cover losses
occasioned by war, nuclear reaction, nuclear or atomic weapons, insurrection,
normal wear and tear or certain other risks. A form of Special Hazard Insurance
Policy has been filed as an exhibit to the Registration Statement of which this
Prospectus is a part.

        Subject to the foregoing limitations, the Special Hazard Insurance
Policy with respect to a Series will provide that, when there has been damage to
the Mortgaged Premises securing a defaulted Mortgage Loan and such damage is not
covered by the Standard Hazard Insurance Policy maintained by the borrower or
the Servicer or the Master Servicer with respect to such Mortgage Loan, the
Special Hazard Insurer will pay the lesser of (i) the cost of repair of such
Mortgaged Premises or (ii) upon transfer of such Mortgaged Premises to it, the
unpaid principal balance of such Mortgage Loan at the time of the acquisition of
such Mortgaged Premises, plus accrued interest to the date of claim settlement
(excluding late charges and penalty interest), and certain expenses incurred in
respect of such Mortgaged Premises. No claim may be validly presented under a
Special Hazard Insurance Policy unless (i) hazard insurance on the Mortgaged
Premises securing the defaulted Mortgage Loan has been kept in force and other
reimbursable protection, preservation and foreclosure expenses have been paid
(all of which must be approved in advance as necessary by the Special Hazard
Insurer and (ii) the insured has acquired title to the Mortgaged Premises as a
result of default by the borrower. If the sum of the unpaid principal amount
plus accrued interest and certain expenses is paid by the Special Hazard
Insurer, the amount of further coverage under the Special Hazard Insurance
Policy will be reduced by such amount less any net proceeds from the sale of the
Mortgaged Premises. Any amount paid as the cost of repair of the Mortgaged
Premises will reduce coverage by such amount.

        The terms of the Agreement with respect to a Series will require the
Master Servicer to maintain the Special Hazard Insurance Policies for such
Series in full force and effect throughout the term of such Agreement, subject
to certain

                                       29

<PAGE>

conditions contained therein, present claims thereunder on behalf of the Seller,
the Trustee and the holders of the Certificates of such Series for all losses
not otherwise covered by the applicable Standard Hazard Insurance Policies and
take all reasonable steps necessary to permit recoveries on such claims. See
"Servicing of Mortgage Loans." To the extent specified in the Prospectus
Supplement for a Series, the Master Servicer may deposit cash, an irrevocable
letter of credit or any other instrument acceptable to each Rating Agency that
provides, at the request of the Seller, a rating for the Certificates of such
Series in the related Trust to provide protection in lieu of or in addition to
that provided by a Special Hazard Insurance Policy.

   
        If so specified in the related Prospectus Supplement , a Special Hazard
Insurance Policy may insure against losses on Mortgage Loans assigned to Trusts
for other Series or Mortgage Loans that secure other mortgage-backed securities
or collateralized mortgage obligations issued by the Seller or one of its
affiliates; provided, however, that the extension of coverage (and the
corresponding assignment of the Special Hazard Insurance Policy) to any other
Series or such other securities or obligations does not, at the time of such
extension, result in the downgrade or withdrawal of the credit rating assigned,
at the request of the Seller, to the outstanding Certificates of such Series.
    
Bankruptcy Bonds

        If so specified in the related Prospectus Supplement, one or more
mortgagor bankruptcy bonds (each, a "Bankruptcy Bond") covering certain losses
resulting from proceedings under the federal Bankruptcy Code will be obtained
and maintained for the related Series in an amount specified in such Prospectus
Supplement. The issuer of any such Bankruptcy Bond will be named in the related
Prospectus Supplement. Each Bankruptcy Bond will cover certain losses resulting
from a reduction by a bankruptcy court of scheduled payments of principal and
interest on a Mortgage Loan or a reduction by such court of the principal amount
of a Mortgage Loan and will cover certain unpaid interest on the amount of such
a principal reduction from the date of the filing of a bankruptcy petition. To
the extent specified in the Prospectus Supplement for a Series, the Master
Servicer may deposit cash, an irrevocable letter of credit or any other
instrument acceptable to each Rating Agency that provides, at the request of the
Seller, a rating for the Certificates of such Series in the related Trust to
provide protection in lieu of or in addition to that provided by a Bankruptcy
Bond. See "Certain Legal Aspects of Mortgage Loans -- Anti- Deficiency
Legislation and Other Limitations on Lenders." A form of Bankruptcy Bond has
been filed as an exhibit to the Registration Statement of which this Prospectus
is a part.

Cross-Support

        If so specified in the related Prospectus Supplement, the ownership
interests of separate Trusts or separate groups of assets may be evidenced by
separate Classes of the related Series of Certificates. In such case, credit
enhancement may be provided by a cross-support feature which requires that
distributions be made with respect to certain Certificates evidencing interests
in one or more Trusts or asset groups prior to distributions to other
Certificates evidencing interests in other Trusts or asset groups. If so
specified in the related Prospectus Supplement, the coverage provided by one or
more forms of credit enhancement may apply concurrently to two or more separate
Trusts or asset groups, without priority among such Trusts or asset groups,
until the credit enhancement is exhausted. If applicable, such Prospectus
Supplement will identify the Trusts or asset groups to which such credit
enhancement relates and the manner of determining the amount of the coverage
provided thereby and of the application of such coverage to the identified
Trusts or asset groups.

Reserve Funds

        If so specified in the related Prospectus Supplement, cash, U.S.
Treasury securities, instruments evidencing ownership of principal or interest
payments thereon, letters of credit, surety bonds, demand notes, certificates of
deposit or a combination thereof in the aggregate amount specified in such
Prospectus Supplement will be deposited by the Seller in one or more accounts
(each, a "Reserve Fund") established and maintained with the Trustee. In
addition, if so specified in the related Prospectus Supplement, a Reserve Fund
may be funded with all or a portion of the interest payments on the related
Mortgage Assets not needed to make distributions to Certificateholders or any
other required distributions. Such cash and the principal and interest payments
on such other investments will be used to enhance the likelihood of timely
payment of principal of, and interest on, or, if so specified in such Prospectus
Supplement, to provide additional protection against losses in respect of, the
assets in the related Trust, to pay the expenses of such Trust or for such other
purposes as may be specified in such Prospectus Supplement. Any cash in any
Reserve Fund and the proceeds of any other instrument upon maturity will be
invested in Permitted Investments. If a letter of credit is deposited with the
Trustee, such letter of credit will be irrevocable. Any instrument deposited
therein will name the Trustee as a beneficiary and will be issued by an entity
acceptable to each Rating Agency that provides, at the request of the Seller, a
rating for the Certificates of such Series. Additional information with respect
to such instruments deposited in the Reserve Funds may be set forth in the
related Prospectus Supplement.

                                       30

<PAGE>


Other Credit Enhancement

   
        If so specified in the Prospectus Supplement for a Series, the related
Trust may include, or the related Certificates may be entitled to the benefits
of, certain other assets including reserve accounts, insurance policies,
guaranties, surety bonds, letters of credit, guaranteed investment contracts or
similar arrangements (i) for the purpose of maintaining timely payments or
providing additional protection against losses on the assets included in such
Trust, (ii) for the purpose of paying administrative expenses, (iii) for the
purpose of establishing a minimum reinvestment rate on the payments made in
respect of such assets or principal payment rates on such assets, (iv) for the
purpose of guaranteeing timely payment of principal and interest under the
Certificates or (v) for such other purposes as may be specified in such
Prospectus Supplement. These arrangements may be in addition to or in
substitution for any forms of credit enhancement described in this Prospectus.
Any such arrangement must be acceptable to each Rating Agency that provides, at
the request of the Seller, a rating for the Certificates of the related Series.
In addition, to the extent a significant portion of the Mortgage Loans
underlying a Series of Certificates consists of Title I Loans, the related
Prospectus Supplement will describe the features of any related credit
enhancement, including, but not limited to, any credit enhancement provided by
the FHA.
    

                          ORIGINATION OF MORTGAGE LOANS

General

        As set forth in the related Prospectus Supplement, each Mortgage Loan
included in the Trust for a Series of Certificates will be originated by a
savings and loan association, savings bank, commercial bank, credit union,
insurance company or similar institution that is supervised and examined by a
federal or state authority. Each Mortgage Loan included in the Trust for any
Series of Certificates that constitute "mortgage-related securities" under SMMEA
will be originated by an institution approved by HUD. In originating a Mortgage
Loan, the Originator will follow either (i) its own credit approval process, to
the extent that such process conforms to underwriting standards generally
acceptable to FNMA or FHLMC, or (ii) Saxon Mortgage's various credit, appraisal
and underwriting standards and guidelines. The Prospectus Supplement will
disclose the percentage of Mortgage Loans in a Trust for a Series that are
originated using Saxon Mortgage's underwriting guidelines, and those originated
using an Originator's underwriting guidelines. The underwriting guidelines with
respect to some of Saxon Mortgage's loan programs may be less stringent than
those of FNMA or FHLMC, primarily in that they generally may permit the borrower
to have a higher debt-to-income ratio and a larger number of derogatory credit
items than do the guidelines of FNMA or FHLMC. These underwriting guidelines are
intended to provide for the origination of single family mortgage loans for
non-conforming credits. A mortgage loan made to a "non-conforming credit" means
a mortgage loan that is ineligible for purchase by FNMA or FHLMC due to borrower
credit characteristics that do not meet FNMA or FHLMC underwriting guidelines,
including a loan made to a borrower whose creditworthiness and repayment ability
do not satisfy such FNMA or FHLMC underwriting guidelines or a borrower who may
have a record of major derogatory credit items such as default on a prior
mortgage loan, credit write-offs, outstanding judgments and prior bankruptcies.
Accordingly, Mortgage Loans underwritten pursuant to these guidelines are likely
to experience rates of delinquency and foreclosure that are higher, and may be
substantially higher, than mortgage loans originated in accordance with FNMA or
FHLMC underwriting guidelines.

   
        The underwriting standards are applied in a manner intended to comply
with applicable federal and state laws and regulations. The purpose of applying
these standards is to evaluate each prospective borrower's credit standing and
repayment ability and the value and adequacy of the related Mortgaged Premises
as collateral.
    

        In general, a prospective borrower is required to complete a detailed
application designed to provide pertinent credit information. The prospective
borrower generally is required to provide a current list of assets as well as an
authorization for a credit report which summarizes the borrower's credit history
with merchants and lenders as well as any suits, judgments or bankruptcies that
are of public record. The borrower may also be required to authorize
verification of deposits at financial institutions where the borrower has demand
or savings accounts.

        In determining the adequacy of the Mortgaged Premises as collateral, an
appraisal is made of each property considered for financing by a qualified
independent appraiser. Appraisers are approved and selected by the Originator,
provided such appraisers shall not have been excluded from delivering appraisals
by any of FNMA, FHLMC or Saxon Mortgage. The appraiser is required to inspect
the property and verify that it is in good repair and that construction, if new,
has been completed. The appraisal is based on the market value of comparable
homes and, if considered applicable by the appraiser, the estimated rental
income of the property and a replacement cost and analysis based on the current
cost of constructing a similar home. All appraisals generally are expected to
conform to FNMA or FHLMC appraisal standards then in effect.

                                       31

<PAGE>

        Once all applicable employment, credit and property information is
received, a determination generally is made as to whether the prospective
borrower has sufficient monthly income available (i) to meet the borrower's
monthly obligations on the proposed mortgage loan (generally determined on the
basis of the monthly payments due in the year of origination) and other expenses
related to the Mortgaged Premises (such as property taxes and insurance
premiums), and (ii) to meet monthly housing expenses and other financial
obligations and monthly living expenses. The underwriting standards applied,
particularly with respect to the level of income and debt disclosure on the
application and verification, may be adjusted in appropriate cases where factors
such as low loan-to-value ratios or other favorable compensating factors exist.

        A prospective borrower applying for a loan pursuant to the full
documentation program is required to provide, in addition to the above, a
statement of income, expenses and liabilities (existing or prior). An employment
verification is obtained from an independent source (typically the prospective
borrower's employer), which verification generally reports the length of
employment with that organization, the prospective borrower's current salary and
whether it is expected that the prospective borrower will continue such
employment in the future. If a prospective borrower is self-employed, the
borrower may be required to submit copies of signed tax returns. For other than
self-employed borrowers, income verification may be accomplished by W-2 forms or
pay stubs that indicate year to date earnings.

        Under the limited documentation program or stated income program,
greater emphasis is placed on the value and adequacy of the Mortgaged Premises
as collateral rather than on credit underwriting, and certain credit
underwriting documentation concerning income and employment verification is
therefore waived. Accordingly, the maximum permitted loan-to-value ratios for
loans originated under such program are generally lower than those permitted for
other similar loans originated pursuant to the full documentation program.

Representations and Warranties

   
        The Seller generally will acquire the Mortgage Loans from Saxon
Mortgage. Saxon Mortgage will make certain customary representations and
warranties with respect to the Mortgage Loans in the agreement by which Saxon
Mortgage transfers its interest in the Mortgage Loans to the Seller. If so
specified in the Prospectus Supplement for a Series, Saxon Mortgage will
represent and warrant, among other things, (i) that each Mortgage Loan has been
originated in compliance with all applicable laws, rules and regulations, (ii)
that each Primary Mortgage Insurance Policy is the valid and binding obligation
of the related mortgage insurer, (iii) that each Security Instrument constitutes
a good and valid first or, if applicable, second or more junior lien on the
related Mortgaged Premises and (iv) that the borrower holds good and marketable
title to such Mortgaged Premises. If so specified in the Prospectus Supplement
for a Series, Saxon Mortgage is required to submit to the Trustee with each
Mortgage Loan a mortgagee title insurance policy, title insurance binder,
preliminary title report, or other satisfactory evidence of title insurance. If
a preliminary title report is delivered initially, Saxon Mortgage is required to
deliver a final title insurance policy or satisfactory evidence of the existence
of such a policy.

        In the event Saxon Mortgage breaches a representation or warranty made
with respect to a Mortgage Loan or if any principal document executed by the
borrower relating to a Mortgage Loan is found to be defective in any material
respect and the breaching party cannot cure such breach or defect within the
number of days specified in the applicable agreement, the Trustee may require
such breaching party to purchase such Mortgage Loan from the related Trust upon
deposit with the Trustee of funds equal to the then unpaid principal balance of
such Mortgage Loan plus accrued interest thereon at the related Mortgage
Interest Rate through the end of the month in which the purchase occurs. In the
event of a breach by Saxon Mortgage of a representation or warranty with respect
to a Mortgage Loan or the delivery by Saxon Mortgage to the Trustee of a
materially defective document with respect to a Mortgage Loan, Saxon Mortgage
may under certain circumstances, in lieu of repurchasing such Mortgage Loan,
substitute a Mortgage Loan having characteristics substantially similar to those
of the defective Mortgage Loan. If so specified in the related Prospectus
Supplement, Saxon Mortgage's obligation to purchase a Mortgage Loan will not be
guaranteed by the Seller or any other party.
    

                           SERVICING OF MORTGAGE LOANS

General

        For each Trust that includes Mortgage Loans, one or more Servicers,
which may include an affiliate of the Seller, will perform certain customary
servicing functions with respect to such Mortgage Loans pursuant to one or more
servicing agreements (each, a "Servicing Agreement") which will be assigned to
the Trustee. If specified in the Prospectus Supplement for a Series, a master
servicer (the "Master Servicer"), which may include an affiliate of the Seller,
will perform, directly or indirectly through one or more sub-servicers, certain
administrative and supervisory functions with respect to such Mortgage Loans.
The Master Servicer is deemed to be a Servicer for purposes of the following
discussion to the extent the Master Servicer is directly servicing any of the
Mortgage Loans in a Trust. The Servicers will be entitled to withhold their
servicing fees and certain other fees and charges from remittances of payments

                                       32

<PAGE>

received on Mortgage Loans serviced by them. If specified in the Prospectus
Supplement for a Series, a special servicer (a "Special Servicer") may be
appointed to service, make certain decisions with respect to and take various
actions with respect to delinquent or defaulted Mortgage Loans or related REO
Properties. The related Prospectus Supplement will describe the duties and
obligations of the Special Servicer, if any. A Special Servicer will be entitled
to a special servicing fee.

        Each Servicer of one- to four-family Mortgage Loans generally will be
approved or will utilize a sub-servicer that is approved by FNMA or FHLMC as a
servicer of mortgage loans and must be approved by the Master Servicer. In
determining whether to approve a Servicer, the Master Servicer will review the
credit of the Servicer and, if necessary for the approval of the Servicer, the
sub-servicer, including capitalization ratios, liquidity, profitability and
other similar items that indicate ability to perform financial obligations. In
addition, the Master Servicer's mortgage servicing personnel will review the
Servicer's and, if necessary, the sub-servicer's servicing record and will
evaluate the ability of the Servicer and, if necessary, the sub-servicer to
conform with required servicing procedures. Generally, the Master Servicer will
not approve a Servicer unless either the Servicer or the sub-servicer, if any,
(i) has serviced conventional mortgage loans for a minimum of two years, (ii)
maintains a loan servicing portfolio of at least $300,000,000, and (iii) has
tangible net worth (determined in accordance with generally accepted accounting
principles) of at least $3,000,000. The Master Servicer will continue to monitor
on a regular basis the credit and servicing performance of the Servicer and, to
the extent the Servicer does not meet the foregoing requirements, the
sub-servicer, if any.
   
        The duties to be performed by the Servicers with respect to the Mortgage
Loans included in the Trust for each Series will include the calculation,
collection and remittance of principal and interest payments on the Mortgage
Loans, the administration of mortgage escrow accounts, as applicable, the
collection of insurance claims, the administration of foreclosure procedures
and, if necessary, the advance of funds to the extent certain payments are not
made by the borrowers and are recoverable from late payments made by the
borrowers, under the applicable insurance policies with respect to such Series
or from proceeds of the liquidation of such Mortgage Loans. Each Servicer also
will provide such accounting and reporting services as are necessary to enable
the Master Servicer to provide required information to the Seller and the
Trustee with respect to such Mortgage Loans. Each Servicer is entitled to (i) a
periodic servicing fee equal to a specified percentage of the outstanding
principal balance of each Mortgage Loan serviced by such Servicer and (ii)
certain other fees, including, but not limited to, late payments, conversion or
modification fees and assumption fees. With the consent of the Master Servicer,
certain servicing obligations of a Servicer may be delegated to a sub-servicer
approved by the Master Servicer ; provided, however, that the Servicer remains
fully responsible and liable for all of its obligations under the Servicing
Agreement. The rights of the Seller under each Servicing Agreement with respect
to a Series will be assigned to the Trust for such Series.
    

Payments on Mortgage Loans

        Each Servicing Agreement with respect to a Series will require the
related Servicer to establish and maintain one or more separate, insured (to the
available limits) custodial accounts (collectively, the "Custodial Account")
into which the Servicer will be required to deposit on a daily basis payments of
principal and interest received with respect to Mortgage Loans serviced by such
Servicer included in the Trust for such Series. To the extent deposits in each
Custodial Account are required to be insured by the FDIC, if at any time the
sums in any Custodial Account exceed the limits of insurance on such account,
the Servicer will be required within one business day to withdraw such excess
funds from such account and remit such amounts (i) to a custodial account
maintained by the Trustee or at a separate institution designated by the Master
Servicer (the "Servicer Custodial Account") or (ii) to the Trustee or the Master
Servicer for deposit in either the Asset Proceeds Account for such Series or a
custodial account maintained by the Master Servicer (the "Master Servicer
Custodial Account"). The amount on deposit in any Servicer Custodial Account,
Asset Proceeds Account or Master Servicer Custodial Account will be invested in
or collateralized by Permitted Investments as described herein.

        Each Servicing Agreement with respect to a Series will require the
related Servicer, not later than the day of the month specified in such
Servicing Agreement (each, a "Remittance Date"), to remit to the Master Servicer
Custodial Account (i) amounts representing scheduled installments of principal
and interest on the Mortgage Loans included in the Trust for such Series
received or advanced by the Servicer that were due during the related Due Period
and (ii) principal prepayments, insurance proceeds, guarantee proceeds and
liquidation proceeds (including amounts paid in connection with the withdrawal
from the related Trust of defective Mortgage Loans or the purchase from the
related Trust of Converted Mortgage Loans) received during the applicable
Prepayment Period, with interest to the date of prepayment or liquidation
(subject to certain limitations); provided, however, that each Servicer may
deduct from such remittance all applicable servicing fees, certain insurance
premiums, amounts required to reimburse any unreimbursed Advances and any other
amounts specified in the related Servicing Agreement. On or before each
Distribution Date, the Master Servicer will withdraw from the Master Servicer
Custodial Account and remit to the Asset Proceeds Account those amounts
allocable to the Available Distribution for such Distribution Date. In addition,
there will be deposited in the Asset Proceeds Account for such Series any

                                       33

<PAGE>

Advances of principal and interest made by the Master Servicer or the Trustee
pursuant to the Agreement to the extent such amounts were not deposited in the
Master Servicer Custodial Account or received and applied by the Servicer.

        Prior to each Distribution Date for a Series, the Master Servicer will
furnish to the Trustee a statement setting forth certain information with
respect to the Mortgage Loans included in the Trust for such Series.

Advances

   
        If so specified in the Prospectus Supplement for a Series, each
Servicing Agreement with respect to such Series will provide that the related
Servicer will be obligated to advance funds (each, an "Advance") to cover, to
the extent that such amounts are deemed to be recoverable from any subsequent
payments on the Mortgage Loans, (i) delinquent payments of principal or interest
on such Mortgage Loans, (ii) delinquent payments of taxes, insurance premiums or
other escrowed items and (iii) foreclosure costs, including reasonable
attorney's fees. The failure of a Servicer to make any required Advance under
the related Servicing Agreement constitutes a default under such Servicing
Agreement for which the Servicer may be terminated. Upon a default by the
Servicer, the Master Servicer or the Trustee may, if so provided in the
Agreement, be required to make Advances to the extent necessary to make required
distributions on certain Certificates, provided that such party deems such
amounts to be recoverable.
    

        As specified in the related Prospectus Supplement, the advance
obligation of the Trustee and the Master Servicer may be further limited to an
amount specified in the Agreement or the Servicing Agreement that has been
approved by each Rating Agency that provides, at the request of the Seller, a
rating for the Certificates of such Series. Any required Advances by a Servicer,
the Master Servicer or the Trustee, as the case may be, must be deposited into
the applicable Custodial Account or Master Servicer Custodial Account or into
the Asset Proceeds Account and will be due not later than the Distribution Date
to which such delinquent payment relates. Amounts so advanced by a Servicer, the
Master Servicer or the Trustee, as the case may be, will be reimbursable out of
future payments on the Mortgage Loans, insurance proceeds or liquidation
proceeds of the Mortgage Loans for which such amounts were advanced. If an
Advance made by a Servicer, the Master Servicer or the Trustee, as the case may
be, later proves to be unrecoverable, such Servicer, the Master Servicer or the
Trustee, as the case may be, will be entitled to reimbursement from funds in the
Asset Proceeds Account prior to the distribution of payments to the
Certificateholders.

        Any Advances made by a Servicer, the Master Servicer or the Trustee with
respect to Mortgage Loans included in the Trust for any Series are intended to
enable the Trustee to make timely payment of the scheduled distributions of
principal and interest on the Certificates of such Series and will be due not
later than the Distribution Date on which such payments are scheduled to be
made. However, neither the Master Servicer, the Trustee nor any Servicer will
insure or guarantee the Certificates of any Series or the Mortgage Loans
included in the Trust for any Series, and their obligations to advance for
delinquent payments will be limited to the extent that such Advances, in the
judgment of the Master Servicer or the Trustee, will be recoverable out of
future payments on the Mortgage Loans, insurance proceeds or liquidation
proceeds of the Mortgage Loans for which such amounts were advanced.

Collection and Other Servicing Procedures

        Each Servicing Agreement with respect to a Series will require the
related Servicer to make reasonable efforts to collect all payments required
under the Mortgage Loans included in the related Trust and, consistent with such
Servicing Agreement and the applicable insurance policies with respect to each
Mortgage Loan, to follow such collection procedures as it normally would follow
with respect to mortgage loans serviced for FNMA.

        The Mortgage Note or Security Instrument used in originating a
conventional Mortgage Loan may, at the lender's option, contain a "due-on-sale"
clause. See "Certain Legal Aspects of Mortgage Loans -- "Due-On-Sale" Clauses."
The Servicer will be required to use reasonable efforts to enforce "due-on-sale"
clauses with respect to any Mortgage Note or Security Instrument containing such
a clause, provided that the coverage of any applicable insurance policy will not
be adversely affected thereby. In any case in which Mortgaged Premises have been
or are about to be conveyed by the borrower and the "due-on-sale" clause has not
been enforced or the related Mortgage Note is by its terms assumable, the
Servicer will be authorized to take or enter into an assumption agreement from
or with the person to whom such Mortgaged Premises have been or are about to be
conveyed, if such person meets certain loan underwriting criteria, including the
criteria necessary to maintain the coverage provided by the applicable Primary
Mortgage Insurance Policies or if otherwise required by law. In the event that
the Servicer enters into an assumption agreement in connection with the
conveyance of any such Mortgaged Premises, the Servicer will release the
original borrower from liability upon the Mortgage Loan and substitute the new
borrower as obligor thereon. In no event can an assumption agreement permit a
decrease in the Mortgage Interest Rate or an increase in the term of a Mortgage
Loan. Fees collected for entering into an assumption agreement will be retained
by the Servicer as additional servicing compensation.

                                       34

<PAGE>

Primary Mortgage Insurance Policies

          The Mortgage Loans will be covered by primary mortgage insurance
policies ("Primary Mortgage Insurance Policies") insuring, subject to their
provisions and certain limitations, against all or a portion of any loss
sustained by reason of nonpayments by borrowers to the extent specified in the
related Prospectus Supplement. Each Conventional Mortgage Loan that has an
original loan-to-value ratio of greater than 80% will, to the extent specified
in the related Prospectus Supplement, be covered by a Primary Mortgage Insurance
Policy remaining in force until the principal balance of such Mortgage Loan is
reduced to 80% of the original fair market value of the related Mortgaged
Premises or, with the consent of the Master Servicer and the mortgage insurer,
after the related policy has been in effect for more than two years if the
loan-to-value ratio with respect to such Mortgage Loan has declined to 80% or
less based upon the current fair market value of such Mortgaged Premises.
Certain other Mortgage Loans may also be covered by Primary Mortgage Insurance
Policies to the extent specified in the related Prospectus Supplement.

   
        If so specified in the Prospectus Supplement for a Series, the amount of
a claim for benefits under a Primary Mortgage Insurance Policy covering a
Mortgage Loan included in the related Trust (the "Mortgage Insurance Loss") will
consist of the insured portion of the unpaid principal balance of the covered
Mortgage Loan plus accrued and unpaid interest on such unpaid principal balance
and reimbursement of certain expenses, less (i) all rents or other payments
collected or received by the insured (other than the proceeds of hazard
insurance) that are derived from or are in any way related to the related
Mortgaged Premises, (ii) hazard insurance proceeds in excess of the amount
required to restore such Mortgaged Premises and which have not been applied to
the payment of such Mortgage Loan, (iii) amounts expended but not approved by
the mortgage insurer, (iv) claim payments previously made by the mortgage
insurer and (v) unpaid premiums. If so specified in the Prospectus Supplement
for a Series, the mortgage insurer will be required to pay to the insured either
(i) the Mortgage Insurance Loss or (ii) at its option under certain of the
Primary Mortgage Insurance Policies, the sum of the delinquent scheduled
payments plus any advances made by the insured, both to the date of the claim
payment, and, thereafter, scheduled payments in the amount that would have
become due under the Mortgage Loan if it had not been discharged plus any
advances made by the insured until the earlier of (A) the date the Mortgage Loan
would have been discharged in full if the default had not occurred and (B) the
date of an approved sale. Any rents or other payments collected or received by
the insured which are derived from or are in any way related to the Mortgaged
Premises securing such Mortgage Loan will be deducted from any claim payment.
    

Standard Hazard Insurance Policies

        Each Servicing Agreement with respect to a Series will require the
related Servicer to cause to be maintained a Standard Hazard Insurance Policy
covering each Mortgaged Premises securing each Mortgage Loan covered by such
Servicing Agreement. Each Standard Hazard Insurance Policy will cover an amount
at least equal to the lesser of (i) the outstanding principal balance of the
related Mortgage Loan or (ii) 100% of the replacement value of the improvements
on the related Mortgaged Premises. All amounts collected by the Servicer or the
Master Servicer under any Standard Hazard Insurance Policy (less amounts to be
applied to the restoration or repair of the Mortgaged Premises and other amounts
necessary to reimburse the Servicer or the Master Servicer for previously
incurred advances or approved expenses, which may be retained by the Servicer or
the Master Servicer) will be deposited to the applicable Custodial Account
maintained with respect to such Mortgage Loan or the Asset Proceeds Account. See
" -- Payments on Mortgage Loans."

        The Standard Hazard Insurance Policies will provide for coverage at
least equal to the applicable state standard form of fire insurance policy with
extended coverage. In general, the standard form of fire and extended coverage
policy will cover physical damage to, or destruction of, the improvements on the
Mortgaged Premises caused by fire, lightning, explosion, smoke, windstorm, hail,
riot, strike and civil commotion, subject to the conditions and exclusions
specified in each policy. Because the Standard Hazard Insurance Policies will be
underwritten by different insurers and will cover Mortgaged Premises located in
different states, such policies will not contain identical terms and conditions.
The basic terms thereof, however, generally will be determined by state law and
generally will be similar. Standard Hazard Insurance Policies typically will not
cover physical damage resulting from war, revolution, governmental actions,
floods and other water-related causes, earth movement (including earthquakes,
landslides and mudflows), nuclear reaction, wet or dry rot, vermin, rodents,
insects or domestic animals, theft or, in certain cases, vandalism. The
foregoing list is merely indicative of certain kinds of uninsured risks and is
not intended to be all-inclusive. If Mortgaged Premises are located in a flood
area identified by HUD pursuant to the National Flood Insurance Act of 1968, as
amended, the applicable Servicing Agreement will require that the Servicer or
the Master Servicer, as the case may be, cause to be maintained flood insurance
with respect to such Mortgaged Premises. The Seller may acquire one or more
Special Hazard Insurance Policies covering certain of the uninsured risks
described above. See "Credit Enhancement -- Special Hazard Insurance Policies."

        The Standard Hazard Insurance Policies covering Mortgaged Premises
securing Mortgage Loans typically will contain a "coinsurance" clause which, in
effect, will require the insured at all times to carry insurance of a specified

                                       35


<PAGE>


percentage (generally 80% to 90%) of the full replacement value of the
dwellings, structures and other improvements on the Mortgaged Premises in order
to recover the full amount of any partial loss. If the insured's coverage falls
below this specified percentage, such clause will provide that the insurer's
liability in the event of partial loss will not exceed the greater of (i) the
actual cash value (the replacement cost less physical depreciation) of the
dwellings, structures and other improvements damaged or destroyed or (ii) such
proportion of the loss, without deduction for depreciation, as the amount of
insurance carried bears to the specified percentage of the full replacement cost
of such dwellings, structures and other improvements.

        A Servicer may satisfy its obligation to provide a Standard Hazard
Insurance Policy with respect to the Mortgage Loans it services by obtaining and
maintaining a blanket policy insuring against fire, flood and hazards of
extended coverage on all of such Mortgage Loans, to the extent that (i) such
policy names the Servicer as loss payee and (ii) such policy provides coverage
in an amount equal to the aggregate unpaid principal balance on the Mortgage
Loans without co-insurance. If the blanket policy contains a deductible clause
and there is a loss not covered by the blanket policy that would have been
covered by a Standard Hazard Insurance Policy covering the related Mortgage
Loan, then the Servicer will remit to the Master Servicer from the Servicer's
own funds the difference between the amount paid under the blanket policy and
the amount that would have been paid under a Standard Hazard Insurance Policy
covering such Mortgage Loan.

        Any losses incurred with respect to Mortgage Loans included in the Trust
for a Series due to uninsured risks (including earthquakes, landslides, mudflows
and floods) or insufficient insurance proceeds may reduce the value of the
assets included in the Trust for such Series to the extent such losses are not
covered by a Special Hazard Insurance Policy for such Series and could affect
distributions to holders of the Certificates of such Series.

Maintenance of Insurance Policies; Claims Thereunder and Other Realization Upon
Defaulted Mortgage Loans

        The Master Servicer may be required to maintain with respect to a Series
one or more Mortgage Pool Insurance Policies, Special Hazard Insurance Policies
or Bankruptcy Bonds in full force and effect throughout the term of the related
Trust, subject to payment of the applicable premiums by the Trustee. The terms
of any such policy or bond and any requirements in connection therewith
applicable to any Servicer or the Master Servicer will be described in the
related Prospectus Supplement. The Master Servicer will be required to notify
the Trustee to pay from amounts in the Trust the premiums for any such Mortgage
Pool Insurance Policy, Special Hazard Insurance Policy or Bankruptcy Bonds on a
timely basis. Any such premiums may be payable on a monthly basis in advance or
pursuant to any other payment schedule acceptable to the applicable insurer. In
the event that any such Mortgage Pool Insurance Policy, Special Hazard Insurance
Policy or Bankruptcy Bond is canceled or terminated for any reason (other than
the exhaustion of total policy coverage), the Master Servicer will be obligated
to obtain from another insurer a comparable replacement policy with a total
coverage which is equal to the then existing coverage (or a lesser amount if the
Master Servicer confirms in writing with the Rating Agency that provides, at the
request of the Seller, a rating for the Certificates of such Series that such
lesser amount will not impair the rating on such Certificates) of such Mortgage
Pool Insurance Policy, Special Hazard Insurance Policy or Bankruptcy Bond.
However, if the cost of any such replacement policy or bond is greater than the
cost of the policy or bond which has been terminated, then the amount of the
coverage will be reduced to a level such that the applicable premium will not
exceed the cost of the premium for such terminated policy or bond or the Master
Servicer may secure such replacement policy or other credit enhancement at such
increased cost, so long as such increase in cost will not adversely affect
amounts available to make payments of principal or interest on the Certificates.

        If any Mortgaged Premises securing a defaulted Mortgage Loan included in
the Trust for a Series is damaged and the proceeds, if any, from the related
Standard Hazard Insurance Policy or any Special Hazard Insurance Policy are
insufficient to restore the damaged Mortgaged Premises to the condition
necessary to permit recovery under the related Mortgage Pool Insurance Policy,
the Servicer will not be required to expend its own funds to restore the damaged
Mortgaged Premises unless it determines that such expenses will be recoverable
to it through insurance proceeds or liquidation proceeds. Each Servicing
Agreement and the Agreement with respect to a Series will require the Servicer
or the Master Servicer, as the case may be, to present claims to the insurer
under any insurance policy applicable to the Mortgage Loans included in the
related Trust and to take such reasonable steps as are necessary to permit
recovery under such insurance policies with respect to defaulted Mortgage Loans
or losses on the Mortgaged Premises securing the Mortgage Loans.

        If recovery under any applicable insurance policy is not available, the
Servicer or the Master Servicer nevertheless will be obligated to follow
standard practices and procedures to realize upon such defaulted Mortgage Loan.
The Servicer or the Master Servicer will sell the Mortgaged Premises pursuant to
foreclosure, or a trustee's sale or, in the event a deficiency judgment is
available against the borrower or another person, proceed to seek recovery of
the deficiency against the appropriate person. To the extent that the proceeds
of any such liquidation proceeding are less than the unpaid principal balance or
Asset Value of the defaulted Mortgage Loan, there will be a reduction in the
value of the assets of the Trust for the related Series such that holders of the
Certificates of such Series may not receive distributions of principal and

                                       36

<PAGE>

interest on such Certificates in full. See "Certain Legal Aspects of Mortgage
Loans -- Anti-Deficiency Legislation and Other Limitations on Lenders."

Modification of Mortgage Loans

        With respect to a Mortgage Loan on which a material default has occurred
or a payment default is imminent, the related Servicer, with the consent of the
Master Servicer, may enter into a forbearance or modification agreement with the
borrower. The terms of any such forbearance or modification agreement may affect
the amount and timing of principal and interest payments on the Mortgage Loan
and, consequently, may affect the amount and timing of payments on one or more
Classes of the related Series of Certificates. For example, a modification
agreement that results in a lower Mortgage Interest Rate would lower the
Pass-Through Rate of any related Class of Certificates that accrues interest at
a rate based on the weighted average Net Rate of the Mortgage Loans.

        As a condition to any modification or forbearance related to any
Mortgage Loan or to the substitution of a Mortgage Loan, the Master Servicer is
required to determine, in its reasonable business judgment, that such
modification, forbearance or substitution will maximize the recovery on such
Mortgage Loan on a present value basis. In determining whether to grant a
forbearance or a modification, the Servicer and, if required, the Master
Servicer will take into account the willingness of the borrower to perform on
the Mortgage Loan, the general condition of the Mortgaged Premises and the
likely proceeds from the foreclosure and liquidation of the Mortgaged Premises.

        The Servicers will not exercise any discretion with respect to changes
in any of the terms of any Mortgage Loan (including, but not limited to, the
Mortgage Interest Rate and whether the term of the Mortgage Loan is extended for
a further period and the specific provisions applicable to such extension) or
the disposition of REO Properties without the consent of the Master Servicer.

Evidence as to Servicing Compliance

   
        Within 120 days after the end of each of its fiscal years, each Servicer
must provide the Master Servicer with a copy of its audited financial statements
for such year and a statement from the firm of independent public accountants
that prepared such financial statements to the effect that, in preparing such
statements, it reviewed the results of the Servicer's servicing operations in
accordance with the Uniform Single-Audit Procedures for mortgage banks developed
by the Mortgage Bankers Association. In addition, the Servicer will be required
to deliver an officer's certificate to the effect that it has fulfilled its
obligations under the Servicing Agreement during the preceding fiscal year or
identifying any ways in which it has failed to fulfill its obligations during
such fiscal year and the steps that have been taken to correct such failure. The
Master Servicer will be required promptly to make available to the Trustee any
compliance reporting that it receives from a Servicer.
    

        The Master Servicer will review, on an annual basis, the performance of
each Servicer under the related Servicing Agreement and the status of any
fidelity bond and errors and omissions policy required to be maintained by such
Servicer under such Servicing Agreement.

Events of Default and Remedies

   
        If so specified in the Prospectus Supplement for a Series, events of
default under the Servicing Agreement in respect of such Series will consist of
(i) any failure by the Servicer to remit to the Master Servicer Custodial
Account any payment required to be made by a Servicer under the terms of the
Servicing Agreement that is not remedied within at least one business day; (ii)
any failure on the part of a Servicer to observe or perform in any material
respect any of its other covenants or agreements contained in the Servicing
Agreement that continues unremedied for a specified period after the giving of
written notice of such failure to the Servicer by the Master Servicer; (iii)
certain events of insolvency, readjustment of debt, marshaling of assets and
liabilities or similar proceedings regarding the Servicer; or (iv) certain
actions by or on behalf of the Servicer indicating its insolvency or inability
to pay its obligations.
    

        The Master Servicer will have the right pursuant to each Servicing
Agreement to terminate the related Servicer upon the occurrence of an event of
default under such Servicing Agreement. In the event of such termination, the
Master Servicer will appoint a substitute Servicer (which may be the Master
Servicer) acceptable to the Master Servicer and approved by the Trustee (which
shall be given upon receipt of written confirmation by each Rating Agency that
provides, at the request of the Seller, a rating for the Certificates of the
related Series that such appointment will not adversely effect the ratings then
in effect on the Certificates). Any successor servicer, including the Master
Servicer or the Trustee, will be entitled to compensation arrangements similar
to those provided to the Servicer.

                                       37

<PAGE>

Master Servicer Duties

   
        If so specified in the Prospectus Supplement for a Series, the Master
Servicer will (i) administer and supervise the performance by each Servicer of
its duties and responsibilities under the related Servicing Agreement, (ii)
maintain any insurance policies (other than property specific insurance
policies) providing coverage for losses on the Mortgage Loans for such Series,
(iii) calculate amounts payable to Certificateholders on each Distribution Date,
(iv) prepare periodic reports to the Trustee or the Certificateholders with
respect to the foregoing matters, (v) prepare federal and state tax and
information returns and (vi) prepare reports, if any, required under the
Securities Exchange Act of 1934, as amended. In addition, the Master Servicer
will receive, review and evaluate all reports, information and other data
provided by each Servicer to enforce the provisions of the related Servicing
Agreement, to monitor each Servicer's servicing activities, to reconcile the
results of such monitoring with information provided by the Servicer and to make
corrective adjustments to records of the Servicer and the Master Servicer, as
appropriate. The Master Servicer may engage various independent contractors to
perform certain of its responsibilities; provided, however, that the Master
Servicer remains fully responsible and liable for all of its obligations under
each Agreement (other than those specifically undertaken by a Special Servicer).
    

        The Master Servicer will be entitled to a monthly master servicing fee
applicable to each Mortgage Loan expressed as a fixed percentage of the
remaining Scheduled Principal Balance of such Mortgage Loan as of the first day
of the immediately preceding Due Period. The related Prospectus Supplement will
specify the amount of the master servicing fee.
   
        The Master Servicer or the Trustee may terminate a Servicer who has
failed to comply with its covenants or breached one or more of its
representations and warranties contained in the related Servicing Agreement.
Upon termination of a Servicer by the Master Servicer or the Trustee, the Master
Servicer will assume certain servicing obligations of the terminated Servicer
or, at its option, may appoint a substitute Servicer acceptable to the Trustee
to assume the servicing obligations of the terminated Servicer. The Master
Servicer's obligation to act as a Servicer following the termination of a
Servicer will not require the Master Servicer to (i) purchase Mortgage Loans
from a Trust due to a breach by the Servicer of a representation or warranty
under the related Servicing Agreement, (ii) purchase from the Trust any
Converted Mortgage Loan (if so specified in the related Prospectus Supplement)
or (iii) advance payments of principal and interest on a delinquent Mortgage
Loan in excess of the Master Servicer's independent advance obligation under the
related Agreement. The Master Servicer for a Series may resign from its
obligations and duties under the Agreement with respect to such Series, but no
such resignation will become effective until the Trustee or a successor master
servicer has assumed the Master Servicer's obligations and duties. If specified
in the Prospectus Supplement for a Series, the Seller may appoint a stand-by
Master Servicer, which will assume the obligations of the Master Servicer upon a
default by the Master Servicer.
    
Special Servicing Agreement
   
        The Master Servicer may appoint a Special Servicer to undertake certain
responsibilities of the Servicer with respect to certain defaulted Mortgage
Loans securing a Series. The Special Servicer may engage various independent
contractors to perform certain of its responsibilities ; provided, however, that
the Special Servicer must remain fully responsible and liable for all its
responsibilities under the special servicing agreement (the "Special Servicing
Agreement"). As may be further specified in the related Prospectus Supplement,
the Special Servicer, if any, may be entitled to various fees, including, but
not limited to, (i) a monthly engagement fee applicable to each Mortgage Loan or
related REO Properties as of the first day of the immediately preceding Due
Period, (ii) a special servicing fee expressed as a fixed percentage of the
remaining Scheduled Principal Balance of each specially serviced Mortgage Loan
or related REO Properties, or (iii) a performance fee applicable to each
liquidated Mortgage Loan based upon the related liquidation proceeds.
    

                                  THE AGREEMENT
   
        The following summaries describe the material provisions common to each
Series of Certificates. The summaries do not purport to be complete and are
subject to the related Prospectus Supplement and the Agreement with respect to
such Series. The material provisions of a specific Agreement will be further
described in the related Prospectus Supplement. When particular provisions or
terms used in the Agreement are referred to, the actual provisions (including
definitions of terms) are incorporated by reference as part of such summaries.
    
The Trustee

        The Trustee under each Agreement will be named in the related Prospectus
Supplement. The Trustee must be a corporation or a national banking association
organized under the laws of the United States or any state thereof and
authorized under the laws of the jurisdiction in which it is organized to have
corporate trust powers. The Trustee must also have combined capital and surplus
of at least $50,000,000 and be subject to regulation and examination by state or

                                       38

<PAGE>

federal regulatory authorities. Although the Trustee may not be an affiliate of
the Seller or the Master Servicer, either the Seller or the Master Servicer may
maintain normal banking relations with the Trustee if the Trustee is a
depository institution.

        The Trustee may resign at any time, in which event the Seller will be
obligated to appoint a successor Trustee. The Seller will also remove the
Trustee if the Trustee ceases to be eligible to continue as such under the
Agreement or if the Trustee becomes insolvent. The Trustee may also be removed
at any time by the holders of outstanding Certificates of the related Series
entitled to at least 51% of the voting rights of such Series. Any resignation or
removal of the Trustee and appointment of a successor Trustee will not become
effective until acceptance of the appointment by the successor Trustee.

Administration of Accounts

        Funds deposited in or remitted to the Asset Proceeds Account, any
Reserve Fund or any other funds or accounts for a Series are to be invested by
the Trustee, as directed by the Seller, in certain eligible investments
("Permitted Investments"), which may include (i) obligations of the United
States or any agency thereof provided such obligations are backed by the full
faith and credit of the United States, (ii) within certain limitations,
securities bearing interest or sold at a discount issued by any corporation,
which securities are rated in the rating category required to support the then
applicable rating assigned to such Series, (iii) commercial paper which is then
rated in the commercial paper rating category required to support the then
applicable rating assigned to such Series, (iv) demand and time deposits,
certificates of deposit, bankers' acceptances and federal funds sold by any
depository institution or trust company incorporated under the laws of the
United States or of any state thereof, provided that either the senior debt
obligations or commercial paper of such depository institution or trust company
(or the senior debt obligations or commercial paper of the parent company of
such depository institution or trust company) are then rated in the rating
category required to support the then applicable rating assigned to such Series,
(v) demand and time deposits and certificates of deposit issued by any bank or
trust company or savings and loan association and fully insured by the Federal
Deposit Insurance Corporation (the "FDIC"), (vi) guaranteed reinvestment
agreements issued by any insurance company, corporation or other entity
acceptable to each Rating Agency that provides, at the request of the Seller, a
rating for the Certificates of such Series at the time of issuance of such
Series and (vii) certain repurchase agreements of United States government
securities.

   
        Permitted Investments with respect to a Series will include only
obligations or securities that mature on or before the date on which the Asset
Proceeds Account, Reserve Fund and other funds or accounts for such Series are
required or may be anticipated to be required to be applied for the benefit of
the holders of the Certificates of such Series. Any income, gain or loss from
such investments for a Series will be credited or charged to the appropriate
fund or account for such Series. Reinvestment income from Permitted Investments
may be payable to the Servicers or the Master Servicer as additional servicing
compensation and, in that event, will not accrue for the benefit of the
Certificateholders of such Series. If a reinvestment agreement is obtained with
respect to a Series, the related Agreement will require the Trustee to invest
funds deposited in the Asset Proceeds Account and any Reserve Fund or other fund
or account for such Series pursuant to the terms of the reinvestment agreement.
    

Reports to Certificateholders

        Concurrently with each distribution on the Certificates of any Series,
there will be mailed to the holders of such Certificates a statement generally
setting forth, to the extent applicable to such Series, among other things: (i)
the aggregate amount of such distribution allocable to principal, separately
identifying the amount allocable to each Class of Certificates; (ii) the
aggregate amount of such distribution allocable to interest, separately
identifying the amount allocable to each Class of Certificates; (iii) the
aggregate principal balance of each Class of Certificates after giving effect to
distributions on the related Distribution Date; (iv) if applicable, the amount
otherwise distributable to any Class of Certificates that was distributed to any
other Class of Certificates; (v) if any Class of Certificates has priority in
the right to receive principal prepayments, the amount of principal prepayments
in respect of the related Mortgage Assets; and information regarding the levels
of delinquencies and losses on the Mortgage Loans. Customary information deemed
necessary for Certificateholders to prepare their tax returns will be furnished
annually.

Events of Default and Remedies

   
        If so specified in the Prospectus Supplement for a Series, events of
default under the related Agreement will consist of (i) any default in the
performance or breach of any covenant or warranty of the Master Servicer under
such Agreement which continues unremedied for a specified period after the
giving of written notice of such failure to the Master Servicer by the Trustee

                                       39

<PAGE>

or by the holders of Certificates entitled to at least 25% of the aggregate
voting rights, (ii) any failure by the Master Servicer to make required Advances
with respect to delinquent Mortgage Loans in the related Trust, (iii) certain
events of insolvency, readjustment of debt, marshaling of assets and liabilities
or similar proceedings regarding the Master Servicer, if any, and (iv) certain
actions by or on behalf of the Master Servicer indicating its insolvency or
inability to pay its obligations.
    
   
        So long as an event of default by the Master Servicer under an Agreement
remains unremedied, the Trustee may, and, at the direction of the holders of
outstanding Certificates of a Series entitled to at least 51% of the voting
rights, the Trustee will, terminate all the rights and obligations of the Master
Servicer under the related Agreement, except that the holders of Certificates
may not direct the Trustee to terminate the Master Servicer for its failure to
make Advances. Upon termination, the Trustee will succeed to all the
responsibilities, duties and liabilities of the Master Servicer under such
Agreement (except that if the Trustee is prohibited by law from obligating
itself to make Advances regarding delinquent Mortgage Loans, then the Trustee
will not be so obligated) and will be entitled to similar compensation
arrangements. In the event that the Trustee is unwilling or unable to act as
successor Master Servicer, the Trustee may appoint or, if the holders of
Certificates of a Series entitled to at least 51% of the voting rights of such
Series so request in writing, the Trustee shall appoint, or petition a court of
competent jurisdiction for the appointment of, any established mortgage loan
servicing institution acceptable to the Rating Agencies and having a net worth
of at least $15,000,000 to act as successor to the Master Servicer under the
Agreement. The Trustee and such successor may agree upon the servicing
compensation to be paid, which in no event may be greater than the compensation
to the Master Servicer under the Agreement.
    

        The Trustee will be under no obligation to exercise any of the trusts or
powers vested in it by the Agreement or to make any investigation of matters
arising thereunder or to institute, conduct or defend any litigation thereunder
or in relation thereto at the request, order or direction of any of the holders
of the Certificates of the related Series 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.

Amendment

        The Agreement generally may be amended by the parties thereto with the
consent of the holders of outstanding Certificates of the related Series
entitled to at least 66% of the voting rights of such Series. However, no
amendment shall (i) reduce in any manner the amount of, or delay the timing of,
payments received on the Mortgage Assets that are required to be distributed on
any Certificate without the consent of the Holder of such Certificate, (ii)
adversely affect in any material respect the interests of the Holders of any
Class of Certificates in a manner other than as described in (i) without the
consent of the Holders of Certificates of such Class evidencing 66% of the
voting rights of such class, or (iii) reduce the aforesaid percentage of
Certificateholders required to consent to any such amendment unless each holder
of a Certificate consents. The Agreement may also be amended by the parties
thereto without the consent of Certificateholders for the purpose of, among
other things, (i) curing any ambiguity, (ii) correcting or supplementing any
provisions thereof which may be inconsistent with any other provision thereof,
(iii) modifying, eliminating or adding to any of the provisions of the Agreement
to such extent as shall be necessary or appropriate to maintain the
qualification of the Trust (or certain assets thereof) either as a REMIC or as a
grantor trust under the Code at all times that any Certificates are outstanding
or (iv) making any other provision with respect to matters or questions arising
under the Agreement or matters arising with respect to the Trust which are not
covered by the Agreement and which shall not be inconsistent with the provisions
of the Agreement, provided in each case that such action shall not adversely
affect in any material respect the interests of any Certificateholder. Any such
amendment or supplement shall be deemed not to adversely affect in any material
respect any Certificateholder if there is delivered to the Trustee written
notification from each Rating Agency that provides, at the request of the
Seller, a rating for the Certificates of the related Series to the effect that
such amendment or supplement will not cause such Rating Agency to lower or
withdraw the then current rating assigned to such Certificates.

Termination

        Each Agreement and the respective obligations and responsibilities
created thereby shall terminate upon the distribution to Certificateholders of
all amounts required to be paid to them pursuant to such related Agreement
following (i) to the extent specified in the related Prospectus Supplement, the
purchase of all the Mortgage Assets in such related Trust and all Mortgaged
Premises acquired in respect thereof or (ii) the later of the final payment or
other liquidation of the last Mortgage Asset remaining in the Trust or the
disposition of all Mortgaged Premises acquired in respect thereof. See
"Description of the Certificates -- Optional Redemption." In no event, however,
will any Trust continue beyond the expiration of 21 years from the death of the

                                       40

<PAGE>


survivor of certain persons described in the related Agreement. Written notice
of termination of the Agreement will be given to each Certificateholder, and the
final distribution will be made only upon surrender and cancellation of the
Certificates of the related Series at the corporate trust office of the Trustee
or its agent.

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

General
   
        The following discussion contains summaries of certain legal aspects of
mortgage loans which are general in nature. Because such legal aspects are
governed by applicable state law (which laws may differ substantially), the
summaries do not purport to be complete nor to reflect the laws of any
particular state, nor to encompass the laws of all states in which the security
for the Mortgage Loans is situated.
    

The Mortgage Loans

        Single Family Loans, Multi-Family Loans, Conventional Home Improvement
Loans, Title I Loans and HELOCs. The Single Family Loans, Multi-Family Loans,
Conventional Home Improvement Loans, Title I Loans and HELOCs generally will be
secured by mortgages, deeds of trust, security deeds or deeds to secure debt,
depending upon the prevailing practice in the state in which the related
Mortgaged Premises is located. A mortgage creates a lien upon the real property
encumbered by the mortgage, which lien is generally not prior to liens for real
estate taxes and assessments. Priority between mortgages depends on their terms
and generally on any order of recording with a state or county office. There are
two parties to a mortgage, the mortgagor, who is the borrower and owner of the
mortgaged premises, and the mortgagee, who is the lender. The mortgagor delivers
to the mortgagee a note or bond and the mortgage. Although a deed of trust is
similar to a mortgage, a deed of trust has three parties: the trustor, who is
the borrower and homeowner (similar to the mortgagor); the beneficiary, who is
the lender (similar to a mortgagee); and the trustee, who is a third-party
grantee. Under a deed of trust, the borrower grants the property, irrevocably
until the debt is paid, in trust, generally with a power of sale, to the trustee
to secure payment of the obligation. A security deed and a deed to secure debt
are special types of deeds which indicate on their face that they are granted to
secure an underlying debt. By executing a security deed or deed to secure debt,
the grantor conveys title to, as opposed to merely creating a lien upon, the
subject property to the grantee until such time as the underlying debt is
repaid. The mortgagee's authority under a mortgage, the trustee's authority
under a deed of trust and the grantee's authority under a security deed or deed
to secure debt are governed by law and, with respect to some deeds of trust, the
directions of the beneficiary.

        Condominiums. Certain of the Mortgage Loans may be loans secured by
condominium units. The condominium building may include one or more multi-unit
buildings, or a group of buildings whether or not attached to each other,
located on property subject to condominium ownership. Condominium ownership is a
form of ownership of real property wherein each owner is entitled to the
exclusive ownership and possession of his or her individual condominium unit and
also owns a proportionate undivided interest in all parts of the condominium
building (other than the individual condominium units) and all areas or
facilities, if any, for the common use of the condominium units. The condominium
unit owners appoint or elect the condominium association to govern the affairs
of the condominium.
   
        Cooperative Loans. Certain of the Mortgage Loans may be Cooperative
Loans. The Cooperative (i) owns all the real property that comprises the
project, including the land and the apartment building comprised of separate
dwelling units and common areas or (ii) leases the land generally by a long-term
ground lease and owns the apartment building. The Cooperative is directly
responsible for project management and, in most cases, payment of real estate
taxes and hazard and liability insurance. If there is a blanket mortgage on the
Cooperative and/or underlying land, as is generally the case, the Cooperative,
as project mortgagor, is also responsible for meeting these mortgage
obligations. A blanket mortgage is ordinarily incurred by the Cooperative in
connection with the construction or purchase of the Cooperative's apartment
building. The interest of the occupants under proprietary leases or occupancy
agreements to which the Cooperative is a party are generally subordinate to the
interest of the holder of the blanket mortgage in that building. If the
Cooperative is unable to meet the payment obligations arising under its blanket
mortgage, the mortgagee holding the blanket mortgage could foreclose on that
mortgage and terminate all subordinate proprietary leases and occupancy
agreements. In addition, the blanket mortgage on a Cooperative may provide
financing in the form of a mortgage that does not fully amortize with a
significant portion of principal being due in one lump sum at final maturity.
The inability of the Cooperative to refinance this mortgage or make such final
payment could lead to foreclosure by the mortgagee providing the financing. A

                                       41

<PAGE>


foreclosure in either event by the holder of the blanket mortgage could
eliminate or significantly diminish the value of , in the case of a Trust
including Cooperative Loans, the collateral securing the Cooperative Loans.
    
        A Cooperative is owned by tenant-stockholders who, through ownership of
stock, shares or membership certificates in the corporation, receive proprietary
leases or occupancy agreements which confer exclusive rights to occupy specific
apartments or units. In general, a tenant-stockholder of a Cooperative must make
a monthly payment to the Cooperative representing such tenant-stockholder's pro
rata share of the Cooperative's payments for its mortgage loans, real property
taxes, maintenance expenses and other capital or ordinary expenses. An ownership
interest in a Cooperative and accompanying rights is financed through a
Cooperative share loan evidenced by a promissory note and secured by a security
interest in the occupancy agreement or proprietary lease and in the related
Cooperative shares. The lender takes possession of the share certificate and a
counterpart of the proprietary lease or occupancy agreement, and a financing
statement covering the proprietary lease or occupancy agreement and the
Cooperative shares is filed in the appropriate state and local offices to
perfect the lender's interest in its collateral. Subject to the limitations
discussed below, upon default of the tenant- stockholder, the lender may sue for
judgment on the promissory note, dispose of the collateral at a public or
private sale or otherwise proceed against the collateral or tenant-stockholder
as an individual as provided in the security agreement covering the assignment
of the proprietary lease or occupancy agreement and the pledge of the
Cooperative shares.

Foreclosure

        Single Family Loans, Multi-Family Loans, Conventional Home Improvement
Loans, Title I Loans and HELOCs. Foreclosure of a mortgage is generally
accomplished by judicial action. A foreclosure action generally is initiated by
the service of legal pleadings upon the borrower and any party having a
subordinate interest in the real estate including any holder of a junior
encumbrance on the real estate. Delays in completion of the foreclosure
occasionally may result from difficulties in locating necessary parties
defendant. When the mortgagee's right to foreclosure is contested, the legal
proceedings necessary to resolve the issue can be time-consuming. After the
completion of a judicial foreclosure proceeding, the court may issue a judgment
of foreclosure and appoint a receiver or other officer to conduct the sale of
the Mortgaged Premises. In some states, mortgages may also be foreclosed by
advertisement, pursuant to a power of sale provided in the mortgage. Foreclosure
of a mortgage by advertisement is essentially similar to foreclosure of a deed
of trust by non-judicial power of sale.

        Foreclosure of a deed of trust is generally accomplished by a
non-judicial trustee's sale under a specific provision in the deed of trust that
authorizes the trustee to sell the Mortgaged Premises to a third party upon any
default by the borrower under the terms of the note or deed of trust. In certain
states, such foreclosure also may be accomplished by judicial action in the
manner provided for foreclosure of mortgages. In some states, the trustee must
record a notice of default and send a copy to the borrower and to any person who
has recorded a request for a copy of a notice of default and notice of sale. In
addition, the trustee must provide notice in some states to any other party
having a subordinate interest in the real estate, including any holder of a
junior encumbrance on the real estate. If the deed of trust is not reinstated
within any applicable cure period, a notice of sale must be posted in a public
place and, in most states, published for a specified period of time in one or
more newspapers. In addition, some state laws require that a copy of the notice
of sale be posted on the property and sent to all parties having an interest of
record in the property. When the beneficiary's right to foreclosure is
contested, the legal proceedings necessary to resolve the issue can be
time-consuming.

        In some states, the borrower, or any other person having a junior
encumbrance on the real estate, may, during a statutorily prescribed
reinstatement period, cure a monetary default by paying the entire amount in
arrears plus other designated costs and expenses incurred in enforcing the
obligation. In general, state law controls the amount of foreclosure expenses
and costs, including attorney's fees, which may be recovered by a lender. After
the reinstatement period has expired without the default having been cured, the
borrower or junior lienholder no longer has the right to reinstate the loan and
must pay the loan in full to prevent the scheduled foreclosure sale. If the
mortgage or deed of trust is not reinstated, a notice of sale must be posted in
a public place and, in most states, published for a specific period of time in
one or more newspapers. In addition, some state laws require that a copy of the
notice of sale be posted on the property and sent to all parties having an
interest in the real property. See " -- Junior Mortgage Loans; Rights of Senior
Mortgagees."

        A sale conducted in accordance with the terms of the power of sale
contained in a mortgage or deed of trust is generally presumed to be conducted
regularly and fairly, and a conveyance of the real property by the referee
confers absolute legal title to the real property to the purchaser, free of all
junior mortgages and free of all other liens and claims subordinate to the
mortgage or deed of trust under which the sale is made (with the exception of
certain governmental liens

                                       42

<PAGE>

and any redemption rights that may be granted to borrowers pursuant to
applicable state law). The purchaser's title is, however, subject to all senior
liens, encumbrances and mortgages. Thus, if the mortgage or deed of trust being
foreclosed is a junior mortgage or deed of trust, the referee or trustee will
convey title to the property to the purchaser, subject to the underlying first
mortgage or deed of trust and any other prior liens or claims. A foreclosure
under a junior mortgage or deed of trust generally will have no effect on any
senior mortgage or deed of trust, except that it may trigger the right of a
senior mortgagee or beneficiary to accelerate its indebtedness under a
"due-on-sale" clause or "due on further encumbrance" clause contained in the
senior mortgage.

   
        In case of foreclosure under either a mortgage or a deed of trust, the
sale by the receiver or other designated officer or by the trustee is a public
sale. However, because of the difficulty a potential buyer at the sale would
have in determining the exact status of title and because the physical condition
of the Mortgaged Premises may have deteriorated during the foreclosure
proceedings, it is uncommon for a third party to purchase the Mortgaged Premises
at the foreclosure sale. Rather, it is common for the lender to purchase the
Mortgaged Premises from the receiver or trustee for an amount which may be as
great as the unpaid principal balance of the Mortgage Note, accrued and unpaid
interest thereon and the expenses of foreclosure. Thereafter, subject to the
right of the borrower in some states to remain in possession during the
redemption period, the lender will assume the burdens of ownership, including
obtaining hazard insurance and making such repairs at its own expense as are
necessary to render the Mortgaged Premises suitable for sale. The lender
commonly will obtain the services of a real estate broker and pay the broker a
commission in connection with the sale of the Mortgaged Premises. Depending upon
market conditions, the ultimate proceeds of the sale of the Mortgaged Premises
may not equal the lender's investment therein. Any loss may be reduced by the
receipt of insurance proceeds. See "Servicing of Mortgage Loans --Primary
Mortgage Insurance Policies," " -- Standard Hazard Insurance Policies" and
"Credit Enhancement -- Special Hazard Insurance Policies." Mortgaged Premises
that are acquired through foreclosure must be sold by the Trustee within two
years of the date on which it is acquired in order to satisfy certain federal
income tax requirements applicable to REMICs. See "Certain Federal Income Tax
Consequences." Foreclosure of a deed of trust is generally accomplished by a
non-judicial sale under a specific provision in the deed of trust which
authorizes the trustee to sell the property at public auction upon any default
by the borrower under the terms of the note or deed of trust. In some states,
the trustee must record a notice of default and send a copy to the
borrower-trustor, to any person who has recorded a request for a copy of any
notice of default and notice of sale, to any successor in interest to the
borrower-trustor, to the beneficiary of any junior deed of trust and to certain
other persons. In some states, a notice of sale must be posted in a public place
and published during a specific period of time in one or more newspapers, posted
on the property and sent to parties having an interest of record in the property
before such non-judicial sale takes place.
    

        Courts have imposed general equitable principles upon foreclosure, which
are generally designed to mitigate the legal consequences to the borrower of the
borrower's defaults under the loan documents. Some courts have been faced with
the issue of whether federal or state constitutional provisions reflecting due
process concerns for fair notice require that borrowers under deeds of trust
receive notice longer than that prescribed by statute. For the most part, these
cases have upheld the notice provisions as being reasonable or have found that
the sale by a trustee under a deed of trust does not involve sufficient state
action to afford constitutional protection to the borrower.

        Cooperative Loans. The Cooperative shares owned by the
tenant-stockholder and pledged to the lender are, in almost all cases, subject
to restrictions on transfer as set forth in the Cooperative's charter documents,
as well as the proprietary lease or occupancy agreement, and may be canceled by
the Cooperative for failure by the tenant-stockholder to pay rent or other
obligations or charges owed by such tenant-stockholder, including mechanics'
liens against the cooperative apartment building incurred by such
tenant-stockholder. The proprietary lease or occupancy agreement generally
permits the Cooperative to terminate such lease or agreement in the event an
obligor fails to make payments or defaults in the performance of covenants
required thereunder. Typically, the lender and the Cooperative enter into a
recognition agreement which establishes the rights and obligations of both
parties in the event of a default by the tenant-stockholder on its obligations
under the proprietary lease or occupancy agreement. A default by the
tenant-stockholder under the proprietary lease or occupancy agreement will
usually constitute a default under the security agreement between the lender and
the tenant- stockholder.

        The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the Cooperative will take no action to terminate such lease or
agreement until the lender has been provided with an opportunity to cure the
default. The recognition agreement typically provides that if the proprietary
lease or occupancy agreement is terminated, the Cooperative will recognize the
lender's lien against proceeds from the sale of the Cooperative apartment,
subject, however, to the Cooperative's right to sums due under such proprietary

                                       43

<PAGE>

lease or occupancy agreement. The total amount owed to the Cooperative by the
tenant-stockholder, which the lender generally cannot restrict and does not
monitor, could reduce the value of the collateral below the outstanding
principal balance of the Cooperative Loan and accrued and unpaid interest
thereon.
   
        Recognition agreements also provide that, in the event of a foreclosure
on a Cooperative Loan, the lender must obtain the approval or consent of the
Cooperative as required by the proprietary lease before transferring the
Cooperative shares or assigning the proprietary lease.
    
        In some states, foreclosure on the Cooperative shares is accomplished by
a sale in accordance with the provisions of Article 9 of the Uniform Commercial
Code (the "UCC") and the security agreement relating to those shares. Article 9
of the UCC requires that a sale be conducted in a "commercially reasonable"
manner. Whether a foreclosure sale has been conducted in a "commercially
reasonable" manner will depend on the facts in each case. In determining
commercial reasonableness, a court will look to the notice given the debtor and
the method, manner, time, place and terms of the foreclosure. Generally, a sale
conducted according to the usual practice of banks selling similar collateral
will be considered reasonably conducted.

        Article 9 of the UCC provides that the proceeds of the sale will be
applied first to pay the costs and expenses of the sale and then to satisfy the
indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's rights to reimbursement
is subject to the right of the Cooperative to receive sums due under the
proprietary lease or occupancy agreement. If there are proceeds remaining, the
lender must account to the tenant- stockholder for the surplus. Conversely, if a
portion of the indebtedness remains unpaid, the tenant-stockholder is generally
responsible for the deficiency. See "-- Anti-Deficiency Legislation and Other
Limitations on Lenders."

Junior Mortgage Loans; Rights of Senior Mortgagees

        Some of the Mortgage Loans included in a Trust may be secured by
mortgages or deeds of trust that are junior to other mortgages or deeds of trust
held by the Seller, other lenders or institutional investors. The rights of the
Trustee (and therefore the Certificateholders) as mortgagee under a junior
mortgage or beneficiary under a junior deed of trust are subordinate to those of
the mortgagee under the senior mortgage or beneficiary under the senior deed of
trust, including the prior rights of the senior mortgagee to receive hazard
insurance and condemnation proceeds and to cause the property securing the
Mortgage Loan to be sold upon default of the mortgagor or trustor, thereby
extinguishing the junior mortgagee's or junior beneficiary's lien unless the
junior mortgagee or junior beneficiary asserts its subordinate interest in the
property in foreclosure litigation and, possibly, satisfies the defaulted senior
mortgage or deed of trust. As discussed more fully below, a junior mortgagee or
junior beneficiary may satisfy a defaulted senior loan in full and, in some
states, may cure such default and bring the senior loan current, in either event
adding the amounts expended to the balance due on the junior loan. In most
states, no notice of default is required to be given to a junior mortgagee or
junior beneficiary, and junior mortgagees or junior beneficiaries are seldom
given notice of defaults on senior mortgages. In order for a foreclosure action
in some states to be effective against a junior mortgagee or junior beneficiary,
the junior mortgagee or junior beneficiary must be named in any foreclosure
action, thus giving notice to junior lienors.

   
        The standard form of the mortgage or deed of trust used by most
institutional lenders confers on the mortgagee or beneficiary the right under
some circumstances both to receive all proceeds collected under any Standard
Hazard Insurance Policy and all awards made in connection with any condemnation
proceedings, and to apply such proceeds and awards to any indebtedness secured
by the mortgage or deed of trust in such order as the mortgagee or beneficiary
may determine. Thus, in the event improvements on the property are damaged or
destroyed by fire or other casualty, or in the event the property is taken by
condemnation, the mortgagee or beneficiary under any underlying senior mortgage
may have the proper right to collect any insurance proceeds payable under a
Standard Hazard Insurance Policy and any award of damages in connection with the
condemnation and to apply the same to the indebtedness secured by the senior
mortgages or deeds of trust. Proceeds in excess of the amount of senior mortgage
indebtedness, in most cases, will be applied to the indebtedness of a junior
mortgage or trust deed.
    

        A common form of mortgage or deed of trust used by institutional lenders
typically contains a "future advance" clause which provides, in essence, that
additional amounts advanced to or on behalf of the mortgagor or trustor by the
mortgagee or beneficiary are to be secured by the mortgage or deed of trust.
While such a clause is valid under the laws of most states, the priority of any
advance made under the clause depends, in some states, on whether the advance
was an "obligatory" or "optional" advance. If the mortgagee or beneficiary is
obligated to advance the additional amounts, the

                                      44

<PAGE>

advance is entitled to receive the same priority as amounts initially loaned
under the mortgage or deed of trust, notwithstanding that there may be
intervening junior mortgages or deeds of trust and other liens at the time of
the advance. Where the mortgagee or beneficiary is not obligated to advance the
additional amounts (and, in some jurisdictions, has actual knowledge of the
intervening junior mortgages or deeds of trust and other liens), the advance
will be subordinate to such intervening junior mortgages or deeds of trust and
other liens. Priority of advances under the clause rests, in many other states,
on state statutes giving priority to all advances made under the loan agreement
at a "credit limit" amount stated in the recorded mortgage.

   
Other provisions sometimes included in the form of the mortgage or deed of trust
used by institutional lenders obligate the mortgagor or trustor to pay, before
delinquency, all taxes and assessments on the property and, when due, all
encumbrances, charges and liens on the property which appear prior to the
mortgage or deed of trust, to provide and maintain fire insurance on the
property, to maintain and repair the property and not to commit or permit any
waste thereof, and to appear in and defend any action or proceeding purporting
to affect the property or the rights of the mortgagee or beneficiary under the
mortgage or deed of trust. Upon a failure of the mortgagor or trustor to perform
any of these obligations, the mortgagee or beneficiary is given the right under
certain mortgages or deeds of trust to perform the obligation itself, at its
election, with the mortgagor or trustor agreeing to reimburse the mortgagee or
beneficiary for any sums expended by the mortgagee or beneficiary on behalf of
the mortgagor or trustor. All sums so expended by the mortgagee or beneficiary
become part of the indebtedness secured by the mortgage or deed of trust.
    

Right of Redemption

        In some states, after foreclosure of a mortgage or sale pursuant to a
deed of trust, the borrower and certain foreclosed junior lienholders are given
a statutory period in which to redeem the Mortgaged Premises from the
foreclosure sale. Depending upon state law, the right of redemption may apply to
sale following judicial foreclosure or to sale pursuant to a non-judicial power
of sale. In some states, statutory redemption may occur only upon payment of the
foreclosure purchase price, accrued interest and taxes and certain of the costs
and expenses incurred in enforcing the obligation. In some states, the right to
redeem is a statutory right and in others it is a contractual right. The effect
of a right of redemption is to diminish the ability of the lender to sell the
foreclosed Mortgaged Premises while such right of redemption is outstanding. The
exercise of a right of redemption would defeat the title of any purchaser at a
foreclosure sale or of any purchaser from the lender subsequent to judicial
foreclosure or sale under a deed of trust. The practical effect of the
redemption right is to force the lender to maintain the property and pay the
expenses of ownership until the redemption period has run.

Anti-Deficiency Legislation and Other Limitations on Lenders

   
        Certain states have imposed statutory prohibitions which limit the
remedies of a beneficiary under a deed of trust or a mortgagee under a mortgage.
In some states, statutes limit the right of the beneficiary or mortgagee to
obtain a deficiency judgment against the borrower following foreclosure or sale
under a deed of trust. A deficiency judgment would be a personal judgment
against the former borrower equal in most cases to the difference between the
amount due to the lender and the fair market value of the real property sold at
the foreclosure sale. As a result of these prohibitions, it is anticipated that
in many instances Servicers will not seek deficiency judgments against
defaulting borrowers.

        In addition to anti-deficiency and related legislation, numerous other
federal and state statutory provisions, including the federal bankruptcy laws
and state laws affording relief to debtors, may interfere with or affect the
ability of the secured mortgage lender to realize upon collateral and/or enforce
a deficiency judgment. For example, if a mortgagor is in a proceeding under the
federal Bankruptcy Code, a lender may not foreclose on the mortgaged premises
without the permission of the bankruptcy court. The rehabilitation plan proposed
by the debtor may provide, if the court determines that the value of the
mortgaged premises is less than the principal balance of the mortgage loan, for
the reduction of the secured indebtedness to the value of the mortgaged premises
as of the date of the commencement of the bankruptcy, rendering the lender a
general unsecured creditor for the difference, and also may reduce the monthly
payments due under such mortgage loan, change the rate of interest and alter the
mortgage loan repayment schedule. The effect of any such proceedings under the
federal Bankruptcy Code, including, but not limited to, any automatic stay,
could result in delays in receiving payments on the Mortgage Loans underlying a
Series of Certificates and possible reductions in the aggregate amount of such
payments. Some states also have homestead exemption laws which would protect a
principal residence from a liquidation in bankruptcy.
    

        Federal and local real estate tax laws provide priority to certain tax
liens over the lien of a mortgage or secured party. Numerous federal and state
consumer protection laws impose substantive requirements upon mortgage lenders

                                       45

<PAGE>


in connection with the origination, servicing and enforcement of Single Family
Loans and Cooperative Loans. These laws include the federal Truth-in-Lending
Act, Real Estate Settlement Procedures Act, Equal Credit Opportunity Act, Fair
Credit Billing Act, Fair Credit Reporting Act and related states and
regulations. These federal and state laws impose specific statutory liabilities
upon lenders who fail to comply with the provisions of the law. In some cases,
this liability may affect assignees of mortgage loans.

        Generally, Article 9 of the UCC governs foreclosure on Cooperative
shares and the related proprietary lease or occupancy agreement. Some courts
have interpreted section 9-504 of the UCC to prohibit a deficiency award unless
the creditor establishes that the sale of the collateral (which, in the case of
a Cooperative Loan, would be the shares of the Cooperative and the related
proprietary lease or occupancy agreement) was conducted in a commercially
reasonable manner.

Soldiers' and Sailors' Civil Relief Act of 1940

   
        Under the Soldiers' and Sailors' Civil Relief Act of 1940, members of
all branches of the military on active duty, including draftees and reservists
in military service, (i) are entitled to have interest rates reduced and capped
at 6% per annum on obligations (including mortgage loans) incurred prior to the
commencement of military service for the duration of military service, (ii) may
be entitled to a stay of proceedings on any kind of foreclosure or repossession
action in the case of defaults on such obligations incurred prior to the
commencement of military service and (iii) may have the maturity of such
obligations incurred prior to the commencement of military service extended, the
payments lowered and the payment schedule readjusted for a period of time after
the completion of military service. The benefits of (i), (ii), or (iii) above
are subject to challenge by creditors, however, and if, in the opinion of the
court, the ability of a person to comply with such obligations is not materially
impaired by military service, the court may apply equitable principles
accordingly. If a borrower's obligation to repay amounts otherwise due on a
Mortgage Loan included in the Trust for a Series is relieved pursuant to the
Soldiers' and Sailors' Civil Relief Act of 1940, neither the Servicer, the
Master Servicer nor the Trustee will be required to advance such amounts and any
loss in respect thereof may reduce the amounts available to be paid to the
holders of the Certificates of such Series. If so specified in the Prospectus
Supplement for a Series, any shortfalls in interest collections on Mortgage
Loans included in the Trust for such Series resulting from application of the
Soldiers' and Sailors' Civil Relief Act of 1940 will be allocated to each Class
of Certificates of such Series that is entitled to receive interest in respect
of such Mortgage Loans in proportion to the interest that each such Class of
Certificates would have otherwise been entitled to receive in respect of such
Mortgage Loans had such interest shortfall not occurred.
    

Environmental Considerations

        Environmental conditions may diminish the value of the Mortgage Assets
and give rise to liability of various parties, including federal, state and
local environmental laws, regulations and ordinances concerning hazardous waste,
hazardous substances, petroleum, underground and aboveground storage tanks,
solid waste, lead and copper in drinking water, asbestos, lead-based paint and
other materials ("Adverse Environmental Conditions") under the federal
Comprehensive Environmental Response, Compensation and Liability Act of 1980, as
amended ("CERCLA"). A secured party which participates in management of a
facility, participates in the management of the owner of a facility, takes a
deed in lieu of foreclosure or purchases a mortgaged premises at a foreclosure
sale may become liable in certain circumstances for the costs of a remedial
action ("Cleanup Costs") if hazardous substances have been released or disposed
of on the property. Such Cleanup Costs may be substantial. The U.S.
Environmental Protection Agency (the "EPA") has established a Policy Towards
Owners of Residential Property at Superfund Sites (July 3, 1991) which provides
that EPA will not proceed against owners of residential property contaminated
with hazardous substances under certain circumstances. Similarly, EPA and the
Department of Justice have adopted a policy not to proceed against lenders which
are acting primarily to protect a security interest at the inception of loan,
during a workout, in foreclosure or after foreclosure or the taking of a deed in
lieu of foreclosure. Policy on CERCLA Enforcement Against lenders and Government
Entities that Acquire Property Involuntarily (September 22, 1995). These
policies are not binding on the EPA, a state or third parties who may have a
cause of action under CERCLA, however, and are subject to certain limitations
and conditions. Many state or local laws, regulations or ordinances may also
provide for owners or operators of property (which may include a lender in
certain circumstances) where hazardous substances, hazardous wastes, petroleum
or solid waste are released or otherwise exist to incur Cleanup Costs. It is
possible that Cleanup Costs under CERCLA or other federal, state or local laws,
regulations or ordinances could become a liability of a Trust and reduce the
amounts otherwise distributable to the Certificateholders if a Mortgaged
Premises securing a Mortgage Loan becomes the property of such Trust in certain
circumstances and if such Cleanup Costs were incurred. Moreover, certain states
or localities by statute or ordinance impose a lien for any Cleanup Costs
incurred by such state or locality on the property that is the subject of such
Cleanup Costs (a "Superlien"). Some Superliens take priority over all

                                       46

<PAGE>

other prior recorded liens, and others take the same priority as taxes in the
jurisdiction. In both instances, the Superlien would take priority over the
security interest of the Trustee in a Mortgaged Premises in the jurisdiction in
question.

   
        If so specified in the Prospectus Supplement for a Series, at the time
the Mortgage Loans were originated, it is possible that no environmental
assessment or a very limited environmental assessment of the Mortgaged Premises
was conducted. If so specified in such Prospectus Supplement, no representations
or warranties are made by the Seller or Saxon Mortgage as to the absence or
effect of Adverse Environmental Conditions on any of the Mortgaged Premises. In
addition, the Servicers have not made any representations or warranties or
assumed any liability with respect to the absence or effect of Adverse
Environmental Conditions on any Mortgaged Premises or any casualty resulting
from the presence or effect of Adverse Environmental Conditions, and any loss or
liability resulting from the presence or effect of such Adverse Environmental
Conditions will reduce the amounts otherwise available to pay to the holders of
the Certificates.

        If so specified in the Prospectus Supplement for a Series, the Servicers
are not permitted to foreclose on any Mortgaged Premises without the approval of
the Master Servicer. The Master Servicer is not permitted to approve foreclosure
on any property which it knows or has reason to know is contaminated with or
affected by hazardous wastes or hazardous substances. The Master Servicer is
required to inquire of any Servicer requesting approval of foreclosure whether
the property proposed to be foreclosed upon is so contaminated. If a Servicer
does not foreclose on Mortgaged Premises, the amounts otherwise available to pay
the holders of the Certificates may be reduced. A Servicer will not be liable to
the holders of the Certificates if it fails to foreclose on Mortgaged Premises
that it reasonably believes may be so contaminated or affected, even if such
Mortgaged Premises are, in fact, not so contaminated or affected. In addition, a
Servicer will not be liable to the holders of the Certificates if, based on its
reasonable belief that no such contamination or effect exists, the Servicer
forecloses on Mortgaged Premises and takes title to such Mortgaged Premises and
thereafter such Mortgaged Premises are determined to be so contaminated or
affected.
    

"Due-on-Sale" Clauses

        The forms of Mortgage Note, mortgage and deed of trust relating to
conventional Mortgage Loans may contain a "due-on-sale" clause permitting
acceleration of the maturity of a loan if the borrower transfers its interest in
the Mortgaged Premises. In recent years, court decisions and legislative actions
placed substantial restrictions on the right of lenders to enforce such clauses
in many states. Effective October 15, 1982, however, Congress enacted the
Garn-St. Germain Depository Institutions Act of 1982 (the "Act"), which, after a
three-year grace period, preempted state laws which prohibit the enforcement of
due-on-sale clauses by providing, among other matters, that "due-on-sale"
clauses in certain loans (which loans include Conventional Mortgage Loans) made
after the effective date of the Act are enforceable within certain limitations
as set forth in the Act and the regulations promulgated thereunder.

        By virtue of the Act, a mortgage lender generally may accelerate any
conventional Mortgage Loan which contains a "due-on-sale" clause upon transfer
of an interest in the Mortgaged Premises. With respect to any Mortgage Loan
secured by a residence occupied or to be occupied by the borrower, this ability
to accelerate will not apply to certain types of transfers, including (i) the
granting of a leasehold interest which has a term of three years or less and
which does not contain an option to purchase, (ii) a transfer to a relative
resulting from the death of a borrower, or a transfer where the spouse or one or
more children become owners of the Mortgaged Premises, in each case where the
transferee(s) will occupy the Mortgaged Premises, (iii) a transfer resulting
from a decree of dissolution of marriage, legal separation agreement or an
incidental property settlement agreement by which the spouse becomes an owner of
the Mortgaged Premises, (iv) the creation of a lien or other encumbrance
subordinate to the lender's security instrument which does not relate to a
transfer of rights of occupancy in the Mortgaged Premises (provided that such
lien or encumbrance is not created pursuant to a contract for deed), (v) a
transfer by devise, descent or operation of law on the death of a joint tenant
or tenant by the entirety and (vi) other transfers as set forth in the Act and
the regulations thereunder. As a result, a lesser number of Mortgage Loans which
contain "due-on-sale" clauses may extend to full maturity than earlier
experience would indicate with respect to single-family mortgage loans. The
extent of the effect of the Act on the average lives and delinquency rates of
the Mortgage Loans, however, cannot be predicted. FHA Loans and VA Loans do not
contain due-on-sale clauses. See "Maturity, Prepayment and Yield
Considerations."

Enforceability of Certain Provisions

        The forms of Mortgage Note, mortgage and deed of trust used by the
Servicers may contain provisions obligating the borrower to pay a late charge if
payments are not timely made and in some circumstances may provide for

                                       47

<PAGE>

prepayment fees or penalties if the obligation is paid prior to maturity. In
certain states, there are or may be specific limitations upon late charges which
a lender may collect from a borrower for delinquent payments. Certain states
also limit the amounts that a lender may collect from a borrower as an
additional charge if the loan is prepaid. Under each Servicing Agreement, late
charges and prepayment fees (to the extent permitted by law and not waived by
the Servicers) will be retained by the related Servicer as additional servicing
compensation.

        Courts have imposed general equitable principles upon foreclosure. These
equitable principles are generally designed to relieve the borrower from the
legal effect of defaults under the loan documents. Examples of judicial remedies
that may be fashioned include judicial requirements that the lender undertake
affirmative and expensive actions to determine the causes for the borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In some cases, courts have substituted their judgment for the lender's judgment
and have required lenders to reinstate loans or recast payment schedules to
accommodate borrowers who are suffering from temporary financial disability. In
some cases, courts have limited the right of lenders to foreclose if the default
under the security instrument is not monetary, such as the borrower failing to
adequately maintain the Mortgaged Premises or the borrower executing a second
mortgage or deed of trust affecting the Mortgaged Premises. In other cases, some
courts have been faced with the issue whether federal or state constitutional
provisions reflecting due process concerns for adequate notice require that
borrowers under deeds of trust receive notices in addition to the
statutorily-prescribed minimum requirements. For the most part, these cases have
upheld the notice provisions as being reasonable or have found that the sale by
a trustee under a deed of trust or under a mortgage having a power of sale does
not involve sufficient state action to afford constitutional protections to the
borrower.

                                   THE SELLER

   
        Saxon Asset Securities Company was incorporated in Virginia on May 6,
1996, as a wholly owned, limited-purpose financing subsidiary of Dominion
Mortgage Services, Inc., a Virginia corporation ("Dominion Mortgage"). Dominion
Mortgage is a wholly owned subsidiary of Dominion Capital, Inc., a Virginia
corporation ("Dominion Capital"). Dominion Capital is a wholly owned subsidiary
of Dominion Resources, Inc., a Virginia corporation ("Dominion Resources"). None
of Dominion Resources, Dominion Capital, Dominion Mortgage or the Seller has
guaranteed, or is otherwise obligated with respect to, the Certificates of any
Series. The principal executive offices of the Seller are located at 4880 Cox
Road, Glen Allen, Virginia 23060, and the telephone number of the Seller is
(804) 967-7400. The Seller was formed solely for the purpose of facilitating the
financing and sale of Mortgage Assets and certain other assets. It does not
intend to engage in any business or investment activities other than issuing and
selling securities secured primarily by, or evidencing interests in, Mortgage
Assets and certain other assets and taking certain action with respect thereto.
The Seller's Articles of Incorporation, which have been filed as an exhibit to
the Registration Statement of which this Prospectus is a part, limit the
Seller's business to the foregoing and place certain other restrictions on the
Seller's activities.
    

                                 USE OF PROCEEDS

   
        Substantially all the net proceeds from the sale of the Certificates of
each Series will be applied by the Seller to purchase the Mortgage Assets
assigned to the Trust underlying such Series.
    

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

   
        The following discussion is based upon the opinion of Arter & Hadden,
special tax counsel to the Seller ("Special Tax Counsel"), with respect to the
material federal income tax consequences of the purchase, ownership, and
disposition of the Certificates. The summary is based upon laws, regulations,
rulings, and decisions now in effect, all of which are subject to change
(including changes in effective dates). Because real estate mortgage investment
conduit ("REMIC") status may be elected with respect to certain Series of
Certificates, the discussion includes a summary of the federal income tax
consequences to Certificateholders of Certificates issued under such an election
("REMIC Certificates").
    
        The discussion does not address the federal income tax consequences for
all categories of investors, some of which may be subject to special rules. The
discussion focuses primarily on investors who will hold the Certificates as
"capital assets" (generally, property held for investment) within the meaning of
Section 1221 of the Internal Revenue Code of 1986, as amended (the "Code"),
although much of the discussion is applicable to other investors as well.
Investors should note that, although final regulations under the REMIC
provisions of the Code (the "REMIC Regulations") have been issued by the U.S.
Treasury Department (the "Treasury"), no currently effective regulations or
other administrative guidance has been issued with respect to certain provisions
of the Code that are or may be applicable to Certificateholders, particularly


                                       48

<PAGE>


the provisions dealing with market discount and stripped debt instruments.
Although the Treasury recently issued final regulations dealing with original
issue discount and premium, those regulations do not address directly the
treatment of "REMIC Regular Certificates" (as defined below) and certain other
types of Certificates. Furthermore, the REMIC Regulations do not address all of
the issues that arise in connection with the formation and operation of a REMIC.
Hence, definitive guidance cannot be provided with respect to many aspects of
the tax treatment of Certificateholders. Moreover, the summary is based on
current law, and there can be no assurance that the law will not change or that
the Internal Revenue Service (the "Service") will not take positions that would
be materially adverse to investors. Finally, the summary does not purport to
address the anticipated state income tax consequences to investors of owning and
disposing of the Certificates. Consequently, investors should consult their own
tax advisors in determining the federal, state, local, and any other tax
consequences to them of the purchase, ownership, and disposition of the
Certificates.

General

   
        Many aspects of the federal income tax treatment of the Certificates of
a particular Series will depend upon whether an election is made to treat the
Trust, or one or more segregated pools of assets held by the Trust, as a REMIC.
The Prospectus Supplement for each Series will indicate whether such an election
is intended. For each Series with respect to which one or more REMIC elections
are to be made, Special Tax Counsel will deliver a separate opinion generally to
the effect that, assuming timely filing of a REMIC election and compliance with
the Agreement and certain other documents specified in the opinion, the Trust
(or one or more segregated pools of Trust assets) will qualify as one or more
REMICs (each, a "Series REMIC") and that if a Trust (or one or more segregated
pools of Trust assets) qualifies as a REMIC, the tax consequences to the
Certificateholders will be as described below under "REMIC Certificates." For
each Series with respect to which a REMIC election is not made, Special Tax
Counsel will deliver a separate opinion generally to the effect that, assuming
compliance with the Agreement and certain other documents, the Trust will be
treated as a grantor trust under subpart E, Part I of subchapter J of the Code
and not as an association taxable as a corporation and the tax consequences to
the Certificateholders will be as described below under "Non-REMIC
Certificates." Those opinions will be based on existing law, but there can be no
assurance that the law will not change or that contrary positions will not be
taken by the Service.
    

REMIC Certificates

        REMIC Certificates will be classified as either "REMIC Regular
Certificates," which generally are treated as debt for federal income tax
purposes, or "REMIC Residual Certificates," which generally are not treated as
debt for such purposes, but rather as representing rights and responsibilities
with respect to the taxable income or loss of the REMIC. The Prospectus
Supplement for each Series of Certificates will indicate whether a REMIC
election will be made for that Series and which of the Certificates of such
Series will be designated as REMIC Regular Certificates, and which will be
designated as REMIC Residual Certificates.

        REMIC Certificates held by a real estate investment trust ("REIT") will
qualify as "real estate assets" within the meaning of Section 856(c)(5)(A) of
the Code, and interest on such Certificates will be considered "interest on
obligations secured by mortgages on real property" ("Qualifying REIT Interest")
for REIT qualification purposes, in the same proportion that the assets of the
Series REMIC would qualify as real estate assets for REIT purposes. Similarly,
REMIC Certificates held by a thrift institution taxed as a "mutual savings bank"
or a "domestic building and loan association" (collectively, "Thrift
Institutions") will qualify as "qualifying real property loans" for purposes of
the special bad debt reserve deduction of Section 593, and a REMIC Certificate
held by a thrift institution taxed as a "domestic building and loan association"
will qualify as a "loan secured by an interest in real property," for purposes
of the qualification requirements of domestic building and loan associations set
forth in Section 7701(a)(19), in the same proportion that the assets of the
Series REMIC would so qualify. However, if 95% or more of the assets of a given
Series REMIC constitute real estate assets for REIT purposes, the REMIC
Certificates will be treated entirely as such assets and 100% of the interest
income derived from that REMIC will be treated as Qualifying REIT Interest.
Similarly, if 95% or more of the assets of a given Series REMIC constitute
qualifying real property loans and loans secured by interests in real property,
the REMIC Certificates will be treated entirely as such assets for purposes of
the special bad debt reserve deduction and the qualification requirements of
domestic building and loan associations, respectively. In the case of a Series
for which two or more Series REMICs will be created, all Series REMICs will be
treated as a single REMIC for purposes of determining the extent to which the
related Certificates and the income thereon will be treated as qualifying assets
and income for such purposes. However, REMIC Certificates will not qualify as
"Government securities" for either REIT or regulated investment company ("RIC")
qualification purposes.

                                       49

<PAGE>


Tax Treatment of REMIC Regular Certificates

        Payments received by holders of REMIC Regular Certificates ("REMIC
Regular Certificateholders") generally should be accorded the same tax treatment
under the Code as payments received on other taxable corporate debt instruments.
Except as described below for REMIC Regular Certificates issued with original
issue discount or acquired with market discount or premium, interest paid or
accrued on a REMIC Regular Certificate will be treated as ordinary income to the
REMIC Regular Certificateholder and a principal payment on such Certificate will
be treated as a return of capital to the extent that the REMIC Regular
Certificateholder's basis in such Certificate is allocable to that payment.
REMIC Regular Certificateholders or holders of REMIC Residual Certificates
("REMIC Residual Certificateholders") must report income from such Certificates
under an accrual method of accounting, even if they otherwise would have used
the cash receipts and disbursements method. The Trustee or the Master Servicer
will report annually to the Service and the Certificateholders of record with
respect to interest paid or accrued and original issue discount, if any, accrued
on the Certificates.

        Under temporary Treasury regulations, holders of REMIC Regular
Certificates issued by "single-class REMICs" who are individuals, trusts,
estates, or pass-through entities in which such investors hold interests may be
required to recognize certain amounts of income in addition to interest and
discount income. A single-class REMIC, in general, is a REMIC that (i) would be
classified as an investment trust in the absence of a REMIC election or (ii) is
substantially similar to an investment trust. Under the temporary Treasury
regulations, each holder of a regular or residual interest in a single- class
REMIC is allocated (i) a share of the REMIC's "allocable investment expenses"
(i.e., expenses normally allowable under Section 212 of the Code, which may
include servicing and administrative fees and insurance premiums) and (ii) a
corresponding amount of additional income. Section 67 permits an individual,
trust or estate to deduct miscellaneous itemized expenses (including Section 212
expenses) only to the extent that such expenses, in the aggregate, exceed 2% of
its adjusted gross income. Consequently, an individual, trust or estate that
holds a regular interest in a single-class REMIC (either directly or through a
pass-through entity) will recognize additional income with respect to such
regular interest to the extent that its share of allocable investment expenses,
when combined with its other miscellaneous itemized deductions for the taxable
year, fails to exceed 2% of its adjusted gross income. Any such additional
income will be treated as interest income. In addition, Section 68 provides that
the amount of itemized deductions otherwise allowable for the taxable year for
an individual whose adjusted gross income exceeds the applicable amount
($100,000, or $50,000 in the case of a separate return by a married individual
within the meaning of Section 7703 for taxable year 1991 and adjusted for
inflation each year thereafter) will be reduced by the lesser of (i) 3% of the
excess of adjusted gross income over the applicable amount, or (ii) 80% of the
amount of itemized deductions otherwise allowable for such taxable year. The
amount of such additional taxable income recognized by holders who are subject
to the limitations of either Section 67 or Section 68 may be substantial and may
reduce or eliminate the after-tax yield to such holders of an investment in the
Certificates of an affected Series. Non- corporate holders of REMIC Regular
Certificates evidencing an interest in a single-class REMIC also should be aware
that miscellaneous itemized deductions, including allocable investment expenses
attributable to such REMIC, are not deductible for purposes of the alternative
minimum tax ("AMT").

        Original Issue Discount. Certain Classes of REMIC Regular Certificates
may be issued with "original issue discount" within the meaning of Section
1273(a) of the Code. In general, such original issue discount will equal the
difference between the "stated redemption price at maturity" of the REMIC
Regular Certificate (generally, its principal amount) and its issue price.
Holders of REMIC Regular Certificates as to which there is original issue
discount should be aware that they generally must include original issue
discount in income for federal income tax purposes on an annual basis under a
constant yield accrual method that reflects compounding. In general, original
issue discount is treated as ordinary interest income and must be included in
income in advance of the receipt of the cash to which it relates. The amount of
original issue discount required to be included in a REMIC Regular
Certificateholder's income in any taxable year will be computed in accordance
with Section 1272(a)(6). No regulatory guidance currently exists under Section
1272(a)(6). The Master Servicer or other person responsible for computing the
amount of original issue discount to be reported to a REMIC Regular
Certificateholder each taxable year (the "Tax Administrator") will base its
computations on Section 1272(a)(6) and final regulations governing the accrual
of original issue discount on debt instruments that were issued by the Treasury
on January 27, 1994, but do not address directly the treatment of instruments
that are subject to Section 1272(a)(6) (the "OID Regulations"). There can be no
assurance that such methodology represents the correct manner of calculating
original issue discount on the REMIC Regular Certificates

        The amount of original issue discount on a REMIC Regular Certificate
equals the excess, if any, of the Certificate's "stated redemption price at
maturity" over its "issue price." A debt instrument's stated redemption price at
maturity is the sum of all payments provided by the instrument other than
"qualified stated interest" ("Deemed Principal Payments"). Qualified stated

                                       50


<PAGE>

interest, in general, is stated interest that is unconditionally payable in cash
or property (other than debt instruments of the issuer) at lease annually at (i)
a single fixed rate or (ii) a variable rate that meets certain requirements set
out in the OID Regulations. See "-- Variable Rate Certificates." Thus, in the
case of any REMIC Regular Certificate other than a Compound Interest
Certificate, the stated redemption price at maturity will equal the total amount
of all Deemed Principal Payments due on that Certificate. Since a Compound
Interest Certificate generally does not require unconditional payments of
interest at least annually, the stated redemption price at maturity of such a
Certificate will equal the aggregate of all payments due, whether designated as
principal, accrued interest, or current interest. The issue price of a REMIC
Regular Certificate generally will equal the initial price at which a
substantial amount of such Certificates is sold to the public.

        Under a de minimis rule, a REMIC Regular Certificate will be considered
to have no original issue discount if the amount of original issue discount is
less than 0.25% of the Certificate's stated redemption price at maturity
multiplied by the weighted average maturity ("WAM") of all Deemed Principal
Payments. For that purpose, the WAM of a REMIC Regular Certificate is the sum of
the amounts obtained by multiplying the amount of each Deemed Principal Payment
by a fraction, the numerator of which is the number of complete years from the
Certificate's issue date until the payment is made, and the denominator of which
is the Certificate's stated redemption price at maturity. Although no Treasury
regulations have been issued under the relevant provisions of the Tax Reform Act
of 1986 (the "1986 Act"), it is expected that the WAM of a REMIC Regular
Certificate will be computed using the prepayment assumptions used in pricing
the REMIC Regular Certificate ("Pricing Prepayment Assumptions"). A REMIC
Regular Certificateholder will include de minimis original issue discount in
income on a pro rata basis as stated principal payments on the Certificate are
received or, if earlier, upon disposition of the Certificate, unless the
Certificateholder makes the "All OID Election" (as defined below).

        REMIC Regular Certificates of certain Series may bear interest under
terms that provide for a teaser rate period, interest holiday, or other period
during which the rate of interest payable on the Certificates is lower than the
rate payable during the remainder of the life of the Certificates ("Teaser
Certificates"). The OID Regulations provide a more expansive test under which a
Teaser Certificate may be considered to have a de minimis amount of original
issue discount even though the amount of original issue discount on the
Certificate would be more than de minimis as determined under the regular test.
The expanded test applies to a Teaser Certificate only if the stated interest on
such Certificate would be qualified stated interest but for the fact that during
one or more accrual periods its interest rate is below the rate applicable for
the remainder of its term. Under the expanded test, the amount of original issue
discount on a Teaser Certificate that is measured against the de minimis amount
of original issue discount allowable on the Certificate is the greater of (i)
the excess of the stated principal amount of the Certificate over its issue
price ("True Discount") and (ii) the amount of interest that would be necessary
to be payable on the Certificate in order for all stated interest to be
qualified stated interest (the "Additional Interest Amount").

        A REMIC Regular Certificateholder generally must include in gross income
the sum, for all days during its taxable year on which it holds the REMIC
Regular Certificate, of the "daily portions" of the original issue discount on
such Certificate. In the case of an original holder of a REMIC Regular
Certificate, the daily portions of original issue discount with respect to such
Certificate generally will be determined by allocating to each day in any
accrual period the Certificate's ratable portion of the excess, if any, of (i)
the sum of (a) the present value of all payments under the Certificate yet to be
received as of the close of such period and (b) the amount of any Deemed
Principal Payments received on the Certificate during such period over (ii) the
Certificate's "adjusted issue price" at the beginning of such period. The
present value of payments yet to be received on a REMIC Regular Certificate is
computed by using the Pricing Prepayment Assumptions and the Certificate's
original yield to maturity (adjusted to take into account the length of the
particular accrual period), and taking into account Deemed Principal Payments
actually received on the Certificate prior to the close of the accrual period.
The adjusted issue price of a REMIC Regular Certificate at the beginning of the
first accrual period is its issue price. The adjusted issue price at the
beginning of each subsequent period is the adjusted issue price of the
Certificate at the beginning of the preceding period increased by the amount of
original issue discount allocable to that period and decreased by the amount of
any Deemed Principal Payments received during that period. Thus, an increased
(or decreased) rate of prepayments received with respect to a REMIC Regular
Certificate will be accompanied by a correspondingly increased (or decreased)
rate of recognition of original issue discount by the holder of such
Certificate.

        A REMIC Regular Certificate having original issue discount may be
acquired subsequently for more than its adjusted issue price. If the subsequent
holder's adjusted basis in such a REMIC Regular Certificate, immediately after
its acquisition, exceeds the sum of all Deemed Principal Payments to be received
on the Certificate after the acquisition date, the Certificate will no longer
have original issue discount, and the holder may be entitled to reduce the
amount of interest income recognized on the Certificate by the amount of

                                       51

<PAGE>

amortizable premium. See "-- Amortizable Premium." If the subsequent holder's
adjusted basis in the Certificate immediately after the acquisition exceeds the
adjusted issue price of the Certificate, but is less than or equal to the sum of
the Deemed Principal Payments to be received under the Certificate after the
acquisition date, the amount of original issue discount on the Certificate will
be reduced by a fraction, the numerator of which is the excess of the
Certificate's adjusted basis immediately after its acquisition over the adjusted
issue price of the Certificate and the denominator of which is in the excess of
the sum of all Deemed Principal Payments to be received on the Certificate after
the acquisition date over the adjusted issue price of the Certificate. For that
purpose, the adjusted basis of a REMIC Regular Certificate generally is reduced
by the amount of any qualified stated interest that is accrued but unpaid as of
the acquisition date. Alternatively, the subsequent purchaser of a REMIC Regular
Certificate having original issue discount may make an All OID Election (as
defined below) with respect to the Certificate.

        A Certificateholder generally may make an election (an "All OID
Election") to include in gross income all stated interest, original issue
discount, de minimis original issue discount, market discount (as described
below under "--Market Discount"), and de minimis market discount that accrues on
the Certificate (as reduced by any amortizable premium, as described below under
"Amortizable Premium," or acquisition premium, as described below) under the
constant yield method used to account for original issue discount. To make an
All OID Election, the holder of the Certificate must attach a statement to its
timely filed federal income tax return for the taxable year in which the holder
acquired the Certificate. The statement must identify the instruments to which
the election applies. An All OID Election is irrevocable unless the holder
obtains the consent of the Service. If an All OID Election is made for a debt
instrument with market discount, the holder is deemed to have made an election
to include in income currently the market discount on all of the holder's other
debt instruments with market discount, as described in "-- Market Discount"
below. In addition, if an All OID Election is made for a debt instrument with
amortizable premium, the holder is deemed to have made an election to amortize
the premium on all of the holder's other debt instruments with amortizable
premium under the constant yield method. See "-- Amortizable Premium."
Certificateholders should be aware that the law is unclear as to whether an All
OID Election is effective for a Certificate that is subject to the contingent
payment rules. See "-- Interest Weighted Certificates and Non-VRDI
Certificates."

        If the interval between the issue date of a Current Interest Certificate
and the first Distribution Date (the "First Distribution Period") contains more
days than the number of days of stated interest that are payable on the first
Distribution Date, the effective interest rate received by the Certificateholder
during the first Distribution Period will be less than the Certificate's stated
interest rate making such Certificate a Teaser Certificate. If the amount of
original issue discount on the Certificate measured under the expanded de
minimis test exceeds the de minimis amount of original issue discount allowable
on the Certificate, the amount by which the stated interest on the Certificate
exceeds the interest that would be payable on the Certificate at the effective
rate of interest for the First Distribution Period (the "Nonqualified Interest
Amount") would be treated as part of the Certificate's stated redemption price
at maturity. Accordingly, the holder of a Teaser Certificate may be required to
recognize ordinary income arising from original issue discount attributable to
the First Distribution Period in addition to any qualified stated interest that
accrues in that period.

        Similarly, if the First Distribution Period is shorter than the interval
between subsequent Distribution Dates, the effective rate of interest payable on
a Certificate during the First Distribution Period will be higher than the
stated rate of interest if a Certificateholder receives interest on the first
Distribution Date based on a full accrual period. Such Certificate would be
issued with original issue discount unless the amount of original issue discount
is de minimis. However, if (i) a portion of the initial purchase price of such
Certificate is allocable to interest that has accrued under the terms of the
Certificate prior to its issue date ("Pre-Issuance Accrued Interest") and (ii)
the Certificate provides for a payment of stated interest on the first payment
date within one year of the issue date that equals or exceeds the amount of the
Pre-Issuance Accrued Interest, the Certificate's issue price may be computed by
subtracting from the issue price the amount of Pre- Issuance Accrued Interest.
Thus, such Certificate will not have original issue discount attributable to the
First Distribution Period, provided that the increased effective interest rate
for that Period is attributable solely to Pre-Issuance Accrued Interest, as
typically will be the case.

        It is not entirely clear how income should be accrued with respect to
REMIC Regular Certificates, the payments on which consist entirely or primarily
of a specified nonvarying portion of the interest payable on one or more of the
qualified mortgages held by the REMIC ("Interest Weighted Certificates"). Unless
and until the Service provides contrary administrative guidance on the income
tax treatment of an Interest Weighted Certificate, the Tax Administrator intends
to take the position that an Interest Weighted Certificate does not bear
qualified stated interest, and will account for the income thereon as described
in "Interest Weighted Certificates and Non-VRDI Certificates" below. Some

                                       52

<PAGE>

Interest Weighted Certificates may provide for a relatively small amount of
principal and for interest that can be expressed as qualified stated interest at
a very high fixed rate with respect to that principal ("Superpremium
Certificates"). Superpremium Certificates technically are issued with
amortizable premium. However, because of their close similarity to other
Interest Weighted Certificates it appears more appropriate to account for
Superpremium Certificates in the same manner as for other Interest Weighted
Certificates. Consequently, in the absence of further administrative guidance,
the Tax Administrator intends to account for Superpremium Certificates in the
same manner as other Interest Weighted Certificates. However, there can be no
assurance that the Service will not assert a position contrary to that taken by
the Tax Administrator, and, therefore, holders of Superpremium Certificates
should consider making a protective election to amortize premium on such
Certificates.

        In view of the complexities and current uncertainties as to the manner
of inclusion in income of original issue discount on the REMIC Regular
Certificates, each investor should consult his own tax advisor to determine the
appropriate amount and method of inclusion in income of original issue discount
on such Certificates for deferral income tax purposes.

        Variable Rate Certificates. A REMIC Regular Certificate may pay interest
at a variable rate (a "Variable Rate Certificate"). A Variable Rate Certificate
that qualifies as a "variable rate debt instrument" as that term is defined in
the OID Regulations (a "VRDI") will be governed by the rules applicable to VRDIs
in the OID Regulations, which are described below. A Variable Rate Certificate
qualifies as a VRDI under the OID Regulations if (i) the Certificate is not
issued at a premium to its noncontingent principal amount in excess of the
lesser of (a) .015 multiplied by the product of such noncontingent principal
amount and the WAM (as that term is defined above in the discussion of the de
minimis rule) of the Certificate or (b) 15 percent of such noncontingent
principal amount (an "Excess Premium"); (ii) stated interest on the Certificate
compounds or is payable unconditionally at least annually at (a) one or more
"qualified floating rates," (b) a single fixed rate and one or more qualified
floating rates, (c) a single "objective rate," or (d) a single fixed rate and a
single objective rate that is a "qualified inverse floating rate," and (iii) the
qualified floating rate or the objective rate in effect during an accrual period
is set at a current value of that rate (i.e., the value of the rate on any day
occurring during the interval that begins three months prior to the first day on
which that value is in effect under the Certificate and ends one year following
that day).

        On June 11, 1996, the Treasury issued final regulations that both
address the federal income tax treatment of debt obligations that provide for
one or more contingent payments and would make certain changes to rules
applicable to VRDIs in the OID Regulations (the "1996 Regulations"). Pursuant to
certain of the amendments to the OID Regulations that are set forth in the 1996
Regulations, (i) a Variable Rate Certificate would qualify as a VRDI only if, in
addition to satisfying the three conditions set forth in the current OID
Regulations (and described above), such Certificate does not provide for any
principal payments that are contingent and (ii) a Variable Rate Certificate that
does not qualify as a VRDI would be treated as a debt obligation that provides
for one or more contingent payments. Those amendments to the OID Regulations
apply retroactively to debt instruments issued on or after April 4, 1994, which
is the effective date of the OID Regulations. Consequently, the Tax
Administrator will treat Variable Rate Certificates that do not qualify as VRDIs
as debt obligations that provide for one or more contingent payments, and will
account for the income thereon as described in "Interest Weighted Certificates
and Non-VRDI Certificates" below.

        Under the OID Regulations, a rate is a qualified floating rate if
variations in the rate reasonably can be expected to measure contemporaneous
variations in the cost of newly borrowed funds in the currency in which the debt
instrument is denominated. A qualified floating rate may measure contemporaneous
variations in borrowing costs for the issuer of the debt instrument or for
issuers in general. Effective for debt instruments issued after August 13, 1996,
a multiple of a qualified floating rate is considered a qualified floating rate
only if the rate is equal to either (a) the product of a qualified floating rate
and a fixed multiple that is greater than 0.65 but not more than 1.35 or (b) the
product of a qualified floating rate and a fixed multiple that is greater than
0.65 but not more than 1.35, increased or decreased by a fixed rate. If a
Certificate provides for two or more qualified floating rates that reasonably
can be expected to have approximately the same values throughout the term of the
Certificate, the qualified floating rates together will constitute a single
qualified floating rate. Two or more qualified floating rates conclusively will
be presumed to have approximately the same values throughout the term of a
Certificate if the values of all rates on the issue date of the Certificate are
within 25 basis points of each other.

        A variable rate will be considered a qualified floating rate if it is
subject to a restriction or restrictions on the maximum stated interest rate (a
"Cap"), a restriction or restrictions on the minimum stated interest rate (a
"Floor"), a restriction or restrictions on the amount of increase or decrease in
the stated interest rate (a "Governor"), or other similar restriction only if:
(a) the Cap, Floor, or Governor is fixed throughout the term of the related
Certificate or (b) the Cap, Floor, Governor, or similar restriction is not
reasonably expected, as of the issue date, to cause the yield on the Certificate

                                       53

<PAGE>


to be significantly less or significantly more than the expected yield on the
Certificate determined without such Cap, Floor, Governor, or similar
restriction, as the case may be. Although the OID Regulations are unclear, it
appears that a VRDI, the principal rate on which is subject to a Cap, Floor, or
Governor that itself is a qualified floating rate, bears interest at an
objective rate.

        Under the OID Regulations, an objective rate is a rate (other than a
qualified floating rate) that is determined using a single fixed formula and is
based on (i) one or more qualified floating rates (e.g., a rate equal to a
multiple greater than 1.35 times a qualified floating rate), (ii) one or more
rates where each rate would be a qualified floating rate for a debt instrument
denominated in a currency other than the currency in which the debt instrument
is denominated, (iii) the yield or changes in the price of actively traded
personal property (other than stock or debt of the issuer or certain related
parties), or (iv) any combination of objective rates. Notwithstanding the
foregoing, a variable rate will not be considered an objective rate if the
average value of the rate during the first half of the Certificate's term
reasonably is expected to be either significantly less than or significantly
greater than the average value of the rate during the final half of the
instrument's term (i.e., the rate will result in a significant frontloading or
backloading of interest). Additional objective rates subsequently may be
designated by the Service in revenue rulings or revenue procedures. An objective
rate also includes a "qualified inverse floating rate" if the rate is equal to a
fixed rate minus a qualified floating rate and variations in the rate reasonably
can be expected to inversely reflect contemporaneous variations in the cost of
newly borrowed funds (disregarding any Caps, Floors, Governors, or similar
restrictions on the rate).

        Under the 1996 Regulations, an objective rate would be redefined as a
rate (other than a qualified floating rate) that (i) is determined using a
single fixed formula, (ii) is based on objective financial or economic
information, and (iii) is not based on information that either is within the
control of the issuer (or a related party) or is unique to the circumstances of
the issuer (or related party), such as dividends, profits, or the value of the
issuer's (or related party's) stock. That definition is broader than the
definition of objective rate set forth in the OID Regulations and would include,
in addition to a rate that is based on one or more qualified floating rates or
on the yield of actively traded personal property, a rate that is based on
changes in a general inflation index. In addition, a rate would not fail to be
an objective rate under the 1996 Regulations merely because it is based on the
credit quality of the issuer. The revised definition of an objective rate in the
1996 Regulations is effective for debt instruments issued on or after August 13,
1996.

        Under the OID Regulations, if interest on a Variable Rate Certificate is
stated at a fixed rate for an initial period of less than one year followed by a
variable rate that is either a qualified floating rate or an objective rate for
a subsequent period, and the value of the variable rate on the issue date is
intended to approximate the fixed rate, the fixed rate and the variable rate
together constitute a single qualified floating rate or objective rate. A
variable rate conclusively will be presumed to approximate an initial fixed rate
if the value of the variable rate on the issue date does not differ from the
value of the fixed rate by more than 25 basis points.

        Under the OID Regulations, all interest payable on a Variable Rate
Certificate that qualifies as a VRDI and provides for stated interest
unconditionally payable in a cash or property at least annually at a single
qualified floating rate or a single objective rate (a "Single Rate VRDI
Certificate") is treated as qualified stated interest. The amount and accrual of
OID on a Single Rate VRDI Certificate is determined, in general, by converting
such Certificate into a hypothetical fixed rate security and applying the rules
applicable to fixed rate securities described under "Original Issue Discount"
above to such hypothetical fixed rate security.

        Except as provided below, the amount and accrual of OID on a Variable
Rate Certificate that qualifies as a VRDI but is not a Single Rate VRDI
Certificate (a "Multiple Rate VRDI Certificate") is determined by converting
such Certificate into a hypothetical equivalent fixed rate security that has
terms that are identical to those provided under the Multiple Rate VRDI
Certificate, except that such hypothetical equivalent fixed rate security will
provide for fixed rate substitutes in lieu of the qualified floating rates or
objective rate provided for under the Multiple Rate VRDI Certificate. A Multiple
Rate VRDI Certificate that provides for a qualified floating rate or rates or a
qualified inverse floating rate is converted to a hypothetical equivalent fixed
rate security by assuming that each qualified floating rate or the qualified
inverse floating rate will remain at its value as of the issue date. A Multiple
Rate VRDI Certificate that provides for an objective rate or rates is converted
to a hypothetical equivalent fixed rate security by assuming that each objective
rate will equal a fixed rate that reflects the yield that reasonably is expected
for the Multiple Rate VRDI Certificate. Qualified stated interest or original
issue discount allocable to an accrual period with respect to a Multiple Rate
VRDI Certificate must be increased (or decreased) if the interest actually
accrued or paid during such accrual period exceeds (or is less than) the
interest assumed to be accrued or paid during such accrual period under the
hypothetical equivalent fixed rate security.

                                       54


<PAGE>


        The 1996 Regulations amend the OID Regulations to clarify that qualified
stated interest or original issue discount allocable to an accrual period with
respect to a Single Rate VRDI Certificate also must be increased (or decreased)
if the interest actually accrued or paid during such accrual period exceeds (or
is less than) the interest assumed to be accrued or paid during such accrual
period under the related hypothetical fixed rate security. Because that
amendment was intended to clarify the OID Regulations, it is effective for debt
instrument issued on or after April 4, 1994, which is the effective date of the
OID Regulations.

        Under the OID Regulations, the amount and accrual of OID on a Multiple
Rate VRDI Certificate that provides for stated interest at either one or more
qualified floating rates or at a qualified inverse floating rate and in addition
provides for stated interest at a single fixed rate (other than an initial fixed
rate that is intended to approximate the subsequent variable rate) is determined
using the method described above for all other Multiple Rate VRDI Certificates
except that prior to its conversion to a hypothetical equivalent fixed rate
security, such Multiple Rate VRDI Certificate is treated as if it provided for a
qualified floating rate (or a qualified inverse floating rate), rather than the
fixed rate. The qualified floating rate (or qualified inverse floating rate)
replacing the fixed rate must be such that the fair market value of the Multiple
Rate VRDI Certificate as of its issue date would be approximately the same as
the fair market value of an otherwise identical debt instrument that provides
for the qualified floating rate (or qualified inverse floating rate), rather
than the fixed rate.

        REMIC Regular Certificates of certain Series may provide for interest
based on a weighted average of the interest rates on some or all of the Mortgage
Loans of the related Trust ("Weighted Average Certificates"). Under the OID
Regulations, it appears that Weighted Average Certificates relating to a trust
whose Mortgage Loans are exclusively ARM Loans bear interest at an "objective
rate" provided the ARM Loans themselves bear interest at qualified floating
rates. However, under the OID Regulations, Weighted Average Certificates
relating to a Trust whose Mortgage Loans do not bear interest at qualified
floating rates ("Non-Objective Weighted Average Certificates" or "NOWA
Certificates") do not bear interest at an objective or qualified floating rate
and, consequently, do not qualify as VRDIs. Accordingly, unless and until the
Service provides contrary administrative guidance on the income tax treatment of
NOWA Certificates, the Tax Administrator intends to treat such Certificates as
debt obligations that provide for one or more contingent payments, and will
account for the income thereon as described in "Interest Weighted Certificates
and Non-VRDI Certificates" below.

        REMIC Regular Certificates of certain Series may provide for the payment
of interest at a rate determined as the difference between two interest rate
parameters, one of which is a variable rate and the other of which is a fixed
rate or a different variable rate ("Inverse Floater Certificates"). Under the
OID Regulations, Inverse Floater Certificates generally bear interest at
objective rates, because their rates either constitute "qualified inverse
floating rates" under those Regulations or, although not qualified floating
rates themselves, are based on one or more qualified floating rates.
Consequently, if such Certificates are not issued at an Excess Premium and their
interest rates otherwise meet the test for qualified stated interest, the income
on such Certificates will be accounted for under the rules applicable to VRDIs
described above. However, an Inverse Floater Certificate may have an interest
rate parameter equal to the weighted average of the interest rates on some or
all of the Mortgage Loans of the related Trust in a case where one or more of
those rates is a fixed rate or otherwise may not qualify as a VRDI. Unless and
until the Service provides contrary administrative guidance on the income tax
treatment of such Inverse Floater Certificates, the Tax Administrator intends to
treat such Certificates as debt obligations that provide for one or more
contingent payments, and will account for the income thereon as described in
"Interest Weighted Certificates and Non-VRDI Certificates" below.

        Interest Weighted Certificates and Non-VRDI Certificates. The treatment
of a NOWA Certificate, a Variable Rate Certificate that is issued at an Excess
Premium, or any other Variable Rate Certificate that does not qualify as a VRDI
Certificate (each, a "Non-VRDI Certificate") or an Interest Weighted Certificate
is unclear under current law. The OID Regulations are ambiguous as to whether
interest payments (other than qualified stated interest) on a Non-VRDI
Certificate or an Interest Weighted Certificate are considered to be contingent
payments subject to special original issue discount rules described in the next
paragraph or whether such payments should be treated as Deemed Principal
Payments subject to the regular original issue discount rules described in
"Original Issue Discount" above. Moreover, to the extent that the contingent
payment rules are applicable, their impact on instruments that are subject to
Section 1272(a)(6) of the Code is unclear.

        The 1996 Regulations contain provisions (the "Contingent Payment
Regulations") that address the federal income tax treatment of debt obligations
with one or more contingent payments ("Contingent Payment Obligations"). Under
the Contingent Payment Regulations, any variable rate debt instrument that is
not a VRDI is classified as a Contingent Payment Obligation. However, the
Contingent Payment Regulations, by their terms, do not apply to REMIC regular
interests and other instruments that are subject to Section 1272(a)(6) of the
Code. Furthermore, they are proposed to be effective only for debt instruments

                                       55

<PAGE>

issued on or after August 13, 1996. In the absence of further guidance, the Tax
Administrator will account for Non-VRDI Certificates, Interest Weighted
Certificates, and other REMIC Regular Certificates that are Contingent Payment
Obligations in accordance with Section 1272(a)(6). Income will be accrued on
such Certificates based on a constant yield that is derived from a projected
payment schedule as of the related closing date. The projected payment schedule
will take into account the Pricing Prepayment Assumptions and the interest
payments that are expected to be made based on the value of any relevant indices
on the issue date. To the extent that actual payments differ from projected
payments for a particular taxable year, appropriate adjustments to interest
income and expense accruals will be made for that year. In the case of a
Weighted Average Certificate, the projected payment schedule will be derived
based on the assumption that the principal balances of the Mortgage Loans that
collateralize the Certificate pay down pro rata.

        The method described in the foregoing paragraph for accounting for
Interest Weighted Certificates and Non-VRDI Certificates is consistent with
Section 1272(a)(6) and the legislative history thereto. Because of the
uncertainty with respect to the treatment of such Certificates under the OID
Regulations and Contingent Payment Regulations, however, there can be no
assurance that the Service will not assert successfully that a method less
favorable to Certificateholders will apply. In view of the complexities and the
current uncertainties as to income inclusions with respect to Non-VRDI
Certificates and Interest Weighted Certificates, each investor should consult
his or her own tax advisor to determine the appropriate amount and method of
income inclusion on such Certificates for federal income tax purposes.

        Market Discount. A subsequent purchaser of a REMIC Regular Certificate
at a discount from its outstanding principal amount (or, in the case of a REMIC
Regular Certificate having original issue discount, its "adjusted issue price")
will acquire such Certificate with market discount. The purchaser generally will
be required to recognize the market discount (in addition to any original issue
discount remaining with respect to the Certificate) as ordinary income. A person
who purchases a REMIC Regular Certificate at a price lower than the
Certificate's outstanding principal amount but higher than its adjusted issue
price does not acquire the Certificate with market discount, but will be
required to report original issue discount, appropriately adjusted to reflect
the excess of the price paid over the adjusted issue price. See "-- Original
Issue Discount." A REMIC Regular Certificate will not be considered to have
market discount if the amount of such market discount is de minimis, i.e., less
than the product of (i) 0.25% of the remaining principal amount (or, in the case
of a REMIC Regular Certificate having original issue discount, the adjusted
issue price of such Certificate), multiplied by (ii) the weighted average
maturity of the Certificate (determined as for original issue discount)
remaining after the date or purchase. Regardless of whether the subsequent
purchaser of a REMIC Regular Certificate with more than a de minimis amount of
market discount is a cash-basis or accrual-basis taxpayer, market discount
generally will be taken into income as principal payments (including, in the
case of a REMIC Regular Certificate having original issue discount, any Deemed
Principal Payments) are received, in an amount equal to the lesser of (i) the
amount of the principal payment received or (ii) the amount of market discount
that has "accrued" (as described below), but that has not yet been included in
income. The purchaser may make a special election, which generally applies to
all market discount instruments held or acquired by the purchaser in the taxable
year of election or thereafter, to recognize market discount currently on an
uncapped accrual basis (the "Current Recognition Election"). The Service has
indicated in Revenue Procedure 92-67 the manner in which a Current Recognition
Election may be made. In addition, the purchaser may make an All OID Election
with respect to a REMIC Regular Certificate purchased with market discount. See
"-- Original Issue Discount" above.

        Until the Treasury promulgates applicable regulations, the purchaser of
a REMIC Regular Certificate with market discount generally may elect to accrue
the market discount either: (i) on the basis of a constant interest rate; (ii)
in the case of a REMIC Regular Certificate not issued with original issue
discount, in the ratio of stated interest payable in the relevant period to the
total stated interest remaining to be paid from the beginning of such period; or
(iii) in the case of a REMIC Regular Certificate issued with original issue
discount, in the ratio of original issue discount accrued for the relevant
period to the total remaining original issue discount at the beginning of such
period. The Service indicated in Revenue Ruling 92-67 the manner in which an
election may be made to accrue market discount on a REMIC Regular Certificate on
the basis of a constant interest rate. Regardless of which computation method is
elected, the Pricing Prepayment Assumptions must be used to calculate the
accrual of market discount.

        A Certificateholder who has acquired any REMIC Regular Certificate with
market discount generally will be required to treat a portion of any gain on a
sale or exchange of the Certificate as ordinary income to the extent of the
market discount accrued to the date of disposition under one of the foregoing
methods, less any accrued market discount previously reported as ordinary income
as partial principal payments were received. Moreover, such Certificateholder
generally must defer interest deductions attributable to any indebtedness
incurred or continued to purchase or carry the Certificate to the extent they
exceed income on the Certificate. Any such deferred interest expense, in

                                       56

<PAGE>


general, is allowed as a deduction not later than the year in which the related
market discount income is recognized. If a REMIC Regular Certificateholder makes
a Current Recognition Election or an all OID Election the interest deferral rule
will not apply. Under the Contingent Payment Regulations, a secondary market
purchaser of a non-VRDI Certificate or an Interest Weighted Certificate at
discount generally would continue to accrue interest and determine adjustment on
such Certificate based on the original projected payment schedule derived by the
issuer of such Certificate. See "-- Interest Weighted Certificates and Non-VRDI
Certificates" above. The holder of such a Certificate would be required,
however, to allocate the difference between the adjusted issue price of the
Certificate and its basis in the Certificate as positive adjustments to the
accruals or projected payments on the Certificate over the remaining term of the
Certificate in a manner that is reasonable (e.g., based on a constant yield to
maturity).

        Treasury regulations implementing the market discount rules have not yet
been issued, and uncertainty exists with respect to many aspects of those rules.
For example, the treatment of a REMIC Regular Certificate subject to redemption
at the option of the Seller that is acquired at a market discount is unclear. It
appears likely, however, that the market discount rules applicable in such a
case would be similar to the rules pertaining to original issue discount. Due to
the substantial lack of regulatory guidance with respect to the market discount
rules, it is unclear how those rules will affect any secondary market that
develops for a given Class of REMIC Regular Certificate. Prospective investors
in REMIC Regular Certificates should consult their own tax advisors regarding
the application of the market discount rules to those securities.

        Amortizable Premium. A Purchaser of a REMIC Regular Certificate who
purchases the Certificate at a premium over the total of its Deemed Principal
Payments may elect to amortize such premium under a constant yield method that
reflects compounding based on the interval between payments on the Certificates.
The legislative history of the 1986 Act indicates that premium is to be accrued
in the same manner as market discount. Accordingly, it appears that the accrual
of premium on a REMIC Regular Certificate will be calculated using the Pricing
Prepayment Assumptions. Under the Code, except as otherwise provided in Treasury
regulations to be issued, amortized premium would be treated as an offset to
interest income on a REMIC Regular Certificate and not as a separate deduction
item. If a holder makes an election to amortize premium on a REMIC Regular
Certificate, such election will apply to all taxable debt instruments (including
all REMIC regular interests) held by the holder at the beginning of the taxable
year in which the election is made, and to all taxable debt instruments acquired
thereafter by such holder, and will be irrevocable without the consent of the
Service. Purchasers who pay a premium for the REMIC Regular Certificates should
consult their tax advisors regarding the election to amortize premium and the
method to be employed.

        Amortizable premium on a REMIC Regular Certificate that is subject to
redemption at the option of the Seller generally must be amortized as if the
optional redemption price and date were the Certificate's principal amount and
maturity date if doing so would result in a smaller amount of premium
amortization during the period ending with the optional redemption date. Thus, a
Certificateholder would not be able to amortize any premium on a REMIC Regular
Certificate that is subject to optional redemption at a price equal to or
greater than the Certificateholder's acquisition price unless and until the
redemption option expires. In cases where premium must be amortized on the basis
of the price and date of an optional redemption, the Certificate will be treated
as having matured on the redemption date for the redemption price and then
having been reissued on that date for that price. Any premium remaining on the
Certificate at the time of the deemed reissuance will be amortized on the basis
of (i) the original principal amount and maturity date or (ii) the price and
date of any succeeding optional redemption, under the principles described
above.

        Under the Contingent Payment Regulations, a secondary market purchaser
of a Non-VRDI Certificate or an Interest Weighted Certificate at a premium
generally would continue to accrue interest and determine adjustments on such
Certificate based on the original projected payment schedule devised by the
issuer of such Certificate. See "-- Interest Weighted Certificates and Non-VRDI
Certificates" above. The holder of such a Certificate would allocate the
difference between its basis in the Certificate and the adjusted issue price of
the Certificate as negative adjustments to the accruals or projected payments on
the Certificate over the remaining term of the Certificate in a manner that is
reasonable (e.g., based on a constant yield to maturity).

        Gain or Loss on Disposition. If a REMIC Regular Certificate is sold, the
Certificateholder will recognize gain or loss equal to the difference between
the amount realized on the sale and his adjusted basis in the Certificate. The
adjusted basis of a REMIC Regular Certificate generally will equal the cost of
the Certificate to the Certificateholder, increased by any original issue
discount or market discount previously includable in the Certificateholder's
gross income with respect to the Certificate, and reduced by the portion of the
basis of the Certificate allocable to payments on the Certificate (other than
qualified stated interest) previously received by the Certificateholder and by

                                       57


<PAGE>

any amortized premium. Similarly, a Certificateholder who receives a scheduled
or prepaid principal payment with respect to a REMIC Regular Certificate will
recognize gain or loss equal to the difference between the amount of the payment
and the allocable portion of his adjusted basis in the Certificate. Except to
the extent that the market discount rules apply and except as provided below,
any gain or loss on the sale or other disposition of a REMIC Regular Certificate
generally will be capital gain or loss. Such gain or loss will be long-term gain
or loss if the Certificate is held as a capital asset for more than 12 months.

        If a REMIC Regular Certificateholder is a bank, thrift, or similar
institution described in Section 582 of the Code, any gain or loss on the sale
or exchange of the REMIC Regular Certificate will be treated as ordinary income
or loss. In the case of other types of holders, gain from the disposition of a
REMIC Regular Certificate that otherwise would be capital gain will be treated
as ordinary income to the extent that the amount actually includable in income
with respect to the Certificate by the Certificateholder during his holding
period is less than the amount that would have been includable in income if the
yield on that Certificate during the holding period had been 110% of a specified
U.S. Treasury borrowing rate as of the date that the Certificateholder acquired
the Certificate. Although the legislative history to the 1986 Act indicates that
the portion of the gain from disposition of a REMIC Regular Certificate that
will be recharacterized as ordinary income is limited to the amount of original
issue discount (if any) on the Certificate that was not previously includable in
income, the applicable Code provision contains no such limitation.

        A portion of any gain from the sale of a REMIC Regular Certificate that
might otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion transaction" within the
meaning of Section 1258 of the Code. A conversion transaction generally is one
in which the taxpayer has taken two or more positions in Certificates or similar
property that reduce or eliminate market risk, if substantially all of the
taxpayer's return is attributable to the time value of the taxpayer's net
investment in such transaction. The amount of gain realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the taxpayer's net investment
at 120% of the appropriate "applicable federal rate" (which rate is computed and
published monthly by the Service) at the time the taxpayer entered into the
conversion transaction, subject to appropriate reduction for prior inclusion of
interest and other ordinary income from the transaction.

Tax Treatment of REMIC Residual Certificates

        Overview. REMIC Residual Certificates will be considered residual
interests in the Series REMIC to which they relate. A REMIC is an entity for
federal income tax purposes consisting of a fixed pool of mortgages or other
mortgage-backed assets in which investors hold multiple classes of interests. To
be treated as a REMIC, the Trust (or one or more segregated pools of Trust
assets) underlying a Series must meet certain continuing qualification
requirements, and a REMIC election must be in effect. A Series REMIC generally
will be treated as a pass-through entity for federal income tax purposes, i.e.,
as not subject to entity-level tax. All interests in a Series REMIC other than
the REMIC Residual Certificates must be regular interests, i.e., REMIC Regular
Certificates. As described in "Tax Treatment of Regular Certificates" above, a
regular interest generally is an interest whose terms are analogous to those of
a debt instrument, and it generally is treated as a debt instrument for all
federal income tax purposes. The REMIC Regular Certificates will generate
interest and original issue discount deductions for the REMIC. As a residual
interest, a REMIC Residual Certificate represents the right to (i) stated
principal and interest on such Certificate, if any, and (ii) the income
generated by the REMIC assets in excess of the amount necessary to service the
regular interests and pay the REMIC's expenses.

        In a manner similar to that employed in the taxation of partnerships,
REMIC taxable income or loss will be determined at the REMIC level, but passed
through to the REMIC Residual Certificateholders. Thus, REMIC taxable income or
loss will be allocated pro rata to the REMIC Residual Certificateholders, and
each REMIC Residual Certificateholder will report its share of REMIC taxable
income or loss on its own federal income tax return. Prospective investors in
REMIC Residual Certificates should be aware that the obligation to account for
the REMIC's income or loss will continue until all of the REMIC Regular
Certificates have been retired, which may not occur until well beyond the date
on which the last payments on REMIC Residual Certificates are made. In addition,
because of the way in which REMIC taxable income is calculated, a REMIC Residual
Certificateholder may recognize "phantom income" (i.e., income recognized for
tax purposes in excess of income as determined under financial accounting or
economic principles) which will be matched in later years by a corresponding tax
loss or reduction in taxable income, but which could lower the yield to REMIC
Residual Certificateholders due to the lower present value of such loss or
reduction.

        A portion of the income of REMIC Residual Certificateholders in certain
Series REMICs will be treated unfavorably in three contexts: (i) it may not be
offset by current or net operating loss deductions (except in the case of

                                       58

<PAGE>

certain thrift institutions holding REMIC Residual Certificates with significant
value); (ii) it will be considered unrelated business taxable income ("UBTI") to
tax-exempt entities; and (iii) it is ineligible for any statutory or treaty
reduction in the 30 percent withholding tax otherwise available to a foreign
REMIC Residual Certificateholder.

        Taxation of REMIC Residual Certificateholders. A REMIC Residual
Certificateholder will recognize his share of the related REMIC's taxable income
or loss for each day during his taxable year on which he holds the REMIC
Residual Certificate. The amount so recognized will be characterized as ordinary
income or loss and will not be taxed separately to the REMIC. If a REMIC
Residual Certificate is transferred during a calendar quarter, REMIC taxable
income or loss for that quarter will be prorated between the transferor and the
transferee on a daily basis.

        A REMIC generally determines its taxable income or loss in a manner
similar to that of an individual using a calendar year and the accrual method of
accounting. A REMIC's taxable income or loss generally will be characterized as
ordinary income or loss, and will consist of the REMIC's gross income, including
interest, original issue discount, and market discount income, if any, on the
REMIC's assets (including temporary cash flow investments), premium amortization
on the REMIC Regular Certificates, income from foreclosure property, and any
cancellation of indebtedness income due to the allocation of realized losses to
REMIC Regular Certificates, reduced by the REMIC's deductions, including
deductions for interest and original issue discount expense on the REMIC Regular
Certificates, premium amortization and servicing fees with respect to the
REMIC's assets, the administrative expenses of the REMIC and the REMIC Regular
Certificates, any tax imposed on the REMIC's income from foreclosure property,
and any bad debt deductions with respect to the Mortgage Loans. The REMIC may
not take into account any items allocable to a "prohibited transaction." See "--
REMIC-Level Taxes" below. The deduction of REMIC expenses by REMIC Residual
Certificateholders who are individuals is subject to certain limitations as
described below in "Risk Factors for Certain Types of Investors -- Individuals
and Pass-Through Entities."

        The amount of the REMIC's net loss with respect to a calendar quarter
that may be deducted by a REMIC Residual Certificateholder is limited to such
Certificateholder's adjusted basis in the REMIC Residual Certificate as of the
end of that quarter (or time of disposition of the REMIC Residual Certificate,
if earlier), determined without taking into account the net loss for that
quarter. A REMIC Residual Certificateholder's basis in its REMIC Residual
Certificate initially is equal to the price paid for such Certificate. Such
basis is increased by the amount of taxable income of the REMIC reportable by
the REMIC Residual Certificateholder with respect to the REMIC Residual
Certificate and decreased (but not below zero) by the amount of distributions
made and the amount of net losses recognized with respect to that Certificate.
The amount of the REMIC's net loss allocable to a REMIC Residual
Certificateholder that is disallowed under the basis limitation may be carried
forward indefinitely, but may be used only to offset income with respect to the
related REMIC Residual Certificate. The ability of REMIC Residual
Certificateholders to deduct net losses with respect to a REMIC Residual
Certificate may be subject to additional limitations under the Code, as to which
Certificateholders should consult their tax advisors. A distribution with
respect to a REMIC Residual Certificate is treated as a non-taxable return of
capital up to the amount of the REMIC Residual Certificateholder's adjusted
basis in his REMIC Residual Certificate. If a distribution exceeds the adjusted
basis of the REMIC Residual Certificate, the excess is treated as gain from the
sale of such REMIC Residual Certificate.

        Although the law is unclear in certain respects, a REMIC Residual
Certificateholder effectively should be able to recover some or all of the basis
in his REMIC Residual Certificate as the REMIC recovers the basis of its assets
through either the amortization of premium on such assets or the allocation of
basis to principal payments received on such assets. The REMIC's initial
aggregate basis in its assets will equal the sum of the issue prices of all
REMIC Residual Certificates and REMIC Regular Certificates. In general, the
issue price of a REMIC Regular Certificate of a particular Class is the initial
price at which a substantial amount of the Certificates of such Class is sold to
the public. In the case of a REMIC Regular Certificate of a Class not offered to
the public, the issue price is either the price paid by the first purchaser of
such Certificate or the fair market value of the property received in exchange
for such Certificate, as appropriate. The REMIC's aggregate basis will be
allocated among its assets in proportion to their respective fair market values.

        In the first years after the issuance of the REMIC Regular Certificates,
REMIC taxable income may include significant amounts of phantom income. Phantom
income arises from timing differences between income of the Mortgage Assets and
deductions on the REMIC Regular Certificates that result from the multiple-class
structure of the Certificates. Since phantom income will arise from timing
differences between income and deductions, it will be matched by a corresponding
loss or reduction in taxable income in later years, during which economic or
financial income will exceed REMIC taxable income. Any acceleration of taxable
income, however, could lower the yield to a REMIC Residual Certificateholder,

                                       59

<PAGE>

since the present value of the tax paid on that income will exceed the present
value of the corresponding tax reduction in the later years. The amount and
timing of any phantom income are dependent upon (i) the structure or the
particular Series REMIC and (ii) the rate of prepayment on the mortgage loans
comprising or underlying the REMIC's assets and, therefore, cannot be predicted
without reference to a particular Series REMIC.

        The assets of certain Series REMICs may have bases that are less than
their principal amounts. In such a case, a REMIC Residual Certificateholder will
recover the basis in his REMIC Residual Certificate as the REMIC recovers the
portion of its basis in the assets that is attributable to the residual
interest. The REMIC's basis in the assets is recovered as it is allocated to
principal payments received by the REMIC.

        A portion of a REMIC's taxable income may be subject to special
treatment. That portion (known as "excess inclusion income") generally is any
taxable income beyond that which the REMIC Residual Certificateholder would have
recognized had the REMIC Residual Certificate been a conventional debt
instrument bearing interest at 120 percent of the applicable long-term federal
rate (based on quarterly compounding) as of the date on which the REMIC Residual
Certificate was issued. Excess inclusion income generally is intended to
approximate phantom income and may result in unfavorable tax consequences for
certain investors. See "-- Limitations on Offset or Exemption of REMIC Income"
and "-- Risk Factors for Certain Types of Investors" below.

        Limitations on Offset or Exemption of REMIC Income. Generally, a REMIC
Residual Certificateholder's taxable income for any taxable year may not be less
than such Certificateholder's excess inclusion income for that taxable year
unless (i) such Certificateholder is a Thrift Institution or a cooperative bank
described in Section 593 of the Code and (ii) the REMIC Residual Certificate has
significant value (as described in the following paragraph). Excess inclusion
income is equal to the excess of REMIC taxable income for the quarterly period
for such REMIC Residual Certificates over the product of (i) 120% of the
long-term applicable federal rate that would have applied to the REMIC Residual
Certificates if they were debt instruments for federal income tax purposes on
the related closing date and (ii) the adjusted issue price of such REMIC
Residual Certificates at the beginning of such quarterly period. For this
purpose, the adjusted issue price of a REMIC Residual Certificate at the
beginning of a quarter is the issue price of the REMIC Residual Certificate,
increased by the amount of the daily accruals of REMIC income for all prior
quarters, and decreased by any distributions made with respect to such REMIC
Residual Certificate prior to the beginning of such quarterly period. If the
REMIC Residual Certificateholder is an organization subject to the tax on UBTI
imposed by Section 511, the REMIC Residual Certificateholder's excess inclusion
income will be treated as UBTI. In addition, under Treasury regulations yet to
be issued, if a REIT or a RIC owns a REMIC Residual Certificate that generates
excess inclusion income, a pro rata portion of the dividends paid by the REIT or
the RIC generally will constitute excess inclusion income for their
shareholders. Finally, REMIC Residual Certificateholders who are foreign persons
will not be entitled to any exemption from the 30% withholding tax or a reduced
treaty rate with respect to their excess inclusion income from the REMIC. See
"-- Taxation of Certain Foreign Holders of REMIC Certificates -- REMIC Residual
Certificates" below.

        Notwithstanding the limitations described above, a Thrift Institution or
a cooperative bank described in Section 593 of the Code that holds a REMIC
Residual Certificate with significant value may offset excess inclusion income
with deductions from other sources, including rent operating loss carryforwards.
Under the REMIC Regulations, a REMIC Residual Certificate will be considered to
have "significant value" if (i) the aggregate issue price of the REMIC Residual
Certificates is at least 2% of the aggregate issue price of all the Certificates
(both Regular and Residual) issued by the REMIC, and (ii) the anticipated
weighted average life of the REMIC Residual Certificates is at least 20% of the
anticipated weighted average life of the REMIC. The anticipated weighted average
life of a REMIC is the weighted average of the anticipated weighted average
lives of all the Certificates (both Regular and Residual) issued by the REMIC as
of the startup day. A Prospectus Supplement by which REMIC Residual Certificates
are offered will indicate whether the REMIC Residual Certificates are expected
to have significant value under the REMIC Regulations.

        Legislation has been proposed which would provide that, effective for
taxable years beginning after December 31, 1986, alternative minimum taxable
income of a REMIC Residual Certificateholder cannot be less than the
Certificateholder's excess inclusions. Legislation has also been proposed which
would, effective for taxable years beginning after December 31, 1995, eliminate
the exception to the excess inclusion rules for thrift institutions that hold
residual interests with significant value. No prediction can be made whether
such proposed legislation will be enacted.

        Non-Recognition of Certain Transfers for Federal Income Tax Purposes. In
addition to the limitations specified above, the REMIC Regulations provide that
the transfer of a "noneconomic residual interest" to a United States person will

                                       60


<PAGE>

be disregarded for tax purposes unless no significant purpose of the transfer
was to impede the assessment or collection of tax. A REMIC Residual Certificate
will constitute a noneconomic residual interest unless, at the time the interest
is transferred, (i) the present value of the expected future distributions with
respect to the REMIC Residual Certificate equals or exceeds the product of the
present value of the anticipated excess inclusion income and the highest
corporate tax rate for the year in which the transfer occurs, and (ii) the
transferor reasonably expects that the transferee will receive distributions
from the REMIC in amounts sufficient to satisfy the taxes on excess inclusion
income as they accrue. If a transfer of a residual interest is disregarded, the
transferor would continue to be treated as the owner of the REMIC Residual
Certificate and thus would continue to be subject to tax on its allocable
portion of the net income of the related REMIC. A significant purpose to impede
the assessment or collection of tax exists if the transferor, at the time of the
transfer, either knew or should have known that the transferee would be
unwilling or unable to pay taxes due on its share of the taxable income of the
REMIC (i.e., the transferor had "improper knowledge"). Under the REMIC
Regulations, a transferor is presumed not to have such improper knowledge if (i)
the transferor conducted, at the time of the transfer, a reasonable
investigation of the financial condition of the transferee and, as a result of
the investigation, the transferor found that the transferee had historically
paid in debts as they came due and found no significant evidence to indicate
that the transferee would not continue to pay its debts as they come due and
(ii) the transferee represents to the transferor that it understands that, as
the holder of a noneconomic residual interest, it may incur tax liabilities in
excess of any cash flows generated by the interest and that it intends to pay
the taxes associated with holding the residual interest as they become due. A
similar limitation exists with respect to transfers of certain residual
interests to foreign investors. See "-- Taxation of Certain Foreign Holders of
REMIC Certificates -- REMIC Residual Certificates" below.

        Ownership of Residual Interests by Disqualified Organizations. The Code
contains three sanctions that are designed to prevent the direct or indirect
ownership of a REMIC residual interest (such as a REMIC Residual Certificate) by
the United States, any state or political subdivision thereof, any foreign
government, any international organization, any agency or instrumentality of any
of the foregoing, any tax-exempt organization (other than a farmers' cooperative
described in Section 521 of the Code) that is not subject to the tax on UBTI, or
any rural electrical or telephone cooperative (each, a "Disqualified
Organization"). A corporation is not treated as an instrumentality of the United
States or any state or political subdivision thereof if all of its activities
are subject to tax and, with the exception of FHLMC, a majority of its board of
directors is not selected by such governmental unit.

        First, REMIC status of any REMIC created after March 31, 1988 is
dependent upon the presence of reasonable arrangements designed to prevent a
Disqualified Organization from acquiring record ownership of a residual
interest. Residual interests in Series REMICs (including REMIC Residual
Certificates) are not offered for sale to Disqualified Organizations.
Furthermore, (i) residual interests in Series REMICs will be registered as to
both principal and any stated interest with the Trustee (or its agent) and
transfer of a residual interest may be effected only (A) by surrender of the old
residual interest instrument and reissuance by the Trustee of a new residual
interest instrument to the new holder or (B) through a book entry system
maintained by the Trustee, (ii) the applicable Agreement will prohibit the
ownership of residual interests by Disqualified Organizations, and (iii) each
residual interest instrument will contain a legend providing notice of that
prohibition. Consequently, each Series REMIC should be considered to have made
reasonable arrangements designed to prevent the ownership of residual interests
by Disqualified Organizations.

        Second, the Code imposes a one-time tax on the transferor of a residual
interest (including a REMIC Residual Certificate or an interest therein) to a
Disqualified Organization. The one-time tax equals the product of (i) the
present value of the total anticipated excess inclusions with respect to the
transferred residual interest for periods after the transfer and (ii) the
highest marginal federal income tax rate applicable to corporations. Under the
REMIC Regulations, the anticipated excess inclusions with respect to a
transferred residual interest must be based on (i) both actual prior prepayment
experience and the prepayment assumptions used in pricing the related REMIC's
interests and (ii) any required or permitted clean up calls, or required
qualified liquidations provided for in the REMIC's organizational documents. The
present value of anticipated excess inclusions is determined using a discount
rate equal to the applicable federal rate that would apply to a debt instrument
that was issued on the date the Disqualified Organization acquired the residual
interest and whose term ends on the close of the last quarter in which excess
inclusions are expected to accrue with respect to the residual interest. Where a
transferee is acting as an agent for a Disqualified Organization, the transferee
is subject to the one-time tax. Upon the request of such transferee or the
transferor, the REMIC must furnish to the requesting party and to the Service
information sufficient to permit the computation of the present value of the
anticipated excess inclusions. For that purpose, the term "agent" includes a
broker, nominee, or other middleman. The transferor of a residual interest
(including a REMIC Residual Certificate or interest therein) will not be liable
for the one-time tax if the transferee furnishes to the transferor an affidavit
that states, under penalties of perjury, that the transferee is not a
Disqualified Organization, and, as of the time of the transfer, the transferor

                                       61


<PAGE>


does not have actual knowledge that such affidavit is false. The one-time tax
must be paid by the later of March 24, 1993, or April 15th of the year following
the calendar year in which the residual interest is transferred to a
Disqualified Organization. The one-time tax may be waived by the Secretary of
the Treasury if, upon discovery that a transfer is subject to the one-time tax,
the Disqualified Organization promptly disposes of the residual interest and the
transferor pays any amounts that the Secretary of the Treasury may require.

        Third, the Code imposes an annual tax on any pass-through entity (i.e.,
RIC, REIT, common trust fund, partnership, trust, estate or cooperative
described in Code section 1381) that owns a direct or indirect interest in a
residual interest (including a REMIC Residual Certificate), if record ownership
of an interest in the pass-through entity is held by one or more Disqualified
Organizations. The tax imposed equals the highest corporate rate multiplied by
the share of any excess inclusion income of the pass-through entity for the
taxable year allocable to interests in the pass-through entity held by
Disqualified Organizations. The same tax applies to a nominee who acquires an
interest in a residual interest (including a REMIC Residual Certificate) on
behalf of a Disqualified Organization. For example, a broker that holds an
interest in a REMIC Residual Certificate in "street name" for a Disqualified
Organization is subject to the tax. The tax due must be paid by the later of
March 24, 1993, or the fifteenth day of the fourth month following the close of
the taxable year of the pass-through entity in which the Disqualified
Organization is a record holder. Any such tax imposed on a pass-through entity
would be deductible against that entity's ordinary income in determining the
amount of its required distributions. In addition, dividends paid by a RIC or a
REIT are not considered preferential dividends with the meaning of Section
562(c) of the Code solely because the RIC or REIT allocates such tax expense
only to the shares held by Disqualified Organizations. A pass-through entity
will not be liable for the annual tax if the record holder of the interest in
the pass-through entity furnishes to the pass-through entity an affidavit that
states, under penalties of perjury, that the record holder is not a Disqualified
Organization, and the pass-through entity does not have actual knowledge that
such affidavit is false.

        The Code and the REMIC Regulations also require that reasonable
arrangements be made with respect to each REMIC to enable the REMIC to provide
the Treasury and the transferor with information necessary for the application
of the one-time tax described above. Consequently, the applicable Agreement will
provide for an affiliate to perform such information services as may be required
for the application of the one-time tax. If a REMIC Residual Certificateholder
transfers an interest in a REMIC Residual Certificate in violation of the
relevant transfer restrictions and triggers the information requirement, the
affiliate may charge such REMIC Residual Certificateholder a reasonable fee for
providing the information.

Risk Factors for Certain Types of Investors

        Dealers in Certificates. REMIC Residual Certificateholders that are
dealers in securities should be aware that on January 3, 1995 the Service
released proposed Treasury regulations (the "Proposed Mark-to-Market
Regulations") that supplement and revise temporary and proposed regulations
released by the Service on December 28, 1993 (the "Temporary Mark-to-Market
Regulations"), which relate to the requirement under Section 475 of the Code
that dealers in securities use mark-to-market accounting for federal income tax
purposes. Under the Temporary Regulations, dealers in securities are not
permitted to mark to market any negative value REMIC residual interests
("NVRIs"), or any interests or arrangements that are determined by the Internal
Revenue Service to have substantially the same economic effect as NVRIs. In
general a residual interest is a NVRI if on the date it is acquired, the present
value of the anticipated tax liabilities associated with holding the interest
exceeds the sum of (i) the represent value of the expected future distributions
on the interest and (ii) the present value of the anticipated tax savings
associated with holding the interest as the related REMIC generates losses.
Under the Proposed Mark-to-Market Regulations, dealers in securities would not
be permitted to mark to market any REMIC residual interests acquired on or after
January 4, 1995. Prospective purchasers of REMIC Residual Certificates should
consult with their tax advisors regarding the possible application of the
Proposed Mark-to-Market Regulations.

        Tax-exempt Entities. Any excess inclusion income with respect to a REMIC
Residual Certificate held by a tax-exempt entity, including a qualified
profit-sharing, pension, or other employee benefit plan, will be treated as
UBTI. Although the legislative history and statutory provisions imply otherwise,
the Treasury conceivably could take the position that, under pre-existing Code
provision, substantially all income on a REMIC Residual Certificate (including
non-excess inclusion income) is to be treated as UBTI. See "-- Taxation of REMIC
Residual Certificateholders" above.

        Individuals and Pass-Through Entities. A REMIC Residual
Certificateholder who is an individual, trust, or estate will be able to deduct
its allocable share of the fees or expenses relating to servicing the assets
assigned to a Trust or administering the Series REMIC under Section 212 of the
Code only to the extent that the amount of such fees and expenses, when combined

                                       62

<PAGE>


with the REMIC Residual Certificateholder's other miscellaneous itemized
deductions for the taxable year, exceeds two percent of that holder's adjusted
gross income. That same limitation will apply to individuals, trusts, or estates
that hold REMIC Residual Certificates indirectly through a grantor trust, a
partnership, an S corporation, a common trust fund, a REMIC, or a nonpublicly
offered RIC. A nonpublicly offered RIC is a RIC other than one whose shares are
(i) continuously offered pursuant to a public offering, (ii) regularly traded on
an established securities market, or (iii) held by no fewer than 500 persons at
all times during the taxable year. In addition, that limitation will apply to
individuals, trusts, or estates that hold REMIC Residual Certificates through
any other person (i) that is not generally subject to federal income tax and
(ii) the character of whose income may affect the character of the income
generated by that person for its owners or beneficiaries. Further, Section 68
provides that the amount of itemized deductions otherwise allowable for the
taxable year for an individual whose adjusted gross income exceeds the
applicable amount ($100,000, or $50,000 in the case of a separate return by a
married individual within the meaning of Section 7703 for taxable year 1991 and
adjusted for inflation each year thereafter) will be reduced by the lesser of
(i) 3% of the excess of adjusted gross income over the applicable amount, or
(ii) 80% of the amount of itemized deductions otherwise allowable for such
taxable year. In some cases, the amount of additional income that would be
recognized as a result of the foregoing limitations by a REMIC Residual
Certificateholder who is an individual, trust, or estate could be substantial.
Non-corporate holders of REMIC Residual Certificates also should be aware that
miscellaneous itemized deductions, including allocable investment expenses
attributable to the related REMIC, are not deductible for purposes of the
alternative minimum tax. Finally, persons holding an interest in a REMIC
Residual Certificate indirectly through an interest in a RIC, common trust fund
or one of certain corporations doing business as a cooperative generally will
recognize a share of any excess inclusion allocable to that REMIC Residual
Certificate.

        REITs and RICs. If the REMIC Residual Certificateholder is a REIT and
the REMIC generate excess inclusion income, a portion of REIT dividends will be
treated as excess inclusion income for the REIT's shareholders, in a manner to
be provided by regulations. Thus, shareholders in a REIT that invests in REMIC
Residual Certificates could face unfavorable treatment of a portion of their
REIT divided income for purposes of (i) using current deduction or NOL
carryovers or carrybacks, (ii) UBTI in the case of tax-exempt shareholders, and
(iii) withholding tax in the case of foreign shareholders (see "-- Taxation of
Certain Foreign Holders of REMIC Certificates -- REMIC Residual Certificates"
below). Moreover, because REMIC Residual Certificateholders may recognize
phantom income (see "-- Taxation of REMIC Residual Certificateholders" above), a
REIT contemplating an investment in REMIC Residual Certificates should consider
carefully the effect of any phantom income upon its ability to meet its income
distribution requirements under the Code. The same rules regarding excess
inclusion will apply to a REMIC Residual Certificateholder that is a RIC, common
trust fund, or one of certain corporations doing business as a cooperative.

        A REMIC Residual Certificate held by a REIT will be treated as a real
estate asset for purposes of the REIT qualification requirements in the same
proportion that the REMIC's assets would be treated as real estate assets if
held directly by the REIT, and interest income derived from such REMIC Residual
Certificate will be treated as Qualifying REIT Interest to the same extent. If
95% or more of a REMIC's assets qualify as real estate assets for REIT purposes,
100% of that REMIC's regular and residual interests (including REMIC Residual
Certificates) will be treated as real estate assets for REIT purposes, and all
of the income derived from such interests will be treated as Qualifying REIT
Interest. The REMIC regulations provide that payments of principal and interest
on Mortgage Loans that are reinvested pending distribution to the holders of the
REMIC Certificates constitute real estate assets for REIT purposes.
Notwithstanding that 95% or more of the assets of a given Series REMIC
constitute real estate assets for REIT purposes, 100% of the interest income
derived by a REIT from a residual interest in such REMIC may not be treated as
Qualifying REIT Interest if the REMIC holds Mortgage Loans that provide for
interest that is contingent on mortgagor profits or property appreciation. Two
REMICs that are part of a tiered structure will be treated as one REMIC for
purposes of determining the percentage of assets of each REMIC that constitutes
real estate assets. It is expected that at least 95% of each Series REMIC's
assets will be real estate assets throughout the REMIC's life. The amount
treated as a real estate asset in the case of a REMIC Residual Certificate
apparently is limited to the REIT's adjusted basis in the Certificate.

        Significant uncertainty exists with respect to the treatment of a REMIC
Residual Certificate for purposes of the various asset composition requirements
applicable to RICs. A REMIC Residual Certificate should be treated as a
"security," but probably will not be considered a "Government security" for
purposes of Section 851(b)(4) of the Code. Moreover, it is unclear whether a
REMIC Residual Certificate will be treated as a "voting security" under that
Code section. Finally, because the REMIC will be treated as the "issuer" of the
REMIC Residual Certificate for purposes of that section, a RIC would be unable
to invest more than 25% of the value of its total assets in REMIC Residual
Certificates.

                                       63

<PAGE>


        Thrift Institutions, banks, and certain other financial institutions.
REMIC Residual Certificates will be treated as qualifying real property loans
and loans secured by interests in real property (collectively, "qualifying
assets") for Thrift institutions in the same proportion that the assets of the
REMIC would be so treated. However, if 95% or more of the assets of a given
Series REMIC are qualifying assets for Thrift Institutions, 100% of that REMIC's
regular and residual interests (including REMIC Residual Certificates) would be
treated as qualifying assets. In addition, the REMIC Regulations provide that
payments of principal and interest on Mortgage Loans that are reinvested pending
their distribution to the holders of the REMIC Certificates will be treated as
qualifying real property loans for Thrift Institutions. Moreover, two REMICs
that are part of a tiered structure will be treated as one REMIC for purposes of
determining the percentage of assets of each REMIC that constitutes qualifying
assets for Thrift purposes. It is expected that at least 95% of the assets of
any Series REMIC will be qualifying assets for Thrift Institutions throughout
the REMIC's life. The amount of a REMIC Residual Certificate treated as a
qualifying asset for Thrift Institutions, however, cannot exceed the holder's
adjusted basis in that REMIC Residual Certificate.

        Generally, gain or loss arising from the sale or exchange of REMIC
Residual Certificates held by certain financial institutions will give rise to
ordinary income or loss, regardless of the length of the holding period for the
REMIC Residual Certificates. Those financial institutions include banks, mutual
savings banks, cooperative banks, domestic building and loan institutions,
savings and loan institutions, and similar institutions. See "-- Disposition of
REMIC Residual Certificates" below.

Disposition of REMIC Residual Certificates

        Upon the sale or exchange of a REMIC Residual Certificate, a REMIC
Residual Certificateholder will recognize gain or loss equal to the difference
between the amount realized and its adjusted basis in the REMIC Residual
Certificate. It is possible that a disqualification of the REMIC (other than an
inadvertent disqualification for which relief may be provided in Treasury
regulations) may be treated as a sale or exchange of a REMIC Residual
Certificate. If the holder has held the REMIC Residual Certificate for more than
12 months, gain or loss on its disposition generally will be characterized as
long-term capital gain or loss. In the case of banks, thrifts, and certain other
financial institutions described in Section 582 of the Code, however, gain or
loss on the disposition of a REMIC Residual Certificate will be treated as
ordinary gain or loss, regardless of the length of the holding period.

        A special version of the wash sale rules of the Code applies to
dispositions of REMIC Residual Certificates. Under that rule, losses on
dispositions of REMIC Residual Certificates generally will be disallowed where,
within six months before or after the disposition, the seller of such
Certificates acquires any residual interest in a REMIC or any interest in a
Taxable Mortgage Pool that is economically comparable to a REMIC Residual
Certificate. Treasury Regulations providing for appropriate exceptions to the
application of the wash sale rules have been authorized, but have not yet been
promulgated.

Liquidation of the REMIC

        A REMIC may liquidate without the imposition of entity-level tax only in
a qualified liquidation. A liquidation is considered a "qualified liquidation"
if the REMIC (i) adopts a plan of complete liquidation, (ii) sells all of its
non-cash assets within 90 days of the date on which it adopts the plan, and
(iii) credits or distributes in liquidation all of the sale proceeds plus its
cash (other than amounts retained to meet claims against it) to its
Certificateholders within the 90-day period. An early termination of the REMIC
caused by the redemption by the Seller of all outstanding classes of the REMIC
Certificates of a particular Series, and the distribution to REMIC Residual
Certificateholders of the excess, if any, of the fair market value of the
REMIC's assets at the time of such redemption over the unpaid principal balance
of such REMIC Certificates, will constitute a complete liquidation as described
in the preceding sentence. Under the REMIC Regulations, a plan of liquidation
need not be in any special form. Furthermore, if a REMIC specifies the first day
in the 90-day liquidation period in a statement attached to its final tax
return, the REMIC will be considered to have adopted a plan of liquidation on
that date.

REMIC-Level Taxes

        Income from certain transactions by the REMIC, called prohibited
transactions, will not be part of the calculation of the REMIC's income or loss
that is includable in the federal income tax returns of REMIC Residual
Certificateholders, but rather will be taxed directly to the REMIC at a 100%
rate. In addition, net income from one prohibited transaction may not be offset
by losses from other prohibited transactions. Prohibited transactions generally

                                       64


<PAGE>


include: (i) the disposition of qualified mortgages other than pursuant to (a)
the repurchase of a defective mortgage, (b) the substitution for a defective
mortgage within two years of the closing date, (c) a substitution for any
qualified mortgage within three months of the closing date, (d) the foreclosure,
default, or imminent default of a qualified mortgage, (e) the bankruptcy or
insolvency of the REMIC, (f) the sale of a convertible mortgage loan upon its
conversion for an amount equal to the mortgage loan's current principal balance
plus accrued but unpaid interest (and provided that certain other requirements
are met) or (g) a qualified liquidation of the REMIC; (ii) the receipt of income
from assets that are not the type of mortgages or investments that the REMIC is
permitted to hold; (iii) the receipt of compensation for services by the REMIC;
and (iv) the receipt of gain from disposition of cash-flow investments other
than pursuant to a qualified liquidation of the REMIC. A disposition of a
qualified mortgage or cash flow investment will not give rise to a prohibited
transaction, however, if the disposition was (i) required to prevent default on
a regular interest resulting from a default on one or more of the REMIC's
qualified mortgages or (ii) made to facilitate a clean-up call. The REMIC
Regulations define a clean-up call as the redemption of a class of regular
interests when, by reason of prior payments with respect to those interests, the
administration costs associated with servicing the class outweigh the benefits
of maintaining the class. Under those regulations, the redemption of a class for
regular interests with an outstanding principal balance of no more than 10% of
the original principal balance qualifies as a clean-up call. The REMIC
Regulations also provide that the modification of a mortgage loan generally will
not be treated as a disposition of that loan if it is occasioned by a default or
a reasonably foreseeable default, an assumption of the mortgage loan, the waiver
of a due-on-sale or encumbrance clause, or the conversion of an interest rate by
a mortgagor pursuant to the terms of a convertible adjustable rate mortgage
loan.

        In addition, a REMIC generally will be taxed at a 100% rate on any
contribution to the REMIC after the closing date unless such contribution is a
cash contribution that (i) takes place within the three-month period beginning
on the closing date, (ii) is made to facilitate a clean-up call (as defined in
the preceding paragraph) or a qualified liquidation (as defined in "--
Liquidation of the REMIC" above), (iii) is a payment in the nature of a
guarantee, (iv) constitutes a contribution by the REMIC Residual
Certificateholders in the REMIC to a qualified reserve fund, or (v) is otherwise
permitted by Treasury regulations yet to be issued. The structure and operation
of Series REMICs will be designed to avoid the imposition of the 100% tax on
contributions.

        To the extent that a REMIC derives certain types of income from
foreclosure property (generally, income relating to dealer activities of the
REMIC), it will be taxed on such income at the highest corporate income tax
rate. Although the relevant law is unclear, it is not anticipated that any
Series REMIC will receive significant amounts of such income.

        The organizational documents governing the REMIC Regular and REMIC
Residual Certificates will be designed to prevent the imposition of the
foregoing taxes on the related Series REMIC in any material amounts. If any of
the foregoing taxes is imposed on a Series REMIC, the Trustee will seek to place
the burden thereof on the person whose action or inaction gave rise to such
taxes. To the extent that the Trustee is unsuccessful in doing so, the burden of
such taxes will be borne by any outstanding subordinated Class of Certificates
before it is borne by a more senior Class of Certificates.

Taxation of Certain Foreign Holders of REMIC Certificates

        REMIC Regular Certificates. Interest, including original issue discount,
paid on a REMIC Regular Certificate to a nonresident alien individual, foreign
corporation, or other non-United States person ("Foreign Person") generally will
be treated as "portfolio interest" and, therefore, will not be subject to any
United States withholding tax, provided that (i) such interest is not
effectively connected with a trade or business in the United States of the
Certificateholder, and (ii) the Trustee (or other person who would otherwise be
required to withhold tax) is provided with appropriate certification that the
beneficial owner of the Certificate is a Foreign Person ("Foreign Person
Certification"). If Foreign Person Certification is not provided, interest
(including original issue discount) paid on such a Certificate may be subject to
either a 30 percent withholding tax or 31 percent backup withholding. See "--
Backup Withholding" below.

        REMIC Residual Certificates. Amounts paid to REMIC Residual
Certificateholders who are Foreign Persons are treated as interest for purposes
of the 30 percent (or lower treaty rate) United States withholding tax. Under
temporary Treasury Regulations, non-excess inclusion income received by REMIC
Residual Certificateholders who are Foreign Persons generally qualifies as
"portfolio interest" exempt from the 30 percent withholding tax (as described in
the preceding paragraph) only to the extent that (i) the assets of the Trust
REMIC are Mortgage Certificates that are issued in registered form and (ii) the
Mortgage Loans underlying the Mortgage Certificates were originated after July
18, 1984. Because Mortgage Loans are not issued in registered form, amounts
received by REMIC Residual Certificateholders who are Foreign Persons will not
be exempt from the 30 percent withholding tax to the extent such amounts relate

                                       65

<PAGE>


to Mortgage Loans held directly (rather than indirectly through Mortgage
Certificates) by the Series REMIC. If the portfolio interest exemption is
unavailable, such amounts generally will be subject to United States withholding
tax when paid or otherwise distributed (or when the REMIC Residual Certificate
is disposed of) under rules similar to those for withholding on debt instruments
that have original issue discount. However, the Code grants the Treasury
authority to issue regulations requiring that those amounts be taken into
account earlier than otherwise provided where necessary to prevent avoidance of
tax (i.e., where the REMIC Residual Certificates, as a Class, do not have
significant value). Further a REMIC Residual Certificateholder will not be
entitled to any exemption from the 30 percent withholding tax or a reduced
treaty rate on excess inclusion income.

        Under the REMIC Regulations, the transfer of a REMIC Residual
Certificate that has tax avoidance potential to a Foreign Person will be
disregarded for all federal income tax purposes. A REMIC Residual Certificate is
deemed to have "tax avoidance potential" under those regulations unless, at the
time of the transfer, the transferor reasonably expects that, for each accrual
of excess inclusion, the REMIC will distribute to the transferee an amount that
will equal at least 30% of the excess inclusion, and that each such amount will
be distributed no later than the close of the calendar year following the
calendar year of accrual (the "30% Test"). A transferor of a REMIC Residual
Certificate to a Foreign Person will be presumed to have had a reasonable
expectation that the REMIC Residual Certificate satisfies the 30% Test if that
test would be satisfied for all Mortgage Loan prepayment rates between 50% and
200% of the Pricing Prepayment Assumption. See "-- Tax Treatment of REMIC
Regular Certificates -- Original Issue Discount," above. The REMIC Regulations
concerning transfers of residual interests to Foreign Persons generally are
effective for transfers that occur after April 20, 1992. If a Foreign Person
transfers a REMIC Residual Certificate to a United States person and the
transfer, if respected, would permit avoidance of withholding tax on accrued
excess inclusion income, that transfer also will be disregarded for federal
income tax purposes and distributions with respect to the REMIC Residual
Certificate will continue to be subject to 30% withholding as though the Foreign
Person still owned the REMIC Residual Certificate. Investors who are Foreign
Persons should consult their own tax advisors regarding the specific tax
consequences to them of owning and disposing of a REMIC Residual Certificate.

        Backup Withholding. Under federal income tax law, a Certificateholder
may be subject to "backup withholding" under certain circumstances. Backup
withholding applies to a Certificateholder who is a United States person if the
Certificateholder, among other things, (i) fails to furnish his social security
number or other taxpayer identification number ("TIN") to the Trustee, (ii)
furnishes the Trustee an incorrect TIN, (iii) fails to report properly interest
and dividends, or (iv) under certain circumstances, fails to provide the Trustee
or the Certificateholder's securities broker with a certified statement, signed
under penalties of perjury, that the TIN provided to the Trustee is correct and
that the Certificateholder is not subject to backup withholding. Backup
withholding applies, under certain circumstances, to a Certificateholder who is
a foreign person if the Certificateholder fails to provide the Trustee or the
Certificateholder's securities broker with a Foreign Person certification (as
described in "Taxation of Certain Foreign Holders of REMIC Certificates -- REMIC
Regular Certificates" above). Backup withholding applies to "reportable
payments," which include interest payments and principal payments to the extent
of accrued original issue discount, as well as distributions of proceeds from
the sale of REMIC Regular Certificates or REMIC Residual Certificates. The
backup withholding rate for reportable payments made on or after January 1, 1993
is 31%. Backup withholding, however, does not apply to payments on a Certificate
made to certain exempt recipients, such as tax-exempt organizations, and to
certain Foreign Persons. Certificateholders should consult their tax advisors
for additional information concerning the potential application of backup
withholding to payments received by them with respect to a Certificate.

Reporting and Tax Administration

        REMIC Regular Certificates. Reports will be made at least annually to
holders of record of REMIC Regular Certificates (other than those with respect
to whom reporting is not required) and to the Internal Revenue Service as may be
required by statute, regulation, or administrative ruling with respect to (i)
interest paid or accrued on the Certificates, (ii) original issue discount, if
any, accrued on the Certificates, and (iii) information necessary to compute the
accrual of any market discount or the amortization of any premium on the
Certificates.

        REMIC Residual Certificates. For purposes of federal income tax
reporting and administration, a Series REMIC generally will be treated as a
partnership, and the related REMIC Residual Certificateholders as its partners.
A Series REMIC will file an annual return on Form 1066 and will be responsible
for providing information to REMIC Residual Certificateholders sufficient to
enable them to report properly their shares of the REMIC's taxable income or
loss, although it is anticipated that such information actually will be supplied
by the Trustee or the Master Servicer. The REMIC Regulations require reports to
be made by a REMIC to its REMIC Residual Certificateholders each calendar

                                       66

<PAGE>

quarter in order to permit such Certificateholders to compute their taxable
income accurately. A person that holds a REMIC Residual Certificate as a nominee
for another person is required to furnish those quarterly reports to the person
for whom it is a nominee within 30 days of receiving such reports. A REMIC is
required to file all such quarterly reports for a taxable year with the Service
as an attachment to the REMIC's income tax return for that year. As required by
the Code, a Series REMIC's taxable year will be the calendar year.

        REMIC Residual Certificateholders should be aware that their
responsibilities as holders of the residual interest in a REMIC, including the
duty to account for their shares of the REMIC's income or loss on their returns,
continue for the life of the REMIC, even after the principal and interest on
their REMIC Residual Certificates have been paid in full.

   
        The Treasury has issued temporary and final regulations concerning
certain aspects of REMIC tax administration. Under those regulations, a REMIC
Residual Certificateholder must be designated as the REMIC's tax matters person
("TMP"). The TMP generally has responsibility for overseeing and providing
notice to the other REMIC Residual Certificateholders of certain administrative
and judicial proceedings regarding the REMIC's tax affairs, although other
holders of the REMIC Residual Certificates of the same Series would be able to
participate in such proceedings in appropriate circumstances. If so specified in
the related Prospectus Supplement, the Seller or an affiliate thereof either
will acquire a portion of the residual interest in each Series REMIC in order to
permit it to be designated as TMP for the REMIC or will obtain from the REMIC
Residual Certificateholders an irrevocable appointment to perform the functions
of the REMIC's TMP and will prepare and file the REMIC's federal and state
income tax and information returns.
    

        Treasury regulations provide that a REMIC Residual Certificateholder is
not required to treat items on its return consistently with their treatment on
the REMIC's return if the Certificateholder owns 100% of the REMIC Residual
Certificates for the entire calendar year. Otherwise, each REMIC Residual
Certificateholder is required to treat items on its return consistently with
their treatment on the REMIC's return, unless the Certificateholder either files
a statement identifying the inconsistency or establishes that the inconsistency
resulted from incorrect information received from the REMIC. The Service may
assess a deficiency resulting from a failure to comply with the consistency
requirement without instituting an administrative proceeding at the REMIC level.
A Series REMIC typically will not register as a tax shelter pursuant to Section
6111 of the Code because it generally will not have a net loss for any of the
first five taxable years of its existence. Any person that holds a REMIC
Residual Certificate as nominee for another person may be required to furnish
the REMIC, in a manner to be provided in treasury regulations, with the name and
address of such person and other specified information.

Non-REMIC Certificates

Treatment of the Trust for Federal Income Tax Purposes

        In the case of Series with respect to which a REMIC election is not
made, the Trust will be classified as a grantor trust under Subpart E, Part I of
subchapter J of the Code and not as an association taxable as a corporation.
Thus, the owner of a Non-REMIC Certificate will be treated as the beneficial
owner of an appropriate portion of the principal and interest payments
(according to the characteristics of the Certificate in question) to be received
on the Mortgage Assets assigned to a Trust for federal income tax purposes.

Taxable Mortgage Pools

        Corporate income tax can be imposed on the net income of certain
entities issuing Non-REMIC debt obligations secured by real estate mortgages
("Taxable Mortgage Pools"). Under those provisions, any entity other than a
REMIC or a REIT will be considered to be a Taxable Mortgage Pool if (i)
substantially all of the assets of the entity consist of debt obligations and
more than 50% of such obligations consist of real estate mortgages, (ii) such
entity is the obligor under debt obligations with two or more maturities, and
(iii) under the terms of the debt obligations on which the entity is the
obligor, payments on such obligations bear a relationship to payment on the
obligations held by the entity. Furthermore, a group of assets held by an entity
can be treated as a separate Taxable Mortgage Pool if the assets are expected to
produce significant cash flow that will support one or more of the entity's
issues of debt obligations. The Seller generally will structure offerings of
Non-REMIC Certificates to avoid the application of the Taxable Mortgage Pool
rules.

                                       67

<PAGE>


Treatment of the Non-REMIC Certificates for Federal Income Tax Purposes
Generally

        The types of Non-REMIC Certificates offered in a Series may include: (i)
securities evidencing ownership interests only in the interest payments on the
Mortgage Assets assigned to a Trust, net of certain fees, ("IO Certificates");
(ii) securities evidencing ownership interests in the principal, but not the
interest, payments on the Mortgage Assets ("PO Certificates"); (iii) securities
evidencing ownership interests in differing percentages of both the interest
payments and the principal payments on the Mortgage Assets ("Ratio
Certificates"); and (iv) securities evidencing ownership in equal percentages of
the principal and interest payments on the Mortgage Assets ("Pass-Through
Certificates"). The federal income tax treatment of Non-REMIC Certificates other
than Pass-Through Certificates ("Strip Certificates") will be determined in part
by Section 1286 of the Code. Little administrative guidance has been issued
under that section and, thus, many aspects of its operation are unclear,
particularly the interaction between that section and the rules pertaining to
discount and premium. Hence, significant uncertainty exists with respect to the
federal income tax treatment of the Strip Certificates, and potential investors
should consult their own tax advisors concerning such treatment.

   
        Several Code Sections provide beneficial treatment to certain taxpayers
that invest in certain types of mortgage assets. For purposes of those Code
Sections, Pass-Through Certificates will be characterized with reference to the
Mortgage Assets in the Trust, but it is not clear whether the Strip Certificates
will be so characterized. The Service could take the position that the character
of the Mortgage Assets is not attributable to the Strip Certificates for
purposes of those Sections. However, because the Strip Certificates represent
sold ownership rights in the principal and interest payments on the
Mortgage Assets, the Strip Certificates, like the Pass-Through Certificates,
should be characterized with reference to the Mortgage Assets in the Trust.
Accordingly, all Non-REMIC Certificates should be treated as qualifying assets
for Thrift Institutions, and as real estate assets for REITs in the same
proportion that the Mortgage Assets in the Trust would be so treated. Similarly,
the interest income attributable to Non-REMIC Certificates should be considered
Qualifying REIT Interest for REIT purposes to the extent that the Mortgage
Assets in the Trust qualify as real estate assets for REIT purposes.
    

        One or more Classes of Certificates may be subordinated to one or more
other Classes of Certificates of the same Series. In general, such subordination
should not affect the federal income tax treatment of either the subordinated or
senior Certificates. However, to the extent indicated in the relevant Prospectus
Supplement, holders of the subordinated Certificates will be allocated losses
that otherwise would have been borne by the holders of the more senior
Certificates. Holders of the subordinated Certificates should be able to
recognize any such losses no later than the taxable year in which they become
Realized Losses. Employee benefit plans subject to the ERISA, should consult
their own tax advisors before purchasing any subordinated Certificate. See
"ERISA Considerations" herein and in the Prospectus Supplement.

Treatment of Pass-Through Certificates

        The holder of a Pass-Through Certificate generally will be treated as
owning a pro rata undivided interest in each of the Mortgage Loans, Mortgage
Certificates or other assets of the Trust. Accordingly, each Pass-Through
Certificateholder will be required to include in income its pro rata share of
the entire income from the Trust assets, including interest and discount income,
if any. Such Certificateholder generally will be able to deduct from its income
its pro rata share of the administrative fees and expenses incurred with respect
to the Trust assets (provided that such fees and expenses represent reasonable
compensation for the services rendered). An individual, trust, or estate that
holds a Pass-Through Certificate directly or through a pass-through entity will
be entitled to deduct such fees and expenses under Section 212 of the Code only
to the extent that the amount of the fees and expenses, when combined with its
other miscellaneous itemized deductions for the taxable year in question,
exceeds two percent of its adjusted gross income. In addition, Section 68
provides that the amount of itemized deductions otherwise allowable for the
taxable year for an individual whose adjusted gross income exceeds the
applicable amount ($100,000, or $50,000 in the case of a separate return by a
married individual within the meaning of Section 7703 for taxable year 1991,
adjusted each year thereafter for inflation) will be reduced by the lesser of
(i) 3% of the excess of adjusted gross income over the applicable amount, or
(ii) 80% of the amount of itemized deductions otherwise allowable for such
taxable year. Each Pass-Through Certificateholder generally will determine its
net income or loss with respect to the Trust in accordance with its own method
of accounting, although income arising from original issue discount must be
taken into account under the accrual method even though the Certificateholder
otherwise would use the cash receipts and disbursements method.

        The Code provisions concerning original issue discount, market discount,
and amortizable premium will apply to the Trust assets. The rules regarding
discount and premium that are applicable to Non-REMIC Certificates generally are

                                       68


<PAGE>


the same as those that apply to REMIC Certificates. See "-- REMIC Certificates
- -- "Tax Treatment of REMIC Regular Certificates -- Original Issue Discount," "--
Market Discount," and "-- Amortizable Premium".

        For instruments to which it applies, Section 1272(a)(6) of the Code
requires the use of an income tax accounting methodology that utilizes (i) a
single constant yield to maturity and (ii) the Pricing Prepayment Assumptions.
Unlike in the case of REMIC Regular Certificates, Section 1272(a)(6) technically
does not apply to Non-REMIC Certificates. Although the Treasury has authority to
apply that section to securities such as the Non-REMIC Certificates, it has not
yet done so. Nonetheless, unless and until the release of administrative
guidance to the contrary, the Tax Administrator intends to account for the
Non-REMIC Certificates as though Section 1272(a)(6) applied to them. Thus, the
Tax Administrator will account for a class of Non-REMIC Certificates in the same
manner as it would account for a class of REMIC Regular Certificates with the
same terms. There can be no assurance, however, that the Service ultimately will
sanction the Tax Administration's position.

        The original issue discount rules generally apply to residential
mortgage loans originated after March 2, 1984, and the market discount rules
apply to any such loans originated after July 18, 1984. The rules allowing for
the amortization of premium are available with respect to mortgage loans
originated after September 27, 1985. It is anticipated that most or all of the
Mortgage Assets securing any Series will be subject to the original issue
discount, market discount, and amortizable premium rules. Although most mortgage
loans nominally are issued at their original principal amounts, original issue
discount could arise from the payment of points or certain other origination
charges by the borrower if the discount attributable to such payments exceeds
the de minimis amount. If the Trust contains Mortgage Assets purchased for
prices below their outstanding principal amounts, Pass-Through
Certificateholders will be required to take into account original issue discount
not previously accrued to the prior holder of such Mortgage Assets. Moreover, if
such Mortgage Assets were purchased for less than their adjusted issue prices,
Pass-Through Certificateholders generally will be required to take into account
market discount, unless the amount of such market discount is de minimis under
the market discount rules. Finally, Pass-Through Certificateholders generally
may elect to amortize any premium paid for Mortgage Assets over the aggregate
adjusted issue price of such Mortgage Assets. For a more complete elaboration of
the rules pertaining to original issue discount, market discount, and
acquisition premium, see the discussion under "Tax Treatment of REMIC Regular
Certificates."

Treatment of Strip Certificates

        Many aspects of the federal income tax treatment of the Strip
Certificates are uncertain. The discussion below describes the treatment that
Special Tax Counsel believes is appropriate, but there can be no assurance that
the Service will not take a contrary position. Potential investors, therefore,
should consult their own tax advisors with respect to the federal income tax
treatment of the Strip Certificates.

        Under Section 1286 of the Code, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from ownership
of the right to receive some or all of the principal payments on such obligation
results in the creation of "stripped coupons" with respect to the separated
rights to interest payments and "stripped bonds" with respect to the principal
and any undetached interest payments associated with that principal. The
issuances of IO or PO Certificates effects a separation of the ownership of the
interest and principal payments on some or all of the Mortgage Assets in the
Trust. In addition, the issuance of Ratio Certificates effectively separates and
reallocates the proportionate ownership of the interest and principal payments
on the Mortgage Assets. Therefore, Strip Certificates will be subject to Section
1286.

        For federal income tax account purposes, Section 1286 of the Code treats
a stripped bond or a stripped coupon as a new debt instrument issued (i) on the
date that the stripped interest is purchased and (ii) at a price equal to its
purchase price or, if more than one stripped interest is purchased, the share of
the purchase price allocable to such stripped interest. Each stripped bond or
coupon generally will have original issue discount equal to the excess of its
stated redemption price at maturity (or, in the case of a stripped coupon, the
amount payable on the due date of such coupon) over its issue price. Treasury
regulations under Section 1286 (the "Stripping Regulations"), however, provide
that the original issue discount on a stripped bond or stripped coupon is zero
if the amount of the original issue discount would be de minimis under rules
generally applicable to debt instruments. For purposes of that determination,
(i) the number of complete years to maturity is measured from the date the
stripped bond or stripped coupon is purchased, (ii) an aggregation approach
similar to the Aggregation Rule (as described in "-- REMIC Certificates -- Tax
Treatment of REMIC Regular Certificates -- Original Issue Discount" above) may
be applied, and (iii) unstripped coupons may be treated as stated interest with
respect to the related bonds and, therefore, may be excluded from stated
redemption price at maturity in appropriate circumstances. In addition, the

                                       69


<PAGE>


Stripping Regulations provide that, in certain circumstances, the excess of a
stripped bond's stated redemption price at maturity over its issue price is
treated as market discount, rather than as original issue discount. See "--
Determination of Income With Respect to Strip Certificates" below.

        The application of Section 1286 of the Code to the Strip Certificates is
not entirely clear under current law. It could be interpreted as causing: (i) in
the case of an IO Certificate, each interest payment due on the Mortgage Assets
to be treated as a separate debt instrument; (ii) in the case of a Ratio
Certificate entitled to a disproportionately high share of principal, each
excess principal amount (i.e., the portion of each principal payment on such
assets that exceeds the amount to which the Ration Certificateholder would have
been entitled if he had held an undivided interest in the Mortgage Assets) to be
treated as a separate debt instrument; and (iii) in the case of a Ratio
Certificate entitled to a disproportionately high share of interest, each excess
interest amount to be treated as a separate debt instrument. In addition,
Section 1286 would require the purchase price of a Strip Certificate to be
allocated among each of the rights to payment on the Mortgage Assets to which
the Certificateholder is entitled that are treated as separate debt instruments.
Despite the foregoing, it may be appropriate to treat stripped coupons and
stripped bonds issued to the same holder as a single debt instrument under an
aggregation approach, depending on the facts and circumstances surrounding the
issuance. Facts and circumstances considered relevant for this purpose should
include the likelihood of the debt instruments trading as a unit and the
difficulty of allocating the purchase price of the unit among the individual
payments. Strip Certificates are designed to trade as whole investment units
and, to the extent that the Underwriter develops a secondary market for the
Strip Certificates, it anticipates that the Strip Certificates would trade in
such market as whole units. In addition, because no market exists for individual
payments on Mortgage Assets, the proper allocation of the Certificate's purchase
price to each separate payment on the Mortgage Assets in the Trust would be
difficult and burdensome to determine. Based on those facts and circumstances,
it appears that all payments of principal and interest to which the holder of a
Strip Certificate is entitled should be treated as a single installment
obligation. Although the OID Regulations do not refer directly to debt
instruments that are governed by Section 1286, the application of the OID
Regulations to such instruments is consistent with the overall statutory and
regulatory scheme. Therefore, the Seller intends to treat each Strip Certificate
as a single debt instrument for income tax accounting purposes.

Determination of Income With Respect to Strip Certificates

        For purposes of determining the amount of income on a Strip Certificate
that accrues in any period, the rules described under "-- REMIC Certificates --
Tax Treatment of REMIC Regular Certificates -- Original Issue Discount,"
"--Variable Rate Certificates," "-- Interest Weighted Certificates and Non-VRDI
Certificates," "-- Market Discount," and "--Amortizable Premium" will apply. PO
Certificates, and certain Classes of Ratio Certificates, will be issued at a
price that is less than their stated principal amount and thus generally will be
issued with original issue discount. A Strip Certificate that would meet the
definition of an Interest-Weighted Certificate or a Weighted Average Certificate
if it were a REMIC Regular Certificate is subject to the same tax accounting
considerations applicable to the REMIC Regular Certificate to which it
corresponds. Thus, as described in "-- REMIC Certificates -- Tax Treatment of
REMIC Regular Certificates -- Interest Weighted Certificates and Non-VRDI
Certificates," certain aspects of the tax accounting treatment of such a Strip
Certificate are unclear. Unless and until the Service provides administrative
guidance to the contrary, the Tax Administrator will account for such Strip
Certificate in the manner described for the corresponding REMIC Regular
Certificate. See "--REMIC Certificates -- Tax Treatment of REMIC Regular
Certificates -- Interest Weighted Certificates and Non-VRDI Certificates."

        If a PO Certificate or a Ratio Certificate that is not considered a
Contingent Payment Obligation (an "Ordinary Ratio Certificate") subsequently is
sold, the purchaser apparently would be required to treat the difference between
the purchase price and the stated redemption price at maturity as original issue
discount. The holders of such securities generally will be required to include
such original issue discount in income as described in "-- REMIC Certificates --
Tax Treatment of REMIC Regular Certificates -- Original Issue Discount." PO
Certificates and Ratio Certificates issued at a price less than their stated
principal amount will be treated as issued with market discount rather than with
original issue discount if, after the most recent disposition of the related
Certificate, either (i) the amount of original issue discount on the Certificate
is considered to be de minimis under the Stripping Regulations or (ii) the
annual stated rate of interest payable on the Certificate is no more than one
percent lower than the annual stated rate of interest payable on the Mortgage
Loan from which the Certificate was stripped. The holders of such securities
generally would be required to include market discount in income in the manner
described in "-- REMIC Certificates -- Tax Treatment of REMIC Regular
Certificates -- Market Discount."

                                       70


<PAGE>


Limitations on Deductions With Respect to Strip Certificates

        The holder of a Strip Certificate will be treated as owning an interest
in each of the Mortgage Loans, Mortgage Certificates, or other assets of the
Trust and will recognize an appropriate share of the income and expenses
associated with those assets. Accordingly an individual, trust, or estate that
holds a Strip Certificate directly or through a pass-through entity will be
subject to the same limitations on deductions with respect to such Certificate
as are applicable to holders of Pass- Through Certificates. See "-- Treatment of
Pass-Through Certificates" above.

Sale of a Non-REMIC Certificate

        A sale of a Non-REMIC Certificate prior to its maturity will result in
gain or loss equal to the difference between the amount received and the
holder's adjusted basis in such Certificate. The Rules for computing the
adjusted basis of a Non-REMIC Certificate are the same as in the case of a REMIC
Regular Certificate. See "-- REMIC Certificates -- Tax Treatment of REMIC
Regular Certificates -- Gain or Loss on Disposition." Gain or loss from the sale
or other disposition of a Non-REMIC Certificate generally will be capital gain
or loss to a Certificateholder if the Certificate is held as a "capital asset"
within the meaning of Section 1221 of the Code, and will be long-term or
short-term depending on whether the Certificate has been held for the long-term
capital gain holding period (currently, more than twelve months). Ordinary
income treatment, however, will apply to the extent mandated by the original
issue discount and market discount rules or if the Certificateholder is a
financial institution described in Section 582. See "-- REMIC Certificates --
Tax Treatment of REMIC Regular Certificates -- Gain or Loss on Disposition."

Taxation of Certain Foreign Holders of Non-REMIC Certificates

        Interest, including original issue discount, paid on a Non-REMIC
Certificate to a Foreign Person generally is treated as "portfolio interest"
and, therefore, is not subject to any United States tax, provided that (i) such
interest is not effectively connected with a trade or business in the United
States of the Certificateholder, and (ii) the Trustee (or other person who would
otherwise be required to withhold tax) is provided with Foreign Person
Certification (as described in "-- REMIC Certificates -- Taxation of Certain
Foreign Holders of REMIC Certificates -- REMIC Regular Certificates" above). If
Foreign Person Certification is not provided, interest (including original issue
discount) paid on a Non-REMIC Certificate may be subject to either a 30 percent
withholding tax or 31 percent backup withholding. See "-- Backup Withholding,"
below.

        In the case of certain Series, portfolio interest treatment will not be
available for interest paid with respect to certain classes of Non-REMIC
Certificates. Interest on debt instruments issued on or before July 18, 1984
does not qualify as "portfolio interest" and, therefore, is subject to United
States withholding tax at a 30 percent rate (or lower treaty rate, if
applicable). IO Certificates and PO Certificates generally are treated, and
Ratio Certificates generally should be treated, as having been issued when they
are sold to an investor. In the case of Pass-Through Certificates, however, the
issuance date of the Certificate is determined by the issuance date of the
mortgage loans underlying the Trust. Thus, to the extent that the interest
received by a holder of a Pass-Through Certificate is attributable to mortgage
loans issued on or before July 18, 1984, such interest will be subject to the 30
percent withholding tax. Moreover, to the extent that a Ratio Certificate is
characterized as a pass-through type security and the underlying mortgage loans
were issued on or before July 18, 1984, interest generated by the Certificate
may be subject to the withholding tax. Although recently enacted tax legislation
denies portfolio interest treatment to certain types of contingent interest,
that legislation generally applies only to interest based on the income,
profits, or property values of the debtor. Accordingly, it is not anticipated
that such legislation will apply to deny portfolio interest treatment to
Certificateholders who are Foreign Persons. However, because the scope of the
new legislation is not entirely, clear, investors who are Foreign Persons should
consult their tax advisors regarding the potential application of the
legislation before purchasing a Certificate.

Backup Withholding

        The application of backup withholding to Non-REMIC Certificates
generally is the same as in the case of REMIC Certificates. See "-- REMIC
Certificates -- Taxation of Certain Foreign Holders of REMIC Certificates --
Backup Withholding" above.

                                       71


<PAGE>


Reporting and Tax Administration

        For the purposes of reporting and tax administration, the holders of
Non-REMIC Certificates will be treated in the same fashion as the holders of
REMIC Regular Certificates. See "-- REMIC Certificates -- Reporting and Tax
Administration" above.

        DUE TO THE COMPLEXITY OF THE FEDERAL INCOME TAX RULES APPLICABLE TO
CERTIFICATEHOLDERS, POTENTIAL INVESTORS SHOULD CONSULT THEIR OWN TAX ADVISORS
REGARDING THE SPECIFIC TAX CONSEQUENCES TO THEM OF THE ACQUISITION, OWNERSHIP,
AND DISPOSITION OF THE CERTIFICATES.

                            STATE TAX CONSIDERATIONS

        In addition to the federal income tax consequences described above,
potential investors should consider the state income tax consequences of the
acquisition, ownership, and disposition of the Certificates. State income tax
law may differ substantially from the corresponding federal law, and this
discussion does not purport to describe any aspect of the income tax laws of any
state. Therefore, potential investors should consult their own tax advisors with
respect to the various state tax consequences of an investment in the
Certificates.

                              ERISA CONSIDERATIONS

   
        The Employee Retirement Income Security Act of 1974, as amended
("ERISA"), imposes certain requirements and restrictions on employee benefit
plans within the meaning of Section 3(3) of ERISA (including collective
investment funds, separate accounts and insurance company general accounts in
which such plans are invested). ERISA also imposes certain duties on those
persons who are fiduciaries with respect to employee benefit plans that are
subject to ERISA. Investments by employee benefit plans covered by ERISA are
subject to the general fiduciary requirements of ERISA, including the
requirement of investment prudence and diversification, and the requirement that
the employee benefit plan's investments be made in accordance with the documents
governing the employee benefit plan.
    

   
        In addition, employee benefit plans subject to ERISA (including
collective investment funds, separate accounts and insurance company general
accounts in which such plans are invested), and individual retirement accounts
and annuities or certain types of Keogh plans not subject to ERISA but subject
to Section 4975 of the Code (each, a "Plan"), are prohibited from engaging in a
broad range of transactions involving Plan assets and persons having certain
specified relationships to a Plan ("parties in interest" under ERISA and
"disqualified persons" under the Code). Such transactions are treated as
"prohibited transactions" under Sections 406 and 407 of ERISA and excise taxes
are imposed upon disqualified persons by Section 4975 of the Code (or, in some
cases, a civil penalty may be assessed pursuant to Section 502(i) of ERISA). The
Seller, the Credit Enhancer, the Underwriters and the Trustee, and certain of
their affiliates, might be considered parties in interest or disqualified
persons with respect to a Plan. If so, the acquisition or holding or transfer of
Certificates by or on behalf of such Plan could be considered to give rise to a
prohibited transaction within the meaning of ERISA and the Code unless an
exemption is available. The United States Department of Labor ("DOL") has issued
a regulation (29 C.F.R. Section 2510.3-101) concerning the definition of what
constitutes the assets of a Plan (the "Plan Asset Regulations"). Under the Plan
Asset Regulations, the underlying assets and properties of corporations,
partnerships, trusts and certain other entities in which a Plan makes an "equity
interest" investment could be deemed for purposes of ERISA to be assets of the
investing Plan unless certain exceptions apply. If an investing Plan's assets
were deemed to include an interest in the Mortgage Assets and any other assets
of a Trust and not merely an interest in the Certificates, the assets of the
Trust would become subject to the fiduciary responsibility standards of ERISA,
and transactions occurring between the Seller, the Servicer, the Credit
Enhancer, the Underwriters and the Trustee, or any of their affiliates, might
constitute prohibited transactions, unless an administrative exemption applies.
Certain such exemptions which may be applicable to the acquisition and holding
of the Certificates or to the servicing of the Mortgage Assets are discussed
below.
    

        DOL has issued an administrative exemption, Prohibited Transaction Class
Exemption 83-1 ("PTCE 83-1"), which, under certain conditions, exempts from the
application of the prohibited transaction rules of ERISA and the excise tax
provisions of Section 4975 of the Code transactions involving a Plan in
connection with the operation of a "mortgage pool" and the purchase, sale and
holding of "mortgage pool pass-through certificates." A "mortgage pool" is
defined as an investment pool which is held in trust and which consists solely
of interest bearing obligations secured by first or second mortgages or deeds of
trust on single-family residential property, property acquired in foreclosure

                                       72


<PAGE>


and undistributed cash. A "mortgage pool pass-through certificate" is defined as
a certificate which represents a beneficial undivided fractional interest in a
mortgage pool which entitles the holder to pass-through payments of principal
and interest from the mortgage loans, less any fees retained by the pool
sponsor.

        For the exemption to apply, PTCE 83-1 requires that (i) the Seller and
the Trustee maintain a system of insurance or other protection for the pooled
mortgage loans and the property securing such loans, and for indemnifying
holders of Certificates against reductions in pass-through payments due to
defaults in loan payments or property damage in an amount at least equal to the
greater of 1% of the aggregate principal balance of the covered pooled mortgage
loans and 1% of the principal balance of the largest covered pooled mortgage
loan; (ii) the Trustee may not be an affiliate of the Seller; and (iii) the
payments made to and retained by the Seller in connection with the Trust,
together with all funds inuring to its benefit for administering the Trust,
represent no more than "adequate consideration" for selling the mortgage loans,
plus reasonable compensation for services provided to the Trust.

        In addition, PTCE 83-1 exempts the initial sale of Certificates to a
Plan with respect to which the Seller, the Servicer, the Credit Enhancer or the
Trustee is a party in interest if the Plan does not pay more than fair market
value for such Certificates and the rights and interests evidenced by such
Certificates are not subordinated to the rights and interests evidenced by other
Certificates of the same pool. PTCE 83-1 also exempts from the prohibited
transaction rules transactions in connection with the servicing and operation of
the Trust, provided that any payments made to the Servicer in connection with
the servicing of the Trust are made in accordance with a binding agreement,
copies of which must be made available to prospective investors before they
purchase Certificates.

        In the case of any Plan with respect to which the Seller, the Servicer,
the Credit Enhancer or the Trustee is a fiduciary, PTCE 83-1 will only apply if,
in addition to the other requirements: (i) the initial sale, exchange or
transfer of Certificates is expressly approved by an independent fiduciary who
has authority to manage and control those plan assets being invested in
Certificates; (ii) the Plan pays no more for the Certificates than would be paid
in an arm's length transaction; (iii) no investment management, advisory or
underwriting fee, sale commission, or similar compensation is paid to the Seller
with regard to the sale, exchange or transfer of Certificates to the Plan; (iv)
the total value of the Certificates purchased by the Plan does not exceed 25% of
the amount issued; and (v) at least 50% of the aggregate amount of Certificates
is acquired by persons independent of the Seller, the Servicer, the Credit
Enhancer or the Trustee.

        Before purchasing Certificates, a fiduciary of a Plan should confirm
that the Trust is a "mortgage pool," that the Certificates constitute "mortgage
pool pass-through certificates," and that the conditions set forth in PTCE 83-1
would be satisfied. In addition to making its own determination as to the
availability of the exemptive relief provided in PTCE 83-1, the Plan fiduciary
should consider the availability of any other prohibited transaction exemptions.
The Plan fiduciary also should consider its general fiduciary obligations under
ERISA in determining whether to purchase any Certificates on behalf of a Plan.

        In addition, DOL has granted to certain underwriters and/or placement
agents individual prohibited transaction exemptions which may be applicable to
avoid certain of the prohibited transaction rules of ERISA with respect to the
initial purchase, the holding and the subsequent resale in the secondary market
by Plans of pass-through certificates representing a beneficial undivided
ownership interest in the assets of a trust that consist of certain receivables,
loans and other obligations that meet the conditions and requirements of PTCE
83-1 which may be applicable to the Certificates.

        One or more other prohibited transaction exemptions issued by the DOL
may be available to a Plan investing in Certificates, depending in part upon the
type of Plan fiduciary making the decision to acquire a Certificate and the
circumstances under which such decision is made, including, but not limited to,
PTCE 90-1, regarding investments by insurance company pooled separate accounts,
PTCE 91-38, regarding investments by bank collective investment funds and PTCE
95-60, regarding investments by insurance company general accounts. However,
even if the conditions specified in PTCE 83-1 or one or more of these other
exemptions are met, the scope of the relief provided might not cover all acts
which might be construed as prohibited transactions.

   
        Certain Classes of Certificates may not be offered for sale or be
transferable to Plans. The Prospectus Supplement for each Series will indicate
which Classes of Certificates are subject to restrictions on transfer to Plans.
    

        Any Plan fiduciary considering the purchase of a Certificate should
consult with its counsel with respect to the potential applicability of ERISA
and the Code to such investment. Moreover, each Plan fiduciary should determine

                                       73


<PAGE>


whether, under the general fiduciary standards of investment prudence and
diversification, an investment in the Certificates is appropriate for the Plan,
taking into account the overall investment policy of the Plan and the
composition of the Plan's investment portfolio.

                            LEGAL INVESTMENT MATTERS

   
        If so specified in the Prospectus Supplement for a Series, the
Certificates of such Series will constitute "mortgage related securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA"), so
long as they are rated in one of the two highest rating categories by one or
more nationally recognized statistical rating organizations, and, as such, will
be legal investments for persons, trusts, corporations, partnerships,
associations, business trusts and business entities (including, but not limited
to, state-chartered savings banks, commercial banks, savings and loan
associations and insurance companies, as well as trustees and state government
employee retirement systems) created pursuant or existing under the laws of the
United States or any state, territory or possession of the United States
(including the District of Columbia or Puerto Rico) whose authorized investments
are subject to state regulation to the same extent that, under applicable law,
obligations issued by or guaranteed as to principal and interest by the United
States or any agency or instrumentality thereof constitute legal investments for
such entities. Pursuant to SMMEA, a number of states enacted legislation, on or
before the October 3, 1991 cut-off for such enactments, limiting to varying
extents the ability of certain entities (in particular, insurance companies) to
invest in "mortgage related securities," in most cases by requiring the affected
investors to rely solely upon existing state law and not SMMEA. Accordingly, the
investors affected by such legislation will be authorized to invest in the
Certificates only to the extent provided in such legislation.
    

        SMMEA also amended the legal investment authority of federally chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal with mortgage
related securities without limitation as to the percentage of their assets
represented thereby; federal credit unions may invest in mortgage related
securities; and national banks may purchase mortgage related securities for
their own account without regard to the limitations generally applicable to
investment securities set forth in 12 U.S.C. ss. 24 (Seventh), subject in each
case to such regulations as the applicable federal regulatory authority may
prescribe. Federal credit unions should review National Credit Union
Administration (the "NCUA") Letter to Credit Unions No. 96, as modified by
Letter to Credit Unions No. 108, which includes guidelines to assist federal
credit unions in making investment decisions for mortgage related securities.
The NCUA has adopted rules, effective December 2, 1991, which prohibit federal
credit unions from investing in certain mortgage related securities, possibly
including certain series or classes of Certificates, except under limited
circumstances.

        If specified in the Prospectus Supplement for a Series, one or more
Classes of Certificates of such Series will not constitute "mortgage related
securities" for purposes of SMMEA. In such event, persons whose investments are
subject to state or federal regulation may not be legally authorized to invest
in such Classes of Certificates.

   
        All depository institutions considering an investment in the
Certificates should review the " Supervisory Policy Statement on Securities
Activities" dated January 28, 1992 (the "Policy Statement") of the Federal
Financial Institution Examination Council. The Policy Statement, which has been
adopted by the Board of Governors of the Federal Reserve System, the FDIC, the
Comptroller of the Currency and the Office of Thrift Supervision, effective
February 10, 1992, and by the NCUA (with certain modifications) effective June
26, 1992, prohibits depository institutions from investing in certain "high-risk
mortgage securities" (possibly including certain Certificates), except under
limited circumstances, and sets forth certain investment practices deemed to be
unsuitable for regulated institutions.
    

        Institutions whose investment activities are subject to regulation by
federal or state authorities should review rules, policies and guidelines
adopted from time to time by such authorities before purchasing Certificates, as
certain Certificates may be deemed unsuitable investments, or may otherwise be
restricted, under such rules, policies or guidelines, in certain instances
irrespective of SMMEA.

        The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may restrict or prohibit investments in securities which are not
"interest-bearing" or "income-paying," and, with regard to any Book-Entry
Certificates, provisions which may restrict or prohibit investments in
securities which are issued in book-entry form.

                                      74


<PAGE>


        Prospective investors should consult their own legal advisors in
determining whether and to what extent the Certificates constitute legal
investments for such investors.

                              PLAN OF DISTRIBUTION

        The Seller may sell the Certificates offered hereby and by the related
Prospectus Supplement either directly or through one or more underwriters or
underwriting syndicates (the "Underwriters"). The Prospectus Supplement for each
Series will set forth the terms of the offering of such Series and of each Class
of such Series, including the name or names of the Underwriters, the proceeds to
and their use by the Seller and either the initial public offering price, the
discounts and commissions to the Underwriters and any discounts or concessions
allowed or reallowed to certain dealers or the method by which the price at
which the Underwriters will sell the Certificates will be determined.

        The Certificates of a Series may be acquired by the Underwriters for
their own account and may be resold from time to time in one or more
transactions, including negotiated transactions, at a fixed public offering
price or at varying prices determined at the time of sale. The obligations of
the Underwriters will be subject to certain conditions precedent, and the
Underwriters will be severally obligated to purchase all the Certificates of a
Series described in the related Prospectus Supplement if any are purchased. If
Certificates of a Series are offered other than through Underwriters, the
related Prospectus Supplement will contain information regarding the nature of
such offering and any agreements to be entered into between the Seller and the
purchasers of the Certificates of such Series.

        The place and time of delivery for the Certificates of a Series in
respect of which this Prospectus is delivered will be set forth in the related
Prospectus Supplement.

                                       75


<PAGE>

                            INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

   
1986 Act......................................................................51
1996 Regulations..............................................................53
30% Test......................................................................66
Accounting Date...............................................................15
Act...........................................................................47
Additional Interest Amount....................................................51
Adjustable Rate...............................................................17
Advance.......................................................................34
Advances.......................................................................5
Adverse Environmental Conditions..............................................46
Agency Securities..............................................................2
Agreement...................................................................1,11
All OID Election..............................................................52
AMT...........................................................................50
ARM Loans.....................................................................18
Asset Proceeds Account......................................................4,26
Asset Value.................................................................2,14
Available Distribution......................................................2,13
Balloon Loans.................................................................10
Bankruptcy Bond...............................................................30
Beneficial Owner..............................................................12
Book-Entry Certificates.....................................................9,12
Buy-Down Loans................................................................18
Cap...........................................................................53
CERCLA........................................................................46
Certificate Guaranty Insurance Policy ........................................28
Certificate Guaranty Insurer..................................................28
Certificateholder ............................................................13
Certificates .............................................................i,1,11
Charter Act ..................................................................23
Class ...................................................................ii,1,11
Cleanup Costs ................................................................46
Code .......................................................................5,48
Commission ...................................................................ii
Compound Interest Certificates ...............................................13
Contingent Payment Obligations ...............................................55
Contingent Payment Regulations ...............................................55
Conventional Home Improvement Loans ...........................................2
Conventional Mortgage Loans.................................................3,17
Converted Mortgage Loan ......................................................21
Cooperative Loans .............................................................2
Cooperatives ..................................................................2
CPR...........................................................................15
Credit Enhancer ...............................................................9
Current Recognition Election .................................................56
Custodial Account ............................................................33
Cut-Off Date..................................................................14
Deemed Principal Payments ....................................................50
Delinquent Mortgage Loan .....................................................21
Depository ...................................................................12
Detailed Description .........................................................17
Disqualified Organization.....................................................61
Distribution Date ..........................................................2,13
DOL ........................................................................7,72
Dominion Capital ...........................................................1,48
Dominion Mortgage ..........................................................1,48
Dominion Resources .........................................................1,48
DTC...........................................................................12
Due Period ...................................................................13
EDGAR ........................................................................ii
EPA ..........................................................................46
ERISA ......................................................................6,72
Excess Premium ...............................................................53
FDIC .........................................................................39
FHA ...........................................................................2
FHA Loans ....................................................................22
FHLMC .........................................................................2
FHLMC Act.....................................................................23
FHLMC Certificate Group ......................................................23
FHLMC Certificates .........................................................3,21
FHLMC Project Certificates ...................................................24
Final Scheduled Distribution Date ............................................ii
Financial Intermediary .......................................................12
First Distribution Period.....................................................52
Fixed Rate ...................................................................17
Floor ........................................................................53
FNMA ..........................................................................2
FNMA Certificates ..........................................................3,21
Foreign Person ...............................................................65
Foreign Person Certification .................................................65
GNMA ..........................................................................2
GNMA Certificates ..........................................................3,21
GNMA Issuer ..................................................................22
Governor .....................................................................53
GPM Loans ....................................................................18
Gross Margin..................................................................17
Guaranty Agreement ...........................................................22
HELOCs ........................................................................2
Housing Act ..................................................................22
HUD ........................................................................3,20
Index ........................................................................17
Interest Adjustment Date......................................................17
Interest Weighted Certificates ...............................................52
Inverse Floater Certificates .................................................55
IO Certificates...............................................................68
Junior Mortgage Loans ........................................................19
Lockout Periods ..............................................................18
Master Servicer ............................................................4,32
Master Servicer Custodial Account ............................................33
Mortgage Assets ...............................................................i
Mortgage Certificates .........................................................2
Mortgage Insurance Loss ......................................................35
Mortgage Interest Rate .......................................................17
Mortgage Loans ................................................................2
Mortgage Note ..............................................................3,17
Mortgage Pool Insurance Policy................................................28
Mortgaged Premises .........................................................3,17
Multi-Family Loans ............................................................2

                                       76


<PAGE>

Multiple Rate VRDI Certificate ...............................................54
NCUA .........................................................................74
Net Rate .....................................................................14
Non-Objective Weighted Average Certificates ..................................55
Nonqualified Interest Amount..................................................52
Non-REMIC Certificates......................................................6,49
Non-VRDI Certificate .........................................................55
NOWA Certificates ............................................................55
NVRIs ........................................................................62
OID Regulations ..............................................................50
Ordinary Ratio Certificate ...................................................70
Originator .................................................................3,18
Pass-Through Certificates ....................................................68
Pass-Through Rate...........................................................1,12
Periodic Rate Cap ............................................................17
Permitted Investments ........................................................39
Plan .........................................................................72
Plan Asset Regulations .....................................................7,72
PMBS Agreement ...............................................................24
PMBS Issuer ..................................................................24
PMBS Servicer ................................................................24
PMBS Trustee .................................................................24
PO Certificates ..............................................................68
Policy Statement .............................................................74
Pool Insurer .................................................................28
Pre-Funding Account ........................................................4,26
Pre-Funding Agreement ......................................................4,26
Pre-Issuance Accrued Interest ................................................52
Prepayment Period ............................................................13
Pricing Prepayment Assumptions ...............................................51
Primary Mortgage Insurance Policies .....................................3,18,35
Private Mortgage-Backed Securities ............................................2
Proposed Mark-to-Market Regulations ..........................................62
PSA...........................................................................15
PTCE 83-1 ....................................................................72
Qualifying REIT Interest .....................................................49
Rating Agency..................................................................7
Ratio Certificates ...........................................................68
Realized Loss.................................................................13
REIT .........................................................................49
REMIC ...................................................................ii,5,48
REMIC Certificates ........................................................48,49
REMIC Regular Certificateholders..............................................50
REMIC Regular Certificates .................................................5,49
REMIC Regulations ............................................................48
REMIC Residual Certificateholders.............................................50
REMIC Residual Certificates ................................................5,49
Remittance Date ..............................................................33
REO Properties ..........................................................4,11,19
Reserve Fund .................................................................30
RIC...........................................................................49
Saxon Mortgage .............................................................3,16
Scheduled Principal Balance ..................................................14
Security Instrument ..........................................................16
Seller ......................................................................i,1
Senior Certificates ..........................................................27
Series ......................................................................i,1
Series REMIC .................................................................49
Service ......................................................................49
Servicer ......................................................................4
Servicer Custodial Account....................................................33
Servicing Agreement ..........................................................32
Single Family Loans ...........................................................2
Single Rate VRDI Certificate .................................................54
SMM...........................................................................15
SMMEA.......................................................................6,74
Special Hazard Insurance Policy ..............................................29
Special Hazard Insurer .......................................................29
Special Servicer ...........................................................4,33
Special Servicing Agreement ..................................................38
Special Tax Counsel ........................................................5,48
Standard Hazard Insurance Policies .........................................3,18
Strip Certificates ...........................................................68
Stripping Regulations ........................................................69
Subordinated Certificates ....................................................27
Superlien.....................................................................46
Superpremium Certificates ....................................................53
Tax Administrator ............................................................50
Taxable Mortgage Pools .......................................................67
Teaser Certificates ..........................................................51
Temporary Mark-to-Market Regulations .........................................62
Thrift Institutions ..........................................................49
TIN ..........................................................................66
Title I Loan Program .......................................................3,20
Title I Loans .................................................................2
TMP ..........................................................................67
Treasury .....................................................................48
True Discount ................................................................51
Trust .......................................................................i,1
Trustee .......................................................................1
UBTI .........................................................................59
UCC...........................................................................44
Underwriters..................................................................75
VA Loans......................................................................22
Variable Rate Certificate.....................................................53
VRDI..........................................................................53
WAM...........................................................................51
Weighted Average Certificates.................................................55
    

                                       77

<PAGE>



                                    PART II

Item 14.  Other Expenses of Issuance and Distribution

        The following is an itemized list of the estimated expenses to be
incurred in connection with the offering of the securities being offered
hereunder other than underwriting discounts and commissions.

   
        Registration Fee..................................$ 344,830
        Printing and Engraving............................  100,000
        Trustee's Fees and Expenses.......................  100,000
        Legal Fees and Expenses...........................  500,000
        Blue Sky Fees and Expenses........................   10,000
        Accountants' Fees and Expenses....................  150,000
        Rating Agency Fees................................  300,000
        Miscellaneous Fees................................  150,000
                                                          ---------
            Total . . . ..................................$1,654,830
    

Item 15.  Indemnification of Directors and Officers

        Article 10 of the Virginia Stock Corporation Act provides in substance
that Virginia corporations shall have the power, under specified circumstances,
to indemnify their directors, officers, employees and agents in connection with
actions, suits or proceedings brought against them by a third party or in the
right of the corporation, by reason of the fact that they were or are such
directors, officers, employees or agents, against expenses incurred in any such
action, suit or proceeding. The Virginia Stock Corporation Act also provides
that Virginia corporations may purchase insurance on behalf of any such
director, officer, employee or agent.

        Under certain sales agreements entered into by the Seller and various
transferors of mortgage-related collateral, such transferors are obligated to
indemnify the Seller against certain expenses and liabilities.

        Reference is made to the Standard Terms to Underwriting Agreement filed
as an exhibit hereto for provisions relating to the indemnification of
directors, officers and controlling persons of the Seller against certain
liabilities, including liabilities under the Securities Act of 1933, as amended.

Item 16.  Exhibits and Financial Statements
<TABLE>
(a)     Exhibits
<S> <C>
   
          1.1     --      Form of  Underwriting Agreement (including Standard Terms).
          3.1     --      Articles of Incorporation.
          3.2     --      Bylaws.
          4.1     --      Form of Agreement (including Forms of Certificates and Standard Terms).
          5.1*    --      Opinion of  Arter & Hadden with respect to legality.
          8.1*    --      Opinion of  Arter & Hadden with respect to tax matters (Registration Statement).
          8.2*    --      Opinion of  Arter & Hadden with respect to tax matters (Prospectus Supplement).
         24.1     --      Consent of Arter & Hadden (included in its opinion filed as Exhibit 5.1).
         24.2     --      Consent of Arter & Hadden (included in its opinion filed as Exhibit 8.1).
         24.3     --      Consent of Arter & Hadden (included in its opinion filed as Exhibit 8.2).
         99.1     --      Form of Certificate Guaranty Insurance Policy.
         99.2     --      Form of Mortgage Pool Insurance Policy.
         99.3     --      Form of Special Hazard Insurance Policy.
         99.4     --      Form of Bankruptcy Bond.
         99.5*    --      Form of Prospectus Supplement.
    
</TABLE>
   
*Filed herewith.
    

(b)     Financial Statements

        All financial statements, schedules and historical financial information
have been omitted as they are not applicable.


                                      II-1

<PAGE>

Item 17.  Undertakings

        The undersigned registrant hereby undertakes:

               (a) To file, during any period in which offers or sales are being
made, a post-effective amendment to this registration statement: (i) to include
any prospectus required by Section 10(a)(3) of the Securities Act of 1933; (ii)
to reflect in the prospectus any facts or events arising after the effective
date of the registration statement (or the most recent post-effective amendment
thereof) which, individually or in the aggregate, represent a fundamental change
in the information set forth in the registration statement; (iii) to include any
material information with respect to the plan of distribution not previously
disclosed in the registration statement or any material change in such
information in the registration statement; provided, however, that (a)(i) and
(a)(ii) will not apply if the information required to be included in a
post-effective amendment thereby is contained in periodic reports filed pursuant
to Section 13 or Section 15(d) of the Securities Exchange Act of 1934 that are
incorporated by reference in this registration statement.

               (b) That, for purposes of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

               (c) To remove from registration by means of a post-effective
amendment any of the securities being registered which remain unsold at the
termination of the offering.

               (d) That, for purposes of determining any liability under the
Securities Act of 1933, each filing of the registrant's annual report pursuant
to Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (and, where
applicable, each filing of an employee benefit plan's annual report pursuant to
Section 15(d) of the Securities Exchange Act of 1934) that is incorporated by
reference in the registration statement shall be deemed to be a new registration
statement relating to the securities offered therein, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering
thereof.

               (e) To provide to the underwriters at the closing specified in
the underwriting agreements certificates in such denominations and registered in
such names as are required by the underwriters to permit prompt delivery to each
purchaser.

               (f) That, insofar as indemnification for liabilities arising
under the Securities Act of 1933 may be permitted to directors, officers and
controlling persons of the registrant pursuant to the provisions described under
Item 15 above, or otherwise, the registrant has been advised that in the opinion
of the Securities and Exchange Commission such indemnification is against public
policy as expressed in the Act and is, therefore, unenforceable. In the event
that a claim for indemnification against such liabilities (other than the
payment by the registrant of expenses incurred or paid by a director, officer or
controlling person of the registrant in the successful defense of any action,
suit or proceeding) is asserted by such director, officer or controlling person
in connection with the securities being registered, the registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

               (g) That, for purposes of determining any liability under the
Securities Act of 1933, the information omitted from the form of prospectus
filed as part of the registration statement in reliance upon Rule 430A and
contained in a form of prospectus filed by the registrant pursuant to Rule
424(b)(i) or (4) or 497(h) under the Securities Act of 1933 shall be deemed to
be part of the registration statement as of the time it was declared effective.

               (h) That, for purposes of determining any liability under the
Securities Act of 1933, each post-effective amendment that contains a form of
prospectus shall be deemed to be a new registration statement relating to the
securities offered therein, and the offering of such securities at that time
shall be deemed to be the initial bona fide offering thereof.

                                      II-2


<PAGE>

                                   SIGNATURES

   
        Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant certifies that it has reasonable grounds to believe that it meets
all of the requirements for filing on Form S-3 and has duly caused this
Amendment No. 2 to Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Richmond, Commonwealth of
Virginia on July 30, 1996.
    

                                            SAXON ASSET SECURITIES COMPANY

                                            By: /s/ Andrew Sirkis
                                               --------------------------------
                                                Andrew Sirkis
                                                President
   
        Pursuant to the requirements of the Securities Act of 1933, as amended,
this Amendment No. 2 to Registration Statement has been signed on July 30, 1996
by the following persons in the capacities indicated.
    

        Signature                                  Title


/s/ Andrew Sirkis                     Principal Executive Officer and Director
- --------------------------------
        Andrew Sirkis


/s/ Robert Partlow                    Principal Financial Officer and Controller
- --------------------------------
        Robert Partlow


/s/ David L. Heavenridge              Director
- --------------------------------
        David L. Heavenridge


/s/ Charles E. Coudriet               Director
- --------------------------------
        Charles E. Coudriet


/s/ Hayden D. McMillian               Director
- --------------------------------
        Hayden D. McMillian


/s/ Bryan S. Reid                     Director
- --------------------------------
        Bryan S. Reid


                                      II-3

<PAGE>

                                 EXHIBIT INDEX

          1.1     --      Form of  Underwriting Agreement (including Standard
                          Terms).
          3.1     --      Articles of Incorporation.
          3.2     --      Bylaws.
          4.1     --      Form of Agreement (including Forms of Certificates and
                          Standard Terms).
          5.1*    --      Opinion of  Arter & Hadden with respect to legality.
          8.1*    --      Opinion of  Arter & Hadden with respect to tax matters
                          (Registration Statement).
          8.2*    --      Opinion of  Arter & Hadden with respect to tax matters
                          (Prospectus Supplement).
         24.1     --      Consent of Arter & Hadden (included in its opinion
                          filed as Exhibit 5.1).
         24.2     --      Consent of Arter & Hadden (included in its opinion
                          filed as Exhibit 8.1).
         24.3     --      Consent of Arter & Hadden (included in its opinion
                          filed as Exhibit 8.2).
         99.1     --      Form of Certificate Guaranty Insurance Policy.
         99.2     --      Form of Mortgage Pool Insurance Policy.
         99.3     --      Form of Special Hazard Insurance Policy.
         99.4     --      Form of Bankruptcy Bond.
         99.5*    --      Form of Prospectus Supplement.

*Filed herewith.



                                                                   Exhibit 5.1

                                 July 30, 1996

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia  23060

        Re:    Saxon Asset Securities Company
               Asset Backed Certificates
               Registration Statement on Form S-3 No. 333-4127

Ladies and Gentlemen:

        We have acted as counsel to Saxon Asset Securities Company (the
"Seller") in connection with the preparation and filing of the registration
statement on Form S-3 (such registration statement, the "Registration
Statement") filed with the Securities and Exchange Commission pursuant to the
Securities Act of 1933, as amended (the "Act"), in respect of Asset Backed
Certificates (the "Certificates") which you plan to offer in series, each series
to be issued under the terms of the Standard Terms to Trust Agreement, in
substantially the form filed as Exhibit 4.1 to the Registration Statement, as
supplemented by Trust Agreements relating to each series of Certificates (each,
a "Trust Agreement"), by and between the Seller and a trustee (the "Trustee")
and master servicer (the "Master Servicer") to be identified in the prospectus
supplement for such series of Certificates.

        We have examined and relied on the originals or copies certified or
otherwise identified to our satisfaction of all such documents and records of
the Seller and such other instruments and other certificates of public
officials, officers and representatives of the Seller and such other persons,
and we have made such investigations of law, as we deemed appropriate as a basis
for the opinions expressed below.

        The opinions expressed below are subject to bankruptcy, insolvency,
reorganization, moratorium and other laws relating to or affecting creditors'
rights generally and to general equity principles.

        This opinion is limited to matters involving the Federal laws of the
United States of America and the laws of the Commonwealth of Virginia. All
opinions expressed herein are based on laws, regulations and policy guidelines
currently in force and may be affected by future regulations.

        Based upon the foregoing, we are of the opinion that:

        1. When, in respect of a series of Certificates, a Trust Agreement has
been duly authorized by all necessary action and duly executed and delivered by
the Seller, the Master Servicer and the Trustee for such series, such Trust
Agreement, will be a valid and legally binding obligation of the Seller; and

        2. When a Trust Agreement for a series of Certificates has been duly
authorized by all necessary action and duly executed and delivered by the
Seller, the Servicer and the Trustee for such series, and when the Certificates
of such series have been duly executed and authenticated in accordance with the
provisions of the Trust Agreement, and issued and sold as contemplated in the
Registration Statement and the prospectus, as amended or supplemented, delivered
pursuant to Section 5 of the Act in connection therewith, such Certificates will
be legally and validly issued, fully paid and nonassessable, and the holders of
such Certificates will be entitled to the benefits of such Trust Agreement.

        We hereby consent to the filing of this opinion as Exhibit 5.1 to the
Registration Statement and to the reference to this firm in the Registration
Statement and the related prospectus under the heading "Legal Matters".

        This opinion is furnished by us as counsel to the Seller and is solely
for the benefit of the addressee thereof. It may not be relied upon by any other
person or for any other purpose without our prior written consent.

                                                   Very truly yours,

                                                   Arter & Hadden



                                                                    Exhibit 8.1

                                 July 30, 1996

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia  23060

        Re:    Saxon Asset Securities Company
               Asset Backed Certificates
               Registration Statement on Form S-3 No. 333-4127

Ladies and Gentlemen:

        We have acted as counsel to Saxon Asset Securities Company in connection
with certain matters relating to the preparation and filing of the registration
statement on Form S-3 (such registration statement, the "Registration
Statement") which has been filed with the Securities and Exchange Commission
pursuant to the Securities Act of 1933, as amended (the "Act"), in respect of
Asset Backed Certificates, issuable in series (the "Certificates"). Our opinions
formed the basis for the description of federal income tax consequences
appearing under the heading "Certain Federal Income Tax Consequences" in the
prospectus contained in the Registration Statement. Such description does not
purport to discuss all possible federal income tax consequences of an
investement in Certificates, but with respect to those tax consequences which
are discussed, it is our opinion the description is accurate. Assuming issuance
of Certificates of a series and assuming the federal income tax characterization
of those Certificates as REMIC Certificates or non-REMIC Certificates at that
time, we confirm that the description under "Certain Federal Income Tax
Consequences" in the prospectus of the federal income tax consequences with
respect to a series of Certificates presents our opinion of the material tax
issues relating to an investment in those Certificates.

        We hereby consent to the filing of this letter as Exhibit 8.1 to the
Registration Statement and to the reference to this firm in the Registration
Statement and related prospectus under the heading "Certain Federal Income Tax
Consequences."

                                    Very truly yours,

                                    Arter & Hadden



                                                                  Exhibit 8.2

                                 July 30, 1996

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia  23060

        Re:    Saxon Asset Securities Company
               Asset Backed Certificates, Series 1996-1
               Registration Statement on Form S-3 No. 333-4127

Ladies and Gentlemen:

        We have acted as counsel to Saxon Asset Securities Company in connection
with certain matters relating to the preparation and filing of the registration
statement on Form S-3 (such registration statement, the "Registration
Statement") previously filed with the Securities and Exchange Commission
pursuant to the Securities Act of 1933, as amended (the "Act"), in respect of
Asset Backed Certificates, Series 1996-1 (the "Certificates"). Our advice formed
the basis for the description of federal income tax consequences appearing under
the heading "Certain Federal Income Tax Consequences" in the prospectus
contained in the Registration Statement. Such description does not purport to
discuss all possible federal income tax consequences of an investment in
Certificates but with respect to those tax consequences which are discussed, it
is our opinion that the description is accurate. In addition, assuming (i) REMIC
elections are made, (ii) the Trust Agreement is fully executed, delivered and
enforceable against the parties thereto in accordance with its terms, (iii) the
transaction described in the prospectus supplement is completed on substantially
the terms and conditions set forth therein and (iv) compliance with the Trust
Agreement, it is our opinion that for federal income tax purposes the Trust
Estate (other than the Capitalized Interest Account) will be treated as a REMIC,
the Class A Certificates will be treated as "regular interests" in the REMIC,
and the Class R Certificates will be the sole "residual interests" in the REMIC.

        We hereby consent to the filing of this letter as Exhibit 8.2 to the
Registration Statement and to the reference to this firm in the Registration
Statement and related prospectus supplement under the heading "Certain Federal
Income Tax Consequences."

                                    Very truly yours,

                                    Arter & Hadden



                                                                 Exhibit 99.5

INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PRELIMINARY PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR
THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE
SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY
SUCH STATE.

                   SUBJECT TO COMPLETION, DATED JULY 30, 1996

PROSPECTUS SUPPLEMENT
(To Prospectus Dated July 30, 1996)

                                  $220,000,000
                                 (Approximate)
                         Saxon Asset Securities Company
                                     Seller
             $45,000,000 % Class A-1 Fixed Rate Group Certificates
            $175,000,000 Class A-2 Variable Rate Group Certificates
                    Asset Backed Certificates, Series 1996-1

        The Asset Backed Certificates, Series 1996-1 (the "Certificates"), will
consist of the Class A-1 Fixed Rate Group Certificates (the "Fixed Rate
Certificates"), the Class A-2 Variable Rate Group Certificates (the "Variable
Rate Certificates," and collectively with the Fixed Rate Certificates, the
"Class A Certificates") and the Class R Certificates (the "Subordinate
Certificates"). Only the Class A Certificates are offered hereby.

        As more fully described herein, interest distributions on the Class A
Certificates will be based on the Certificate Principal Balance thereof and the
applicable Pass-Through Rate thereof. The Pass-Through Rate for the Fixed Rate
Certificates will be fixed at . % per annum. The Pass-Through Rate for the
Variable Rate Certificates adjusts monthly as described herein and with respect
to the first Distribution Date will be determined on August __, 1996.

        For a discussion of significant matters affecting investment in the
Certificates, see "Risk Factors" beginning on page S-10 herein and beginning on
page [ ] in the Prospectus.

        The Certificates will represent undivided ownership interests in pools
of mortgage loans (the "Mortgage Loans") held by a trust (the "Trust") created
pursuant to a Trust Agreement dated as of August 1, 1996 (the "Agreement"),
among Saxon Asset Securities Company (the "Seller"), Texas Commerce Bank
National Association, as Master Servicer (the "Master Servicer"), and
[__________,] as trustee (the "Trustee"). The Mortgage Loans will be acquired by
the Seller from Saxon Mortgage, Inc. ("Saxon Mortgage"), an affiliate of the
Seller which originated or acquired the Mortgage Loans from various mortgage
banking institutions. The Mortgage Loans are secured by first liens on single
family residential properties, including investment properties (which may be
condominiums, one family residences, two-to-four family residences or homes in
planned unit developments). The Mortgage Loans will be serviced by Meritech
Mortgage Services, Inc. (the "Servicer"), an affiliate of the Seller.

                                                 (Cover continued on next page)

      THE CLASS A CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST
      ONLY AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE SELLER,
       THE MASTER SERVICER, THE TRUSTEE, ANY ORIGINATORS OR ANY OF THEIR
    AFFILIATES. NEITHER THE CLASS A CERTIFICATES NOR THE MORTGAGE LOANS ARE
               INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
            COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                     PROSPECTUS. ANY REPRESENTATION TO THE
                        CONTRARY IS A CRIMINAL OFFENSE.

  THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED
  THE MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL

        The Class A Certificates will be purchased by the Lehman Brothers Inc.
and PaineWebber Incorporated (the "Underwriters") from the Seller and will be
offered by the Underwriters from time to time in negotiated transactions or
otherwise, at varying prices to be determined at the time of sale. Proceeds to
the Seller, including accrued interest, are expected to be approximately . % of
the aggregate principal balance of the Class A Certificates before deducting
expenses payable by the Seller estimated to be $ ,000. See "Underwriting"
herein.

        The Class A Certificates are offered by the Underwriters, subject to
prior sale, withdrawal, cancellation or modification of the offer without
notice, to delivery to and acceptance by the Underwriters and certain other
conditions. It is expected that delivery of the Class A Certificates in
book-entry form will be made on or about August 14, 1996, only through the
facilities of The Depository Trust Company, CEDEL and Euroclear.

               Lehman Brothers                         PaineWebber Incorporated

August  , 1996


<PAGE>

(Cover continued from previous page)

        The obligations of the Seller, the Master Servicer and the Trustee with
respect to the Certificates will be limited to their respective contractual
obligations under the Agreement. The assets of the Trust initially will include
two pools (each, a "Mortgage Loan Group" or "Group") of first lien mortgage
loans (the " Mortgage Loans") secured by mortgages or deeds of trust (the
"Mortgages") on single family residential properties (the "Mortgaged Premises")
to be conveyed by the Seller to the Trust on the Closing Date. Distributions in
respect of the Fixed Rate Certificates will generally be calculated with
reference to a pool of fixed-rate Mortgage Loans (the "Fixed Rate Group").
Distributions in respect of the Variable Rate Certificates will generally be
calculated with reference to a pool of variable-rate Mortgage Loans (the
"Variable Rate Group"). See "DESCRIPTION OF THE CLASS A
CERTIFICATES-Crosscollateralization Provision" in this Prospectus Supplement.

        Distributions on the Subordinate Certificates are subordinate to
distributions on the Class A Certificates to the extent described herein. The
Agreement will designate each Mortgage Loan Group as a sub-trust to be held by
the Trustee. Distributions of principal and interest payable to each Class of
the Class A Certificates will be made on the 25th day of each month or if the
25th day is not a business day, the first business day thereafter (each, a
"Distribution Date"), beginning in August 26, 1996.

        On or before the issuance of the Certificates, the Seller will obtain
from [ ] (the "Certificate Insurer") two certificate guaranty insurance
policies, one relating to the Fixed Rate Certificates and the other relating to
the Variable Rate Certificates (the "Certificate Insurance Policies") in favor
of the Trustee. Each Certificate Insurance Policy will provide for 100% coverage
of the principal amount of, and scheduled interest due on, the related Class of
Class A Certificates.

        The last scheduled Distribution Date for the Class A-1 Certificates is [
], 20[ ]; and the last scheduled Distribution Date for the Class A-2
Certificates is [ ] 25, 20[ ]. Such last scheduled Distribution Dates have been
determined as described herein. It is expected that the actual last Distribution
Date for each Class of Certificates will occur significantly earlier than such
last scheduled Distribution Dates. The yield to maturity on the Class A
Certificates will depend on, among other things, the rate and timing of
principal payments (including prepayments, which may vary significantly over
time, repurchases, defaults and liquidations) on the Mortgage Loans. See
"Prepayment and Yield Considerations" in this Prospectus Supplement.

        An election will be made to treat certain assets of the Trust as a real
estate mortgage investment conduit (a "REMIC") for federal income tax purposes.
As described more fully herein, each Class of Class A Certificates will
constitute "regular interests" in the REMIC. See "Certain Federal Income Tax
Consequences" herein and "Certain Federal Income Tax Consequences -- REMIC
Certificates" in the Prospectus.

        There is currently no secondary market for the Class A Certificates. The
Underwriters intend to make a secondary market in the Class A Certificates but
have no obligation to do so. There can be no assurance that a secondary market
for the Class A Certificates will develop or, if it does develop, that it will
continue.

        All of the Mortgage Loans were originated or acquired in accordance with
Saxon Mortgage's loan programs for non-conforming credits. See "Risk Factors --
Risk of Higher Delinquencies Associated With Underwriting Standards" herein for
important information regarding the delinquent mortgages.

                            ------------------------

        UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE CLASS A CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS TO WHICH IT RELATES. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS
AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

                            ------------------------


        The Certificates offered by this Prospectus Supplement will be part of a
separate series of Certificates being offered by the Seller pursuant to its
Prospectus dated July 30, 1996, of which this Prospectus Supplement is a part
and which accompanies this Prospectus Supplement. The Prospectus contains
important information regarding this offering which is not contained herein, and
prospective investors are urged to read the Prospectus and this Prospectus
Supplement in full.

                             AVAILABLE INFORMATION

        The Seller has filed with the Securities and Exchange Commission (the
"Commission") a Registration Statement under the Securities Act of 1933, as
amended, with respect to the Certificates. This Prospectus Supplement and the
related Prospectus, which form a part of the Registration Statement, omit
certain information contained in such Registration Statement pursuant to the
Rules and Regulations of the Commission. The Registration Statement can be
inspected and copied at the Public Reference Room of the Commission at 450 Fifth
Street, N.W., Washington, D.C. and the Commission's regional offices at Seven
World Trade Center, 13th Floor, New York, New York, 10048 and Northwestern
Atrium Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661.
Copies of such materials can be obtained at prescribed rates from the Public
Reference Section of the Commission at 450 Fifth Street, N.W., Retrieval system
at the Commission's Web site (http://www.sec.gov.)

                         REPORTS TO CERTIFICATEHOLDERS

        The Trustee will mail monthly reports concerning the Class A
Certificates to all Holders pursuant to the Agreement.


<PAGE>

                               TABLE OF CONTENTS

                             Prospectus Supplement

                                                                        Page

SUMMARY..................................................................S- 1
RISK FACTORS.............................................................S-10
USE OF PROCEEDS..........................................................S-11
THE MORTGAGE LOAN POOL...................................................S-11
    General..............................................................S-11
    Acquisitions.........................................................S-12
    Fixed Rate Group.....................................................S-12
    Variable Rate Group..................................................S-13
    Interest Payments on the Mortgage Loans..............................S-13
    Servicing of the Mortgage Loans......................................S-18
    Servicing and Other Compensation and Payment of
        Expenses.........................................................S-18
    Advances.............................................................S-19
    The Master Servicer..................................................S-19
PREPAYMENT AND YIELD CONSIDERATIONS......................................S-19
    Prepayments and Yields for Class A Certificates......................S-20
    Payment Delay Feature of Fixed Rate Certificates.....................S-22
ADDITIONAL INFORMATION...................................................S-22
DESCRIPTION OF THE CLASS A CERTIFICATES..................................S-22
    General..............................................................S-22
    Distribution Dates...................................................S-23
    Distributions........................................................S-23
    Overcollateralization Provisions.....................................S-26
    Crosscollateralization Provisions....................................S-27
    Credit Enhancement Does Not Apply to Prepayment
        Risk.............................................................S-28
    Class A Distributions and Insured Payments to the
        Holders of the Class A Certificates..............................S-28
    Capitalized Interest Account.........................................S-29
    Calculation of LIBOR.................................................S-29
    Book Entry Registration of the Class A Certificates..................S-30
THE CERTIFICATE INSURANCE POLICIES AND THE
    CERTIFICATE INSURER..................................................S-33
THE AGREEMENT............................................................S-35
    Formation of the Trust...............................................S-35
    Sale of Mortgage Loans...............................................S-35
    The Master Servicer..................................................S-36
    Governing Law........................................................S-36
    Termination of the Trust.............................................S-36
    Optional Termination.................................................S-36
CERTAIN FEDERAL INCOME TAX CONSEQUENCES..................................S-37
    REMIC Elections......................................................S-37
ERISA CONSIDERATIONS.....................................................S-38
RATINGS..................................................................S-39
LEGAL INVESTMENT CONSIDERATIONS..........................................S-40
UNDERWRITING.............................................................S-40
REPORT OF EXPERTS........................................................S-40
CERTAIN LEGAL MATTERS....................................................S-40
GLOBAL CLEARANCE, SETTLEMENT AND TAX
 DOCUMENTATION PROCEDURES.............................................Annex I
INDEX TO LOCATION OF PRINCIPAL DEFINED
 TERMS...................................................................A- 1
AUDITED FINANCIAL STATEMENTS FOR THE
CERTIFICATE INSURER......................................................B- 1
UNAUDITED FINANCIAL STATEMENTS FOR THE
CERTIFICATE INSURER......................................................C- 1

                                   Prospectus

                                      Page

                                [To be supplied]


<PAGE>

                                    SUMMARY

        The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus Supplement and the
accompanying Prospectus. Reference is made to the "Index to Location of
Principal Defined Terms" herein and "Index of Principal Definitions" in the
Prospectus for the definitions of certain capitalized terms.

Trust:                           Saxon Asset Securities Trust 1996-1 (the
                                 "Trust").

Certificates                     Offered: Class A-1 Fixed Rate Group
                                 Certificates (the "Fixed Rate Certificates")
                                 and Class A-2 Variable Rate Group Certificates
                                 (the "Variable Rate Certificates" and together
                                 with the Fixed Rate Certificates, the "Class A
                                 Certificates").

Seller:                          Saxon Asset Securities Company (the "Seller"),
                                 a Virginia corporation and wholly owned limited
                                 purpose financing subsidiary of Dominion
                                 Mortgage Services, Inc. The Seller's principal
                                 executive offices are located at 4880 Cox Road,
                                 Glen Allen, Virginia 23060, and its phone
                                 number is (804) 967- 7400.

Master Servicer:                 Texas Commerce Bank National Association, a
                                 national banking association (the "Master
                                 Servicer").

Trustee:                         __________, a _______________ (the "Trustee").
                                 The Trustee's principal corporate trust offices
                                 are located at _____________.

Saxon Mortgage:                  Saxon Mortgage, Inc. ("Saxon Mortgage"), a
                                 Virginia corporation and an affiliate of the
                                 Seller.

Originators:                     Saxon Mortgage and any entity from which Saxon
                                 Mortgage, on or prior to the Closing Date with
                                 respect to Mortgage Loans acquires Mortgage
                                 Loans is an "Originator" of the related
                                 Mortgage Loans for purposes of this Prospectus
                                 Supplement.

Servicer:                        Meritech Mortgage Services, Inc. (the
                                 "Servicer"), an affiliate of the Seller.

Cut-Off Date:                    Close of Business on June 30, 1996.

Closing Date:                    On or about August 14, 1996.

The Certificates:                The Asset Backed Certificates (the
                                 "Certificates") will consist of the Class A
                                 Certificates and the Class R Certificates (the
                                 "Subordinate Certificates"). The Certificates
                                 will be issued pursuant to a trust agreement
                                 (the "Agreement") to be dated August 1, 1996,
                                 among the Seller, the Master Servicer and the
                                 Trustee. Only the Class A Certificates are
                                 offered hereby.

                                 The assets of the Trust will include two pools
                                 (each, a "Mortgage Loan Group" or "Group") of
                                 first lien mortgage loans (the "Mortgage
                                 Loans") secured by mortgages or deeds of trust
                                 (the "Mortgages") on single family residential
                                 properties (the "Mortgaged Premises") to be
                                 conveyed to the Trust on the Closing Date.
                                 Distribution in respect of the Fixed Rate



                                      S-1


<PAGE>

                                 Certificates will generally be calculated with
                                 reference to a pool of fixed-rate Mortgage
                                 Loans (the "Fixed Rate Group"). Distribution in
                                 respect of the Variable Rate Certificates
                                 generally will be calculated with reference to
                                 a pool of variable-rate Mortgage Loans (the
                                 "Variable Rate Group"). See "DESCRIPTION OF THE
                                 CLASS A CERTIFICATES - Crosscollateralization"
                                 herein.

                                 The Last Scheduled Distribution Date for the
                                 Fixed Rate Certificates is [ ] 25, 20[ ]; and
                                 the Last Scheduled Distribution Date for the
                                 Variable Rate Certificates is [ ] 25, 20[ ]. It
                                 is expected that the actual last Distribution
                                 Date for each Class of Certificates will occur
                                 significantly earlier than such scheduled
                                 Distribution Dates. See "Prepayment and Yield
                                 Considerations" herein.

                                 The Certificate Insurer does not directly or
                                 indirectly guarantee any specified rate of
                                 prepayments. See "Risk Factors" herein and in
                                 the Prospectus.

Denominations:                   The Class A Certificates are issuable in book
                                 entry form in minimum denominations of original
                                 principal amounts of $1,000 and integral
                                 multiples thereof.

The Mortgage Loans:              Unless otherwise noted, all statistical
                                 percentages in this Prospectus Supplement are
                                 approximate and are measured by the aggregate
                                 Scheduled Principal Balance of the Mortgage
                                 Loans (the "Original Aggregate Scheduled
                                 Principal Balance") or of the Mortgage Loans in
                                 the applicable Mortgage Loan Group, in each
                                 case as of the Cut-Off Date.  See "Additional
                                 Information" herein.

                                 The Mortgage Loans to be conveyed by the Seller
                                 to the Trust on the Closing Date (the "Mortgage
                                 Loans") consist of [ ] fixed-rate and
                                 variable-rate Mortgage Loans on single-family
                                 residential properties, including investment
                                 properties (which may be condominiums, one
                                 family residence, two-to-four family residences
                                 or homes in planned unit developments.) The
                                 Mortgage Loans in the Trust are all mortgage
                                 loans in that the mortgagee is not required to
                                 make future advances thereunder.[ All the
                                 Mortgage Loans are actuarial loans, as
                                 discussed herein under "The Mortgage Loan Pool
                                 -- Interest Payments on the Mortgage Loans."]

                                 As of the Cut-Off Date, the Mortgage Loans had
                                 an aggregate Scheduled Principal Balance of $[
                                 ]; the Mortgage Loans in the Fixed Rate Group
                                 had an aggregate Scheduled Principal Balance of
                                 [ ] and the Mortgage Loans in the Variable Rate
                                 Group had an aggregate Scheduled Principal
                                 Balance of $[ ]. The Fixed Rate Certificates
                                 will be issued in respect of the Fixed Rate
                                 Group, and the Variable Rate Certificates will
                                 be issued in respect of the Variable Rate
                                 Group.

                                 All the Mortgage Loans were originated or
                                 acquired by Saxon Mortgage in accordance with
                                 its mortgage loan program as described in the
                                 Prospectus. As a general matter, Saxon
                                 Mortgage's mortgage loan program consists of
                                 the origination and packaging of Mortgage Loans
                                 relating to non-conforming credits. A
                                 non-conforming credit means a mortgage loan
                                 which is ineligible for purchase

                                      S-2


<PAGE>

                                 by Federal National Mortgage Association
                                 ("FNMA") due to credit characteristics that do
                                 not meet FNMA guidelines. Mortgage Loans
                                 originated under Saxon Mortgage's mortgage loan
                                 program are likely to experience rates of
                                 delinquency, bankruptcy and loss that are
                                 higher than mortgage loans originated under
                                 FNMA guidelines. None of the Mortgage Loans by
                                 aggregate Scheduled Principal Balance were 30
                                 days or more delinquent in their monthly
                                 payments as of the Cut-Off Date. See "Risk
                                 Factors -- Risk of Higher Delinquencies
                                 Associated with Underwriting Standards" herein.

                                 Fixed Rate Group. The average principal balance
                                 of the Mortgage Loans in the Fixed Rate Group
                                 was $110,939.41, with a range from $[ ] to [ ];
                                 the Mortgage Interest Rate of the Mortgage
                                 Loans in the Fixed Rate Group ranged from [ ]%
                                 to [ ]% per annum, with a weighted average
                                 Mortgage Interest Rate of 9.81% per annum. The
                                 weighted average LTV was 73.00%. The weighted
                                 average remaining term to stated maturity was
                                 340.20 months, with a range from [ ] months to
                                 [ ] months.

                                 As a percentage of the aggregate principal
                                 balance of the Mortgage Loans in the Fixed Rate
                                 Group as of the Cut-Off Date, 90.96% were
                                 secured by mortgages on one-family detached
                                 dwellings, 0.30% by mortgages on two-to-four
                                 family dwellings, and 2.06% by mortgages on
                                 planned unit developments. See "The Mortgage
                                 Loan Pool -- Fixed Rate Group" herein.

                                 Variable Rate Group. All the Mortgage Loans in
                                 the Variable Rate Group bear interest rates
                                 that adjust periodically as follows: 67.67% of
                                 such Mortgage Loans ("Six Month LIBOR Loans")
                                 adjust semiannually based on the London
                                 interbank offered rate for six-month United
                                 States Dollar deposits in the London Market
                                 based on quotations of major banks as published
                                 in The Wall Street Journal; 22.99% of such
                                 Mortgage Loans ("One Year CMT Loans") adjust
                                 annually based on the weekly average yield on
                                 United States Treasury Securities adjusted to a
                                 constant maturity of one year as made available
                                 by the Federal Reserve Board and 9.33% of such
                                 Mortgage Loans ("3/27 Loans") bear interest
                                 initially at a rate fixed at origination for
                                 three years and thereafter adjust semiannually
                                 based on LIBOR. All the Mortgage Loans in the
                                 Variable Rate Group also are subject to
                                 periodic interest rate adjustment caps,
                                 lifetime interest rate ceilings and lifetime
                                 interest rate floors. See "The Mortgage Loan
                                 Pool -- Variable Rate Group" herein.

                                 The weighted average remaining term to stated
                                 maturity was 358.56 months, with a range from [
                                 ] months to [ ] months. The weighted average
                                 LTV of the Mortgage Loans in the Variable Rate
                                 Group as of the Cut-Off Date was 73.54%. The
                                 average principal balance of the Mortgage Loans
                                 in the Variable Rate Group was $204,341.39,
                                 with a range from $[ ] to $[ ]. All the
                                 Mortgage Loans in the Variable Rate Group have
                                 initial and maximum Mortgage Interest Rates.
                                 The weighted average Mortgage Interest Rate of
                                 the Mortgage Loans in the Variable Rate Group
                                 was 8.01% per annum, with Mortgage Interest
                                 Rates that ranged from [ ]% to [ ]% per annum.
                                 The weighted average maximum Mortgage Interest
                                 Rate of the Mortgage Loans in the Variable Rate
                                 Group was 14.28% per annum, with maximum
                                 Mortgage Interest Rate that ranged from [ ]% to
                                 [ ]% per


                                      S-3


<PAGE>

                                 annum. The gross margin range for the Six Month
                                 LIBOR Loans in the Variable Rate Group was [ ]%
                                 to [ ]%. The gross margin range for the One
                                 Year CMT Loans in the Variable Rate Group was [
                                 ]% to [ ]%. The gross margin range for the 3/27
                                 Loans in the Variable Rate Group will be [ ]%
                                 to [ ]% after the interest rates on the 3/27
                                 Loans are subject to adjustment. As of the
                                 Cut-Off Date, substantially all the initial
                                 Mortgage Loans in the Variable Rate Group had
                                 interest rates which were not fully indexed
                                 (i.e., The Mortgage Interest Rates did not
                                 equal the sum of the gross margin and the
                                 applicable index).

                                 As a percentage of the aggregate principal
                                 balance of the Mortgage Loans in the Variable
                                 Rate Group as of the Cut-Off Date, 90.96% were
                                 secured by mortgages on one-family detached
                                 dwellings, 0.30% by mortgages on two-to-four
                                 family dwellings, and 2.06% by mortgages on
                                 planned unit developments. See "The Mortgage
                                 Loan Pool -- Variable Rate Group" herein.

                                 General. The Mortgage Loans are not insured by
                                 pool mortgage insurance policies; however,
                                 certain distributions due to the Holders of the
                                 Class A Certificates are insured by two
                                 Certificate Insurance Policies, one relating to
                                 the Fixed Rate Certificates and the other
                                 relating to the Variable Rate Certificates.
                                 Each Certificate Insurance Policy will provide
                                 for 100% coverage of the principal amount of,
                                 and scheduled interest due on, the related
                                 Class A Certificates. See "Credit Enhancement"
                                 in this Summary and "The Certificate Insurance
                                 Policies and the Certificate Insurer" in this
                                 Prospectus Supplement. The Mortgage Loans are
                                 not guaranteed by the Seller, any Originator or
                                 any of their respective affiliates. The
                                 Mortgage Loans are required to be serviced by
                                 the Servicer in accordance with the terms of
                                 the Servicing Agreement and with reasonable
                                 care, using that degree of skill and attention
                                 that the Servicer exercises with respect to
                                 comparable mortgage loans that it services for
                                 itself and others. See "THE MORTGAGE LOAN
                                 POOL-Servicing of the Mortgage Loans" herein.

Fixed Rate Original Certificate
Principal Balance:               $[     ].

Variable Rate Original Certificate
Principal Balance:               $[    ].

Fixed Rate Pass-Through Rate:    [     ]% per annum.

Variable Rate Pass-Through Rate: On each Distribution Date, the Variable Rate
                                 Pass-Through Rate will be equal to the lesser
                                 of (i) the London interbank offered rate for
                                 one-month United States dollar deposits
                                 ("LIBOR") (calculated as described under
                                 "Description of the Class A Certificates --
                                 Calculation of LIBOR" herein) as of the second
                                 to last business day prior to the immediately
                                 preceding Distribution Date plus 0.[ ]% per
                                 annum and (ii) the "Available Funds Cap", which
                                 the Agreement defines to be the weighted
                                 average of the Mortgage Interest Rate on
                                 Mortgage Loans in the Variable Rate Group, less
                                 the sum of (a) the Administrative Fee Rate (as
                                 defined herein), and (b) beginning on the [ ]
                                 Distribution Date following the Closing Date,
                                 the premiums due to


                                      S-4


<PAGE>

                                 the Certificate Insurer with respect to the
                                 Certificate Insurance Policy relating to the
                                 Variable Rate Certificates. The Variable Rate
                                 Pass-Through Rate is subject to increase under
                                 the circumstances described under "-Optional
                                 Termination" herein.

Distributions, Generally:        Distributions on the Certificates will be made
                                 on the 25th day of each calendar month, or if
                                 such day is not a business day, the next
                                 succeeding business day (each, a "Distribution
                                 Date") commencing in August 26, 1996, to the
                                 holders of record as of the last business day
                                 of the month immediately preceding the calendar
                                 month in which such Distribution Date occurs
                                 (each a "Record Date").

Distributions of Interest:       On each Distribution Date, the Class A
                                 Certificates will be entitled to interest
                                 accrued during the one-month period preceding
                                 the month of such distribution date (each, an
                                 "Accrual Period") at the related Pass-Through
                                 Rate on the Certificate Balance thereof
                                 immediately prior to said Distribution Date
                                 (the "Class A Current Interest").

                                 All calculations of interest on the Fixed Rate
                                 Certificates will be made on the basis of a
                                 360-day year assumed to consist of twelve
                                 30-day months. Calculations of interest on the
                                 Variable Rate Certificates will be made on the
                                 basis of the actual number of days elapsed in
                                 the related Accrual Period and a year of 360
                                 days.

Distributions of Principal:      Until certain overcollateralization levels have
                                 been reached, the Holders of each Class of
                                 Class A Certificates are entitled to receive
                                 certain monthly distributions of principal in
                                 respect of the Mortgage Loans in the related
                                 Group on each Distribution Date which generally
                                 reflect collections of principal during the
                                 prior calendar month. In addition, and as
                                 described more fully herein, the Class A
                                 Certificates are entitled to distributions of
                                 excess cash flow, in reduction of their
                                 Certificate Balances, until the
                                 overcollateralization targets have been
                                 reached. See "Description of the Class A
                                 Certificates -- Overcollateralization
                                 Provisions".

Credit Enhancement:              The Credit Enhancement provided for the benefit
                                 of the Holders of the Class A Certificates
                                 consists of (x) the overcollateralization and
                                 cross- collateralization mechanics which
                                 utilize the internal cash flows of the Trust
                                 and (y) the Certificate Insurance Policies.

                                 Overcollateralization. The credit enhancement
                                 provisions of the Trust are expected to result
                                 in a limited acceleration of each Class of
                                 Class A Certificates relative to the
                                 amortization of the related Mortgage Loans. The
                                 accelerated amortization is achieved by the
                                 application of certain excess interest to the
                                 payment of the principal of Class A
                                 Certificates. This acceleration feature
                                 creates, with respect to each Mortgage Loan
                                 Group, overcollateralization which results from
                                 the excess of the aggregate Scheduled Principal
                                 Balances of the Mortgage Loans in the related
                                 Mortgage Loan Group over the aggregate related
                                 Class A Certificate Principal Balance. Once the
                                 required level of overcollateralization is
                                 reached, and subject to the provisions
                                 described in the next paragraph, the
                                 acceleration feature will cease, unless
                                 necessary to maintain the required level of
                                 overcollateralization.


                                      S-5


<PAGE>

                                 The Agreement provides that, subject to certain
                                 floors, caps and triggers, the required level
                                 of overcollateralization with respect to a
                                 Mortgage Loan Group may increase or decrease
                                 over time. An increase would result in a
                                 temporary period of accelerated amortization of
                                 the related Class A Certificates to increase
                                 the actual level of overcollateralization to
                                 its required level; a decrease would result in
                                 a temporary period of decelerated amortization
                                 to reduce the actual level of
                                 overcollateralization to its required level.

                                 Crosscollateralization. In addition to the
                                 foregoing, the Agreement provides that such
                                 excess interest, together with certain other
                                 excess amounts, generated by one Mortgage Loan
                                 Group may be used to fund shortfalls in
                                 Available Funds in the other Mortgage Loan
                                 Group or to accelerate the amortization of the
                                 Class of Class A Certificates related to the
                                 other Mortgage Loan Group, subject to certain
                                 prior requirements of such Mortgage Loan Group.

                                 See "Description of the Class A Certificates --
                                 Overcollateralization Provisions" and "--
                                 Crosscollateralization Provisions" herein.

                                 The Certificate Insurance Policies. The Seller
                                 will obtain the Certificate Insurance Policies,
                                 which are noncancelable, in favor of the
                                 Trustee on behalf of the Holders of each Class
                                 of the Class A Certificates. On each
                                 Distribution Date, the Certificate Insurer will
                                 be required to make available to the Trustee
                                 the amount by which the related Class A Current
                                 Interest and any Subordination Deficit for the
                                 related Mortgage Loan Group exceeds the Total
                                 Available Funds (after deducting the amount
                                 necessary to pay the related premium amount to
                                 the Certificate Insurer) for such Mortgage Loan
                                 Group as of such Distribution Date. The
                                 Certificate Insurance Policies do not guarantee
                                 to Holders of the related Class A Certificates
                                 any specified rate of Prepayments. See "Credit
                                 Enhancement" in this Summary and "The
                                 Certificate Insurance Policies and the
                                 Certificate Insurer" herein and "Description of
                                 Credit Enhancement" in the Prospectus.

Capitalized Interest Account:    On the Closing Date, cash will be deposited in
                                 a trust account (the "Capitalized Interest
                                 Account") in the name of, and maintained by,
                                 the Trustee on behalf of the Trust. The
                                 Capitalized Interest Account will be an asset
                                 of the Trust but will not be an asset of the
                                 REMIC (as defined herein).

Certificate Insurer:             [                ] (the "Certificate Insurer")

Advances and Month-End
Interest:                        The Servicer will be obligated to make advances
                                 ("Advances") with respect to delinquent
                                 payments of interest (at the related Mortgage
                                 Interest Rate less the Servicing Fee, as
                                 defined below) and scheduled principal due on
                                 each Mortgage Loan to the extent that the
                                 Master Servicer determines, in good faith, that
                                 such Advances will be recoverable from
                                 Insurance Proceeds, Liquidation Proceeds or
                                 subsequent payments with respect to such
                                 Mortgage Loan.

                                 In addition, the Master Servicer will also be
                                 required to deposit in the Master Servicer
                                 Custodial Account on or before each Remittance
                                 Date, an amount equal to Month End Interest


                                      S-6


<PAGE>

                                 with respect to the preceding month but only to
                                 the extent of the Master Servicer Compensation
                                 payable with respect to the following
                                 Distribution Date. "Month End Interest" means,
                                 with respect to any Mortgage Loan liquidated or
                                 prepaid in full during a Prepayment Period, the
                                 difference between the interest that would have
                                 been paid on such Mortgage Loan through the
                                 last day of the month in which such liquidation
                                 or prepayment occurred and interest actually
                                 received by the Master Servicer with respect to
                                 such Mortgage Loan, in each case net of the
                                 Administrative Fee. See "Servicing of Mortgage
                                 Loans -- Advances" in the Prospectus.

Book-Entry Registration of the
Class A Certificates:            The Class A Certificates will initially be
                                 issued in book-entry form.  Persons acquiring
                                 beneficial ownership interests in such Class A
                                 Certificates ("Beneficial Holders") may elect
                                 to hold their interests through The Depository
                                 Trust Company ("DTC"), in the United States, or
                                 Centrale de Livraison de Valeurs Mobilieres,
                                 S.A. ("CEDEL") or the Euroclear System
                                 ("Euroclear"), in Europe.  Transfers within
                                 DTC, CEDEL or Euroclear, as the case may be,
                                 will be in accordance with the usual rules and
                                 operating procedures of the relevant system.
                                 So long as the Class A Certificates are
                                 Book-Entry Certificates (as defined herein),
                                 such Certificates will be evidenced by one or
                                 more Certificates registered in the name of
                                 Cede & Co. ("Cede"), as the nominee of DTC or
                                 one of the European Depositaries (as defined
                                 below).  Cross-market transfers between persons
                                 holding directly or indirectly through DTC, on
                                 the one hand, and counterparties holding
                                 directly or indirectly through CEDEL or
                                 Euroclear, on the other, will be effected in
                                 DTC through Citibank N.A. ("Citibank") or Chase
                                 Manhattan Bank N.A. ("Chase", and together with
                                 Citibank, the "European Depositaries"), the
                                 relevant depositaries of CEDEL and Euroclear,
                                 respectively, and each a participating member
                                 of DTC.  The Class A Certificates will
                                 initially be registered in the name of Cede.
                                 The interests of the Holders of such
                                 Certificates will be represented by
                                 book-entries on the records of DTC and
                                 participating members thereof.  No Beneficial
                                 Holder will be entitled to receive a definitive
                                 certificate representing such person's
                                 interest, except in the event that Definitive
                                 Certificates (as defined herein) are issued
                                 under the limited circumstances described
                                 herein.  All references in this Prospectus
                                 Supplement to any Class A Certificates reflect
                                 the rights of Beneficial Holders only as such
                                 rights may be exercised through DTC and its
                                 participating organizations for so long as such
                                 Class A Certificates are held by DTC.  See
                                 "Description of the Class A
                                 Certificates--Book-Entry Registration of the
                                 Class A Certificates" herein and Annex I
                                 hereto.

Servicing Fee:                   With respect to each Distribution Date and each
                                 Mortgage Loan, the Servicer will retain an
                                 amount equal to one-twelfth of [ ]% (the "Fixed
                                 Rate Group Servicing Fee") multiplied by the
                                 Scheduled Principal Balance of each Mortgage
                                 Loan in the Fixed Rate Group as of the first
                                 day of the preceding Due Period and an amount
                                 equal to one-twelfth [ ]% (the "Variable Rate
                                 Group Servicing Fee") multiplied by the
                                 Scheduled Principal Balance of each Mortgage
                                 Loan in the Variable Rate Group as of the first
                                 day of the preceding Due Period. The Fixed Rate
                                 Group Servicing Fee and the Variable Rate Group
                                 Servicing Fee are collectively referred to as
                                 the "Servicing Fee."


                                      S-7


<PAGE>

Master Servicing Fee:            With respect to each Distribution Date and each
                                 Mortgage Loan, the Master Servicer will retain
                                 an amount equal to one-twelfth of [   ]% (the
                                 "Fixed Rate Group Master Servicing Fee")
                                 multiplied by the Scheduled Principal Balance
                                 of each Mortgage Loan in the Fixed Rate Group
                                 as of the first day of the preceding Due Period
                                 and an amount equal to one-twelfth [   ]% (the
                                 "Variable Rate Group Master Servicing Fee")
                                 multiplied by the Scheduled Principal Balance
                                 of each Mortgage Loan in the Variable Rate
                                 Group as of the first day of the preceding Due
                                 Period.  The Fixed Rate Group Master Servicing
                                 Fee and the Variable Rate Group Master
                                 Servicing Fee are collectively referred to as
                                 the "Master Servicing Fee."

Optional Termination:            The [Seller] [Servicer], acting directly or
                                 through a permitted designee, will have the
                                 right to purchase from the Trust all of the
                                 Mortgage Loans then held by the Trust, at a
                                 price at least equal to par plus accrued
                                 interest, on any Remittance Date after the Due
                                 Period during which the aggregate Scheduled
                                 Principal Balance of the Mortgage Loans in the
                                 Trust has declined to 10% or less of the
                                 Maximum Collateral Amount.  If the [Seller]
                                 [Servicer] does not exercise its option to so
                                 purchase the Mortgage Loans on the first
                                 Remittance Date on which it is permitted to do
                                 so, the Variable Rate Pass-Through Rate will be
                                 increased to the per annum rate equal to on-
                                 month LIBOR on the applicable Determination
                                 Date, plus __%, subject to a cap of __% per
                                 annum, accrued during the applicable Accrual
                                 Period on the outstanding Certificate Balance
                                 of the Variable Rate Certificates immediately
                                 prior to the related Distribution Date.  [Under
                                 certain circumstances the Certificate Insurer
                                 may also exercise such purchase rights if the
                                 [Seller] [Servicer] does not do so.  See "The
                                 Agreement-- Optional Termination" herein.]

Ratings:                         It is a condition of the original issuance of
                                 the Class A Certificates that the Class A
                                 Certificates receive ratings of AAA by Standard
                                 & Poor's Ratings Service, a Division of The
                                 McGraw-Hill Companies Inc. ("Standard &
                                 Poor's"), and Aaa by Moody's Investors Service,
                                 Inc. ("Moody's").  A security rating is not a
                                 recommendation to buy, sell or hold securities
                                 and may be subject to revision or withdrawal at
                                 any time by the assigning entity. See
                                 "Prepayment and Yield Considerations" and
                                 "Ratings" herein and "Maturity Prepayment and
                                 Yield Considerations" in the Prospectus.

Federal Income Tax Aspects:      For Federal income tax purposes an election
                                 will be made to treat the Trust [(exclusive of
                                 the Capitalized Interest Account)] as a "real
                                 estate mortgage investment conduit" (the
                                 "REMIC"). Each Class of Class A Certificates
                                 will be designated as "regular interests" in
                                 the REMIC and will be treated as debt
                                 instruments of the Trust for federal income tax
                                 purposes. The REMIC will issue the Class R
                                 Certificates, which will be designated as the
                                 sole class of "residual interests" in the
                                 REMIC. See "Certain Federal Income Tax
                                 Consequences" herein and in the Prospectus.

ERISA Considerations:            Subject to the limitations described under
                                 "ERISA Considerations" herein, the Class A
                                 Certificates may be purchased by employee
                                 benefit plans that are subject to the Employee
                                 Retirement Income Security Act of 1974, as
                                 amended. See "ERISA Considerations" herein and
                                 in the Prospectus.


                                      S-8


<PAGE>

Legal Investment
Considerations:                  The Class A Certificates will constitute
                                 "mortgage related securities" for purposes of
                                 the Secondary Mortgage Market Enhancement Act
                                 of 1984 ("SMMEA") for so long as they are rated
                                 in one of the two highest rating categories by
                                 one or more nationally recognized statistical
                                 rating organizations.  As such, the Class A
                                 Certificates will be legal investments for
                                 certain entities to the extent provided in
                                 SMMEA, subject to state laws overriding SMMEA.
                                 In addition, institutions whose investment
                                 activities are subject to review by federal or
                                 state regulatory authorities may be or may
                                 become subject to restrictions, which may be
                                 retroactively imposed by such regulatory
                                 authorities, on the investment by such
                                 institutions in certain forms of mortgage
                                 related securities.  Furthermore, certain
                                 states have enacted legislation overriding the
                                 legal investment provisions of SMMEA.  In
                                 addition, institutions whose activities are
                                 subject to review by federal or state
                                 regulatory authorities may be or may become
                                 subject to restrictions, which may be
                                 retroactively imposed by such regulatory
                                 authorities, on the investment by such
                                 institutions in certain forms of mortgage
                                 related securities.




                                      S-9


<PAGE>


                                  RISK FACTORS

        Prospective investors in the Class A Certificates should consider the
following factors (as well as the factors set forth under "Risk Factors" in the
Prospectus) in connection with the purchase of the Class A Certificates.

        Risk of Mortgage Loan Yield Reducing Variable Rate Pass-Through Rate.
Subject to the Available Funds Cap, the Variable Rate Pass-Through Rate is based
upon the value of an index (LIBOR) which is different from the value of the
indices applicable to the Mortgage Loans in the Variable Rate Group, as
described under "The Mortgage Pool -- Variable Rate Group" herein (either as a
result of the use of a different index rate determination date, rate adjustment
date or rate cap or floor). The Variable Rate Group contains Mortgage Loans that
adjust semi-annually based upon a six-month LIBOR index or annually based on a
One Year CMT Index or semiannually based upon a six-month LIBOR index but only
beginning three years after origination whereas the Pass-Through Rate on the
Variable Rate Certificates adjusts monthly based upon a one-month LIBOR index,
subject to the Available Funds Cap. Consequently, the Variable Rate Pass-Through
Rate for any Distribution Date may not equal the rate determined at LIBOR plus
the applicable margin on the Variable Rate Certificates during the related
Accrual Period. In particular, the Variable Rate Pass-Through Rate adjusts
monthly, while the interest rates of the Mortgage Loans in the Variable Rate
Group adjust less frequently, with the result that the Available Funds Cap may
be lower than the otherwise applicable Variable Rate Pass-Through Rate for
extended periods in a rising interest rate environment. In addition, one-month
LIBOR and one or both of the indices applicable to such Mortgage Loans may
respond to different economic and market factors, and there is not necessarily
any correlation between them. Thus, it is possible, for example, that one-month
LIBOR may rise during periods in which one or both of the indices applicable to
the Mortgage Loans are stable or is falling or that, even if both one-month
LIBOR and such indices rise during the same period, one-month LIBOR may rise
much more rapidly than such indices. See "Variable Rate Pass-Through Rate" in
the Summary herein.

        Risk of Higher Delinquencies Associated with Underwriting Standards. All
the Mortgage Loans were originated or acquired by the Saxon Mortgage in
accordance with the Saxon Mortgage's mortgage loan program described in the
Prospectus. As a general matter, the Saxon Mortgage's mortgage loan program
consists of the origination and packaging of mortgage loans relating to
non-conforming credits. A non-conforming credit means a mortgage loan which is
ineligible for purchase by FNMA due to credit characteristics that do not meet
FNMA guidelines. Mortgage Loans originated under the Saxon Mortgage's mortgage
loan program may experience rates of delinquency, foreclosure and bankruptcy
that are higher than mortgage loans originated under FNMA guidelines. None of
the Mortgage Loans were 30 days or more delinquent in their monthly payments as
of the Cut-Off Date. Nevertheless, 21.34% and 24.57% (by aggregate Scheduled
Principal Balances as of the Cut-Off Date) of the Mortgage Loans in the Fixed
Rate Group and Variable Rate Group, respectively, had a first monthly payment
due on or before [ ], 1996. Therefore, it was not possible for any Mortgage Loan
other than such Mortgage Loans to have had a monthly payment that was delinquent
30 days or more.

        [Risk of Higher Default Rates Associated with California Real Property.
Because 36.5% of Variable Rate Group and 18.61% of Fixed Rate Group of the
Mortgaged Premises relating to the Mortgage Loans are located in California, an
overall decline in the California residential real estate market could adversely
affect the values of the Mortgaged Premises securing such Mortgage Loans,
causing the Scheduled Principal Balances of the related Mortgage Loans to equal
or exceed the value of such Mortgaged Premises.

        The standard hazard insurance policy required to be maintained under the
terms of each Mortgage Loan does not insure against physical damage arising from
earth movement (including earthquakes, landslides and mudflows). See "Servicing
of Mortgage Loans -- Standard Hazard Insurance Policies" in the Prospectus.
Accordingly, should any such event cause losses in respect of the Mortgage
Loans, if the protection afforded by the overcollateralization and
crosscollateralization of the Certificates is insufficient and upon the
occurrence of a Subordination Deficit the Certificate Insurer is unable to meet
its obligations under the related Certificate Insurance Policy, then the Holders
of the Class A Certificates could experience a loss on their investment.]



                                      S-10


<PAGE>

        With respect to the Fixed Rate Group, no more than 3 Mortgage Loans are
in the same zip code, and with respect to the Variable Rate Group, no more than
5 Mortgage Loans are in the same zip code.

        [Other Legal Considerations. Applicable state laws generally regulate
interest rates and other charges, require certain disclosures, and require
licensing of the Seller and the other Originators. In addition, other state
laws, public policy and general principles of equity relating to the protection
of consumers, unfair and deceptive practices and debt collection practices may
apply to the origination, servicing and collection of the Mortgage Loans. The
Seller or the Originator will be required to repurchase any Mortgage Loans
which, at the time of origination, did not comply with applicable federal and
state laws and regulations. Depending on the provisions of the applicable law
and the specific facts and circumstances involved, violations of these laws,
policies and principles may limit the ability of the Trust to collect all or
part of the principal of or interest on the Mortgage Loans, may entitle the
borrower to a refund of amounts previously paid and, in addition, could subject
the Seller to damages and administrative enforcement. See "CERTAIN LEGAL ASPECTS
OF MORTGAGE LOANS-Anti-Deficiency Legislation and Other Limitations on Lenders"
in the Prospectus.

        Risk of Saxon Mortgage Insolvency. Saxon Mortgage believes that the
transfer of the Mortgage Loans by Saxon Mortgage to the Seller and by the Seller
to the Trust constitute sales by Saxon Mortgage to the Seller and by the Seller
to the Trust and, accordingly, that such Mortgage Loans will not be part of the
assets of Saxon Mortgage or the Seller in the event of the insolvency of Saxon
Mortgage and will not be available to the creditors of Saxon Mortgage.
Nevertheless, in the event of an insolvency, it is possible that a bankruptcy
trustee or a creditor of Saxon Mortgage may argue that the transaction between
Saxon Mortgage and the Seller was a pledge of such Mortgage Loans in connection
with a borrowing by Saxon Mortgage rather than a true sale. Such an attempt,
even if unsuccessful, could result in delays in distributions on the
Certificates.

        On the Closing Date, the Trustee, the Seller, the Rating Agencies and
the Certificate Insurer will have received an opinion of Arter & Hadden, counsel
to the Seller, with respect to the true sale of the Mortgage Loans from Saxon
Mortgage to the Seller, in form and substance satisfactory to the Certificate
Insurer and the Rating Agencies.

                                USE OF PROCEEDS

        The Seller will sell the Mortgage Loans to the Trust concurrently with
the delivery of the Certificates. Net proceeds from the sale of the Class A
Certificates [less the amount deposited in the Capitalized Interest Account]
will (together with the Subordinate Certificates retained by the Seller or its
affiliates) represent the purchase price to be paid by the Trust to the Seller
for the Mortgage Loans.

                             THE MORTGAGE LOAN POOL

General

        Unless otherwise noted, all references to statistical percentages in
this Prospectus Supplement, together with all dollar amount references herein to
aggregate Scheduled Principal Balances, have been calculated using the aggregate
Original Scheduled Principal Balance of the Mortgage Loans as of the close of
business on the Cut-Off Date.

        Unless otherwise specified herein, references herein to percentages of
Mortgage Loans refer in each case to the approximate percentage of the aggregate
Scheduled Principal Balance of the Mortgage Loans as of the Cut-Off Date, based
on the outstanding principal balances of the Mortgage Loans in the Fixed Rate
Group or the Mortgage Loans in the Variable Rate Group, in each case as of the
Cut-Off Date. The Mortgage Loan Pool will initially consist of 1,002 loans
evidenced by promissory notes (the "Notes") secured by deeds of trust, security
deeds or mortgages on the Mortgaged Premises, 47.94% of which by aggregate
Scheduled Principal Balance are located in



                                      S-11


<PAGE>

the State of California. The Mortgaged Premises securing the Mortgage Loans
consist of single-family residences (which may be detached, attached, part of a
two- to- four family dwelling, a condominium unit, townhouse, manufactured
housing, or a unit in a planned unit development). The Mortgaged Premises may be
owner-occupied (which includes second and vacation homes) or non-owner occupied
investment properties. The Mortgage Loans are secured by first lien mortgages on
the Mortgaged Premises.

        The Mortgage Loans were required to satisfy the following criteria as of
the Cut-Off Date: had remaining terms to stated maturity of no greater than 360
months; no more than 0% were 30 or more days delinquent; had a Mortgage Interest
Rate as of the Cut-Off Date of at least 7.00% with respect to the Fixed Rate
Group and at least 5.50% with respect to the Variable Rate Group; and had a LTV
not in excess of 95% with respect to the Fixed Rate Group and had a LTV not in
excess of 95% with respect to the Variable Rate Group.

        Each Mortgage Loan in the Trust will be assigned to one of the two
Mortgage Loan Groups comprised of Mortgage Loans which bear fixed interest rates
only, in the case of the Fixed Rate Group, and Mortgage Loans which bear
variable interest rates only, in the case of the Variable Rate Group. 1.48% of
the Mortgage Loans originated in both the Fixed Rate Group and the Variable Rate
Group were originated less than six months prior to the Cut-Off Date. The Fixed
Rate Certificates represent undivided ownership interests in all Mortgage Loans
contained in the Fixed Rate Group, and the Variable Rate Certificates represent
undivided ownership interests in all Mortgage Loans contained in the Variable
Rate Group.

        The Mortgage Loan Pool includes newly-originated fixed and variable rate
loans which were originated directly by Saxon Mortgage or one or more unrelated
third party Originators.

        67.67% (by current Scheduled Principal Balance) of the Mortgage Loans in
the Variable Rate Group ("LIBOR Loans") adjust based on the London interbank
offered rate for six-month United States Dollar deposits in the London Market
based on quotations of major banks published in The Wall Street Journal
("LIBOR") and have a periodic annual rate adjustment cap of [ ]% and a lifetime
cap of [ ]% or [ ]% above the startup rate. 22.99% of the Mortgage Loans (by
current Scheduled Principal Balance) in the Variable Rate Group adjust based on
the weekly average yield on United States Treasury Securities adjusted to a
constant maturity of one year, as made available by the Federal Reserve Board
and have a periodic annual rate adjustment cap of [ ]% and a lifetime cap of [
]% or [ ]% above the start up rate. 9.33% of the Mortgage Loans (by Current
Scheduled Principal Balance) in the Variable Rate Group ("3/27 Loans") and after
the interest rates on the 3/27 Loans are subject to adjustment, have a periodic
annual rate adjustment cap of [ ]% and a lifetime cap of [ ]% or [ ]% above the
start up rate.

Acquisitions

        Fixed Rate Group. All the Mortgage Loans in the Fixed Rate Group were
originated by Saxon Mortgage and were underwritten pursuant to its Guidelines or
acquired by the Seller from an Originator. Mortgage Loans representing an
aggregate Scheduled Principal Balance of $[ ] or [ ]% of the Fixed Rate Group by
aggregate Scheduled Principal Balance were acquired from an Originator other
than the Seller.

        Variable Rate Group. All the Mortgage Loans in the Variable Rate Group
were originated by Saxon Mortgage and were underwritten pursuant to its
Guidelines or acquired by the Seller from an Originator. Mortgage Loans
representing an aggregate Scheduled Principal Balance of $[ ] or [__]% of the
Variable Rate Group by aggregate Scheduled Principal Balance were acquired from
an Originator other than the Seller.

Fixed Rate Group

        All the Mortgage Loans in the Fixed Rate Group as of the Cut-Off Date
require monthly payments of principal that will fully amortize the Mortgage
Loans by their respective stated maturity dates. No Mortgage Loan in the Fixed
Rate Group had a stated maturity date later than September, 2026. As of the
Cut-Off Date, the aggregate Scheduled Principal Balance of all Mortgage Loans in
the Fixed Rate Group was 20.08% of the aggregate Scheduled Principal Balance of
such Mortgage Loans at the times of their origination.


                                      S-12


<PAGE>

Variable Rate Group

        All the Mortgage Loans in the Variable Rate Group require monthly
payments of principal that will fully amortize such Mortgage Loans by their
respective stated maturity dates. No Mortgage Loan in the Variable Rate Group
had a stated maturity date later than September 1, 2026. As of the Cut-Off Date,
the aggregate Scheduled Principal Balance of the Mortgage Loans in the Variable
Rate Group was 79.92% of the aggregate Scheduled Principal Balance of such
Mortgage Loans at the times of their origination. The Mortgage Loans in the
Variable Rate Group are: (a) Six Month LIBOR Loans; (b) One Year CMT Loans and
(c) 3/27 Loans and have periodic interest rate and periodic payment adjustment
frequencies. The gross margin range for the Six Month LIBOR Loans is 2.75% to
8.25%. The gross margin range for the One Year CMT Loans is 2.85% to 7.75%. The
gross margin range for the 3/27 Loans after they convert to variable rate is
3.13% to 7.00%. As of the Cut-Off Date, substantially all the Mortgage Loans in
the Variable Rate Group had interest rates which were not fully indexed (i.e.,
the Mortgage Interest Rates did not equal the sum of the gross margin index).

Interest Payments on the Mortgage Loans

        Each Mortgage Loan provides for monthly payments by the obligor on the
related Note (the "Mortgagor") according to the actuarial method ("Actuarial
Loans"). Actuarial loans provide that interest is charged to the Mortgagors
thereunder, and payments are due from such Mortgagors, as of a scheduled day of
each month which is fixed at the time of origination. Scheduled monthly payments
made by the Mortgagors on the actuarial loans either earlier or later than the
scheduled due dates thereof will not affect the amortization schedule or the
relative application of such payments to principal and interest.



                                      S-13


<PAGE>



1) Current Scheduled Principal Balance

                                                         Percent
                      Percent     Percent     Percent      of
                        of       Scheduled   of Fixed   Scheduled
                     Variable    Principal     Rate     Principal
 Current Scheduled  Rate Group    Balance      Group     Balance
 Principal Balance     (%)          (%)         (%)        (%)
- -------------------------------------------------------------------
 $50,000 and below     5.0          1.0        18.3        6.8

  50,001  -100,000    25.5          9.8        42.9       29.2
 100,001  -150,000    19.1         11.7        20.5       22.4
 150,001  -200,000    11.1          9.5         8.8       14.0
 200,001  -250,000    10.5         11.5         3.2        6.5
 250,001  -300,000     8.6         11.3         2.2        5.6
 300,001  -350,000     4.5          7.1         0.3        0.9
 350,001  -400,000     4.1          7.5         1.6        5.3
 400,001  -450,000     3.1          6.3         0.9        3.6
 450,001  -500,000     2.0          4.7         0.9        4.0
 500,001  -550,000     1.3          3.4          --         --
 550,001  -600,000     2.2          6.2         0.3        1.7
 600,001  -650,000     1.3          4.1          --         --
 650,001  -700,000     0.9          2.9          --         --
 700,001  -750,000     0.3          1.0          --         --
 750,001  -800,000     0.3          1.1          --         --
 950,001  -1,000,000   0.1          0.7          --         --
                       ---          ---         ---       ----

 Totals:               100          100         100        100
                       ===          ===         ===        ===


The average Scheduled Principal Balance of the Variable Rate Group is
$204,391.39. The average Scheduled Principal Balance of the Fixed Rate Group is
$110,939.41. The maximum Scheduled Principal Balance of the Mortgage Loans is
approximately $962,248.77. The minimum Scheduled Principal Balance of the
Mortgage Loans is approximately $30,000.00.

2) Current Mortgage Interest Rates

                    Percent      Percent of   Percent of
                      of         Scheduled    Fixed Pool   Percent of
                    Variable     Principal     Mortgage    Fixed Rate
Current Mortgage   Rate Group     Balance       Loans        Group
Interest Rates(%)     (%)           (%)          (%)          (%)
- --------------------------------------------------------------------
 5.500  -5.999        0.4          0.6           --           --
 6.000  -6.499        2.8          3.4           --           --
 6.500  -6.999       13.0         20.0           --           --
 7.000  -7.499       10.5         16.3          0.3          0.3
 7.500  -7.999       13.4         13.6          0.9          1.7
 8.000  -7.499       12.3         12.0          1.9          2.6
 8.500  -8.999       13.4         11.4          6.6            6
 9.000  -9.499        9.1          7.3         14.8         16.4
 9.500  -9.999        9.8          6.7         38.2         41.4
10.000  -10.499       4.2          2.9         16.7         16.9
10.500  -10.999       4.8          2.6          5.7          5.2
11.000  -11.499       3.2          1.7          5.4          3.1
11.500  -11.999       1.8          0.8          7.3          5.2
12.000  -12.499       0.9          0.4          0.9          0.4
12.500  -12.999       0.3          0.2          0.9          0.7
13.000  -13.499                                 0.3          0.2
13.500  -13.999       0.1          0.0           --           --
                     ----         ----        -----          ---

Totals:               100          100          100          100
                      ===          ===          ===          ===

The weighted average current Mortgage Interest Rate of the Mortgage Loans is
approximately 8.41% per annum. The weighted average current Mortgage Interest
Rate of the Variable Rate Group is approximately 8.04% per annum, and the
weighted average Mortgage Interest Rate of the Fixed Rate Group is approximately
9.81% per annum.

3) Maximum Lifetime Mortgage Interest Rates of the Variable

                                                       Percentage of
Maximum Lifetime              Percent of Variable    Scheduled Principal
Mortgage Interest Rates(%)       Rate Group               Balance
- --------------------------------------------------------------------
11.000 -11.499                      0.3                     0.5
11.500 -11.999                      1.0                     1.2
12.000 -12.499                      2.8                     3.4
12.500 -12.999                     12.7                    19.7
13.000 -13.499                      9.6                    16.0
13.500 -13.999                      9.5                    11.0
14.000 -14.499                      8.2                     8.4
14.500 -14.999                     11.1                     9.0
15.000 -15.499                      6.7                     6.0
15.500 -15.999                      9.3                     7.0
16.000 -16.499                      8.2                     5.9
16.500 -16.999                      7.7                     5.5
17.000 -17.499                      2.9                     1.5
17.500 -17.999                      4.1                     1.9
18.000 -18.499                      3.1                     1.5
18.500 -18.999                      1.6                     0.7
19.000 -19.499                      0.7                     0.4
19.500 -19.999                      0.4                     0.2

       Totals:                      100                     100
                                    ===                     ===


The weighted average maximum lifetime Mortgage Interest Rate of the Variable
Rate Group is approximately 14.28% per annum.

4) Minimum Lifetime Mortgage Interest Rates of the Variable Rate Group

Minimum Lifetime               Percent of Variable     Percentage of Scheduled
Mortgage Interest Rates (%)     Rate Group (%)            Principal Balance
- -------------------------------------------------------------------------------
 2.500 -  2.999                     0.9                          0.8
 3.000 -  3.499                     3.5                          5.4
 3.500 -  3.999                     1.5                          2.4
 4.000 -  4.499                     2.5                          3.1
 4.500 -  4.999                     9.8                         14.9
 5.000 -  5.499                     7.9                         13.0
 5.500 -  5.999                     7.7                          9.3
 6.000 -  6.499                     6.3                          6.7
 6.500 -  6.999                     6.7                          6.2
 7.000 -  7.499                     4.1                          4.2
 7.500 -  7.999                     7.0                          5.0
 8.000 -  8.499                     6.0                          4.8
 8.500 -  8.999                     8.9                          6.9
 9.000 -  9.499                     6.9                          5.0
 9.500 -  9.999                     6.9                          4.8
10.000 - 10.499                     3.1                          2.0
10.500 - 10.999                     4.4                          2.4
11.000 - 11.499                     3.2                          4.6
11.500 - 11.999                     1.8                          0.8
12.000 - 12.499                     0.6                          0.3
12.500 - 12.999                     0.4                          0.2
13.500 - 13.999                     0.1                          0.0
                                    ---                          ---

    Totals:                         100                          100
                                    ===                          ===


The weighted average minimum lifetime Mortgage Interest Rate of the Variable
Rate Group is approximately 6.57% per annum. In no case will the minimum
lifetime Mortgage Interest Rate be less than the Gross Margin of a Variable Rate
Group Mortgage Loan.



                                      S-14


<PAGE>


5) Next Interest Adjustment Date on Variable Rate Group

                       Percent         Percent of
Interest             of Variable        Scheduled
Adjustment Date     Rate Group (%)   Principal Balance
- -------------------------------------------------------
August 1, 1996         0.3               0.2
September 1, 1996      1.0               0.6
October 1, 1996        3.4               2.2
November 1, 1996      12.8              15.9
December 1, 1996      24.1              28.1
January 1, 1997       18.4              19.9
February 1, 1997       0.9               0.7
April 1, 1997          0.3               0.3
May 1, 1997            1.8               1.9
June 1, 1997          10.8              11.4
July 1, 1997           9.6               7.6
August 1, 1997         1.0               1.4
October 1, 1997        0.1               0.1
November 1, 1997       0.1               0.3
March 1, 1999          0.1               0.1
April 1, 1999          1.3               0.8
May 1, 1999            1.5               1.1
June 1, 1999           6.0               2.9
July 1, 1999           6.0               4.2
August 1, 1999         0.4               0.2
                       ---               ---
    Totals:            100               100
                       ===               ===

The weighted average next Interest Adjustment Date on the Variable Rate Group is
April 1, 1997.

6) Gross Margins on Variable Rate Group

                  Percent of Variable    Percentage of Scheduled
Gross Margin (%)    Rate Group (%)        Principal Balance (%)
- -----------------------------------------------------------------
2.750-2.999            2.6                       3.3
3.000-3.249            9.5                      13.4
3.250-3.499           13.4                      19.8
3.500-3.799            7.9                      11.0
3.750-3.999            9.1                       9.9
4.000-4.249            6.6                       6.1
4.250-4.499            2.0                       3.2
4.500-4.749            3.8                       4.0
4.750-4.999            1.3                       1.1
5.000-5.249            2.6                       2.0
5.250-5.499            6.1                       4.0
5.500-5.749            6.4                       4.6
5.750-5.999            9.5                       6.5
6.000-6.249            3.2                       1.9
6.250-6.499            4.1                       2.7
6.500-6.749            4.5                       2.0
6.750-6.999            4.1                       2.6
7.000-7.249            1.9                       1.1
7.250-7.499            0.6                       0.5
7.500-7.749            0.3                       0.1
7.750-7.999            0.3                       0.2
8.250-8.499            0.1                       0.1

      Totals:          100                       100
                       ===                       ===


The weighted average Gross Margins of the Variable Group Rate is approximately
4.23% per annum.

7) Remaining Term to Stated Maturity

                 Percent     Percent    Percent of    Percent of
                   of        Scheduled    Fixed       Scheduled
              Variable Rate  Principal    Rate        Principal
Remaining         Group      Balance     Group        Balance
Terms (Months)     (%)         (%)        (%)            %
- -----------------------------------------------------------------
175-  181         0.3          0.1       13.9           9.4
240-  241                                 1.0           0.5
309-  339         0.2          0.1        4.1           4.2
340-  349         1.2          1.3
350-  356         1.8          1.4        1.3           2.4
    357           4.5          3.1        1.3           0.6
    358          15.9         18.7       12.9          14.0
    359          40.4         42.2       25.6          27.7
    360          35.8         33.1       40.1          41.2

  Totals:         100          100        100           100
                  ===          ===        ===           ===

The weighted average remaining term to stated maturity of the Fixed Rate Group
is approximately 340 months.

The weighted average remaining term to stated maturity of the Variable Rate
Group is approximately 359 months.

8) Original LTV Ratios (1)

                   Percent       Percent of   Percent of    Percent of
                     of          Scheduled    Percent of    Scheduled
  Original        Variable       Principal    Mortgage      Fixed Rate
Loan-to-Value    Rate Group      Balance       Loans          Group
 Ratios (%)          (%)           (%)           (%)           (%)
- -------------------------------------------------------------------------
 50.00 and below     5.3           5.2            9.5          6.1
 50.01-  55.00       3.2           4.1            2.8          2.2
 55.01-  60.00       3.6           4.5            2.8          3.6
 60.01-  65.00       6.0           6.0            5.7          5.1
 65.01-  70.00      12.7          13.1           15.8         14.8
 70.01-  75.00      16.6          18.0           16.4         20.1
 75.01-  80.00      34.7          34.8           36.0         37.3
 80.01-  85.00       8.0           4.9            3.2          2.1
 85.01-  90.00       6.6           6.0            3.5          3.8
 90.01-  95.00       3.2           3.3            4.4          4.8
                     ---           ---            ---          ---
Totals:              100           100            100          100
                     ===           ===            ===          ===

(1) The Loan-to-Value Ratio ("LTV") of a Mortgage Loan is equal to the ratio
(expressed as a percentage) of the original Scheduled Principal Balance of the
Mortgage Loan and the fair market value of the Mortgaged Premises at the time of
origination.

The weighted average original LTV ratio of the Variable Rate Group is
approximately 73.54%.

The weighted average original LTV ratio of the Fixed Rate Group is 72.79%.

                                      S-15

<PAGE>

9) Property Types of Mortgaged Premises

                   Percent        Percent       Percent       Percent
                     of         of Scheduled    of Fixed    of Scheduled
                  Variable        Principal       Rate       Principal
                 Rate Group       Balance        Group        Balance
Property Type        (%)            (%)           (%)           (%)
- --------------------------------------------------------------------------
Single-Family
   Detached         87.9           91.0            84.9          86.8
Single-Family
   Attached          2.6            2.8             4.4           5.1
Deminumus PUD        1.2            1.1             3.2           2.5
Planned Unit
   Development       2.6            2.1             2.5           2.6
Low Rise
   Condominium       3.3            2.0             1.9           1.5
Manufactured
   Housing           0.6            0.2             1.9           0.7
High Rise
   Condominium       0.4            0.2             0.6           0.4
Townhouse            0.9            0.4             0.3           0.2
2-4 Family           0.4            0.3             0.3           0.2
                     ---            ---             ---           ---
                     100            100             100           100
                     ===            ===             ===           ===

10  Occupancy Type of Mortgaged Premises

                   Percent of    Percent of    Percent of    Percent of
                    Variable      Scheduled       Fixed      Scheduled
                      Rate        Principal       Rate       Principal
                     Group        Balance         Group      Balance
Occupancy Type(1)     (%)          (%)             (%)         (%)
- -------------------------------------------------------------------------
Primary Home         95.3         97.7           90.5         92.5
Second Home           0.9          0.9            2.5          2.5
Investor              3.8          1.4            6.9          5.1
                      ---          ---            ---          ---
 Totals:              100          100            100          100
                      ===          ===            ===          ===

(1) As represented by the borrowers on their Mortgage Loan applications.

11) Mortgage Loan Purpose

                         Percent of   Percent of   Percent of   Percent of
                          Variable    Scheduled       Fixed     Scheduled
                            Rate      Principal       Rate      Principal
                           Group       Balance       Group      Balance
Loan Purpose                (%)          (%)          (%)        (%)
- ----------------------------------------------------------------------------
Purchase                    30.8       29.9          35.3       37.2
Refinance (Cash-Out)        39.1       31.7          49.2       44.2
Refinance (No Cash-Out)     30.1       38.4          15.5       18.6
                            ----       ----          ----       ----
         Totals:            100        100            100        100
                            ===        ===            ===        ===


12) Origination Program

                          Percent of     Percent of   Percent of   Percent of
                           Variable      Scheduled    Fixed Pool   Scheduled
                            Rate         Principal    Mortgage     Principal
                           Group          Balance       Loans      Balance
Origination Program         (%)             (%)          (%)         (%)
- ------------------------------------------------------------------------------
Full Documentation         64.8            60.2          49.5       46.2
Limited Documentation      35.2            39.8          50.5       53.8
         Totals:            100             100           100        100
                            ===             ===           ===        ===

                                      S-16

<PAGE>


14) State Distribution of Mortgaged Premises

<TABLE>
<CAPTION>
                                                   Percent of Scheduled Principal    Percent of Fixed Pool    Percent of Scheduled
                  Percent of Variable Rate Group             Balance                      Mortgage Loans       Principal Balance
 State                      (%)                               (%)                             (%)                      (%)
- --------------    ------------------------------    -----------------------------    ---------------------    --------------------
<S> <C>
Arizona                      1.9                              1.8                            4.1                       3.5
California                  36.5                             53.7                           18.6                      25.0
Colorado                     6.0                              4.0                            5.4                       5.6
Connecticut                  0.9                              0.7                            0.9                       1.1
Washington, D.C.             1.0                              1.1                            0.6                       1.6
Delaware                     0.3                              0.2                            0.9                       1.3
Florida                      3.1                              2.1                            8.8                       6.5
Georgia                      1.8                              1.7                            4.1                       3.0
Hawaii                       0.1                              0.4                            0.3                       1.3
Idaho                        1.0                              0.4                            0.3                       0.3
Illinois                     3.4                              2.6                            3.5                       3.0
Indiana                      0.4                              0.1                            0.6                       1.0
Kansas                       0.3                              0.1
Kentucky                     0.1                              0.4
Louisiana                    0.1                              0.1                            0.3                       0.3
Massachusetts                0.3                              0.2                            0.3                       0.1
Maryland                     5.4                              5.0                            3.2                       3.7
Minnesota                    1.0                              0.8                            0.9                       0.9
Missouri                     2.5                              1.9                            2.5                       1.3
North Carolina               3.4                              2.3                            4.7                       3.4
New Jersey                   0.3                              0.3                            2.8                       3.4
New Mexico                   0.7                              0.7                            1.6                       1.4
Nevada                       1.5                              1.3                            1.9                       2.3
New York                     0.7                              0.8                            1.6                       2.4
Ohio                         1.0                              0.7                            2.5                       1.8
Oklahoma                     0.9                              0.4                            2.8                       1.8
Oregon                       4.4                              2.6                            4.7                       4.6
Pennsylvania                 2.3                              1.2                            3.5                       2.1
South Carolina               0.4                              0.2                            0.6                       0.4
Tennessee                    1.5                              1.0                            4.4                       3.2
Texas                        1.0                              0.6                            4.1                       3.4
Utah                         4.5                              2.9                            4.4                       4.6
Virginia                     5.7                              5.3                            1.3                       2.3
Washington                   5.1                              2.6                            3.2                       3.5
Wisconsin                    0.3                              0.1
Wyoming                      0.1                              0.0                            0.3                       0.2
                             ---                              ---                            ---                       ---
     Total                   100                              100                            100                       100
                             ===                              ===                            ===                       ===

</TABLE>



                                      S-17


<PAGE>


Servicing of the Mortgage Loans

        General. The Mortgage Loans will be serviced by Meritech (the
"Servicer"), an affiliate of the Seller. Meritech is (a) approved by the Master
Servicer, (b) a HUD-approved originator and (c) approved by and in good standing
with FNMA and FHLMC. The Servicer will provide customary servicing functions
with respect to the Mortgage Loans pursuant to the Servicing Agreement assigned
to the Seller and the Trust. Among other things, the Servicer is obligated under
certain circumstances to advance delinquent payments of principal and interest
with respect to the Mortgage Loans. The Servicing Agreement requires the
Servicer to obtain approvals of the Master Servicer with respect to certain
servicing activities. See "Servicing of the Mortgage Loans" in the Prospectus.

        Loan Servicing Activities at Meritech.  Meritech commenced its servicing
operations in 1960 and operated under the name Cram Mortgage Service, Inc. prior
to September 1994.  The principal offices of Meritech are located in Fort Worth,
Texas.

        As of June 30, 1996, Meritech serviced a portfolio of approximately
5,369 one- to four-family residential mortgage loans totalling approximately
$207,400,884 million. Of this total, approximately 3,669 loans totalling
approximately $129,526,854 million were mortgage loans being serviced for GNMA,
FNMA or FHLMC, and approximately [ ] loans totalling approximately $[ ] million
were mortgage loans being serviced for Resource Mortgage Capital Inc., or an
affiliate thereof. The following tables set forth certain unaudited information
concerning the delinquency experience (including loans in foreclosure) and
mortgage loans foreclosed with respect to Meritech's conventional loan servicing
portfolio as of the end of the indicated period. The indicated periods of
delinquency are based on the number of days past due on a contractual basis. No
mortgage loan is considered delinquent for these purposes until 30 days past due
on a contractual basis.


<TABLE>
<CAPTION>
                         Percentage of Total   Percentage of Total   Percentage of Total   Percentage of Total   Percentage of Total
                        Portfolio as of June 30, Portfolio as of       Portfolio as of       Portfolio as of       Portfolio as of
                                1996            December 31, 1994     December 31, 1994     December 31, 1993     December 31, 1992
                        ----------------------  -------------------   -----------------    -------------------   -------------------

                           By      By Dollar     By      By Dollar     By      By Dollar    By No.   By Dollar      By     By Dollar
                         No. of    Amount of   No. of    Amount of   No. of    Amount of      of     Amount of    No. of   Amount of
                         Loans       Loans      Loans      Loans      Loans      Loans      Loans      Loans      Loans      Loans
                        ------    ---------    -----     --------    ------    --------    -----     --------    -----     --------
<S> <C>
Period of delinquency
 (including loans in
 foreclosure)
30 to 59 days             3.37         3.05     4.57        4.61      2.21         2.15      2.59        2.55      3.50        1.60
60 to 89 days             0.95         0.65     0.93        0.88      0.47         0.35      0.98        0.82      0.34        0.80
90 days or more           1.40         0.63     1.65        2.26      0.77         0.61      0.90        0.85      1.00        1.23
Percentage of Total       5.72         4.34     7.15        7.74      3.45         3.12      4.47        4.22      4.84        3.63
 Portfolio Delinquent(1)
Percentage of Total       0.61         1.00     0.43        0.61      0.37         0.28      0.10        0.30      0.20        0.10
 Portfolio Foreclosed

</TABLE>

(1) Totals may not sum due to rounding.

        The above statistics represent the recent experience of Meritech. There
can be no assurance, however, that the delinquency and foreclosure experience of
the Mortgage Loans will be comparable. In addition, the foregoing statistics are
based on all the one- to four-family residential mortgage loans in Meritech's
servicing portfolio, including mortgage loans with a variety of payment and
other characteristics, including geographic locations and underwriting
standards. Accordingly, there can be no assurance that the delinquency and
foreclosure experience of the Mortgage Loans in the future will correspond to
the future delinquency and foreclosure experience of Meritech's one- to
four-family conventional residential mortgage loan servicing portfolio. The
actual delinquency and foreclosure experience of the Mortgage Loans will depend,
among other things, upon the value of real estate securing such Mortgage Loans
and the ability of Borrowers to make required payments.

Servicing and Other Compensation and Payment of Expenses

        The Servicing Fee Rate applicable to each Mortgage Loan equals one
twelfth of a fixed percentage per annum of the Scheduled Principal Balance of
such Mortgage Loan as of the first day of the Due Period with respect to each
Distribution Date. The Servicing Fee Rate for substantially all the Mortgage
Loans is expected to be approximately [ ]% per annum. The Servicer will receive
a fee from amounts in respect of the Servicing Fee Rate. In addition, late
payment fees with respect to the Mortgage Loans, and any interest or other
income earned on collections with respect to the Mortgage Loans pending
remittance to the Master Servicer, will be paid to or



                                      S-18


<PAGE>

retained by the Servicer as additional servicing compensation. The Servicer is
obligated to pay certain insurance premiums and certain ongoing expenses
associated with the Mortgage Loans and expenses incurred by the Servicer in
connection with its responsibilities under the Servicing Agreement. The Servicer
may transfer its servicing to successor servicers that meet the criteria for
servicers approved by the Rating Agencies.

Advances

        Prior to each Distribution Date, the Servicer is, and any successor
servicers will be, obligated to advance its own funds with respect to delinquent
payments of principal and interest on the Mortgage Loans, net of the Servicing
Fees with respect to any Mortgage Loan for which it is making an advance, unless
the Master Servicer deems such advance "non-recoverable". Advances of principal
and interest will be deemed by the Master Servicer to be non-recoverable only to
the extent such amounts are not reimbursable from late collections, Insurance
Proceeds, Liquidation Proceeds and other assets of the Trust. Any failure by the
Servicer to make any such required advance will constitute an event of default
under the Servicing Agreement. If the Servicer fails to make a required advance
of principal and interest, the Master Servicer will be obligated to make such
advance, and the Trustee, in turn, is obligated to make an advance if the Master
Servicer fails to do so. None of the Servicer, the Master Servicer or the
Trustee will be required to make an advance of principal and interest that the
Master Servicer deems non-recoverable. The total advance obligations of each of
the Master Servicer and the Trustee are subject to a dollar limitation that is
acceptable to the Rating Agencies and is set forth in the Trust Agreement.

The Master Servicer

        Texas Commerce Bank National Association ("TCB") will act as Master
Servicer of all the Mortgage Loans pursuant to the terms the Agreement. The
Master Servicer will supervise the servicing of the Mortgage Loans, make
Advances to the extent the Servicer fails to make required Advances and appoint
a successor servicer in the event the Servicer is terminated.

                      PREPAYMENT AND YIELD CONSIDERATIONS

        The weighted average life of, and, if purchased at other than par, the
yield to maturity on a Class A Certificate will be directly related to the rate
of payment of principal of the Mortgage Loans in the related Mortgage Loan
Group, including payments in full of Mortgage Loans in the related Mortgage Loan
Group prior to stated maturity (a "Prepayment"), liquidations due to defaults,
casualties and condemnations, and repurchases of Mortgage Loans in the related
Mortgage Loan Group by the Seller or by the Certificate Insurer. The actual rate
of principal prepayments on pools of mortgage loans is influenced by a variety
of economic, tax, geographic, demographic, social, legal and other factors and
has fluctuated considerably in recent years. In addition, the rate of principal
prepayments may differ among pools of mortgage loans at any time because of
specific factors relating to the mortgage loans in the particular pool,
including, among other things, the age of the mortgage loans, the geographic
locations of the properties securing the loans, the extent of the mortgagors'
equity in such properties, and changes in the mortgagors' housing needs, job
transfers and employment status.

        The timing of changes in the rate of prepayments may significantly
affect the actual yield to investors, even if the average rate of principal
prepayments is consistent with the expectations of investors. In general, the
earlier the payment of principal of the Mortgage Loans the greater the effect on
an investor's yield to maturity. As a result, the effect on an investor's yield
of principal prepayments occurring at a rate higher (or lower) than the rate
anticipated by the investor during the period immediately following the issuance
of the Class A Certificates may not be offset by a subsequent like reduction (or
increase) in the rate of principal prepayments. Investors must make their own
decisions as to the appropriate prepayment assumptions to be used in deciding
whether to purchase any of the Class A Certificates. The Seller makes any
representations or warranties as to the rate of prepayment or the factors to be
considered in connection with such determination.

        "Weighted average life" refers to the average amount of time that will
elapse from the date of issuance of a Certificate until each dollar of principal
of such Certificate will be repaid to the investor. The weighted average life of
the Class A Certificates will be influenced by the rate at which principal
payments on the Mortgage Loans in the related Mortgage Loan Group are paid,
which may be in the form of scheduled amortization or prepayments (for this
purpose, the term "prepayment" includes prepayments, liquidations due to default
or early termination of the Trust). The weighted average lives of the Class A
Certificates also will be influenced by the overcollateralization of the Class A
Certificates because collections otherwise payable to the Subordinate
Certificates are applied as principal prepayments to the Class A Certificates
until the outstanding aggregate principal balance of the Class A Certificates is
less than the aggregate outstanding principal balance of the Mortgage Loans in
each Mortgage Loan

                                      S-19


<PAGE>

Group by the Specified Subordinated Amount for such Group. These prepayments
have the effect of accelerating the amortization of the Class A Certificates,
thereby shortening their respective weighted average lives.

Prepayments and Yields for Class A Certificates

        If purchased at other than par, the yield to maturity on a Class A
Certificate will be affected by the rate of the payment of principal of the
Mortgage Loans in the related Mortgage Loan Group. If the actual rate of
payments on the Mortgage Loans in a Mortgage Loan Group is slower than the rate
anticipated by an investor who purchases a Class A Certificate of the related
Class at a discount, the actual yield to such investor will be lower than such
investor's anticipated yield. If the actual rate of payments on the Mortgage
Loans in a Mortgage Loan Group is faster than the rate anticipated by an
investor who purchases a Class A Certificate of the related Class at a premium,
the actual yield to such investor will be lower than such investor's anticipated
yield.

        All the Mortgage Loans in the Fixed Rate Group are fixed rate Mortgage
Loans. The rate of prepayments with respect to conventional fixed rate mortgage
loans has fluctuated significantly in recent years. In general, if prevailing
interest rates fall significantly below the interest rates on fixed rate
mortgage loans, such mortgage loans are likely to be subject to higher
prepayment rates than if prevailing rates remain at or above the interest rates
on such mortgage loans. Conversely, if prevailing interest rates rise
appreciably above the interest rates on fixed rate mortgage loans, such mortgage
loans are likely to experience a lower prepayment rate than if prevailing rates
remain at or below the interest rates on such mortgage loans.

        All the Mortgage Loans in the Variable Rate Group are adjustable rate
mortgage loans. As is the case with conventional fixed rate mortgage loans,
adjustable rate mortgage loans may be subject to a greater rate of principal
prepayments in a declining interest rate environment. For example, if prevailing
interest rates fall significantly, adjustable rate mortgage loans could be
subject to higher prepayment rates than if prevailing interest rates remain
constant because the availability of fixed rate mortgage loans at lower interest
rates may encourage mortgagors to refinance their adjustable rate mortgage loans
to a lower fixed interest rate. Nevertheless, no assurance can be given as to
the level of prepayments that the Mortgage Loans will experience. The Seller
does not believe that data compiled by FNMA or FHLMC is representative of the
types of borrowers included in the Seller's lending program and cannot assure
that such prepayment experience is relevant to the Mortgage Loans contained in
the Variable Rate Group.

        The "Last Scheduled Distribution Date" for each Class of the Class A
Certificates is as follows: Class A-1 Certificates, [ ] 25, 20 [ ]; Variable
Rate Certificates [ ] 25, 20 [ ]. These dates for the Fixed Rates Certificates
and the Variable Rate Certificates are the dates on which the initial
"Certificate Principal Balance" set forth in the Summary hereof for the such
Class as of the Closing Date less all amounts previously distributed to the
Holders on account of principal would be reduced to zero, assuming the use of
the Modeling Assumptions and further assuming that no prepayments are received
on the Mortgage Loans, that scheduled monthly payments of principal of and
interest on each of the Mortgage Loans are received on a timely basis and that
no Net Monthly Excess Spread will be used to make accelerated payments of
principal (i.e., Subordination Increase Amounts) to Holders of the Class A
Certificates. The Last Scheduled Distribution Date for the Fixed Rate and
Variable Rate Certificates is the thirteenth Distribution Date following the
calendar month of maturity of the latest possible maturing Mortgage Loan in the
respective Mortgage Loan Group. The weighted average life of each Class of Class
A Certificates is likely to be shorter, and the actual final Distribution Date
with respect to each Class of Class A Certificates could occur significantly
earlier than the Last Scheduled Distribution Date because (i) Prepayments are
likely to occur which shall be applied to the payment of the Class A Principal
Balances, (ii) Net Monthly Excess Spread to the extent available will be applied
as an accelerated payment of principal on the Class A Certificates up to the
Specified Subordinated Amount for each Class and (iii) the [the Seller]
[Servicer] or, in limited circumstances, the Certificate Insurer, may cause a
termination of the Trust when the aggregate outstanding principal balance of the
Mortgage Loans in the Trust has declined to 10% or less of the Maximum
Collateral Amount.

        Prepayments on mortgage loans are commonly measured relative to a
prepayment model or standard. The model used in this Prospectus Supplement ("[
]" or "[ ]") is a prepayment assumption (the "Prepayment Assumption") which
represents an assumed rate of prepayment each month relative to the then
outstanding principal balance of a pool of mortgage loans for the life of such
mortgage loans.

        The tables entitled "Weighted Average Lives" have been prepared on the
basis of the following assumptions (collectively, the "Modeling Assumptions"):
(i) the Mortgage Loans of the related Mortgage Loan Groups prepay at the
indicated percentage of the related Prepayment Assumption; (ii) distributions on
the Class A Certificates are received, in cash, on the 25th day of each month,
commencing in August 1996; (iii) no defaults or delinquencies



                                      S-20


<PAGE>

in, or modifications, waivers or amendments respecting, the payment by the
Mortgagors of principal and interest on the Mortgage Loans occur; (iv) scheduled
payments are assumed to be received on the first day of each month commencing in
[ ] 1996 (or as set forth in the following table) and prepayments represent
payment in full of individual Mortgage Loans and are assumed to be received on
the last day of each month, commencing in [ ] 1996 (or as set forth in the
following table) and include 30 days' interest thereon; (v) the level of
Six-Month LIBOR remains constant at [ ]% (vi) the level of CMT remains constant
at [ ]%; (vii) the Variable Rate Pass-Through Rate remains constant at [ ]% per
annum; (viii) the Closing Date for the Certificates is August 14, 1996; (ix) the
Mortgage Interest Rate for each Mortgage Loan in the Variable Rate Group is
adjusted on its next Mortgage Interest Rate change date (and on subsequent
Mortgage Interest Rate change dates, if necessary) to equal the sum of (a) the
assumed level of the applicable index and (b) the respective gross margin (such
sum being subject to the applicable periodic adjustment cap[s] [of 1%]); (x)
overcollaterization levels are initially set as specified in the Agreement, and
thereafter decrease in accordance with the provisions of the Agreement; and (xi)
each Mortgage Loan Group consists of Mortgage Loans having the following
characteristics:

                                FIXED RATE GROUP

                                                    Remaining
                                    Mortgage         Term to
    Principal        Mortgage     Rate Net of     Stated Maturity    Seasoning
     Balance           Rate       Servicing Fee      (months)         (months)
   -----------      ----------   --------------   ----------------  ----------
                              VARIABLE RATE GROUP

                                      Remaining                     Number of
                          Initial      Term to                         Mos.
             Initial      Mortgage      Stated                      to next Mtg.
 Principal   Mortgage   Rate Net of    Maturity  Seasoning  Gross   Rate Change
  Balance      Rate    Servicing Fee   (months)  (months)   Margin   (months)
 ---------   --------  -------------  ---------  ---------  ------  ------------

(1)     Assumes transfer to the Trust in August 1996 with the characteristics
        stated above. Scheduled payments are assumed to be received on the first
        day of each month commencing in [ ] 1996. Prepayments are assumed to be
        received on the last day of each month commencing in [ ] 1996 and
        include 30 days' interest thereon.
(2)     During the first Accrual Period interest is assumed to be available at a
        rate of [     ]% per annum.
(3)     During the first Accrual Period interest is assumed to be available at a
        rate of [     ]% per annum.

        Based on the foregoing Modeling Assumptions, the tables below indicate
the weighted average life of each Class of the Class A Certificates, assuming
that the Mortgage Loans in the related Mortgage Loan Group prepay according to
the indicated percentages of the related Prepayment Assumption:

                             PREPAYMENT ASSUMPTIONS

<TABLE>
<CAPTION>

                             Assumption I  Assumption II  Assumption III Assumption IV  Assumption V
                             ------------------------------------------------------------------------
<S> <C>
Fixed Rate Group ([   ]):            0%         [   ]%         [   ]%        [   ]%         [   ]%
Variable Rate Group ([   ]):         0%         [   ]%         [   ]%        [   ]%         [   ]%

</TABLE>

                             WEIGHTED AVERAGE LIVES

                                   Fixed Rate


                                 Weighted
Prepayment                     Average Life    Earliest Retirement
Assumption                      (years)(1)            Date(2)
- ----------                      ----------            -------
   I .........................
  II .........................
 III .........................

                                      S-21


<PAGE>

  IV .........................
   V .........................

                                 Variable Rate

                                 Weighted
Prepayment                     Average Life    Earliest Retirement
Assumption                      (years)(1)            Date(2)

   I .........................
  II .........................
 III .........................
  IV .........................
   V .........................

- -----------------------------

(1)     Assumes no early termination of the Trust.
(2)     Assuming early termination of the Trust at the date when the aggregate
        principal balances of the Mortgage Loans decline to a level equal to 10%
        of the Maximum Collateral Amount.

        There is no assurance that prepayments will occur, or, if they do occur,
that they will occur at any constant percentage or in accordance with any of the
aforementioned Prepayment Assumptions.

Payment Delay Feature of Fixed Rate Certificates

        The effective yield to the Holders of the Fixed Rate Certificates will
be lower than the yield otherwise produced by the related Fixed Rate Certificate
Pass-Through Rate and the purchase price of such Certificates because principal
and interest distributions will not be payable to such holders until at least
the 25th day of the month following the month of accrual (without any additional
distributions of interest or earnings thereon in respect of such delay).

                             ADDITIONAL INFORMATION

        The description in this Prospectus Supplement of the mortgage pool and
the Mortgaged Premises is based upon the pool of Mortgage Loans as constituted
at the close of business on the Cut-Off Date, as adjusted for the scheduled
principal payments due on or before such date. Prior to the issuance of the
Class A Certificates, Mortgage Loans may be removed from the mortgage pool as a
result of incomplete documentation or non-compliance with representations and
warranties set forth in the Agreement, if the Seller deems such removal
necessary or appropriate. A limited number of other mortgage loans may be
included in the mortgage pool prior to the issuance of the Class A Certificates.

        A current report on Form 8-K will be available to purchasers of the
Class A Certificates and will be filed with the Commission and incorporated by
reference to the Registration Statement, together with the Agreement within
fifteen days after the initial issuance of the Class A Certificates. If Mortgage
Loans are removed from or added to the mortgage pool as set forth in the
preceding paragraph, such removal or addition will be noted in the current
report on Form 8-K. Also, the Seller intends to file certain additional yield
tables and other computational materials with respect to the Fixed Rate
Certificates and/or the Variable Rate Certificates with the Commission in a
report on Form 8-K. Such tables and materials were prepared at the request of
certain prospective investors, based on assumptions provided by, and satisfying
the special requirements of, such prospective investors. Such tables and
assumptions may be based on assumptions that differ from the Modeling
Assumptions. Accordingly, such tables and other materials may not be relevant to
or appropriate for investors other than those specifically requesting them.

                    DESCRIPTION OF THE CLASS A CERTIFICATES

General

        The Certificates will consist of the Fixed Rate Certificates, the
Variable Rate Certificates and the Class R Certificates. The Certificates will
be issued by Saxon Asset Securities Trust 1996-1, a pursuant to the Trust
Agreement described hereinafter.  Only the Class A Certificates are offered
hereby. The Subordinate Certificates



                                      S-22

<PAGE>



will be retained by the Seller, and are not being offered hereby. The Class A
Certificates together with the Subordinate Certificates are herein referred to
as the "Certificates."

        Persons in whose name a Certificate is registered in the Register
maintained by the Trustee are the "Holders" of the Certificates. For so long as
the Class A Certificates are in book-entry form with DTC, the only "Holder" of
the Class A Certificates as the term "Holder" is used in the Agreement will be
Cede, a nominee of DTC. No Holders will be entitled to receive a definitive
certificate representing such person's interest in the Trust, except in the
event that physical Certificates are issued under limited circumstances set
forth in the Agreement. All references herein to the Holders of Class A
Certificates shall mean and include the rights of Holders as such rights may be
exercised through DTC and its participating organizations, except as otherwise
specified in the Agreement.

        As described under "The Mortgage Loan Pool" herein, the Mortgage Loan
Pool is divided into the Fixed Rate Group, which contains Mortgage Loans having
fixed rates of interest and the Variable Rate Group, which contains Mortgage
Loans having variable rates of interest. On each Distribution Date, each Class
of Class A Certificates will evidence the right to receive the Class A
Distribution Amount for such Class of Class A Certificates, in each case until
the related Certificate Principal Balance has been reduced to zero. The Holders
of the Subordinate Certificates will be entitled to receive distributions of
residual Net Monthly Excess Cashflow.

        One-hundred percent of the Class A Distribution Amount due to the
Holders of each Class of the Class A Certificates on each Distribution Date is
insured by the Certificate Insurer pursuant to the Certificate Insurance
Policies. See "The Certificate Insurance Policies and the Certificate Insurer"
herein.

Distribution Dates

        The Agreement requires that the Trustee create and maintain an Asset
Proceeds Account, to be established as an "Eligible Account" held by the trust
department of the Trustee (the "Asset Proceeds Account"). All funds in the Asset
Proceeds Account shall be invested and reinvested by the Trustee for the benefit
of the related Holders and Certificate Insurer, as directed by the Master
Servicer, in Permitted Investments.

        One business day prior to the related Distribution Date (or, if such day
is not a business day, the immediately preceding business day) (the "Master
Servicer Remittance Date") the Master Servicer is required to withdraw from the
Master Servicer Custodial Account and remit to the Trustee, for deposit in the
Asset Proceeds Account, an amount equal to the sum of the following:

             (i) all monthly payments received by the Master Servicer during the
        preceding Due Period, whether paid by the Borrower or advanced by a
        Servicer, the Master Servicer, the Trustee or an Insurer, minus the sum
        of (A) the Servicing Fees due the Servicer to the extent paid by the
        Borrower and (B) the Master Servicing Fee (net of any payments on
        account of Month End Interest to the extent paid by the Master
        Servicer);

            (ii) all monthly payments made by a Borrower after their Due Date
        that were not paid or advanced pursuant to clause (i) above, net of the
        Master Servicing Fee attributable thereto after payment of Month End
        Interest;

           (iii) all other payments received by the Master Servicer in
        connection with any unscheduled principal payments or recoveries on the
        Mortgage Loans during the preceding Prepayment Period, including
        Liquidation Proceeds and Insurance Proceeds, together, with respect to
        prepayments or Liquidation Proceeds or Insurance Proceeds received
        during the preceding month, with any interest thereon received by the
        Master Servicer (net of the Master Servicing Fee attributable thereto
        after payment of Month End Interest); and

            (iv) the Purchase Price of any Mortgage Loans purchased from the
        Trust during the preceding Prepayment Period, less any amounts due the
        Servicer or the Master Servicer on account of Advances, the Servicing
        Fee or the Master Servicing Fee attributable to such Mortgage Loans.

Distributions

        Distributions on the Certificates will be made on each Distribution Date
to Holders of record of the Certificates as of the immediately preceding Record
Date in an amount equal to the product of such Holder's Percentage Interest and
the amount distributed in respect of such Certificateholder's Class of such
Certificates on such Distribution Date. The "Percentage Interest" represented by
any Class A Certificate will be equal to the percentage obtained by dividing the
initial Certificate Principal Balance of such Class A Certificate by the initial
Certificate Principal Balance of all Certificates of the same Class.

                                      S-23


<PAGE>


        The Class A Distribution Amount relating to each Mortgage Loan Group for
each Distribution Date (to the extent funds are available therefor) shall be
allocated among the Class A Certificates in the following amounts and in the
following order of priority:

        (i) First, to the Holders of the Class A Certificates of the related
Mortgage Loan Group, the related Class A Current Interest on a pro rata basis
without any priority among such Class A Certificates.

        (ii) Second, (A) to the Holders of the Fixed Rate Certificates, the
Class A Principal Distribution Amount (as defined below under the heading
"Distributions of Principal") applicable to the Fixed Rate Group shall be
distributed until the Fixed Rate Certificate Principal Balance is reduced to
zero; and (B) to the Holders of the Variable Rate Certificates, the Class A
Principal Distribution Amount applicable to the Variable Rate Group shall be
distributed until the Variable Rate Certificate Principal Balance is reduced to
zero.

        Distributions of Interest. For each Distribution Date, the interest due
with respect to the Fixed Rate Certificates will be the interest which has
accrued thereon at the related Pass-Through Rate during the calendar month
immediately preceding the calendar month in which such Distribution Date occurs;
the interest due with respect to the Variable Rate Certificates will be the
interest which has accrued thereon at the then applicable Variable Rate
Pass-Through Rate from the preceding Distribution Date (or from the Closing Date
in the case of the first Distribution Date) to and including the day prior to
the current Distribution Date. Each period referred to in the prior sentence
relating to the accrual of interest is the "Accrual Period" for the related
Class of Class A Certificates and the amount of interest due on a Class of Class
A Certificates on a Distribution Date is the "Class A Current Interest" for each
Class of Class A Certificates on such Distribution Date.

        All calculations of interest on the Fixed Rate Certificates will be made
on the basis of a 360-day year assumed to consist of twelve 30-day months.
Calculations of interest on the Variable Rate Certificates will be made on the
basis of the actual number of days elapsed in the related Accrual Period and a
year of 360 days.

        Distributions of Principal. The Holders of each Class of Class A
Certificates are entitled to receive certain monthly distributions of principal
on each Distribution Date which generally reflect collections of principal
during the prior calendar month. The Certificate Insurance Policies only
guarantee the amount by which the sum of the related Class A Current Interest
and the related Subordination Deficit, if any, exceeds Total Available Funds for
the related Mortgage Loan Group (after taking into account the portion of the
related Class A Principal Distribution Amount to be actually distributed on such
Distribution Date without regard to any related Insured Payment to be made with
respect to such Distribution Date) as more fully described herein under "The
Certificate Insurance Policies and the Certificate Insurer."

        On each Distribution Date, distributions in reduction of the Certificate
Principal Balance of the Class A Certificates will be made in the amounts
described herein. The "Class A Principal Distribution Amount" for each Mortgage
Loan Group with respect to each Distribution Date shall be the lesser of:

        (a) the Total Available Funds for the related Mortgage Loan Group plus
any related Insured Payment minus the related Class A Current Interest; and

        (b) (i) the sum (without duplication) of:

        (a)  the Carry-Forward Amount with respect to the related Mortgage Loan
        Group;

        (b) the principal portion of all scheduled monthly payments on the
Mortgage Loans in the related Mortgage Loan Group due during the related Due
Period, to the extent actually received by the Trustee on or prior to the
related Remittance Date or to the extent actually advanced on or prior to the
related Remittance Date and the principal portion of all full and partial
principal prepayments made by the respective Mortgagors during the related
[Prepayment] [Due] Period;

        (c) the Scheduled Principal Balance of each Mortgage Loan in the related
Mortgage Loan Group that either was repurchased by the Seller or an Originator
or purchased by the Servicer on the related Remittance Date, to the extent an
amount representing such Scheduled Principal Balance is actually received by the
Trustee on or prior to the related Remittance Date;

        (d) the principal portion of any Substitution Shortfall delivered by the
Seller or an Originator on the related Remittance Date in connection with a
substitution of a Mortgage Loan in the related Mortgage Loan Group, to the
extent such Substitution Shortfall is actually received by the Trustee on or
prior to the related Remittance Date;

                                      S-24


<PAGE>

        (e) all Liquidation Proceeds actually collected by the Servicer with
respect to the Mortgage Loans in the related Mortgage Loan Group during the
related [Prepayment] [Due] Period to the extent such Liquidation Proceeds relate
to principal and to the extent actually received by the Trustee on or prior to
the related Remittance Date;

        (f) the amount of any Subordination Deficit with respect to such
Mortgage Loan Group for such Distribution Date;

        (g) the proceeds received by the Trustee of any termination of the
related Mortgage Loan Group (to the extent such proceeds relate to principal);
[and]

        [(h)] the amount of any Subordination Increase Amount with respect to
such Mortgage Loan Group for such Distribution Date consisting of the amount of
any Net Monthly Excess Cash Flow to be applied for the accelerated payment of
principal on the related Class A Certificates;

minus

        (ii) the amount of any Subordination Reduction Amount with respect to
such Mortgage Loan Group for such Distribution Date consisting of the amount of
any Net Monthly Excess Cash Flow to be actually paid to the Holders of the
Subordinate Certificates.

        In no event will the Class A Principal Distribution Amount for any
Mortgage Loan Group and Distribution Date (x) be less than zero or (y) be
greater than the then-outstanding Certificate Principal Balance of the related
Class of Class A Certificates.

        The sum of the Class A Current Interest and the Class A Principal
Distribution Amount with respect to any Class of Class A Certificates and
Distribution Date is the "Class A Distribution Amount" for such Class of Class A
Certificates and Distribution Date.

        The "Carry-Forward Amount" with respect to a Class of Class A
Certificates for any Distribution Date is the sum of (x) the amount, if any, by
which (i) the Class A Distribution Amount for such Class as of the immediately
preceding Distribution Date exceeded (ii) the amount of the actual distribution
made to the Holders of the related Class of Class A Certificates on such
immediately preceding Distribution Date plus (y) 30 days' interest on the
interest portion of such amount, calculated at the related Pass-Through Rate.

        A "Liquidated Proceeds" are the proceeds received in connection with the
liquidation of any Mortgage Loan as a result of defaults (including any
insurance or guarantee proceeds with respect thereto), less the expenses of such
liquidation and any non-recoverable Advances.

        Any loss on the liquidation of Mortgage Loan (i.e., a Realized Loss) may
or may not be allocated to the Holders of the related Class of Class A
Certificates on the Distribution Date which immediately follows the event of
loss. Nevertheless, the Holders of the Class A Certificates are entitled to
receive ultimate recovery of any Realized Losses which occur in the related
Mortgage Loan Group, which receipt will be no later than the Distribution Date
occurring after such Realized Loss creates a Subordination Deficit and will be
in the form of an Insured Payment if not covered through Net Monthly Excess
Cashflow in the related Group or the other Group.

        Insured Payments do not include Realized Losses until such time as the
aggregate cumulative Realized Losses have created a Subordination Deficit nor do
Insured Payments cover any failure to make Advances until such time as the sum
of the aggregate cumulative amount of such unpaid Advances and to Realized
Losses, results in a Subordination Deficit.

        A "Subordination Deficit" with respect to a Mortgage Loan Group and
Distribution Date is the amount, if any, by which (x) the Certificate Principal
Balance of the related Class A Certificates, giving affect to all distributions
made on such Distribution Date, exceeds (y) the aggregate Scheduled Principal
Balances of the Mortgage Loans in the related Mortgage Loan Group as of the
close of the related Due Period.

Overcollateralization Provisions

        Overcollateralization Resulting from Cash Flow Structure. The Agreement
requires that, on each Distribution Date, Net Monthly Excess Spread with respect
to a Mortgage Loan Group be applied on such Distribution Date as an accelerated
payment of principal on the related Class of Class A Certificates, but only to
the limited extent hereafter described. "Net Monthly Excess Spread" for any
Distribution Date and Mortgage Loan Group equals (i) the excess (such excess
being the "Total Monthly Excess Spread" with respect to the related Mortgage

                                      S-25


<PAGE>

Loan Group), if any, of (x) the interest which is collected on the Mortgage
Loans in such Mortgage Loan Group during a Due Period and with respect to Due
Dates occurring in the month in which such Distribution Date occurs (net of the
Servicing Fee and the Master Servicer Fee (net of any payments on account of
Month End Interest) and of certain miscellaneous administrative amounts) plus
the interest portion of any Advances and Month End Interest over (y) the sum of
(I) the Class A Current Interest on the related Class of Class A Certificates
and (II) the premiums due to the Certificate Insurer with respect to the related
Certificate Insurance Policy and the fees due to the Trustee minus (ii) any
portion of the Total Monthly Excess Spread which is used to cover any shortfalls
in Available Funds on such Distribution Date in the related Mortgage Loan Group,
or in the other Mortgage Loan Group, or used to reimburse the Certificate
Insurer on account of prior Insured Payments.

        Pursuant to the Agreement, each Mortgage Loan Group's Net Monthly Excess
Spread is required to be applied as a payment of principal on the related Class
of Class A Certificates until the related Subordinated Amount has increased to
the level required with respect to the related Mortgage Loan Group.
"Subordinated Amount" means, with respect to any Mortgage Loan Group and
Distribution Date, the difference, if any, between (x) the aggregate principal
balances of the Mortgage Loans in such Mortgage Loan Group as of the close of
business on the last day of the preceding Due Period after taking into account
payments of scheduled principal on the Mortgage Loans due on the Due Date which
immediately follows the last day of such Due Period and (y) the Class A
Principal Balance of the related Class of Class A Certificates as of such
Distribution Date (giving effect to all distributions made on such Distribution
Date). With respect to either Mortgage Loan Group, any amount of Net Monthly
Excess Spread actually applied as a payment of principal on any Distribution
Date is a "Subordination Increase Amount". The required level of the
Subordinated Amount with respect to a Mortgage Loan Group and Distribution Date
is the "Specified Subordinated Amount" with respect to such Mortgage Loan Group
and Distribution Date. The Agreement generally provides that the related
Specified Subordinated Amount may, over time, decrease, or increase, subject to
certain floors, caps and triggers.

        To the extent that any Mortgage Loan Group's Net Monthly Excess Spread
is not required to be applied to the payment of a Subordination Increase Amount
on the related Class of Class A Certificates because the Subordinated Amount
related to such Class is equal to or greater than the then Specified
Subordinated Amount related to such Class, such Net Monthly Excess Spread
(together with the amount of any Subordination Reduction Amount, as described in
the second succeeding paragraph) is permitted to be applied to the payment of
Subordination Increase Amounts on the other Class of Class A Certificates to the
extent necessary to increase the related Subordinated Amount to the level of its
Specified Subordinated Amount. After the Subordinated Amount related to both
classes have been reached, all remaining Net Monthly Excess Spread will be used
to make distributions to the Subordinated Class.

        The application of Net Monthly Excess Spread to principal has the effect
of accelerating the amortization of the related Class of Class A Certificates
relative to the amortization of the Mortgage Loans in the related Mortgage Loan
Group. To the extent that any Net Monthly Excess Spread is not so used, the
Agreement provides that it will be used to reimburse the Servicer or Trustee
with respect to any amounts owing to each, or paid to the Holders of the
Subordinated Certificates.

        If the required level of the Specified Subordinated Amount with respect
to a Mortgage Loan Group is permitted to decrease or "step down" on a
Distribution Date in the future, the Agreement provides that all of the
principal which would otherwise be distributed to the Holders of the related
Class of Class A Certificates on such Distribution Date shall be distributed to
the Holders of the Subordinated Certificates on such Distribution Date. This has
the effect of reducing the rate of amortization of the related Class of Class A
Certificates relative to the amortization of the Mortgage Loans in the related
Mortgage Loan Group, and of reducing the related Subordinated Amount. "Excess
Subordinated Amount" means, with respect to any Mortgage Loan Group and
Distribution Date, the difference, if any, between (x) the Subordinated Amount
that would apply to the related Mortgage Loan Group on such Distribution Date
after taking into account all distributions to be made on such Distribution Date
(except for any distributions of related Subordination Reduction Amounts as
described in this paragraph) and (y) the related Specified Subordinated Amount
for such Distribution Date. If, on any Distribution Date, the Excess
Subordinated Amount is, or, after taking into account all other distributions to
be made on such Distribution Date would be, greater than zero (i.e., the
Subordinated Amount is or would be greater than the related Specified
Subordinated Amount), then any amounts relating to principal which would
otherwise be distributed to the Holders of the related Class of Class A
Certificates on such Distribution Date shall instead be distributed to the
Holders of the Subordinated Certificates (subject to certain other prior
applications as described below under "Crosscollateralization Provisions") in an
amount equal to the lesser of (x) the Excess Subordinated Amount and (y) the
amount available for distribution on account of principal with respect to the
related Class of Class A Certificates on such Distribution Date; such amount
being the "Subordination Reduction Amount" with respect to the related Mortgage


                                      S-26


<PAGE>



Loan Group for such Distribution Date. [As a technical matter regarding the cash
flow structure of the Trust, Subordination Reduction Amounts may result even
prior to the occurrence of any decrease or "step down" in the related Specified
Subordinated Amount. This is because the Holders of the related Class of Class A
Certificates will generally be entitled to receive 100% of collected principal,
even though the related Class A Principal Balances will, following the
accelerated amortization resulting from the application of the Net Monthly
Excess Spread, represent less than 100% of the related Mortgage Loan Group's
aggregate scheduled principal balance. In the absence of the provisions relating
to Subordination Reduction Amounts, the foregoing may otherwise increase the
Subordinated Amounts above their Specified Subordinated Amount requirements even
without the further application of any Net Monthly Excess Spread.]

        The Agreement provides that, on any Distribution Date all amounts
(subject to the discussion in the preceding paragraph) collected on account of
principal (including the principal portion of any Advances and other than any
such amount applied to the payment of a Subordination Reduction Amount) with
respect to a Mortgage Loan Group during the prior Due Period together with
principal due on the Due Date which immediately follows the last day of such Due
Period will be distributed to the Holders of the related Class of Class A
Certificates on such Distribution Date. If any Mortgage Loan became a Liquidated
Mortgage Loan during such prior Due Period, the Net Liquidation Proceeds related
thereto and allocated to principal may be less than the principal balance of the
related Mortgage Loan; the amount of any such insufficiency is a "Realized
Loss." In addition, the Agreement provides that, the principal balance of any
Mortgage Loan which becomes a Liquidated Mortgage Loan shall thenceforth equal
zero. The Agreement does not contain any rule which requires that the amount of
any Realized Loss be distributed to the Holders of the related Class of Class A
Certificates on the Distribution Date which immediately follows the event of
loss; that is the Agreement does not require the current recovery of losses to
Certificateholders. Nevertheless, the occurrence of a Realized Loss will reduce
the Subordinated Amount with respect to the related Mortgage Loan Group, which,
to the extent that such reduction causes the Subordinated Amount to be less than
the related Specified Subordinated Amount applicable to the related Distribution
Date, will require the payment of a Subordination Increase Amount on such
Distribution Date (or, if insufficient funds are available on such Distribution
Date, on subsequent Distribution Dates, until the Subordinated Amount equals the
related Specified Subordinated Amount). The effect of the foregoing is to
allocate losses to the Holders of the Subordinated Certificates by reducing, or
eliminating entirely, payments of Monthly Excess Cash Flow and of Subordination
Reduction Amounts which such Holders would otherwise receive.

        Overcollateralization and the Certificate Insurance Policies. The
Agreement defines a "Subordination Deficit" with respect to a Mortgage Loan
Group and Distribution Date to be the amount, if any, by which (x) the Class A
Principal Balance of the related Class of Class A Certificates, after taking
into account all distributions to be made on such Distribution Date, exceeds (y)
the sum of (i) the aggregate principal balances of the Mortgage Loans in the
related Mortgage Loan Group as of the close of business on the Due Date which
immediately follows the last day of the prior Due Period and (ii) the amount, if
any, on deposit in the Pre-Funding Account less any Pre- Funding Account
Earnings on the last day of the related Due Period. The Agreement requires the
Trustee to make a claim for an Insured Payment under the related Certificate
Insurance Policy not later than the third Business Day prior to any Distribution
Date as to which the Trustee has determined that a Subordination Deficit will
occur for the purpose of applying the proceeds of such Insured Payment as a
payment of principal to the Holders of the related Class of Class A Certificates
on such Distribution Date. The Certificate Insurance Policies are thus similar
to the subordination provisions described above insofar as the Certificate
Insurance Policies guarantee ultimate, rather than current, payment of the
amounts of any Realized Losses to the Holders of the related Class of Class A
Certificates. Investors in the Class A Certificates should realize that, under
extreme loss or delinquency scenarios applicable to the related Mortgage Loan
Pool, they may temporarily receive no distributions of principal.

Crosscollateralization Provisions

        On each Distribution Date, an amount equal to the sum of (x) the Total
Monthly Excess Spread with respect to each Mortgage Loan Group and Distribution
Date plus (y) any Subordination Reduction Amount with respect to each such
Mortgage Loan Group and Distribution Date (such amount being the "Total Monthly
Excess Cashflow" with respect to such Mortgage Loan Group and Distribution Date)
will be required to be applied in the following order of priority:

                    (i) such amount shall be used to fund any shortfall on such
        Distribution Date with respect to the related Mortgage Loan Group and
        equal to the difference, if any, between (x) the related Class A
        Distribution Amount (calculated only with respect to clause (y) of the
        definition thereof and without any Subordination Increase Amount) with
        respect to such Mortgage Loan Group for such Distribution Date and (y)
        the Available Funds with respect to such Mortgage Loan Group for such


                                      S-27


<PAGE>

        Distribution Date (the amount of such difference being equal to an
        "Available Funds Shortfall" with respect to the related Mortgage Loan
        Group);

                   (ii) any portion of the Total Monthly Excess Cashflow with
        respect to such Mortgage Loan Group remaining after the application
        described in clause (i) above shall be used to fund any Available Funds
        Shortfall with respect to the other Mortgage Loan Group;

                  (iii) any portion of the Total Monthly Excess Cashflow with
        respect to such Mortgage Loan Group remaining after the applications
        described in clauses (i) and (ii) above shall be paid to the Certificate
        Insurer in respect of amounts owed on account of any Insured Payments
        theretofore made and interest thereon with respect to the related
        Mortgage Loan Group (any such amount so owed to the Certificate Insurer
        and not theretofore paid, together with accrued interest thereon, the
        "Insurer Reimbursable Amount" with respect to the related Mortgage Loan
        Group); and

                   (iv) any portion of the Total Monthly Excess Cashflow with
        respect to such Mortgage Loan Group remaining after the applications
        described in clauses (i), (ii) and (iii) above shall be paid to the
        Certificate Insurer in respect of any Insurer Reimbursable Amount with
        respect to the other Mortgage Loan Group.

The amount, if any, of the Total Monthly Excess Cashflow with respect to a
Mortgage Loan Group on a Distribution Date remaining after such applications is
the "Net Monthly Excess Cashflow" with respect to such Mortgage Loan Group for
such Distribution Date; such amount is required to be applied in the following
order of priority on such Distribution Date:

                    (i) such amount shall be used to fund the payment of any
        required Subordination Increase Amount with respect to the related
        Mortgage Loan Group as a portion of the distribution of the Class A
        Principal Distribution Amount on such Distribution Date;

                   (ii) any portion of the Net Monthly Excess Cashflow remaining
        after the application described in clause (i) above shall be used to
        make any required Subordination Increase Amount with respect to the
        other Mortgage Loan Group; and

                  (iii) any remaining Net Monthly Excess Cashflow may then be
        used to reimburse the Servicer, the Master Servicer and the Trustee for
        certain amounts owing to each, or may be paid to the Holders of the
        Subordinated Certificates.

Credit Enhancement Does Not Apply to Prepayment Risk

        In general, the protection afforded by the subordination provisions and
by the Certificate Insurance Policies is protection for credit risk and not for
prepayment risk. The subordination provisions may not be adjusted, nor may a
claim be made under the Certificate Insurance Policies to guarantee or insure
that any particular rate of prepayment is experienced by the Trust.

Class A Distributions and Insured Payments to the Holders of the Class A
Certificates

        No later than [three] Business Days prior to each Distribution Date the
Trustee will be required to determine the amounts to be on deposit in the Asset
Proceeds Account on such Distribution Date with respect to each of the two
Mortgage Loan Groups and equal to the sum of (x) such amounts excluding the
amount of any Total Monthly Excess Cashflow amounts included in such amounts,
plus (y) any amounts of Total Monthly Excess Cashflow (as described above under
"Crosscollateralization Provisions") to be applied on account of such Mortgage
Loan Group on such Distribution Date, plus (z) any deposit to the Asset Proceeds
Account from the Pre-Funding Account and Capitalized Interest Account expected
to be made in accordance with the Agreement. The amounts described in clause (x)
of the preceding sentence with respect to each Mortgage Loan Group and
Distribution Date are the "Fixed Rate Group Available Funds" and the "Variable
Rate Group Available Funds", respectively or, generally, "Available Funds;" the
sum of the amounts described in clauses (x), (y) and (z) of the preceding
sentence with respect to each Mortgage Loan Group and Distribution Date are the
"Fixed Rate Group Total Available Funds" and the "Variable Rate Group Total
Available Funds," respectively, or, generally, "Total Available Funds." If the
sum of the Class A Distribution Amounts with respect to the Fixed Rate
Certificates, for any Distribution Date exceeds the Fixed Rate Group Total
Available Funds for such Distribution Date, the Trustee will be required to draw
the amount of such insufficiency from the Certificate Insurer under the
Certificate Insurance Policy applicable to the Fixed Rate Certificates.
Similarly, if on any Distribution Date the Class A Distribution Amount with
respect to the Variable Rate


                                      S-28


<PAGE>

Certificates exceeds the Variable Rate Group Total Available Funds for such
Distribution Date, the Trustee will be required to draw the amount of such
insufficiency from the Certificate Insurer under the Certificate Insurance
Policy applicable to the Variable Rate Certificates. The Trustee will be
required to deposit to the Asset Proceeds Account the amount of any Insured
Payment made by the Certificate Insurer. The Agreement provides that amounts
which cannot be distributed to the Holders of the Class A Certificates as a
result of proceedings under the United States Bankruptcy Code or similar
insolvency laws will not be considered in determining the amount of Total
Available Funds with respect to any Distribution Date.

        On each Distribution Date, and following the application by the Trustee
of all allocations, transfers and deposits heretofore described under this
caption, from amounts (including any related Insured Payment) then on deposit in
the Asset Proceeds Account with respect to the related Mortgage Loan Group, the
Trustee will be required to distribute (x) to the Holders of the Fixed Rate
Certificates, the related Class A Distribution Amount for such Distribution Date
and (y) to the Holders of the Variable Rate Certificates, the related Class A
Distribution Amount for such Distribution Date.

Capitalized Interest Account

        On the Closing Date, cash will be deposited in the Capitalized Interest
Account, which account shall be in the name of and maintained by the Trustee and
shall be part of the Trust.

        Amounts on deposit in the Capitalized Interest Account will be invested
in Permitted Investments. The Capitalized Interest Account will not be an asset
of the REMIC.

Calculation of LIBOR

        On the second business day preceding each Distribution Date (each such
date, an "Interest Determination Date"), the Trustee will determine the London
interbank offered rate for one-month U.S. dollar deposits ("LIBOR") for the next
Accrual Period for the Variable Rate Certificates on the basis of the offered
rates of the Reference Banks for one-month U.S. dollar deposits, as such rates
appear on the Reuter Screen LIBOR Page, as of 11:00 a.m. (London time) on such
Interest Determination Date. As used in this section, "business day" means a day
on which banks are open for dealing in foreign currency and exchange in London
and New York City; "Reuter Screen LIBOR Page" means the display designated as
page "LIBOR" on the Reuter Monitor Money Rates Service (or such other page as
may replace the LIBOR page on that service for the purpose of displaying London
interbank offered rates of major banks); and "Reference Banks" means leading
banks selected by the Trustee and engaged in transactions in Eurodollar deposits
in the international Eurocurrency market (i) with an established place of
business in London, (ii) whose quotations appear on the Reuter Screen LIBOR Page
on the Interest Determination Date in question, (iii) which have been designated
as such by the Trustee and (iv) not controlling, controlled by, or under common
control with, the Saxon Mortgage or any Originator.

        On each Interest Determination Date, LIBOR for the related Accrual
Period for the Variable Rate Certificates will be established by the Trustee as
follows:

               (a) If on such Interest Determination Date two or more Reference
        Banks provide such offered quotations, LIBOR for the related Accrual
        Period for the Variable Rate Certificates shall be the arithmetic mean
        of such offered quotations (rounded upwards if necessary to the nearest
        whole multiple of 0.0625%).

               (b) If on such Interest Determination Date fewer than two
        Reference Banks provide such offered quotations, LIBOR for the related
        Accrual Period for the Variable Rate Certificates shall be the higher of
        (x) LIBOR as determined on the previous Interest Determination Date and
        (y) the Reserve Interest Rate. The "Reserve Interest Rate" shall be the
        rate per annum that the Trustee determines to be either (i) the
        arithmetic mean (rounded upwards if necessary to the nearest whole
        multiple of 0.0625%) of the one-month U.S. dollar lending rates which
        New York City banks selected by the Trustee are quoting on the relevant
        Interest Determination Date to the principal London offices of leading
        banks in the London interbank market or, in the event that the Trustee
        can determine no such arithmetic mean, (ii) the lowest one-month U.S.
        dollar lending rate which New York City banks selected by the Trustee
        are quoting on such Interest Determination Date to leading European
        banks.

        The establishment of LIBOR on each Interest Determination Date by the
Trustee and the Trustee's calculation of the rate of interest applicable to the
Variable Rate Certificates for the related Accrual Period shall (in the absence
of manifest error) be final and binding.


                                      S-29


<PAGE>

        Listed below are monthly averages of One-Month LIBOR beginning in 1990,
as published by Bloomberg:

<TABLE>
<CAPTION>

                                      Year
- -------------------------------------------------------------------------------------------------------------
   Month         1996           1995         1994          1993          1992           1991          1990
- ---------    ----------     ----------    ----------    ----------    ----------    -----------   -----------
<S> <C>
January          5.44%         6.13%        3.13%         3.19%         4.19%          7.06%          8.25%
February                       6.13         3.56          3.19          4.25           7.00           8.38
March                          6.13         3.69          3.19          4.25           6.38           8.38
April                          6.06         4.00          3.13          3.94           6.00           8.50
May                            6.06         4.38          3.25          4.00           6.00           8.25
June                           6.13         4.56          3.19          3.94           6.13           8.38
July                           5.88         4.50          3.19          3.38           5.94           8.00
August                         5.88         4.88          3.19          3.50           5.69           8.06
September                      5.88         5.06          3.19          3.13           5.44           8.25
October                        5.83         5.06          3.19          3.25           5.19           8.00
November                       5.98         6.06          3.56          4.25           4.75           8.75
December                       5.69         6.00          3.25          3.31           4.69           7.69

</TABLE>

        Because each of the above rates represents a weighted average over a
monthly period rather than One- Month LIBOR on any particular day of the month,
One-Month LIBOR on any date may have been different from that set out above for
one or more of the periods set forth above.

Book Entry Registration of the Class A Certificates

        The Class A Certificates will be book-entry Certificates (the
"Book-Entry Certificates"). Beneficial Holders may elect to hold their
Book-Entry Certificates directly through DTC in the United States, or CEDEL or
Euroclear (in Europe) if they are participants of such systems ("Participants"),
or indirectly through organizations which are Participants. The Book-Entry
Certificates will be issued in one or more certificates per class of Class A
Certificates which in the aggregate equal the principal balance of such Class A
Certificates and will initially be registered in the name of Cede & Co., the
nominee of DTC. CEDEL and Euroclear will hold omnibus positions on behalf of
their Participants through customers' securities accounts in CEDEL's and
Euroclear's names on the books of their respective depositaries which in turn
will hold such positions in customers' securities accounts in the depositaries'
names on the books of DTC. Citibank will act as depositary for CEDEL and Chase
will act as depositary for Euroclear (in such capacities, individually the
"Relevant Depositary" and collectively the "European Depositaries"). Investors
may hold such beneficial interests in the Book-Entry Certificates in minimum
denominations representing principal amounts of $1,000 and in integral multiples
in excess thereof. Except as described below, no Beneficial Holder will be
entitled to receive a physical certificate representing such Certificate (a
"Definitive Certificate"). Unless and until definitive Certificates are issued,
it is anticipated that the only "Holder" of such Book-Entry Certificates will be
Cede & Co., as nominee of DTC. Beneficial Holders will not be Holders as that
term is used in the Agreement. Beneficial Holders are only permitted to exercise
their rights indirectly through Participants and DTC.

        The Beneficial Holder's ownership of a Book-Entry Certificate will be
recorded on the records of the brokerage firm, bank, thrift institution or other
financial intermediary (each, a "Financial Intermediary") that maintains the
Beneficial Holder's account for such purpose. In turn, the Financial
Intermediary's ownership of such Book-Entry Certificate will be recorded on the
records of DTC (or of a participating firm that acts as agent for the Financial
Intermediary, whose interest will in turn be recorded on the records of DTC, if
the Beneficial Holder's Financial Intermediary is not a DTC Participant and on
the records of CEDEL or Euroclear, as appropriate).

        Beneficial Holders will receive all distributions of principal of, and
interest on, the Book-Entry Certificates from the Trustee through DTC and DTC
Participants. While such Certificates are outstanding (except under the
circumstances described below), under the rules, regulations and procedures
creating and affecting DTC and its operations (the "Rules"), DTC is required to
make book-entry transfers among Participants on whose behalf it acts with
respect to such Certificates and is required to receive and transmit
distributions of principal of, and interest on, such Certificates. Participants
and indirect participants with whom Beneficial Holders have accounts with
respect to Book-Entry Certificates are similarly required to make book-entry
transfers and receive and transmit such distributions on behalf of their
respective Beneficial Holders. Accordingly, although Beneficial Holders will not
possess certificates, the Rules provide a mechanism by which Beneficial Holders
will receive distributions and will be able to transfer their interests.

        Beneficial Holders will not receive or be entitled to receive
certificates representing their respective interests in the Class A
Certificates, except under the limited circumstances described below. Unless and
until Definitive Certificates are issued, Beneficial Holders who are not
Participants may transfer ownership of Class A Certificates only through

                                      S-30


<PAGE>

Participants and indirect participants by instructing such Participants and
indirect participants to transfer such Class A Certificates, by book-entry
transfer, through DTC for the account of the purchasers of such Class A
Certificates, which account is maintained with their respective Participants.
Under the Rules and in accordance with DTC's normal procedures, transfers of
ownership of such Class A Certificates will be executed through DTC and the
accounts of the respective Participants at DTC will be debited and credited.
Similarly, the Participants and indirect participants will make debits or
credits, as the case may be, on their records on behalf of the selling and
purchasing Beneficial Holders.

        Because of time zone differences, credits of securities received in
CEDEL or Euroclear as a result of a transaction with a Participant will be made
during subsequent securities settlement processing and dated the business day
following the DTC settlement date. Such credits or any transactions in such
securities settled during such processing will be reported to the relevant
Euroclear or CEDEL Participants on such business day. Cash received in CEDEL or
Euroclear as a result of sales of securities by or through a CEDEL Participant
(as defined below) or Euroclear Participant (as defined below) to a DTC
Participant will be received with value on the DTC settlement date but will be
available in the relevant CEDEL or Euroclear cash account only as of the
business day following settlements in DTC. For information with respect to tax
documentation procedures relating to the Certificates, see "Certain Federal
Income Tax Consequences -- Backup Withholding" in the Prospectus and "Global
Clearance, Settlement and Tax Documentation Procedures -- Certain U.S. Federal
Income Tax Documentation Requirements" in Annex I hereto.

        Transfers between Participants will occur in accordance with DTC rules.
Transfers between CEDEL Participants and Euroclear Participants will occur in
accordance with their respective rules and operating procedures.

        Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance with DTC rules on behalf of the relevant European international
clearing system by the Relevant Depositary; however, such cross market
transactions will require delivery of instructions to the relevant European
international clearing system by the counterparty in such system in accordance
with its rules and procedures and within its established deadlines (European
time). The relevant European international clearing system will, if the
transaction meets its settlement requirements, deliver instructions to the
Relevant Depositary to take action to effect final settlement on its behalf by
delivering or receiving securities in DTC, and making or receiving payment in
accordance with normal procedures for same day funds settlement applicable to
DTC. CEDEL Participants and Euroclear Participants may not deliver instructions
directly to the European Depositaries.

        DTC, which is a New York-chartered limited purpose trust company,
performs services for its Participants ("DTC Participants"), some of which
(and/or their representatives) own DTC. In accordance with its normal
procedures, DTC is expected to record the positions held by each DTC Participant
in the Book-Entry Certificates, whether held for its own account or as a nominee
for another person. In general, beneficial ownership of Book- Entry Certificates
will be subject to the rules, regulations and procedures governing DTC and DTC
Participants as in effect from time to time.

        CEDEL is incorporated under the laws of Luxembourg as a professional
depository. CEDEL holds securities for its participant organizations ("CEDEL
Participants") and facilitates the clearance and settlement of securities
transactions between CEDEL Participants through electronic book-entry changes in
accounts of CEDEL Participants, thereby eliminating the need for physical
movement of certificates. Transactions may be settled in CEDEL in any of 28
currencies, including United States dollars. CEDEL provides to its CEDEL
Participants, among other things, services for safekeeping, administration,
clearance and settlement of internationally traded securities and securities
lending and borrowing. CEDEL interfaces with domestic markets in several
countries. As a professional depository, CEDEL is subject to regulation by the
Luxembourg Monetary Institute. CEDEL Participants are recognized financial
institutions around the world, including underwriters, securities brokers and
dealers, banks, trust companies, clearing corporations and certain other
organizations. Indirect access to CEDEL is also available to others, such as
banks, brokers, dealers and trust companies that clear through or maintain a
custodial relationship with a CEDEL Participant, either directly or indirectly.

        Euroclear was created in 1968 to hold securities for participants of
Euroclear ("Euroclear Participants") and to clear and settle transactions
between Euroclear Participants through simultaneous electronic book-entry
delivery against payment, thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous transfers of securities and
cash. Transactions may now be settled in any of 32 currencies, including United
States dollars. Euroclear includes various other services, including securities
lending and borrowing and interfaces with domestic markets in several countries
generally similar to the arrangements for cross-market transfers with DTC
described above. Euroclear is operated by Chemical Bank (the "Euroclear
Operator"), under contract with Euroclear Clearance Systems S.C., a Belgian
cooperative corporation (the "Cooperative"). All operations are

                                      S-31


<PAGE>

conducted by the Euroclear Operator, and all Euroclear Securities clearance
accounts and Euroclear cash accounts are accounts with the Euroclear Operator,
not the Cooperative. The Cooperative establishes policy for Euroclear on behalf
of Euroclear Participants. Euroclear Participants include banks (including
central banks), securities brokers and dealers and other professional financial
intermediaries. Indirect access to Euroclear is also available to other firms
that clear through or maintain a custodial relationship with a Euroclear
Participant, either directly or indirectly.

        The Euroclear Operator is a branch of a New York banking corporation
which is a member bank of the Federal Reserve System. As such, it is regulated
and examined by the Board of Governors of the Federal Reserve System and the New
York State Banking Department, as well as the Belgian Banking Commission.

        Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating Procedures of the Euroclear System and applicable Belgian
law (collectively, the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from Euroclear, and receipts of payments with respect to securities in
Euroclear. All securities in Euroclear are held on a fungible basis without
attribution of specific certificates to specific securities clearance accounts.
The Euroclear Operator acts under the Terms and Conditions only on behalf of
Euroclear Participants, and has no record of or relationship with persons
holding through Euroclear Participants.

        Distributions on the Book-Entry Certificates will be made on each
Distribution Date by the Trustee to DTC. DTC will be responsible for crediting
the amount of such payments to the accounts of the applicable DTC Participants
in accordance with DTC's normal procedures. Each DTC Participant will be
responsible for disbursing such payment to the Beneficial Holders of the
Book-Entry Certificates that it represents and to each Financial Intermediary
for which it acts as agent. Each such Financial Intermediary will be responsible
for disbursing funds to the Beneficial Holders of the Book-Entry Certificates
that it represents.

        Under a book-entry format, Beneficial Holders of the Book-Entry
Certificates may experience some delay in their receipt of payments, since such
payments will be forwarded by the Trustee to Cede. Distributions with respect to
Certificates held through CEDEL or Euroclear will be credited to the cash
accounts of CEDEL Participants or Euroclear Participants in accordance with the
relevant system's rules and procedures, to the extent received by the Relevant
Depositary. Such distributions will be subject to tax reporting in accordance
with relevant United States tax laws and regulations. Because DTC can only act
on behalf of Financial Intermediaries, the ability of a Beneficial Holder to
pledge Book-Entry Certificates to persons or entities that do not participate in
the Depository system, or otherwise take actions in respect of such Book-Entry
Certificates, may be limited due to the lack of physical certificates for such
Book-Entry Certificates. In addition, issuance of the Book-Entry Certificates in
book-entry form may reduce the liquidity of such Certificates in the secondary
market since certain potential investors may be unwilling to purchase
Certificates for which they cannot obtain physical certificates.

        Monthly and annual reports on the Trust provided by the Servicer to
Cede, as nominee of DTC, may be made available to Beneficial Holders upon
request, in accordance with the rules, regulations and procedures creating and
affecting the Depository, and to the Financial Intermediaries to whose DTC
accounts the Book-Entry Certificates of such Beneficial Holders are credited.

        DTC has advised the Trustee that, unless and until Definitive
Certificates are issued, DTC will take any action permitted to be taken by the
holders of the Book-Entry Certificates under the Agreement only at the direction
of one or more Financial Intermediaries to whose DTC accounts the Book-Entry
Certificates are credited, to the extent that such actions are taken on behalf
of Financial Intermediaries whose holdings include such Book-Entry Certificates.
CEDEL or the Euroclear Operator, as the case may be, will take any action
permitted to be taken by an Holder under the Agreement on behalf of a CEDEL
Participant or Euroclear Participant only in accordance with its relevant rules
and procedures and subject to the ability of the Relevant Depositary to effect
such actions on its behalf through DTC. DTC may take actions, at the direction
of the related Participants, with respect to some Class A Certificates which
conflict with actions taken with respect to other Class A Certificates.

        None of Saxon Mortgage, the Seller, the Servicer, the Master Servicer or
the Trustee will have any responsibility for any aspect of the records relating
to or payments made on account of beneficial ownership interests of the
Book-Entry Certificates held by Cede, as nominee for DTC, or for maintaining,
supervising or reviewing any records relating to such beneficial ownership
interests.

        Definitive Certificates will be issued to Beneficial Holders of the
Book-Entry Certificates, or their nominees, rather than to DTC, only if (a) DTC
or the Seller advises the Trustee and the Certificate Insurer in writing that
DTC is no longer willing, qualified or able to discharge properly its
responsibilities as a nominee and depository with respect to the Book-Entry
Certificates and the Seller or the Trustee is unable to locate a qualified
successor, (b) the Seller, at its sole option, elects to terminate a book-entry
system through DTC or (c) DTC, at the direction of the Beneficial Holders


                                      S-32


<PAGE>

representing a majority of the outstanding Percentage Interests of the Class A
Certificates, advises the Trustee in writing that the continuation of a
book-entry system through DTC (or a successor thereto) is no longer in the best
interests of Beneficial Holders.

        Upon the occurrence of any of the events described in the immediately
preceding paragraph, the Trustee will be required to notify all Beneficial
Holders and the Certificate Insurer of the occurrence of such event and the
availability through DTC of Definitive Certificates. Upon surrender by DTC of
the global certificate or certificates representing the Book-Entry Certificates
and instructions for re-registration, the Trustee will issue Definitive
Certificates, and thereafter the Trustee will recognize the holders of such
Definitive Certificates as Holders under the Agreement.

        Although DTC, CEDEL and Euroclear have agreed to the foregoing
procedures in order to facilitate transfers of Certificates among Participants
of DTC, CEDEL and Euroclear, they are under no obligation to perform or continue
to perform such procedures and such procedures may be discontinued at any time.

         THE CERTIFICATE INSURANCE POLICIES AND THE CERTIFICATE INSURER

        The following information has been supplied by the Certificate Insurer
for inclusion in this Prospectus Supplement.

        The Certificate Insurer, in consideration of the payment of the premium
and subject to the terms of the Certificate Insurance Policies thereby
unconditionally and irrevocably guarantees to any Holder (as defined below) that
an amount equal to each full and complete Insured Payment will be received by
the Trustee, or its successor, as trustee for the Holders, on behalf of the
Holders from the Certificate Insurer, for distribution by the Trustee to each
Holder of each Holder's proportionate share of the Insured Payment. The
Certificate Insurer's obligation under the Certificate Insurance Policies with
respect to a particular Insured Payment shall be discharged to the extent funds
equal to the applicable Insured Payment are received by the Trustee, whether or
not such funds are properly applied by the Trustee. Insured Payments shall be
made only at the time set forth in the Certificate Insurance Policies and no
accelerated Insured Payments shall be made regardless of any acceleration of the
Class A Certificates, unless such acceleration is at the sole option of the
Certificate Insurer.

        Notwithstanding the foregoing paragraph, the Certificate Insurance
Policies do not cover shortfalls, if any, attributable to the liability of the
Trust, the REMIC or the Trustee for withholding taxes, if any (including
interest and penalties in respect of any such liability).

        The Certificate Insurer will pay any Insured Payment that is a
Preference Amount on the Business Day following receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of a preference payment, (ii) an opinion of counsel satisfactory to
the Certificate Insurer that such order is final and not subject to appeal,
(iii) an assignment in such form as is reasonably required by the Certificate
Insurer, irrevocably assigning to the Certificate Insurer all rights and claims
of the Holder relating to or arising under the Class A Certificates against the
debtor which made such preference payment or otherwise with respect to such
preference payment and (iv) appropriate instruments to effect the appointment of
the Certificate Insurer as agent for such Holder in any legal proceeding related
to such preference payment, such instruments being in a form satisfactory to the
Certificate Insurer, provided that if such documents are received after 12:00
noon New York City time on such Business Day, they will be deemed to be received
on the following Business Day. Such payments shall be disbursed to the receiver
or trustee in bankruptcy named in the final order of the court exercising
jurisdiction on behalf of the Holder and not to such Holder directly unless such
Holder has returned principal or interest paid on the Class A Certificates to
any receiver or trustee in bankruptcy, in which case such payment shall be
disbursed to such Holder.

        The Certificate Insurer will pay any other amount payable under the
Certificate Insurance Policies no later than 12:00 noon New York City time on
the later of the Distribution Date on which the related Class A Distribution
Amount is due or the Business Day following receipt in New York, New York on a
Business Day by _______________, as Fiscal Agent for the Certificate Insurer or
any successor fiscal agent appointed by the Certificate Insurer (the "Fiscal
Agent") of a Notice (as described below); provided that if such Notice is
received after 12:00 noon New York City time on such Business Day, it will be
deemed to be received on the following Business Day. If any such Notice received
by the Fiscal Agent is not in proper form or is otherwise insufficient for the
purpose of making claim under the related Certificate Insurance Policy it shall
be deemed not to have been received by the Fiscal Agent for purposes of this
paragraph, and the Certificate Insurer or the Fiscal Agent, as the case may be,
shall promptly so advise the Trustee and the Trustee may submit an amended
Notice.

        Insured Payments due under the Certificate Insurance Policies unless
otherwise stated in the Certificate Insurance Policies will be disbursed by the
Fiscal Agent to the Trustee on behalf of Holders by wire transfer of immediately
available funds in the amount of the Insured Payment less, in respect of Insured
Payments related to

                                      S-33


<PAGE>

Preference Amounts, any amount held by the Trustee for the payment of such
Insured Payment and legally available therefor.

        The Fiscal Agent is the agent of the Certificate Insurer only and the
Fiscal Agent shall in no event be liable to Holders for any acts of the Fiscal
Agent or any failure of the Certificate Insurer to deposit, or cause to be
deposited, sufficient funds to make payments due under the Certificate Insurance
Policies.

        As used in the Certificate Insurance Policies, the following terms shall
have the following meanings:

               "Business Day" means any day other than a Saturday, a Sunday or a
        day on which banking institutions in New York City or in the city in
        which the corporate trust office of the Trustee under the Agreement is
        located are authorized or obligated by law or executive order to close.

               "Class A Distribution Amount" shall have the same meaning
        ascribed to such term in the Agreement as of the date of execution of
        the Certificate Insurance Policies, without giving effect to any
        subsequent amendment or modification to the Agreement.

               "Insured Payment," with respect to either Mortgage Loan Group and
        as to any Distribution Date, will equal the sum of (i) the excess, if
        any, of (a) the sum of the related Class A Current Interest and the
        related Subordination Deficit, if any, over (b) the related Total
        Available Funds (after applying the cross collateralization provisions
        of the Agreement, after any deduction for the related Premium Amount and
        fee payable to the Trustee and after taking into account the portion of
        the related Class A Principal Distribution Amount to be actually
        distributed on such Distribution Date without regard to any related
        Insured Payment to be made with respect to such Distribution Date), plus
        (ii) the related Preference Amount.

               "Notice" means the telephonic or telegraphic notice, promptly
        confirmed in writing by telecopy substantially in the form of the
        exhibit 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.

               "Holder" means each Holder of a Class A Certificate (as defined
        in the Agreement) who, on the applicable Distribution Date, is entitled
        under the terms of the applicable Class A Certificate to payment
        thereunder.

               "Preference Amount" means any amount previously distributed to an
        Holder on the Class A Certificates 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.

        Capitalized terms used in the Certificate Insurance Policies and not
otherwise defined therein shall have the respective meanings set forth in the
Agreement as of the date of execution of the Certificate Insurance Policies,
without giving effect to any subsequent amendment or modification to the
Agreement unless such amendment or modification has been approved in writing by
the Certificate Insurer.

        Any notice under the Certificate Insurance Policies or service of
process on the Fiscal Agent may be made at the address listed below for the
Fiscal Agent of the Certificate Insurer or such other address as the Certificate
Insurer shall specify in writing to the Trustee.

        The notice address of the Fiscal Agent is [_________________,]
Attention: Municipal Registrar and Paying Agency or such other address as the
Fiscal Agent shall specify to the Trustee in writing.

        Audited financial statements of the Certificate Insurer as of December
31, 1995 and 1994 and for each of the three years ended December 31, 1995, are
included herein as Appendix B. Unaudited financial statements of the Certificate
Insurer for the three-month period ended June 30, 1996, are included herein as
Appendix C. Such financial statements have been prepared on the basis of
generally accepted accounting principles. Copies of the Certificate Insurer's
1995 year-end audited financial statements prepared in accordance with statutory
accounting practices are available from the Certificate Insurer. The address of
the Certificate Insurer is [_______________.]

        The Certificate Insurer does not accept any responsibility for the
accuracy or completeness of this Prospectus Supplement or any information or
disclosure contained herein, or omitted heretofrom, other than with respect to
the accuracy of the information regarding the Certificate Insurance Policies and
Certificate Insurer set forth under the heading "The Certificate Insurance
Policies and the Certificate Insurer" and in Appendices B and C.

        Moody's rates the claims paying ability of the Certificate Insurer
"Aaa."

        Standard & Poor's rates the claims paying ability of the Certificate
Insurer "AAA."


                                      S-34


<PAGE>

        Fitch Investors Service, L.P. rates the claims paying ability of the
Certificate Insurer "AAA."

        Each rating of the Certificate Insurer should be evaluated
independently. The ratings reflect the respective rating agency's current
assessment of the creditworthiness of the Certificate Insurer and its ability to
pay claims on its policies of insurance. Any further explanation as to the
significance of the above ratings may be obtained only from the applicable
rating agency.

        The above ratings are not recommendations to buy, sell or hold the Class
A Certificates, and such ratings may be subject to revision or withdrawal at any
time by the rating agencies. Any downward revision or withdrawal of any of the
above ratings may have an adverse effect on the market price of the Class A
Certificates. The Certificate Insurer does not guarantee the market price of the
Class A Certificates, nor does it guarantee that the ratings on the Class A
Certificates will not be reversed or withdrawn.

                                 THE AGREEMENT

        In addition to the provisions of the Agreement summarized elsewhere in
this Prospectus Supplement, there is set forth below a summary of certain other
provisions of the Agreement.

Formation of the Trust

        On the Closing Date, the Trust will be created and established pursuant
to the Agreement. On such date, the Seller will sell without recourse the
Mortgage Loans to the Trust and the Trust will issue the Class A Certificates to
the Holders thereof pursuant to the Agreement.

        The property of the Trust shall include all money, instruments and other
property to the extent such money, instruments and other property are subject or
intended to be held in trust for the benefit of the Holders and the Certificate
Insurer, as their interests may appear, and all proceeds thereof, including,
without limitation, (i) the Mortgage Loans, (ii) such amounts, including
Permitted Investments, as from time to time may be held by the Trustee in the
Asset Proceeds Account and the Capitalized Interest Account and by the Servicer
in the Servicer Custodial Account (except as otherwise provided in the
Agreement), each to be created pursuant to the Agreement, (iii) any Mortgaged
Property, the ownership of which has been effected on behalf of the Trust as a
result of foreclosure or acceptance by the Servicer of a deed in lieu of
foreclosure and that has not been withdrawn from the Trust, (iv) any insurance
policies relating to the Mortgage Loans and any rights of the Seller under any
insurance policies, (v) Net Liquidation Proceeds with respect to any Liquidated
Loan, (vi) the Certificate Insurance Policies and (vii) the rights of the Seller
against any Originator pursuant to the related Master Loan Transfer Agreement
(collectively, the "Trust Estate").

        The Class A Certificates will not represent an interest in or an
obligation of, nor will the Mortgage Loans be guaranteed by, any Originator, the
Seller, the Servicer, the Master Servicer or the Trustee.

Sale of Mortgage Loans

         Pursuant to the Agreement, on the Closing Date the Seller will sell
without recourse to the Trust all right, title and interest of the Seller in
each Mortgage Loan listed on the related schedules of the Mortgage Loans
delivered to the Trustee prior to the Closing Date with respect to the Mortgage
Loans and (the "Schedules of Mortgage Loans") and all its right, title and
interest in all scheduled payments due on each Mortgage Loan after the Cut-Off
Date and all principal and all interest collected on each such Mortgage Loan
after the Cut-Off Date.

        In connection with the sale of the Mortgage Loans on the Closing Date,
the Seller will be required to deliver to the Trustee at least five Business
Days prior to the Closing Date a file consisting of (i) the original Notes or
certified copies thereof, endorsed by the Originator thereof in blank or to the
order of the holder, (ii) originals of all intervening assignments, showing a
complete chain of title from origination to the applicable Originators, if any,
including warehousing assignments, with evidence of recording thereon, (iii)
originals of all assumption and modification agreements, if any, and, unless
such Mortgage Loan is covered by a counsel's opinion as described in the next
paragraph, (iv) either: (a) the original Mortgage, with evidence of recording
thereon, or a certified copy of the Mortgage as recorded, or (b) if the original
Mortgage has not yet been returned from the recording office, a certified copy
of the Mortgage, and (v) evidence of title insurance with respect to the
mortgaged property in the form of a binder or commitment. The Trustee will
agree, for the benefit of the Holders and the Certificate Insurer, as their
interests may appear, to review each such file on or before the Closing Date and
again within 90 days after the Closing Date or to ascertain that all required
documents (or certified copies of documents) have been executed and received.

        Pursuant to the terms of the Agreement, the Seller shall assign to the
Trustee for the benefit of the holders of the Certificates and the Certificate
Insurer, as their interests may appear, all the Seller's right, title and


                                      S-35


<PAGE>

interest in each Master Loan Transfer Agreement insofar as it relates to the
representations and warranties made therein by the Originators and the Seller in
respect of the origination of the Mortgage Loans and the remedies provided for
breach of such representations and warranties. Upon discovery by the Trustee of
a breach of any representation, warranty or covenant which materially and
adversely affects the interests of the Holders of the Certificates in a Mortgage
Loan or of the Certificate Insurer, the Trustee will promptly notify the
Originator, the Seller and the Certificate Insurer. The Originators and the
Seller will have 60 days from its discovery or its receipt of such notice to
cure such breach or repurchase the Mortgage Loan.

        The Seller is also required to cause to be prepared and recorded, within
75 business days of the Closing Date (or, if original recording information is
unavailable, within such later period as is permitted by the Agreement)
assignments of the Mortgages from the Originators (other than the Seller) to the
Seller and then to the Trustee, in the appropriate jurisdictions in which such
recordation is necessary to perfect the lien of the Trust thereof as against
creditors of or purchasers from the Originators; provided, however, that if the
Seller furnishes to the Trustee executed recordable assignments of the Mortgages
and to the Trustee and the Certificate Insurer an opinion of counsel to the
effect that no such recording is necessary to perfect the Trustee's interests in
the Mortgages with respect to any of the relevant jurisdictions, then such
recording will not be required with respect to such jurisdictions.

The Master Servicer

        [To be supplied]

Governing Law

        The Agreement and each Certificate will be construed in accordance with
and governed by the laws of the State of [ ] applicable to agreements made and
to be performed therein.

Termination of the Trust

        The Agreement will provide that the Trust will terminate upon the
earlier of (i) the payment to the Holders of all Certificates from amounts other
than those available under the Certificate Insurance Policies of all amounts
required to be paid such Holders upon the later to occur of (a) the final
payment or other liquidation (or any advance made with respect thereto) of the
last Mortgage Loan or (b) the disposition of all property acquired in respect of
any Mortgage Loan remaining in the Trust Estate or (ii) any time when a
Qualified Liquidation (as defined in the Agreement) of the Trust Estate is
effected.

Optional Termination

        By the [Seller] [Servicer]. At its option, the [Seller] [Servicer]
acting directly or through one or more affiliates may determine to purchase from
the Trust all the Mortgage Loans and other property then held by the Trust, and
thereby effect early retirement of the Certificates, on any Remittance Date when
the aggregate outstanding principal balances of the Mortgage Loans has declined
to 10% or less of the Maximum Collateral Amount. Under certain circumstances the
Certificate Insurer may also exercise such purchase rights if the Servicer does
not do so.

        Upon Loss of REMIC Status. Following a final determination by the
Internal Revenue Service, or by a court of competent jurisdiction, in each case
from which no appeal is taken within the permitted time for such appeal, or if
any appeal is taken, following a final determination of such appeal from which
no further appeal can be taken to the effect that the REMIC held by the Trust
does not and will no longer qualify as a "REMIC" pursuant to Section 860D of the
Code (the "Final Determination"), at any time on or after the date which is 30
calendar days following such Final Determination, (i) the Certificate Insurer or
the Holders of a majority in Percentage Interest represented by the Class of
Class A Certificates then outstanding with the consent of the Certificate
Insurer (which consent may not be unreasonably withheld) may direct the Trustee
on behalf of the Trust to adopt a plan of complete liquidation as contemplated
by Section 860F(a)(4) of the Code and (ii) the Certificate Insurer may notify
the Trustee of the Certificate Insurer's determination to purchase from the
Trust all Mortgage Loans and other property acquired by foreclosure, deed in
lieu of foreclosure, or otherwise in respect of any Mortgage Loan then remaining
in the Trust, and thereby effect the early retirement of the Certificates. The
purchase price for any purchase of the property of the Trust Estate shall be the
Termination Price (as defined in the Agreement).

        Upon receipt of such notice or direction from the Certificate Insurer,
the Trustee will be required to notify the Holders of the Subordinated
Certificates of such election to liquidate or such determination to purchase, as
the case may be (the "Termination Notice"). The Holders of a majority of the
Percentage Interest of the Subordinated Certificates then outstanding may,
within sixty (60) days from the date of receipt of the Termination Notice (the
"Purchase Option Period"), at their option, purchase from the Trust all (but not
fewer than all) Mortgage Loans and all property theretofore acquired by
foreclosure, deed in lieu of foreclosure, or otherwise in respect of any
Mortgage Loan then remaining in the Trust Estate at a purchase price equal to
the Termination Price. If, during the Purchase


                                      S-36


<PAGE>



Option Period, the Holders of the Subordinated Certificates have not exercised
the option described in the immediately preceding sentence, then upon the
expiration of the Purchase Option Period (i) in the event that the Certificate
Insurer or the Holders of the Class A Certificates with the consent of the
Certificate Insurer have given the Trustee the direction described in clause
(a)(i) above, the Trustee will be required to sell the Mortgage Loans and
distribute the proceeds of the liquidation of the Trust Estate, each in
accordance with the plan of complete liquidation, such that, if so directed, the
liquidation of the Trust Estate, the distribution of the proceeds of the
liquidation and the termination of the Agreement occur no later than the close
of the sixtieth (60th) day, or such later day as the Certificate Insurer or the
Holders of the Class A Certificates with the consent of the Certificate Insurer
permit or direct in writing, after the expiration of the Purchase Option Period
and (ii) in the event that the Certificate Insurer has given the Trustee notice
of the Certificate Insurer's determination to purchase the Trust Estate
described in clause (a)(ii) preceding the Certificate Insurer will be required
to, within sixty (60) days, purchase all (but not fewer than all) Mortgage Loans
and all property theretofore acquired by foreclosure, deed in lieu of
foreclosure or otherwise in respect of any Mortgage Loan then remaining in the
Trust Estate. In connection with such purchase, the Servicer will be required to
remit to the Trustee all amounts then on deposit in the Servicer Custodial
Account for deposit to the Asset Proceeds Account, which deposit will be deemed
to have occurred immediately preceding such purchase.

        Following a Final Determination, the Holders of a majority of the
Percentage Interest of the Subordinated Certificates then outstanding may, at
their option and upon delivery to the Certificate Insurer of an opinion of
counsel experienced in Federal income tax matters acceptable to the Certificate
Insurer selected by the Holders of the Subordinated Certificates which opinion
shall be reasonably satisfactory in form and substance to the Certificate
Insurer, to the effect that the effect of the Final Determination is to increase
substantially the probability that the gross income of the Trust will be subject
to federal taxation, purchase from the Trust all (but not fewer than all)
Mortgage Loans and all property theretofore acquired by foreclosure, deed in
lieu of foreclosure, or otherwise in respect of any Mortgage Loan then remaining
in the Trust Estate at a purchase price equal to the Termination Price. In
connection with such purchase, the Servicer will be required to remit to the
Trustee all amounts then on deposit in the Servicer Custodial Account for
deposit to the Asset Proceeds Account, which deposit shall be deemed to have
occurred immediately preceding such purchase. The foregoing opinion shall be
deemed satisfactory unless the Certificate Insurer gives the Holders of a
majority of the Percentage Interest of the Subordinated Certificates notice that
such opinion is not satisfactory within thirty days after receipt of such
opinion.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

        The following discussion of certain of the material anticipated federal
income tax consequences of the purchase, ownership and disposition of the Class
A Certificates is to be considered only in connection with "Certain Federal
Income Tax Consequences" in the Prospectus. The discussion herein and in the
Prospectus is based upon laws, regulations, rulings and decisions now in effect,
all of which are subject to change. The discussion below and in the Prospectus
does not purport to deal with all federal tax consequences applicable to all
categories of investors, some of which may be subject to special rules.
Investors should consult their own tax advisors in determining the federal,
state, local and any other tax consequences to them of the purchase, ownership
and disposition of the Class A Certificates.

REMIC Elections

        The Trustee will cause an election to be made to treat the Trust as a
REMIC (other than the Pre-Funding Account and the Capitalized Interest Account)
for federal income tax purposes. Arter & Hadden, special tax counsel, will
advise that, in its opinion, for federal income tax purposes, assuming (i) the
REMIC election is made and (ii) compliance with the Agreement, the Trust will be
treated as a REMIC, each Class of Class A Certificates will be treated as
"regular interests" in the REMIC and the Class R Certificates will be treated as
the sole class of "residual interests" in the REMIC. For federal income tax
purposes, regular interests in a REMIC are treated as debt instruments issued by
the REMIC on the date on which those interests are created, and not as ownership
interests in the REMIC or its assets. Holders of Class A Certificates that
otherwise report income under a cash method of accounting will be required to
report income with respect to such Class A Certificates under an accrual method.
The Class A Certificates may be issued with "original issue discount" for
federal income tax purposes. The prepayment assumptions to be used in
determining whether the Variable Rate Certificates or the Fixed Rate
Certificates are issued with original issue discount and the rate of accrual of
original issue discount are [ ] and [ ], respectively. No representation is made
that any of the Mortgage Loans will prepay at this rate or any other rate. See
"Certain Federal Income Tax Consequences -- REMIC Certificates" in the
Prospectus.


                                      S-37


<PAGE>


                              ERISA CONSIDERATIONS

        The Employee Retirement Income Security Act of 1974, as amended
("ERISA"), imposes certain requirements on those employee benefit plans and
individual retirement arrangements (and entities whose underlying assets include
plan assets by reason of such a plan's or arrangement's investment in such
entities) to which it applies ("Plan") and on those persons who are fiduciaries
with respect to such Plans. Any Plan fiduciary which proposes to cause a Plan to
acquire any of the Class A Certificates should consult with counsel with respect
to the consequences under ERISA and the Code of the Plan's acquisition and
ownership of such Certificates. See "ERISA Considerations -- Plan Asset
Regulations," "-- Prohibited Transaction Class Exemption," "-- Tax Exempt
Investors" and "--Consultation with Counsel" in the Prospectus.

        Section 406 of ERISA prohibits Plans from engaging in certain
transactions involving the assets of such Plans with Parties in Interest with
respect to such Plans, unless a statutory or administrative exemption is
applicable to the transaction. Excise taxes under Section 4975 of the Code,
penalties under Section 502 of ERISA and other penalties may be imposed on Plan
fiduciaries and Parties in Interest (or "disqualified persons "under the Code)
that engage in "prohibited transactions" involving assets of a Plan. Individual
retirement arrangements and other plans that are not subject to ERISA, but are
subject to Section 4975 of the Code, and disqualified persons with respect to
such arrangements and plans, also may be subject to excise taxes and other
penalties if they engage in prohibited transactions. Furthermore, based on the
reasoning of the United States Supreme Court in John Hancock Life Ins. Co. v.
Harris Trust and Sav. Bank, 510 U.S. 86 (1993) an insurance company may be
subject to excise taxes and other penalties if such insurance company's general
account is deemed to include assets of the Plans investing in the general
account (e.g., through the purchase of an annuity contract).

        The Department of Labor (the "DOL") has issued a regulation (the "Plan
Asset Regulation") describing what constitutes the assets of a Plan when the
Plan acquires an equity interest in another entity. The Plan Asset Regulation
states that, unless an exemption described in the regulation is applicable, the
underlying assets of an entity considered, for purposes of ERISA, to be the
assets of the investing Plan. Pursuant to the Plan Asset Regulation, if the
assets of the Trust were deemed to be plan assets by reason of a Plan's
investment in any Class A Certificates, such plan assets would include an
undivided interest in any exemption, the purchase, sale or holding of any
Certificate by a Plan subject to Section 406 of ERISA or Section 4975 of the
Code might result in prohibited transactions and the imposition of excise taxes
and civil penalties.

        The DOL has issued to Lehman Brothers an individual prohibited
transaction exemption, Prohibited Transaction Exemption 90-32 (the "Exemption"),
which generally exempts from the application of the prohibited transaction
provision of Section 406(a), Section 406(b)(1) and Section 406(b)(2) of ERISA
and the excise taxes imposed pursuant to Sections 4975(a) and (b) of the Code,
with respect to the initial purchase, the holding and the subsequent resale by
Plans of certificates in pass-through trusts that consist of certain
receivables, loans and other obligations that meet the conditions and
requirements of the Exemption. The loans covered by the Exemption include
mortgage loans such as the Mortgage Loans.

        Among the conditions that must be satisfied for the Exemption to apply
        are the following:

               (1) the acquisition of the certificates by a Plan is on terms
        (including the price for the certificates) that are at least as
        favorable to the Plan as they would be in an arm's-length transaction
        with an unrelated party;

               (2) the rights and interests evidenced by the certificates
        acquired by the Plan are not subordinated to the rights and interests
        evidenced by other certificates of the trust;

               (3) the certificates acquired by the Plan have received a rating
        at the time of such acquisition that is one of the three highest generic
        rating categories from either Standard & Poor's, Moody's, Duff & Phelps
        Credit Rating Co. ("D&P") or Fitch Investors Service, Inc. ("Fitch");

               (4) the Trustee must not be an affiliate of any other member of
        the Restricted Group (as defined below);

               (5) the sum of all payments made to and retained by the
        Underwriter in connection with the distribution of the certificates
        represents not more than reasonable compensation for underwriting the
        certificates; the sum of all payments made to and retained by the Seller
        pursuant to the assignment of the loans to the Trust Estate represents
        not more than the fair market value of such loans; the sum of all
        payments made to and retained by any Servicer represents not more than
        reasonable compensation for such person's services under the Agreement
        and reimbursement of such person's reasonable expenses in connection
        therewith; and


                                      S-38


<PAGE>

               (6) the Plan investing in the certificates is an "accredited
        investor" as defined in Rule 501(a)(1) of Regulation D of the Securities
        and Exchange Commission under the Securities Act of 1933.

        The Trust Estate must also meet the following requirements:

               (i) the corpus of the Trust Estate must consist solely of assets
        of the type that have been included in other investment pools;

               (ii) certificates in such other investment pools must have been
        rated in one of the three highest rating categories of Standard &
        Poor's, Moody's, Fitch or D&P for at least one year prior to the Plan's
        acquisition of certificates; and

               (iii) certificates evidencing interests in such other investment
        pools must have been purchased by investors other than Plans for at
        least one year prior to the Plan's acquisition of certificates.

        Moreover, the Exemption provides relief from certain
self-dealing/conflict of interest prohibited transactions that may occur when
the Plan fiduciary causes a Plan to acquire certificates in a trust in which the
fiduciary (or its affiliate) is an obligor on the receivables held in the trust;
provided that, among other requirements, (i) in the case of an acquisition in
connection with the initial issuance of certificates, at least fifty percent of
each class of certificates in which Plans have invested is acquired by persons
independent of the Restricted Group and at least fifty percent of the aggregate
interest in the trust is acquired by persons independent of the Restricted
Group; (ii) such fiduciary (or its affiliate) is an obligor with respect to five
percent or less of the fair market value of the obligations contained in the
trust; (iii) the Plan's investment in certificates of any class does not exceed
twenty-five percent of all the certificates of that class outstanding at the
time of the acquisition; and (iv) immediately after the acquisition, no more
than twenty-five percent of the assets of the Plan with respect to which such
person is a fiduciary are invested in certificates representing an interest in
one or more trusts containing assets sold or serviced by the same entity. The
Exemption does not apply to Plans sponsored by the Seller, the Certificate
Insurer, the Underwriter, the Trustee, any obligor with respect to Mortgage
Loans included in the Trust Estate constituting more than five percent of the
aggregate unamortized principal balance of the assets in the Trust Estate, or
any affiliate of such parties (the "Restricted Group").

        Notwithstanding the foregoing, prior to the earlier of (i) the date on
which the Funding Period expires and (ii) the date on which the DOL amends the
Exemption to permit the use of pre-funding accounts thereunder, Plans will not
be permitted to purchase the Class A Certificates. On or after the earlier to
occur of such dates, the Exemption may be available for the purchase of Class A
Certificates by Plans.

        Prospective Plan investors should consult with their legal advisors
concerning the impact of ERISA and the Code, the applicability of the Exemption,
and the potential consequences in their specific circumstances, prior to making
an investment in the Class A Certificates. Moreover, each Plan fiduciary should
determine whether under the general fiduciary standards of investment procedure
and diversification an investment in the Class A Certificates is appropriate for
the Plan, taking into account the overall investment policy of the Plan and the
composition of the Plan's investment portfolio.

                                    RATINGS

        It is a condition of the original issuance of the Class A Certificates
that they receive ratings of AAA by Standard & Poor's and Aaa by Moody's. The
ratings assigned to the Class A Certificates will be based on the claims-paying
ability of the Certificate Insurer.

        A security rating is not a recommendation to buy, sell or hold
securities and may be subject to revision or withdrawal at any time by the
assigning rating organization. The security rating assigned to the Class A
Certificates should be evaluated independently of similar security ratings
assigned to other kinds of securities.

        Explanations of the significance of such ratings may be obtained from
Moody's Investors Service, Inc., 99 Church Street, New York, New York, 10007 and
Standard & Poor's, a Division of The McGraw-Hill Companies, Inc., 25 Broadway,
New York, New York 10004. Such ratings will be the views only of such rating
agencies. There is no assurance that any such ratings will continue for any
period of time or that such ratings will not be revised or withdrawn. Any such
revision or withdrawal of such ratings may have an adverse effect on the market
price of the Class A Certificates.

                                      S-39


<PAGE>

                        LEGAL INVESTMENT CONSIDERATIONS

        The Class A Certificates will constitute "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA").

                                  UNDERWRITING

        Subject to the terms and conditions set forth in the Underwriting
Agreement for the sale of the Class A Certificates, the Seller has agreed to
cause the Trust to sell and each of the Underwriters named below (the
"Underwriters") has severally agreed to purchase the principal amount of Class A
Certificates set opposite its name below.

       Underwriters        Fixed Rate Certificates   Variable Rate Certificates
- -------------------------  -----------------------   --------------------------
Lehman Brothers Inc.
PaineWebber Incorporated

        The Underwriters have advised the Seller that they proposes to offer the
Class A Certificates for sale from time to time in one or more negotiated
transactions or otherwise, at market prices prevailing at the time of sale, at
prices related to such market prices or at negotiated prices. The Underwriters
may effect such transactions by selling such Certificates to or through dealers,
and such dealers may receive compensation in the form of underwriting discounts,
concessions or commissions from the Underwriters or purchasers of the Class A
Certificates for whom they may act as agent. Any dealers that participate with
the Underwriters in the distribution of the Class A Certificates purchased by
the Underwriters may be deemed to be underwriters, and any discounts or
commissions received by them or the Underwriters and any profit on the resale of
Class A Certificates by them or the Underwriter may be deemed to be underwriting
discounts or commissions under the Securities Act.

        Proceeds to the Seller, including accrued interest, are expected to be
approximately [ ]% of the aggregate principal balance of the Class A
Certificates, before deducting expenses payable by the Seller in connection with
the Class A Certificates, estimated to be $[ ]. In connection with the purchase
and sale of the Class A Certificates, the Underwriters may be deemed to have
received compensation from the Seller in the form of underwriting discounts.

        The Seller and Seller's parent have agreed to indemnify the Underwriters
against certain liabilities including liabilities under the Securities Act of
1933, as amended.

                               REPORT OF EXPERTS

        The consolidated financial statements of the Certificate Insurer, [ ] as
of December 31, 1995 and 1994 and for each of the three years in the period
ended December 31, 1995, appearing in Appendix B of this Prospectus Supplement
have been audited by [_______________,] independent accountants, as set forth in
their report thereon appearing elsewhere herein, and are included in reliance
upon the authority of such firm as experts in accounting and auditing.

                             CERTAIN LEGAL MATTERS

        Certain legal matters relating to the validity of the issuance of the
Certificates will be passed upon for the Seller by Arter & Hadden, Washington,
D.C. Certain legal matters relating to insolvency issues and certain federal
income tax matters concerning the Certificates will be passed upon for the
Seller by Arter & Hadden, Washington, D.C. Certain legal matters relating to the
validity of the Certificates will be passed upon for the Underwriters by Brown &
Wood, LLP, Washington, D.C. Certain legal matters relating to the Certificate
Insurer and the Certificate Insurance Policies will be passed upon for the
Certificate Insurer by [_______________.]



                                      S-40


<PAGE>

                                    ANNEX I

         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

        Except in certain limited circumstances, the globally offered Asset
Backed Certificates, Series 1996-1 (the "Global Securities") will be available
only in book-entry form. Investors in the Global Securities may hold such Global
Securities through any of DTC, CEDEL or Euroclear. The Global Securities will be
tradeable as home market instruments in both the European and U.S. domestic
markets. Initial settlement and all secondary trades will settle in same-day
funds.

        Secondary market trading between investors through CEDEL and Euroclear
will be conducted in the ordinary way in accordance with the normal rules and
operating procedures of CEDEL and Euroclear and in accordance with conventional
eurobond practice (i.e., seven calendar day settlement).

        Secondary market trading between investors through DTC will be conducted
according to DTC's rules and procedures applicable to U.S. corporate debt
obligations.

        Secondary cross-market trading between CEDEL or Euroclear and DTC
Participants holding Certificates will be effected on a delivery-against-payment
basis through the respective Depositaries of CEDEL and Euroclear (in such
capacity) and as DTC Participants.

        Non-U.S. holders (as described below) of Global Securities will be
subject to U.S. withholding taxes unless such holders meet certain requirements
and deliver appropriate U.S. tax documents to the securities clearing
organizations or their participants.

        Initial Settlement

        All Global Securities will be held in book-entry form by DTC in the name
of Cede & Co. as nominee of DTC. Investors' interests in the Global Securities
will be represented through financial institutions acting on their behalf as
direct and indirect Participants in DTC. As a result, CEDEL and Euroclear will
hold positions on behalf of their participants through their Relevant Depositary
which in turn will hold such positions in their accounts as DTC Participants.

        Investors electing to hold their Global Securities through DTC will
follow DTC settlement practices. Investor securities custody accounts will be
credited with their holdings against payment in same-day funds on the settlement
date.

        Investors electing to hold their Global Securities through CEDEL or
Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global security
and no "lock-up" or restricted period. Global Securities will be credited to the
securities custody accounts on the settlement date against payment in same-day
funds.

        Secondary Market Trading

        Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.

        Trading between DTC Participants. Secondary market trading between DTC
Participants will be settled using the procedures applicable to prior
asset-backed certificates issues in same-day funds.

        Trading between CEDEL and/or Euroclear Participants. Secondary market
trading between CEDEL Participants or Euroclear Participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

        Trading between DTC, Seller and CEDEL or Euroclear Participants. When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a CEDEL Participant or a Euroclear Participant, the purchaser
will send instructions to CEDEL or Euroclear through a CEDEL Participant or
Euroclear Participant at least one business day prior to settlement. CEDEL or
Euroclear will instruct the Relevant Depositary, as the case may be, to receive
the Global Securities against payment. Payment will include interest accrued on
the Global Securities from and including the last coupon payment date to and
excluding the settlement date, on the basis of the actual number of days in such
accrual period and a year assumed to consist of 360 days. For transactions
settling on the 31st of the month, payment will include interest accrued to and
excluding the first day of the following month. Payment will then be made by the
Relevant Depositary to the DTC Participant's account against delivery of the
Global Securities. After settlement has been completed, the Global Securities
will be credited to the respective clearing system and by the clearing system,
in accordance with its usual procedures, to the CEDEL Participant's or Euroclear
Participant's account. The securities credit will appear the next day (European
time) and
                                      I-i


<PAGE>


the cash debt will be back-valued to, and the interest on the Global Securities
will accrue from, the value date (which would be the preceding day when
settlement occurred in New York). If settlement is not completed on the intended
value date (i.e., the trade fails), the CEDEL or Euroclear cash debt will be
valued instead as of the actual settlement date.

        CEDEL Participants and Euroclear Participants will need to make
available to the respective clearing systems the funds necessary to process
same-day funds settlement. The most direct means of doing so is to preposition
funds for settlement, either from cash on hand or existing lines of credit, as
they would for any settlement occurring within CEDEL or Euroclear. Under this
approach, they may take on credit exposure to CEDEL or Euroclear until the
Global Securities are credited to their account one day later.

        As an alternative, if CEDEL or Euroclear has extended a line of credit
to them, CEDEL Participants or Euroclear Participants can elect not to
preposition funds and allow that credit line to be drawn upon to finance
settlement. Under this procedure, CEDEL Participants or Euroclear Participants
purchasing Global Securities would incur overdraft charges for one day, assuming
they cleared the overdraft when the Global Securities were credited to their
accounts. However, interest on the Global Securities would accrue from the value
date. Therefore, in many cases the investment income on the Global Securities
earned during that one-day period may substantially reduce or offset the amount
of such overdraft charges, although the result will depend on each CEDEL
Participant's or Euroclear Participant's particular cost of funds.

        Since the settlement is taking place during New York business hours, DTC
Participants can employ their usual procedures for crediting Global Securities
to the respective European Depositary for the benefit of CEDEL Participants or
Euroclear Participants. The sale proceeds will be available to the DTC seller on
the settlement date. Thus, to the DTC Participants a cross-market transaction
will settle no differently than a trade between two DTC Participants.

        Trading between CEDEL or Euroclear Seller and DTC Purchaser. Due to time
zone differences in their favor, CEDEL Participants and Euroclear Participants
may employ their customary procedures for transactions in which Global
Securities are to be transferred by the respective clearing system, through the
respective Depositary, to a DTC Participant. The seller will send instructions
to CEDEL or Euroclear through a CEDEL Participant or Euroclear Participant at
least one business day prior to settlement. In these cases CEDEL or Euroclear
will instruct the respective Depositary, as appropriate, to credit the Global
Securities to the DTC Participant's account against payment. Payment will
include interest accrued on the Global Securities from and including the last
coupon payment to and excluding the settlement date on the basis of the actual
number of days in such accrual period and a year assumed to consist of 360 days.
For transactions settling on the 31st of the month, payment will include
interest accrued to and excluding the first day of the following month. The
payment will then be reflected in the account of CEDEL Participant or Euroclear
Participant the following day, and receipt of the cash proceeds in the CEDEL
Participant's or Euroclear Participant's account would be back-valued to the
value date (which would be the preceding day, when settlement occurred in New
York). Should the CEDEL Participant or Euroclear Participant have a line of
credit with its respective clearing system and elect to be in debt in
anticipation of receipt of the sale proceeds in its account, the back-valuation
will extinguish any overdraft incurred over that one-day period. If settlement
is not completed on the intended value date (i.e., the trade fails), receipt of
the cash proceeds in the CEDEL Participant's or Euroclear Participant's account
would instead be valued as of the actual settlement date.

        Finally, day traders that use CEDEL or Euroclear and that purchase
Global Securities from DTC Participants for delivery to CEDEL Participants or
Euroclear Participants should note that these trades would automatically fail on
the sale side unless affirmative action is taken. At least three techniques
should be readily available to eliminate this potential problem:

        (a) borrowing through CEDEL or Euroclear for one day (until the purchase
side of the trade is reflected in their CEDEL or Euroclear accounts) in
accordance with the clearing system's customary procedures;

        (b) borrowing the Global Securities in the U.S. from a DTC Participant
no later than one day prior to settlement, which would give the Global
Securities sufficient time to be reflected in their CEDEL or Euroclear account
in order to settle the sale side of the trade; or

        (c) staggering the value dates for the buy and sell sides of the trade
so that the value date for the purchase from the DTC Participant is at least one
day prior to the value date for the sale to the CEDEL Participant or Euroclear
Participant.

        Certain U.S. Federal Income Tax Documentation Requirements

        A beneficial owner of Global Securities holding securities through CEDEL
or Euroclear (or through DTC if the holder has an address outside the U.S.) will
be subject to the 30% U.S. withholding tax that generally applies to payments of
interest (including original issue discount) on registered debt issued by U.S.
Persons (as defined


                                      I-ii


<PAGE>

below), unless (i) each clearing system, bank or other financial institution
that holds customers' securities in the ordinary course of its trade or business
in the chain of intermediaries between such beneficial owner and the U.S. entity
required to withhold tax complies with applicable certification requirements and
(ii) such beneficial owner takes one of the following steps to obtain an
exemption or reduced tax rate:

        Exemption for Non-U.S. Persons (Form W-8). Beneficial Holders of Global
Securities that are Non-U.S. Persons (as defined below) can obtain a complete
exemption from the withholding tax by filing a signed Form W-8 (Certificate of
Foreign Status). If the information shown on Form W-8 changes, a new Form W-8
must be filed within 30 days of such change.

        Exemption for Non-U.S. Persons with effectively connected income (Form
4224). A Non-U.S. Person (as defined below), including a non-U.S. corporation or
bank with a U.S. branch, for which the interest income is effectively connected
with its conduct of a trade or business in the United States, can obtain an
exemption from the withholding tax by filing Form 4224 (Exemption from
Withholding of Tax on Income Effectively Connected with the Conduct of a Trade
or Business in the United States).

        Exemption or reduced rate for Non-U.S. Persons resident in treaty
countries (Form 1001). Non-U.S. Persons residing in a country that has a tax
treaty with the United States can obtain an exemption or reduced tax rate
(depending on the treaty terms) by filing Form 1001 (Holdership, Exemption or
Reduced Rate Certificate). If the treaty provides only for a reduced rate,
withholding tax will be imposed at that rate unless the filer alternatively
files Form W-8. Form 1001 may be filed by Certificate Holders or their agent.

        Exemption for U.S. Persons (Form W-9).  U.S. Persons can obtain a
complete exemption from the withholding tax by filing Form W-9 (Payer's Request
for Taxpayer Identification Number and Certification).

        U.S. Federal Income Tax Reporting Procedure. The Holder of a Global
Security or, in the case of a Form 1001 or a Form 4224 filer, his agent, files
by submitting the appropriate form to the person through whom it holds the
security (the clearing agency, in the case of persons holding directly on the
books of the clearing agency). Form W-8 and Form 1001 are effective for three
calendar years and Form 4224 is effective for one calendar year.

        The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation, partnership or other entity organized in or under
the laws of the United States or any political subdivision thereof or (iii) an
estate or trust that is subject to U.S. federal income tax regardless of the
source of its income. The term "Non-U.S. Person" means any person who is not a
U.S. Person. This summary does not deal with all aspects of U.S. Federal income
tax withholding that may be relevant to foreign holders of the Global
Securities. Investors are advised to consult their own tax advisors for specific
tax advice concerning their holding and disposing of the Global Securities.



                                     I-iii


<PAGE>


                     [THIS PAGE INTENTIONALLY LEFT BLANK.]


<PAGE>



                                                                     APPENDIX B

            AUDITED FINANCIAL STATEMENTS FOR THE CERTIFICATE INSURER



                                      B-i


<PAGE>
                                                                     APPENDIX C


                  UNAUDITED FINANCIAL STATEMENTS FOR THE CERTIFICATE INSURER


<PAGE>

   No dealer, salesman or any other person has been
authorized to give any information or to make any
representations not contained in this Prospectus Supplement
and the Prospectus and, if given or made, such information
or representations must not be relied upon as having been
authorized by the Seller or by the Underwriter. This
Prospectus Supplement and the Prospectus do not
constitute an offer to sell, or a solicitation of an offer to buy,
the securities offered hereby to anyone in any jurisdiction in
which the person making such offer or solicitation is not
qualified to do so or to anyone to whom it its unlawful to
make any such offer or solicitation. Neither the delivery of
this Prospectus nor any sale made hereunder shall, under
any circumstances, create an implication that information
herein or therein is correct as of any time since the date of
this Prospectus Supplement or the Prospectus.

                   ------------------
                    TABLE OF CONTENTS
                  Prospectus Supplement

Summary.......................................................
Risk Factors..................................................
Use of Proceeds...............................................
The Mortgage Loan Pool........................................
Prepayment and Yield Considerations...........................
Additional Information........................................
Description of the Class A Certificates.......................
The Seller....................................................
The Certificate Insurance Policies and the Certificate Insurer
The Agreement.................................................
Certain Federal Income Tax Consequences.......................
ERISA Considerations..........................................
Ratings.......................................................
Legal Investment Considerations...............................
Underwriting..................................................
Report of Experts.............................................
Certain Legal Matters.........................................
Global Clearance, Settlement and
     Tax Documentation Procedures......................Annex I
Index to Location of Principal Defined Terms...............A-1
Audited Financial Statements for the Certificate Insurer...B-1
Unaudited Financial Statements for the Certificate Insurer.C-1

                       Prospectus

   Until 90 days after the date of each Prospectus Supplement, all dealers
effecting transactions in the related Securities, whether or not participating
in the distribution thereof, may be required to deliver this Prospectus and the
related Prospectus Supplement. This delivery requirement is in addition to the
obligation of dealers to deliver a Prospectus Supplement and Prospectus when
acting as underwriters and with respect to their unsold allotments or
subscriptions.

<PAGE>

                                    $[     ]


                                     [LOGO]

                         Saxon Asset Securities Company


                                     Seller


                               $  [  ]% Class A-1
                         Fixed Rate Group Certificates


                               $  [  ] Class A-2
                        Variable Rate Group Certificates


                           Asset Backed Certificates
                                 Series 1996-1

                       ----------------------------------
                             PROSPECTUS SUPPLEMENT
                       ----------------------------------

                              Lehman Brothers Inc.
                            PaineWebber Incorporated

                                 August , 1996


<PAGE>


                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

Accrual Period.......................................................S-24
Available Funds......................................................S-29
Available Funds Cap..................................................S- 4
Available Funds Shortfall............................................S-28
Beneficial Owners....................................................S- 7
Book-Entry Certificates..............................................S-30
Capitalized Interest Account.........................................S- 6
Carry-Forward Amount.................................................S-25
Cede.................................................................S- 7
CEDEL................................................................S- 7
CEDEL Participants...................................................S-31
Certificate Account..................................................S-23
Certificate Insurer..................................................S- 7
Certificates.........................................................S-23
Chemical.............................................................S- 7
Citibank.............................................................S- 7
Class A Certificates.................................................S- 1
Class A Current Interest.............................................S-24
Class A Distribution Amount..........................................S-25
Class A Principal Distribution Amount................................S-24
Class A-1 Original Certificate Principal Balance.....................S- 4
Class A-1 Pass-Through Rate..........................................S- 4
Class A-2 Original Certificate
Principal Balance....................................................S- 4
Class A-4 Original Certificate Principal Balance.....................S- 4
Closing Date.........................................................S- 1
Company..............................................................S- 1
Cooperative..........................................................S-32
Cut-Off Date.........................................................S- 1
D&P..................................................................S-38
Definitive Certificate...............................................S-30
Delinquency Advances.................................................S- 7
DOL..................................................................S-38
DTC..................................................................S- 7
DTC Participants.....................................................S-31
ERISA................................................................S-38
Euroclear............................................................S- 7
Euroclear Operator...................................................S-32
Euroclear Participants...............................................S-32
European Depositaries................................................S- 7
Excess Subordinated Amount...........................................S-26
Exemption............................................................S-38
Financial Intermediary...............................................S-30
Fiscal Agent.........................................................S-34
Fitch................................................................S-38
Fixed Rate Certificates..............................................S- 1
Fixed Rate Group.....................................................S- 2
Fixed Rate Group Available Funds.....................................S-28
Fixed Rate Group Servicing Fee.......................................S- 8
Fixed Rate Group Servicing Fee.......................................S- *
Fixed Rate Group Total Available Funds...............................S-29
FNMA.................................................................S- 3
Insurer Reimbursable Amount..........................................S-28
Interest Determination Date..........................................S-29
Last Scheduled Payment Date..........................................S-20
LIBOR................................................................S- 4
Liquidated Mortgage Loan.............................................S-25
LTV..................................................................S-15
Modeling Assumptions.................................................S-20
Moody's..............................................................S- 8
Mortgage Loan Group..................................................S- 1
Mortgage Loans.......................................................S- 1
Mortgaged Properties.................................................S- 1
Mortgages............................................................S- 1
Mortgagor............................................................S-13
Net Monthly Excess Cashflow..........................................S-28
Notes................................................................S-11
Original Aggregate Loan Balance......................................S- 2
Originator...........................................................S- 1
Owner................................................................S-23
Participants.........................................................S-30
Payment Date.........................................................S- 5
Plan.................................................................S-38
Plan Asset Regulation................................................S-38
Pooling and Servicing Agreement......................................S- 1
Prepayment...........................................................S-19
Prepayment Assumption................................................S-20
Realized Loss........................................................S-27
Record Date..........................................................S- 5
Reference Banks......................................................S-29
Relevant Depositary..................................................S-30
REMIC................................................................S- 9
Remittance Date......................................................S-23
Restricted Group.....................................................S-39
Reuter Screen LIBO Page..............................................S-29
Rules................................................................S-30
Securities...........................................................S- 1
Servicing Fee........................................................S- 8
Servicing Fee........................................................S- *
Six Month LIBOR Loans................................................S- 3
Specified Subordinated Amount........................................S-26
Standard & Poor's....................................................S- 8
Subordinate Certificates.............................................S- 1
Subordination Deficit................................................S-25
Subordination Increase Amount........................................S-26
Subordination Reduction Amount.......................................S-27
Terms and Conditions.................................................S-32
Total Available Funds................................................S-29
Total Monthly Excess Cashflow........................................S-27
Total Monthly Excess Spread..........................................S-26
Trust................................................................S- 1
Trustee..............................................................S- 1
Underwriter..........................................................S-40
Variable Rate Certificates...........................................S- 1
Variable Rate Group..................................................S- 2
Variable Rate Group Available Funds..................................S-28
Variable Rate Group Servicing Fee....................................S- 8
Variable Rate Group Servicing Fee....................................S- *
Variable Rate Group Total Available Funds............................S-29

                                     A-1ii



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission