SAXON ASSET SECURITIES CO
S-3/A, 1996-07-12
ASSET-BACKED SECURITIES
Previous: TELETECH HOLDINGS INC, 8-A12B, 1996-07-12
Next: MIDLAND REALTY ACCEPTANCE CORP, S-3/A, 1996-07-12




   
      As filed with the Securities and Exchange Commission on July 12, 1996
                                                      Registration No. 333-4127
- --------------------------------------------------------------------------------
    



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

   
                                 AMENDMENT NO. 1

                                       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                 100%                $1,000,000               $344.83

========================================================================================================================
</TABLE>

   * Estimated solely for the purpose of calculating the registration fee.

   ** 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 JULY 12, 1996
    

PROSPECTUS

                         SAXON ASSET SECURITIES COMPANY
                                    (Seller)

                            ASSET BACKED CERTIFICATES
                              (Issuable in Series)

   
        This   Prospectus   relates   to   Asset   Backed    Certificates   (the
"Certificates") which may be sold 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.  The  Certificates  of each  Series  will  evidence  (i)  beneficial
ownership interests in one or more segregated pools of  mortgage-related  assets
(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.

        The Mortgage Assets will consist of one or more of the following: (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"). The Seller may
also assign or transfer to the Trust for a Series certain reserve accounts,
insurance policies, guaranties, surety bonds, letters of credit, guaranteed
investment contracts or other assets, including a Pre-Funding Account (as
defined herein) to be used to purchase additional Mortgage Assets for such Trust
from time to time during a specified funding period, in each case as described
herein and in the related Prospectus Supplement. The Mortgage Assets and other
assets included in each Trust will be held for the benefit of the holders of the
Certificates of the related Series pursuant to an Agreement as more fully
described herein. 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.
    

        Each Series of Certificates will be issued in one or more classes
(each, a "Class").  Each Class of Certificates will evidence a

                                                  2


<PAGE>



beneficial ownership interest in a specified percentage or portion of future
principal payments and a specified percentage or portion of future interest
payments on the Mortgage Assets in the related Trust. 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 assigned to 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." A Series of
Certificates for which a REMIC election has been made will include one or more
Classes of regular interests in each REMIC ("REMIC Regular Certificates") and
will include one Class of residual interest in each REMIC ("REMIC Residual
Certificates").

        Certain risk factors should be considered by prospective purchasers of
the Certificates offered hereby. See "Risk Factors" herein at page 16 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.

                                                  3


<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. 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.
    

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

        Offers of the Certificates of any Series 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 and in the related Prospectus Supplement.

        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.


                                        4

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>



        Until 90 days after the date of each Prospectus Supplement, all dealers
effecting transactions in the Series of Certificates covered by such Prospectus
Supplement, whether or not participating in the distribution thereof, may be
required to deliver such Prospectus Supplement and this Prospectus. This is in
addition to the obligation of dealers to deliver a Prospectus Supplement and
Prospectus when acting as underwriters of the Series of Certificates covered by
such Prospectus Supplement and with respect to their unsold allotments or
subscriptions.

        No person has been authorized to give any information or to make any
representations other than those contained in this Prospectus and any Prospectus
Supplement with respect hereto and, if given or made, such information or
representations must not be relied upon as having been authorized. This
Prospectus and any Prospectus Supplement with respect hereto do not constitute
an offer to sell or a solicitation of an offer to buy any securities other than
the Certificates offered hereby and thereby nor an offer to sell or a
solicitation of an offer to buy the Certificates to any person in any state or
other jurisdiction in which such offer or solicitation would be unlawful.
Neither delivery of this Prospectus or any Prospectus Supplement with respect
hereto nor any sale made hereunder and thereunder shall, under any
circumstances, create any implication that the information herein or therein is
correct as of any time subsequent to the date of such information.

                              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

                                                  5


<PAGE>



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.

        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).

        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 by the Seller 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
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).

                                                  6


<PAGE>




                          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."

                                                  7


<PAGE>



                                TABLE OF CONTENTS

   
<TABLE>
<S> <C>
PROSPECTUS SUMMARY..............................................................................  7

RISK FACTORS...................................................................................  16

DESCRIPTION OF THE CERTIFICATES................................................................  20
        General................................................................................  20
        Classes of Certificates................................................................  20
        Book-Entry Procedures..................................................................  21
        Allocation of Distributions from
        Mortgage Assets........................................................................  22
        Allocation of Losses and Shortfalls....................................................  23
        Valuation of Mortgage Assets...........................................................  23
        Optional Redemption....................................................................  24

MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS..................................................  24

THE TRUSTS.....................................................................................  26
        Assignment of Mortgage Assets..........................................................  26
        The Mortgage Loans -- General..........................................................  27
        Single Family Loans....................................................................  29
        Cooperative Loans......................................................................  29
        Multi-Family Loans.....................................................................  29
         Junior Mortgage Loans.................................................................  29
        Conventional Home Improvement Loans....................................................  30
        Title I Loans..........................................................................  30
        Repurchase of Converted Mortgage Loans.................................................  31
        Repurchase of Delinquent Mortgage Loans................................................  31
        Substitution of Mortgage Loans ........................................................  31
        Agency Securities -- General...........................................................  32
        Government National Mortgage Association; GNMA Certificates............................  32
        Federal National Mortgage Association; FNMA Certificates...............................  33
        Federal Home Loan Mortgage Corporation; FHLMC Certificates.............................  34
        Stripped Mortgage-Backed Certificates;
        Other Agency Securities................................................................  34
        Private Mortgage-Backed Securities.....................................................  35
        Home Equity Lines of Credit............................................................  36
        Pre-Funding Account....................................................................  37
        Asset Proceeds Account.................................................................  37

CREDIT ENHANCEMENT.............................................................................  37
        General................................................................................  37
        Subordination..........................................................................  38
        Certificate Guaranty Insurance Policies................................................  38
        Overcollateralization..................................................................  39
        Mortgage Pool Insurance Policies.......................................................  39
        Special Hazard Insurance Policies......................................................  40
        Bankruptcy Bonds.......................................................................  41
        Cross-Support..........................................................................  41
        Reserve Funds..........................................................................  41
        Other Credit Enhancement...............................................................  42
    

                                              8


<PAGE>




   
ORIGINATION OF MORTGAGE LOANS..................................................................  42

SERVICING OF MORTGAGE LOANS....................................................................  44
        General................................................................................  44
        Payments on Mortgage Loans.............................................................  45
        Advances...............................................................................  45
        Collection and Other Servicing Procedures..............................................  46
        Primary Mortgage Insurance Policies....................................................  46
        Standard Hazard Insurance Policies.....................................................  47
        Maintenance of Insurance Policies; Claims Thereunder and Other Realization
           Upon Defaulted Mortgage Loans.......................................................  48
        Modification of Mortgage Loans.........................................................  48
        Evidence as to Servicing Compliance....................................................  49
        Events of Default and Remedies.........................................................  49
        Master Servicer Duties.................................................................  49
        Special Servicing Agreement............................................................  50

THE AGREEMENT..................................................................................  50
        The Trustee............................................................................  50
        Administration of Accounts.............................................................  51
        Reports to Certificateholders..........................................................  51
        Events of Default......................................................................  52
        Amendment..............................................................................  52
        Termination............................................................................  53

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS........................................................  53
        General................................................................................  53
        The Mortgage Loans.....................................................................  53
        Foreclosure............................................................................  54
        Junior  Mortgage Loans; Rights of Senior
        Mortgagees.............................................................................  56
        Right of Redemption....................................................................  57
        Anti-Deficiency Legislation and Other Limitations on Lenders...........................  58
        Soldiers' and Sailors' Civil Relief Act of 1940........................................  58
        Environmental Considerations...........................................................  59
        "Due-on-Sale" Clauses..................................................................  60
        Enforceability of Certain Provisions...................................................  60

THE SELLER.....................................................................................  61

USE OF PROCEEDS................................................................................  61

CERTAIN FEDERAL INCOME TAX CONSEQUENCES........................................................  61
        General................................................................................  61
        REMIC Certificates.....................................................................  62
        Non-REMIC Certificates.................................................................  81

STATE TAX CONSIDERATIONS.......................................................................  85

ERISA CONSIDERATIONS...........................................................................  85

LEGAL INVESTMENT MATTERS.......................................................................  87
    
                                              9


<PAGE>




PLAN OF DISTRIBUTION...........................................................................  88
</TABLE>

                                              10


<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").  None of 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."

                                                 11


<PAGE>





   
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


                                                 12


<PAGE>



                             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 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."



                                                 13


<PAGE>



                             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  residential
                             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


                                                 14


<PAGE>



                             (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").

   
A.  Mortgage Loans.........  Unless   otherwise   specified  in  the  Prospectus
                             Supplement   for  a  Series,   the  Mortgage  Loans
                             included in the related  Trust 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").  Unless  specified  in  the  Prospectus
                             Supplement   for  a  Series,   the  Mortgage  Loans
                             included in the  related  Trust 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.
                             Unless otherwise 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").  Unless otherwise
                             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 (each, including Saxon Mortgage in its
                             capacity as an originator of Mortgage Loans, an


                                                 15


<PAGE>



   
                             "Originator"). Each Mortgage Loan included in the
                             Trust for any Series of Certificates that
                             constitute "mortgage-related securities" under the
                             Secondary Mortgage Market Enhancement Act of 1984
                             ("SMMEA") will be originated by an institution
                             approved by the United States Department of Housing
                             and Urban Development ("HUD"). 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, unless otherwise 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


                                                 16


<PAGE>



                             government-sponsored agency certificates and,
                             unless otherwise 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 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.  Unless otherwise
                             specified in the Prospectus Supplement relating to
                             a Series, 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 ...........  Unless otherwise specified in the Prospectus
                             Supplement for a Series, 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


                                                 17


<PAGE>



   
                             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

                                                 18


<PAGE>



   
                             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, 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...................  Unless otherwise 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 related Prospectus
                             Supplement, the Mortgage Assets in a Trust or one
                             or more Classes of Certificates will have the
                             benefit of one or more types of credit
                             enhancement.  The protection against losses
                             afforded by any such credit enhancement may be
                             limited.  See "Risk Factors -- Credit Enhancement
                             (if Available) May Be Limited" and
                             "Credit Enhancement."
    

A.  Subordination . . . . .. If so specified in the related Prospectus
                             Supplement, a Series will include one or
                             more Classes of Certificates
                             ("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


                                                 19


<PAGE>



                             Mortgage Assets in favor of one or more other
                             Classes of Certificates of such Series ("Senior
                             Certificates"). If so specified in the related
                             Prospectus Supplement, the same Class of
                             Certificates may constitute Senior Certificates
                             with respect to certain types of distributions or
                             losses and Subordinated Certificates with respect
                             to other types of distributions or losses. If so
                             specified in the related Prospectus Supplement,
                             subordination may apply only in the event of
                             certain types of losses not covered by other forms
                             of credit support, such as hazard losses not
                             covered by Standard Hazard Insurance Policies or
                             losses due to the bankruptcy of a borrower not
                             covered by a Bankruptcy Bond.

                             If so specified in the related Prospectus
                             Supplement, all or any portion of the
                             distributions otherwise payable to the holders of
                             Subordinated Certificates on any Distribution Date
                             will instead be deposited into one or more reserve
                             accounts for a specified period of time or until a
                             specified level is reached.  The related
                             Prospectus Supplement will set forth information
                             concerning the amount of subordination of each
                             Class of Subordinated Certificates in a Series,
                             the circumstances in which such subordination will
                             be applicable, the manner, if any, in which the
                             amount of subordination will decrease over time,
                             the manner of funding any such reserve account and
                             the conditions under which amounts in any such
                             reserve account will be used to make distributions
                             to the holders of Senior Certificates or released
                             to the holders of Subordinated Certificates.  See
                             "Credit Enhancement -- Subordination."

B.  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.  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.  Certificate


                                                 20


<PAGE>



                             Guaranty Insurance Policies may have certain
                             limitations set forth in the related Prospectus
                             Supplement, including, but not limited to,
                             limitations on the insurer's obligation 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. See "Credit Enhancement --
                             Certificate Guaranty Insurance Policies."

C.  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.  See
                             "Credit Enhancement --
                             Overcollateralization."

D.  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.  See


                                                 21


<PAGE>



                             "Credit Enhancement -- Mortgage Pool Insurance
                             Policies."

E.  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.  See "Credit Enhancement -- Special
                             Hazard Insurance Policies."

F.  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 a reduction by a bankruptcy
                             court of scheduled payments of principal or
                             interest on a Mortgage Loan or a reduction by such
                             court of the principal amount of a Mortgage Loan
                             and certain unpaid interest on the amount of such
                             a principal reduction will be obtained and
                             maintained for the related Series in an amount
                             specified in such Prospectus Supplement.  See
                             "Credit Enhancement -- Bankruptcy Bonds."
   
G.  Cross
      Support............... 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,  without  priority
                             among such Trusts,  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.
                             See "Credit Enhancement -- Cross-Support."
    

H.  Reserve Funds........... If so specified in the related Prospectus

                                                 22


<PAGE>



                             Supplement, cash or certain instruments will be
                             deposited by the Seller in one or more accounts
                             (each, a "Reserve Fund") established and maintained
                             with the Trustee. Such cash and the principal and
                             interest payments on such instruments 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.
                             See "Credit Enhancement -- Reserve Funds."
   
I.  Other Credit
      Enhancement..........  If so specified in the related Prospectus
                             Supplement, other credit enhancement arrangements,
                             including, but not limited to,               
                             insurance policies, guaranties, surety bonds,
                             letters of credit, guaranteed investment contracts
                             or similar arrangements, may be used to provide
                             coverage for certain defaults or losses.  These
                             arrangements may be in addition to or in
                             substitution for any forms of credit support
                             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.  See
                             "Credit Enhancement -- Reserve Funds; -- Other
                             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."
    
                                                 23


<PAGE>



                             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 special tax counsel to the
                             Seller ("Special Tax Counsel"), for federal income
                             tax purposes, REMIC Regular Certificates generally
                             will be treated as debt 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.

    


                                                 24


<PAGE>




   
                             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...  Unless otherwise 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    
                             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
    


                                                 25


<PAGE>



                             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 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.

                                                 26


<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
    

                                                 27


<PAGE>



become a debtor under the federal Bankruptcy Code, however, a creditor,
trustee-in-bankruptcy or receiver of Saxon Mortgage might argue that such a
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
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
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
    

                                                 28


<PAGE>



Class of such Certificates occurs prior to its Final Scheduled Distribution Date
and (iii) the effective yield on each Class of 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 of the Certificates of a Series or all of 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 since
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
    

                                                 29


<PAGE>



cases, be able to be effected only through persons or entities that participate
in the DTC system, the ability of a Certificateholder to pledge a Book-Entry
Certificate to persons or entities that do not participate in the DTC 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 since distributions may be required to be forwarded by the Trustee
to DTC, in which case DTC will be required to credit such distributions to the
accounts of its 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
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 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,

                                                 30


<PAGE>



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

                                                 31


<PAGE>



   
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."

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."

                                                 32


<PAGE>



                         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, and are
qualified in their entirety by reference to, the Prospectus Supplement and the
Agreement with respect to a particular Series.
    

        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

                                                 33


<PAGE>



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. Unless otherwise 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 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

                                                 34


<PAGE>



occurrence of specified events and may accrue interest until such events occur,
in each case as specified in the related Prospectus Supplement.

                                                 35


<PAGE>



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.

   
        Unless otherwise 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
    

                                                 36


<PAGE>



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.

        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

                                                 37


<PAGE>



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

                                                 38


<PAGE>



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 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. Unless otherwise specified
in the related Prospectus Supplement, the Asset Value of any Mortgage Loan

                                                 39


<PAGE>



included in the Trust for a 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. In each case, Asset Value will be determined after
the subtraction of applicable servicing fees, master servicing fees, special
servicing fees, administrative and guarantee fees and insurance premiums and, if
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 shall
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. Upon
redemption of the Certificates, at the option of the redeeming party, (i) the
related REMIC or trust, as applicable, may be terminated, thereby causing the

                                                 40


<PAGE>



   
sale of the remaining Mortgage Assets, or (ii) such Certificates may be held or
resold by the redeeming party. Unless otherwise 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 specified Class of Certificates at the time
of the issuance of such Series of Certificates. In the event the option to
redeem the Certificates is exercised, the purchase price distributed with
respect to each Certificate offered hereby and by the related Prospectus
Supplement will generally equal 100% of its then outstanding principal amount
plus accrued and unpaid interest thereon at the applicable Pass-Through Rate,
net of any unreimbursed Advances and unrealized principal losses and interest
shortfalls allocable to such Certificate. 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) the effective
yield on each Class of 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

                                                 41


<PAGE>



   
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.
    

                                                 42


<PAGE>




   
        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 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.

                                                 43


<PAGE>



                                   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
    

                                                 44


<PAGE>



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 local 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. Unless otherwise 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 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
    

                                                 45


<PAGE>



   
such breach, (ii) to substitute for the affected Mortgage Assets or (iii) to
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
   
         Unless otherwise specified in the Prospectus Supplement for a Series,
the Mortgage Loans included in the related Trust 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"). Unless specified
in the Prospectus Supplement for a Series, the Mortgage Loans included in the
related Trust 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

                                                 46


<PAGE>



        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
        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

                                                 47


<PAGE>



   
nonpayments by borrowers to the extent specified in the related Prospectus
Supplement. Unless otherwise specified in the Prospectus Supplement for a
Series, the Mortgage Loans will be purchased by the Seller from Saxon Mortgage .
Unless otherwise 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 (each, including Saxon Mortgage in its capacity as an
originator of Mortgage Loans, an "Originator"). 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.

         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

                                                 48


<PAGE>



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. An overall decline in the market value of real
estate, the general condition of the Mortgaged Premises or other factors could
adversely affect the values of the Mortgaged Premises such that the outstanding
balances of the Mortgage Loans, together with any additional liens on the
Mortgaged Premises, equal or exceed the value of the Mortgaged Premises. Under
such circumstances, the actual rates of delinquencies, foreclosures and losses
could be higher than those now generally experienced in the mortgage lending
industry.
    

        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. If so specified in the related Prospectus Supplement, the Single
Family Loans may include loans or participations therein secured by mortgages or
deeds of trust on condominium units in low-rise condominium buildings together
with such condominium units' appurtenant interests in the common elements of the
condominium buildings.
    

                                                 49


<PAGE>




   
        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 low-rise 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 Multi-Family Loan, 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

                                                 50


<PAGE>



   
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, 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 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
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 annual percentage rate. To the extent a material portion of the
Mortgage Assets included in a Trust consists of Conventional Home Improvement
Loans, the related

                                                 51


<PAGE>



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

                                                 52


<PAGE>



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.

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. Unless
otherwise 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

   
        Unless otherwise 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 for 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
    

                                                 53


<PAGE>



Loans in substitution for any one or more Mortgage Loans initially included in
the Trust for such Series. In general, except as otherwise specified in the
related Prospectus Supplement, 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 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
addition, except as otherwise specified in the related Prospectus Supplement, 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, unless otherwise
specified in the related Prospectus Supplement, ultimate payment of principal by
the Federal Home Loan Mortgage Corporation ("FHLMC

                                                 54


<PAGE>



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, unless otherwise 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

                                                 55


<PAGE>



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.

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

                                                 56


<PAGE>



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

                                                 57


<PAGE>



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.

        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. GNMA, FNMA or FHLMC will guarantee each stripped Agency
Security to the same extent as such entity guarantees the underlying securities

                                                 58


<PAGE>



backing such stripped Agency Security, unless otherwise specified in the related
Prospectus Supplement.

        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.

 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, 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.
Unless otherwise specified in the related 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
Securities by the PMBS Trustee or the PMBS Servicer. The PMBS Issuer or the PMBS
Servicer

                                                 59


<PAGE>



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

        Unless otherwise specified in the related Prospectus Supplement, 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.

                                                 60


<PAGE>



        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 on land leased by the borrower for the
term of at least ten years (unless otherwise specified in the related Prospectus
Supplement) 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.

        The aggregate principal balance of HELOCs secured by Mortgaged Premises
that are owner-occupied will be disclosed in the related Prospectus Supplement.
Unless otherwise specified in the 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. To the extent specified in the related Prospectus
Supplement, the Mortgaged Premises may include non-owner occupied investment
properties and vacation and second homes.

Pre-Funding Account

                                                 61


<PAGE>




   
        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.
    

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. Unless otherwise 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 a Series
but will be remitted periodically to the Master Servicer or the Servicers as
additional master servicing or servicing compensation.

        Unless otherwise 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.



                                                 62


<PAGE>

                               CREDIT ENHANCEMENT

General

        The Mortgage Assets in a Trust or one or more Classes of Certificates
may have the benefit of one or more types of credit enhancement. Credit
enhancement may be provided through the subordination of one or more Classes of
Certificates, overcollateralization, Certificate Guarantee Insurance Policies,
Mortgage Pool Insurance Policies, Special Hazard Insurance Policies, Bankruptcy
Bonds, Reserve Funds, letters of credit, financial guaranty insurance policies,
third party guarantees, other methods of credit enhancement described in the
related Prospectus Supplement or any combination of the foregoing. 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, 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 will 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.

                                                 63


<PAGE>




        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 specified in the 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 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.

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

                                                 64


<PAGE>



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

                                                 65


<PAGE>



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 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

                                                 66


<PAGE>



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.

        Unless otherwise 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

                                                 67


<PAGE>



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 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.

        Unless otherwise specified in the Prospectus Supplement for a Series, 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

                                                 68


<PAGE>



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.


                                                 69


<PAGE>





Other Credit Enhancement

        If so specified in the related Prospectus Supplement, other credit
enhancement arrangements, including, but not limited to, insurance policies,
guaranties, surety bonds, letters of credit, guaranteed investment contracts or
similar arrangements, will be obtained (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
    

                                                 70


<PAGE>



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.

   
        All of 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.
    

        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.

                                                 71


<PAGE>




        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. Except as
otherwise 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. Except as otherwise 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

                                                 72


<PAGE>



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. Saxon Mortgage's obligation to
purchase a Mortgage Loan will not be guaranteed by the Seller or any other
party, unless otherwise specified in the related Prospectus Supplement.

                           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
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

                                                 73


<PAGE>



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

                                                 74


<PAGE>



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
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

        Unless otherwise specified in the Prospectus Supplement for a Series,
each Servicing Agreement with respect to such Series generally 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 will 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,

                                                 75


<PAGE>



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.

                                                 76


<PAGE>



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.

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.
    

        Unless otherwise 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. Unless otherwise 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

                                                 77


<PAGE>



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
percentage (generally 80% to 90%) of the full replacement value of the
dwellings, structures and other improvements

                                                 78


<PAGE>



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

                                                 79


<PAGE>



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
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.

                                                 80


<PAGE>




        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, the 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

        Unless otherwise specified in the Prospectus Supplement for a Series,
events of default under the Servicing Agreement in respect of a Series of
Certificates 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

                                                 81


<PAGE>



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.

Master Servicer Duties

        Unless otherwise 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

                                                 82


<PAGE>



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 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 of its
requirements 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, and are qualified in their entirety by reference to, the related
Prospectus Supplement and the Agreement with respect to such Series. 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.

                                                 83


<PAGE>



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 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

                                                 84


<PAGE>



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 Certificate holders 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

        Unless otherwise 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
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 of 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
    

                                                 85


<PAGE>



   
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 Trustee, 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
    

                                                 86


<PAGE>



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
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 summaries are qualified in their
entirety by reference to the applicable federal and state laws governing the
Mortgage Loans.

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

                                                 87


<PAGE>



   
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

                                                 88


<PAGE>



   
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 foreclosure in either event by the
holder of the blanket mortgage could eliminate or significantly diminish the
value of any collateral held by the lender who financed the purchase by an
individual tenant-stockholder of Cooperative shares or, 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

                                                 89


<PAGE>



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 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.

                                                 90


<PAGE>



        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. 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

                                                 91


<PAGE>



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
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

                                                 92


<PAGE>



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 (including the Seller) 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

                                                 93


<PAGE>



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
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 (and included in some of the forms used
by the Seller) 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.

                                                 94


<PAGE>


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 the Servicer 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, in a preceding 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
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

                                                 95


<PAGE>



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. Unless otherwise 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,
    

                                                 96


<PAGE>



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 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.

        Unless otherwise 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. Unless otherwise 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.

        Unless otherwise specified in the related 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

                                                 97


<PAGE>



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."



                                                 98


<PAGE>

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
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"). None of 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
    

                                                 99


<PAGE>



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 of 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 a summary of the anticipated 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
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.



                                                 100


<PAGE>


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 to the Seller ("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").
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. 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

                                                 101


<PAGE>



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.

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

                                                 102


<PAGE>



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
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

                                                 103


<PAGE>



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

                                                 104


<PAGE>



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
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

                                                 105


<PAGE>



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.

                                                 106


<PAGE>



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
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

                                                 107


<PAGE>



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

                                                 108


<PAGE>



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 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.
    

                                                 109


<PAGE>



        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.

   
        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.
    

                                                 110


<PAGE>





        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

                                                 111


<PAGE>



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
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
    

                                                 112


<PAGE>



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

                                                 113


<PAGE>



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
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

                                                 114


<PAGE>



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
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
    

                                                 115


<PAGE>



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

                                                 116


<PAGE>



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
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

                                                 117


<PAGE>



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.

                                                 118


<PAGE>




        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,
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

                                                 119


<PAGE>



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
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

                                                 120


<PAGE>



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

                                                 121


<PAGE>



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
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

                                                 122


<PAGE>



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

                                                 123


<PAGE>



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
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 "--

                                                 124


<PAGE>



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.

        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

                                                 125


<PAGE>



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

                                                 126


<PAGE>



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
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

                                                 127


<PAGE>



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

                                                 128


<PAGE>



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 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

                                                 129


<PAGE>



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
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,

                                                 130


<PAGE>



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. Unless otherwise
indicated 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.



                                                 131


<PAGE>

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.

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, unless
otherwise specified in the Prospectus Supplement, 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

                                                 132


<PAGE>



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
the same as those that apply to REMIC Certificates. See "-- REMIC Certificates
- -- "Tax Treatment of REMIC

                                                 133


<PAGE>



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.



                                                 134


<PAGE>


        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
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

                                                 135


<PAGE>



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

                                                 136


<PAGE>



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."

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).

                                                 137


<PAGE>



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.

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.
    





                                                 138


<PAGE>

                            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 invests in an
"equity interest" will 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

                                                 139


<PAGE>



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
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

                                                 140


<PAGE>



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
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
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.



                                                 141


<PAGE>

                            LEGAL INVESTMENT MATTERS


        Unless otherwise 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 "Supervisor Policy Statement on
Securities Activities" dated January 28, 1992 (the "Policy Statement")
of the Federal Financial Institution Examination Council.  The Policy

                                                 142


<PAGE>



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.

        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.

                                                 143


<PAGE>




        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.

                                                 144


<PAGE>



                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS
   
1986 Act                               Dominion Capital
1996 Regulations                       Dominion Mortgage
30% Test                               DTC
Accounting Date                        Due Period
Act                                    EPA
Additional Interest Amount             ERISA
Adjustable Rate                        Excess Premium
Advance                                FDIC
Advances                               FHA
Adverse Environmental Conditions       FHA Loans
Agency Securities                      FHLMC
Agreement                              FHLMC Act
All OID Election                       FHLMC Certificate Group
AMT                                    FHLMC Certificates
ARM Loans                              FHLMC Project Certificates
Asset Proceeds Account                 Final Scheduled Distribution Date
Asset Value                            Financial Intermediary
Available Distribution                 First Distribution Period
Balloon Loans                          Fixed Rate
Bankruptcy Bond                        Floor
Beneficial Owner                       FNMA
Book-Entry Certificates                FNMA Certificates
Buy-Down Loans                         Foreign Person
Cap                                    Foreign Person Certification
CERCLA                                 GNMA
Certificate Guaranty Insurance Policy  GNMA Certificates
Certificate Guaranty Insurer           GNMA Issuer
Certificateholder                      Governor
Certificates                           GPM Loans
Charter Act                            Gross Margin
Class                                  Guaranty Agreement
Cleanup Costs                          HELOCs
Code                                   Housing Act
Commission                             HUD
Compound Interest Certificates         Index
Contingent Payment Obligations         Interest Adjustment Date
Contingent Payment Regulations         Interest Weighted Certificates
Conventional Home Improvement Loans    Inverse Floater Certificates
Conventional Mortgage Loans            IO Certificates
Converted Mortgage Loan                Junior Mortgage Loans
Cooperative Loans                      Lockout Periods
Cooperatives                           Master Servicer
Credit Enhancer                        Master Servicer Custodial Account
Current Recognition Election           Mortgage Assets
Custodial Account                      Mortgage Certificates
Deemed Principal Payments              Mortgage Insurance Loss
Delinquent Mortgage Loan               Mortgage Interest Rate
Depository                             Mortgage Loans
Detailed Description                   Mortgage Note
Disqualified Organization              Mortgage Pool Insurance Policy
Distribution Date                      Mortgaged Premises
DOL                                    Multi-Family Loans
                                       Multiple Rate VRDI Certificate
                                       NCUA
                                       Net Rate
    






                                                 145


<PAGE>



   
Non-Objective Weighted Average Certificates
Nonqualified Interest Amount
Non-VRDI Certificate
NOWA Certificates
NVRIs
OID Regulations
Ordinary Ratio Certificate
Originator
Participant
Pass-Through Certificates
Pass-Through Rate
Periodic Rate Cap
Permitted Investments
Plan
Plan Asset Regulations
PMBS Agreement
PMBS Issuer
PMBS Servicer
PMBS Trustee
PO Certificates
Policy Statement
Pool Insurer
Pre-Funding Account
Pre-Funding Agreement
Pre-Issuance Accrued Interest
Prepayment Period
Pricing Prepayment Assumptions
Primary Mortgage Insurance Policies
Private Mortgage-Backed Securities
Proposed Mark-to-Market Regulations
PTCE 83-1
Qualifying REIT Interest
Rating Agency
Ratio Certificates
REIT
REMIC
REMIC Certificates
REMIC
Regular Certificateholder
REMIC Regular Certificates
REMIC Regulations
REMIC Residual Certificateholder
REMIC Residual Certificates
Remittance Date
REO Properties
Reserve Fund
RIC
Saxon Mortgage
Scheduled Principal Balance
Security Instrument
Seller
Senior Certificates
Series
Series REMIC
Service
Servicer
Servicer Custodial Account
Servicing Agreement
Single Family Loans Single Rate VRDI Certificate
SMMEA
Special Hazard Insurance Policy
Special Hazard Insurer
Special Servicer
Special Servicing Agreement
Special Tax Counsel
Standard Hazard Insurance Policies
Strip Certificates
Stripping Regulations
Subordinated Certificates
Superlien
Superpremium Certificates
Tax Administrator
Taxable Mortgage Pools
Teaser Certificates
Temporary Mark-to-Market Regulations
Thrift Institutions
TIN
Title I Loan Program
Title I Loans
TMP
Treasury
True Discount
Trust
Trustee
UBTI
UCC
Underwriters
VA Loans
Variable Rate Certificate
VRDI
WAM
Weighted Average Certificates
    

                                                 146


<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..................................     $________
        Printing and Engraving............................      ________
        Trustee's Fees....................................      ________
        Legal Fees and Expenses...........................      ________
        Blue Sky Fees and Expenses........................      ________
        Accountants' Fees and Expenses....................      ________
        Rating Agency Fees................................      ________
        Miscellaneous Fees................................
            Total . . . ..................................     $________
                                                                ========

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

(a)     Exhibits

   
            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 [--------------------]with respect to 
                           legality.

                                                II-1


<PAGE>






            8.1*    --     Opinion of [--------------------]with respect to tax
                           matters.


           24.1     --     Consent of [____________________] (included in its 
                           opinion filed as Exhibit 5.1).


           24.2     --     Consent of [____________________] (included in its 
                           opinion filed as Exhibit 8.1).

           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.
    

*To be filed by amendment.

(b)     Financial Statements

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

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

                                                II-2


<PAGE>



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.



                                                II-3


<PAGE>


               (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-4


<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. 1 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 12, 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. 1 to Registration Statement has been signed on July 12, 1996
by the following persons in the capacities indicated.
    

        Signature                                  Title
        ---------                                  -----
                                                    Principal Executive
/s/ Andrew Sirkis                                   Officer and Director
- --------------------------------
        Andrew Sirkis


                                                    Principal Financial Officer
/s/ Robert Partlow                                  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-5


                                 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 [--------------------]with respect to 
                           legality.

            8.1*    --     Opinion of [--------------------]with respect to tax
                           matters.


           24.1     --     Consent of [____________________] (included in its 
                           opinion filed as Exhibit 5.1).


           24.2     --     Consent of [____________________] (included in its 
                           opinion filed as Exhibit 8.1).

           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.

*To be filed by amendment.

                                                                     EXHIBIT 1.1















                         SAXON ASSET SECURITIES COMPANY
                            ASSET BACKED CERTIFICATES


                 STANDARD TERMS TO UNDERWRITING AGREEMENT

                               (July 1996 Edition)








<PAGE>



                              PRELIMINARY STATEMENT

     Saxon Asset  Securities  Company,  a Virginia  corporation (the "Company"),
proposes to issue Asset  Backed  Certificates  (the  "Certificates")  in various
series (each,  a "Series") in one or more  offerings on terms  determined at the
time of sale. The Certificates of each Series will be issued pursuant to a Trust
Agreement  with  respect to such Series among the  Company,  a mortgage  banking
company,  as master servicer (in such capacity,  the "Master  Servicer"),  and a
bank or trust company, a trustee (in such capacity, the "Trustee"),  which Trust
Agreement  will  incorporate  by  reference  certain  Standard  Terms  to  Trust
Agreement  identified therein (each such Trust Agreement with the Standard Terms
so incorporated, the "Trust Agreement").

     The  Certificates  of  each  Series  will  evidence  beneficial   ownership
interests  in one or more  segregated  pools  of  mortgage-related  assets  (the
"Mortgage Assets") and certain other assets transferred by the Company to one or
more trusts  (collectively,  a "Trust").  The Mortgage  Assets  included in each
Trust  will  consist  of  the   mortgage   loans  (the   "Mortgage   Loans")  or
mortgage-backed  securities  (the  "Mortgage  Certificates")  identified  in the
related Trust Agreement.

     The Company will transfer the Mortgage Assets acquired by it to the related
Trust for each Series of Certificates  in exchange for the  Certificates of such
Series.  Certain of the  Mortgage  Assets may have been  acquired by the Company
from one or more Servicers,  the Master  Servicer,  or one or more  unaffiliated
sellers (each, in such capacity,  a "Seller"),  in each case pursuant to a sales
agreement (each, a "Sales Agreement") between the Company and the Seller of such
Mortgage Assets. The net proceeds to the Company from the sale of each Series of
Certificates  principally will be used to pay the purchase price of the Mortgage
Assets  acquired  for the related  Trust.  The  Mortgage  Loans will be serviced
pursuant to separate servicing  agreements (each, a "Servicing  Agreement") with
one or more servicers (each, in such capacity, a "Servicer"), each of which must
be (i)  approved by the Master  Servicer  and (ii) either (A) approved by and in
good standing with the Federal Home Loan Mortgage  Corporation  ("FHLMC") or the
Federal  National  Mortgage  Association  ("FNMA")  or  (B) an  institution  the
deposits  of which are  insured by the  Federal  Deposit  Insurance  Corporation
("FDIC").

     The Certificates are more fully described in the Registration Statement (as
hereinafter   defined).   Each  Series  of  Certificates,   and  each  class  of
Certificates  within such Series, may vary, among other things, as to number and
types of classes,  aggregate principal amount,  stated maturity dates,  interest
rates, timing of interest payments, redemption provisions, if any, and any other
variable terms set forth in the Trust Agreement and in the  Certificates of such
Series.

     The Company  may,  from time to time,  enter into one or more  underwriting
agreements (each, an "Underwriting  Agreement"),  each substantially in the form
of Exhibit A attached  hereto,  that provide for the sale of all or a portion of
the Certificates of a Series (such  Certificates to be so purchased being herein
collectively   referred   to  as  the   "Underwritten   Certificates")   to  the
underwriter(s)  named in the Underwriting  Agreement (the  "Underwriters").  The
standard  provisions set forth herein are to be incorporated by reference in any
such Underwriting Agreement.  An Underwriting Agreement,  including the standard
provisions  set  forth  herein  incorporated  therein  by  reference,  is herein
referred to as the "Agreement." Unless otherwise defined herein, all capitalized
terms used herein shall have the meanings  assigned to them in the Agreement and
if not defined  therein  shall have the  meanings  assigned to them in the Trust
Agreement.

     The  Underwriting  Agreement  relating  to each  offering  of  Underwritten
Certificates  shall  specify  the  exact  or  approximate  principal  amount  of
Certificates  to be issued  and their  respective  interest  rates or methods of
determining  such interest rates,  the price or prices at which the Certificates
are to be purchased by the  Underwriters  from the Company,  the initial  public
offering prices or the method by which the prices at which the  Certificates are
to be sold will be  determined,  the names of the firms,  if any,  designated as
representatives  of the  Underwriters  (the  "Representatives"),  the  principal
amount of  Certificates  to be purchased by each  Underwriter and the date, time
and manner of  delivery of the  Certificates  and  payment  therefor.  Each such
offering of Underwritten Certificates shall be governed by the Agreement,  which
shall inure to the benefit of and be binding upon the Underwriters participating
in the offering of such Underwritten Certificates.


                                       1
 

    If  on  the  Closing  Date  (as  hereinafter   defined)  for  a  Series  of
Certificates  the Mortgage Assets being  transferred to the Trustee  pursuant to
the Trust Agreement do not include  Mortgage  Loans,  then all references in the
Agreement  to  Mortgage  Loans and to any  agreements,  instruments  or entities
related thereto shall be disregarded,  and all  representations  and warranties,
opinions and other  documents  relating to the  foregoing  shall be deemed to be
deleted from the Agreement  for purposes of such Series.  If on the Closing Date
for a Series of  Certificates  the  Mortgage  Assets  being  transferred  to the
Trustee  pursuant to the Trust Agreement do not include  Mortgage  Certificates,
then all  references in the Agreement to each type of Mortgage  Certificate  not
included and to any agreements, instruments or entities related thereto shall be
disregarded,  and  all  representations  and  warranties,   opinions  and  other
documents  relating to the foregoing  shall be deemed deleted from the Agreement
for purposes of such Series.

     1.   Representations and Warranties. The Company represents and
warrants to, and agrees with, each Underwriter that:

          (i) The Company has filed with the Securities and Exchange  Commission
     (the   "Commission")   a  registration   statement  on  Form  S-3  for  the
     registration  of the  Certificates  under the  Securities  Act of 1933,  as
     amended  (the  "Act")  and has  filed  such  amendments  thereto  and  such
     additional  registration  statements as may have been required prior to the
     date hereof.  Such registration  statement,  as amended at the date hereof,
     meets the  requirements set forth in Rule 415 under the Act and complies in
     all other  material  respects  with the Act and the  rules and  regulations
     thereunder.  The registration  statement has been declared effective by the
     Commission.  The Company  proposes to file with the Commission  pursuant to
     Rule 424 under the Act a supplement to the form of  prospectus  included in
     such  registration  statement  relating to the Certificates and the plan of
     distribution thereof. Such registration  statement,  including the exhibits
     thereto,  as amended at the date hereof, and including all information,  if
     any, filed with the Commission  pursuant to the Securities  Exchange Act of
     1934,  as  amended  (the  "Exchange  Act") and  incorporated  by  reference
     therein, is hereinafter called the "Registration Statement"; the prospectus
     in the form most recently revised and filed with the Commission pursuant to
     Rule 424 is  hereinafter  called  the "Basic  Prospectus";  and the form of
     prospectus  supplement  specifically  relating to the Certificates,  in the
     form in which it shall be first filed with the Commission  pursuant to Rule
     424 (including the Basic Prospectus as so supplemented and the information,
     if  any,  filed  with  the  Commission  pursuant  to the  Exchange  Act and
     incorporated  by  reference  therein)  is  hereinafter  called  the  "Final
     Prospectus."  Any  preliminary  form  of  the  Final  Prospectus  that  has
     heretofore  been filed pursuant to Rule 424 or, prior to the effective date
     of the Registration Statement,  pursuant to Rule 402(a), 424(a) or 430A, is
     hereinafter called a "Preliminary Final Prospectus."

          (ii) As of the date of the  Agreement,  when the Final  Prospectus  is
     first filed pursuant to Rule 424 under the Act, when,  prior to the Closing
     Date (as hereinafter defined),  any amendment to the Registration Statement
     becomes  effective,  when any  supplement to the Final  Prospectus is filed
     with  the  Commission,  and at  the  Closing  Date,  (A)  the  Registration
     Statement,  as amended as of any such time,  and the Final  Prospectus,  as
     amended or  supplemented  as of any such time,  complies and will comply in
     all material  respects with the applicable  requirements of the Act and the
     rules and regulations  thereunder and (B) the  Registration  Statement,  as
     amended as of any such time,  does not  contain  and will not  contain  any
     untrue  statement of a material fact and does not omit and will not omit to
     state any material fact required to be stated therein or necessary in order
     to make the statements therein not misleading, and the Final Prospectus, as
     amended or  supplemented as of any such time, does not and will not include
     an untrue  statement of a material fact and does not omit and will not omit
     to state a material fact necessary in order to make the statements therein,
     in the  light  of  the  circumstances  under  which  they  were  made,  not
     misleading; provided, however, that the Company makes no representations or
     warranties  as  to  the  information  contained  in  or  omitted  from  the
     Registration  Statement or the Final Prospectus or any amendment thereof or
     supplement  thereto in reliance  upon and in  conformity  with  information
     furnished in writing to the Company by or on behalf of any Underwriter, any
     Credit  Enhancer  or any  unaffiliated  Servicer  specifically  for  use in
     connection with the preparation of the Registration Statement and the Final
     Prospectus.

          (iii) As of the date of the  Agreement,  when the Final  Prospectus is
     first filed pursuant to Rule 424 under the Act, when,  prior to the Closing
     Date, any amendment to the Registration  Statement becomes effective,  when
     any supplement to the Final Prospectus is filed with the Commission, and at
     the Closing Date, there has not and will not have been, to the knowledge of
     the Company, (A) any request by the Commission for any further amendment of
     the  Registration  Statement or the Final  Prospectus or for any additional
     information,  (B)  any  issuance  by  the  Commission  of  any  stop  order
     suspending  the   effectiveness  of  the  Registration   Statement  or  the
     initiation  or  threat  of any  proceeding  for  that  purpose,  or (C) any
     notification  with respect to the  suspension of the  qualification  of the

                                       2
 

    Underwritten Certificates for sale in any jurisdiction or the initiation or
     threatening of any proceeding for such purpose.

          (iv) The Company has been duly incorporated and is validly existing as
     a  corporation  in good  standing  under  the laws of the  Commonwealth  of
     Virginia with full corporate  power and authority to own its properties and
     conduct its  business as now  conducted by it and to enter into and perform
     its  obligations  under  the  Agreement  and the Sales  Agreement,  and has
     qualified to do business as a foreign  corporation  and is in good standing
     under  the  laws of each  jurisdiction  that  requires  such  qualification
     wherein it owns or leases material properties,  except where the failure to
     so qualify would not have a material adverse effect on the Company.

          (v) The  execution and delivery by the Company of the  Agreement,  the
     Sales Agreement, the Trust Agreement and the Certificates, and the transfer
     of the Trust  Estate to the Trustee  pursuant to the Trust  Agreement,  are
     within the  corporate  power of the Company and have been or will have been
     duly  authorized  by all  necessary  corporate  action  on the  part of the
     Company,  and neither  the  execution  and  delivery by the Company of such
     agreements  and  instruments,  nor the  consummation  by the Company of the
     transactions therein  contemplated,  nor compliance by the Company with the
     provisions  thereof,  will (A) violate the  articles  of  incorporation  or
     bylaws of the Company,  (B) result in a breach of, or  constitute a default
     under, any law,  governmental rule or regulation,  any judgment,  decree or
     order  binding on the Company or its  properties,  or any  provision of any
     material  indenture,  mortgage,  deed of trust,  contract or other material
     instrument to which the Company is a party or by which it is bound,  or (C)
     result in the creation or  imposition  of any lien,  charge or  encumbrance
     upon any of its  properties  pursuant  to the  terms  of any such  material
     indenture,  mortgage,  deed of trust, contract or other material instrument
     except the lien created by the Trust Agreement.

          (vi) The  Agreement and each Sales  Agreement  have been duly executed
     and  delivered  by the  Company,  and,  as of the Closing  Date,  the Trust
     Agreement  will have been duly executed and delivered by the Company,  and,
     assuming the due authorization, execution and delivery by the other parties
     thereto, each constitutes,  or will constitute,  a legal, valid and binding
     agreement of the  Company,  enforceable  against the Company in  accordance
     with  its  terms,  subject  to  bankruptcy,   insolvency,   reorganization,
     moratorium  or other laws  affecting  creditors'  rights  generally  and to
     general principles of equity regardless of whether enforcement is sought in
     a  proceeding  in equity or at law,  and  except  that with  respect to the
     Agreement   and  each  Sales   Agreement   the   provisions   relating   to
     indemnification  and  contribution  may be  unenforceable as against public
     policy.

          (vii)  The  Underwritten  Certificates  and the Trust  Agreement  will
     conform in all material  respects to the descriptions  thereof contained in
     the Final  Prospectus,  and the  Underwritten  Certificates,  when duly and
     validly  executed,  authenticated,  issued and  delivered  as  contemplated
     hereby and by the Trust Agreement, will constitute legal, valid and binding
     obligations of the Company,  enforceable  against the Company in accordance
     with  their  terms,  subject  to  bankruptcy,  insolvency,  reorganization,
     moratorium  or other laws  affecting  creditors'  rights  generally  and to

                                       3
 

    general principles of equity regardless of whether enforcement is sought in
     a proceeding in equity or at law.

          (viii)  Since  the  date  as of  which  information  is  given  in the
     Registration  Statement  and the Final  Prospectus,  there has not been any
     material  adverse  change or development  involving a prospective  material
     adverse change in the business, operations, financial condition, properties
     or assets of the Company.

          (ix)  There  are  no  actions,   suits  or  proceedings   against,  or
     investigations  of,  the  Company  pending,  or,  to the  knowledge  of the
     Company,  threatened,  before  any  court,  administrative  agency or other
     tribunal  (A)  asserting  the  invalidity  of  the  Agreement,   any  Sales
     Agreement, any Servicing Agreement, the Trust Agreement or the Underwritten
     Certificates,  (B)seeking  to  prevent  the  issuance  of the  Underwritten
     Certificates or the consummation of any of the transactions contemplated by
     the Agreement,  any Sales Agreement,  any Servicing  Agreement or the Trust
     Agreement,  (C) that might  materially and adversely affect the performance
     by the Company of its obligations under the Agreement, any Sales Agreement,
     the Trust  Agreement or the  Underwritten  Certificates,  or (D) seeking to
     affect  adversely  the  federal  or  state  income  tax  attributes  of the
     Underwritten Certificates as described in the Final Prospectus.

          (x) No filing or registration  with,  notice to,  qualification  of or
     with, or consent,  approval,  authorization or order or other action of any
     person,  corporation or other organization or of any court,  supervisory or
     governmental  authority  or agency  is  required  for the valid and  proper
     transfer of the Trust Estate to the Trustee pursuant to the Trust Agreement
     or for  the  valid  and  proper  authorization,  issuance  and  sale of the
     Certificates  pursuant to the Agreement and the Trust Agreement  except (A)
     such as have been,  or will have been prior to the Closing  Date,  obtained
     under  the Act,  or state  securities  laws or Blue Sky  laws,  or from the
     National  Association of Securities  Dealers,  Inc. in connection  with the
     purchase  and  distribution  of  the   Underwritten   Certificates  by  the
     Underwriters,  or (B) any  recordations of the assignment of Mortgage Loans
     to the  Trustee  pursuant  to the  Trust  Agreement  that have not yet been
     completed.

          (xi)  At  or  prior  to  the  Closing  Date,  the  Company  will  have
     transferred to the Trustee  pursuant to the Trust Agreement assets that had
     an Asset  Value (as  defined in the Trust  Agreement)  of not less than the
     initial principal amount of the Underwritten  Certificates and upon (A) the
     delivery to the Trustee of the Mortgage  Certificates in certificated  form
     (the  "Certificated  Mortgage  Certificates"),  (B)  the  delivery  of  the
     Mortgage  Loans  duly  endorsed  or  assigned  and  the  recording  of  the
     assignment  thereof,  and (C) the registration in the name of the Trustee's
     custodial bank, and the transfer to the Trustee's  custody account,  of the
     Mortgage   Certificates  in  book-entry  form  (the  "Book-Entry   Mortgage
     Certificates") and compliance with all other legal  requirements  necessary
     to perfect an ownership interest in such Book-Entry Mortgage  Certificates,
     the Trustee will be vested with the legal title that the transfer  purports
     to convey.

          (xii) As of the Closing Date, the Company will own the Mortgage Assets
     to be transferred to the Trustee pursuant to the Trust Agreement,  free and
     clear of any lien,  mortgage,  pledge,  charge,  security interest or other
     encumbrance,  except the lien of the Trust  Agreement  (which lien  relates
     solely to the Series of  Certificates  issued under the Trust Agreement and
     to no other Series of Certificates).

          (xiii) As of the Closing Date, the Mortgage Certificates  constituting
     part of the Trust Estate will have been duly and validly transferred to the
     Trustee  and  (A) in the  case  of the  Book-Entry  Mortgage  Certificates,
     registered in the name of the Trustee's  custodial bank and  transferred to
     the Trustee's custody account,  and all other legal requirements  necessary
     to transfer an ownership interest therein will have been complied with, and
     (B) in the case of the Certificated Mortgage Certificates,  either duly and
     validly registered in the name of the Trustee, its nominee or its agent, or
     delivered to the Trustee for  registration in the name of the Trustee,  its

                                       4
 

    nominee  or its  agent,  and all  other  steps  required,  other  than  the
     registration of such Mortgage  Certificates in the name of the Trustee, its
     nominee  or its  agent,  will  have  been  taken in order  to  effect  such
     registration; and the Trustee will have acquired, when such registration is
     effected,  an ownership interest in all such Mortgage  Certificates subject
     to no prior lien,  mortgage,  security  interest,  pledge,  charge or other
     encumbrance.

          (xiv) As of the Closing Date, the Mortgage Loans  constituting part of
     the Trust Estate with respect to the Underwritten Certificates will be duly
     and validly  transferred  to the Trustee  and,  where  required in order to
     transfer an ownership  interest in a Mortgage Loan, upon the recordation of
     such  assignments  in the public  records in which the related  mortgage or
     deed of trust shall have been recorded (which recordation shall be effected
     by the Company  unless the  Underwriters  shall have received an opinion of
     counsel satisfactory to them, and at the expense of the Company,  that such
     recordation  is not  required to perfect the interest of the Trustee in the
     related Mortgaged  Premises),  the Trustee will have acquired  (assuming no
     intervening  recordation) an ownership interest in each such Mortgage Loan,
     subject to no prior lien, mortgage,  security interest,  pledge,  charge or
     other encumbrance, except as permitted under the Trust Agreement.

          (xv) Under generally accepted accounting principles,  the Company will
     report its transfer of the Mortgage  Assets to the Trustee  pursuant to the
     Trust Agreement and the sale of the  Certificates as a sale of its interest
     in the Mortgage  Assets.  The Company has been  advised by its  independent
     certified  public  accountants,  that they concur with such treatment under
     generally accepted accounting principles.  For federal income tax purposes,
     the Company will treat the  transfer of the Mortgage  Assets to the Trustee
     pursuant to the Trust Agreement and the sale of the Certificates  either as
     a transaction  in which it acts as the agent of one or more Sellers or as a
     sale of its interest in the Mortgage Assets.

          (xvi)  As of the  Closing  Date,  the cash  and  Eligible  Investments
     included in any  accounts or funds  constituting  part of the Trust  Estate
     with respect to the  Certificates  will be duly and validly  transferred to
     the Trustee  pursuant to the Trust  Agreement,  and the Trustee will either
     own such  assets or have  acquired a duly and  validly  perfected  security
     interest  in such  assets  subject  to no prior  lien,  security  interest,
     pledge, charge or other encumbrance.

          (xvii) Each Seller has been duly  incorporated or otherwise formed and
     is validly  existing and, if a  corporation,  is in good standing under the
     laws  of the  jurisdiction  of its  incorporation  or  formation  and  duly
     qualified to do business under the laws of each  jurisdiction that requires
     such  qualification  wherein  it owns or  leases  any  material  properties
     (except where the failure so to qualify  would not have a material  adverse
     effect on such Seller).

          (xviii) At the time of the execution and delivery of a Sales Agreement
     by a Seller,  such execution and delivery by such Seller will be within the
     legal  power of such  Seller  and will  have been  duly  authorized  by all
     necessary action on the part of such Seller,  and neither the execution and
     delivery of such Sales  Agreement by such Seller,  nor the  consummation by
     such Seller of the transactions therein  contemplated,  nor compliance with
     the  provisions  thereof by such  Seller,  will (A) violate the articles of
     incorporation,   bylaws,  partnership  agreement  or  other  organizational
     agreement  of such  Seller,  (B)  result in a breach  of, or  constitute  a
     default under,  any law,  governmental  rule or  regulation,  any judgment,
     decree or order  binding on such  Seller or its  properties,  or any of the
     provisions of any material indenture,  mortgage, deed of trust, contract or
     other material instrument to which such Seller is a party or by which it is
     bound,  or (C) result in the creation or imposition of any lien,  charge or
     encumbrance  upon any of its  properties  pursuant to the terms of any such
     material  indenture,  mortgage,  deed of trust,  contract or other material
     instrument.


                                       5
 

         (xix)  Each  Sales   Agreement,   when   executed  and   delivered  as
     contemplated  thereby,  will have been duly  executed and  delivered by the
     Seller that is a party thereto,  and such Sales Agreement will  constitute,
     when so executed  and  delivered,  a legal,  valid and  binding  agreement,
     enforceable  against such Seller in accordance  with its terms,  subject to
     bankruptcy,  insolvency,  reorganization,  moratorium or other similar laws
     affecting  creditors' rights generally and to general  principles of equity
     regardless of whether enforcement is sought in a proceeding in equity or at
     law,  and  except  that the  provisions  relating  to  indemnification  and
     contribution may be unenforceable as against public policy.

          (xx) Under generally accepted accounting principles,  each Seller will
     report its transfer of the Mortgage  Assets pursuant to the Sales Agreement
     as a sale of its  interest  in the  Mortgage  Assets.  Each Seller has been
     advised by its independent  certified  public  accountants that they concur
     with such treatment under generally accepted accounting  principles and, if
     applicable,  regulatory  accounting  principles.  Each  Seller also will so
     report  the  transfer  in  all  financial  statements  and  reports  to the
     regulatory and supervisory agencies and authorities to which it reports, if
     any. For federal  income tax purposes,  each Seller will treat the transfer
     of the  Mortgage  Assets  pursuant to the Sales  Agreement as a sale of its
     interest in the Mortgage  Assets  represented  by the  Certificates  and an
     exchange  of  the  remaining  interest  in  the  Mortgage  Assets  for  any
     Certificates of any other class of the same Series retained by such Seller.

          (xxi) At the Closing Date, each Mortgage Note and Security  Instrument
     will  constitute  a legal,  valid and binding  instrument,  enforceable  in
     accordance   with   its   terms   subject   to   bankruptcy,    insolvency,
     reorganization,  moratorium  or  other  laws  affecting  creditors'  rights
     generally  and to  general  principles  of  equity  regardless  of  whether
     enforcement  is sought in a proceeding  in equity or at law. At the Closing
     Date, each Mortgage Note and Security Instrument will meet the criteria for
     selection described in the Final Prospectus.

          (xxii)  At  the  Closing  Date,  any  agreement   relating  to  credit
     enhancement  will have  been  duly and  validly  authorized,  executed  and
     delivered by, and will constitute the legal,  valid and binding  obligation
     of,  the  related  Credit  Enhancer,  subject  to  bankruptcy,  insolvency,
     reorganization,  moratorium  or  other  laws  affecting  creditors'  rights
     generally  and to  general  principles  of  equity  regardless  of  whether
     enforcement is sought in a proceeding in equity or at law.

          (xxiii)  Unless  otherwise  specified  in the Final  Prospectus,  each
     Mortgage  Loan was  originated  by an entity that met the  requirements  of
     Section 3(a)(41) of the Exchange Act at the time of origination.

          (xxiv) Each Servicer has been duly  incorporated,  is validly existing
     and  in  good  standing  under  the  laws  of  the   jurisdiction   of  its
     incorporation  and is duly  qualified to do business under the laws of each
     jurisdiction that requires such qualification wherein it owns or leases any
     material  properties  or  conducts  any  material  business or in which the
     performance of its duties under its Servicing  Agreement would require such
     qualification  (except  where the  failure so to  qualify  would not have a
     material adverse effect on the Servicer's  performance  under the Servicing
     Agreement);  and unless otherwise  specified in the Final Prospectus,  each
     Servicer  is  approved  by  the  U.S.   Department  of  Housing  and  Urban
     Development  and either (i) is approved by and in good  standing with FHLMC
     or FNMA or (ii) is an institution  the deposits of which are insured by the
     FDIC.

          (xxv)  At the  time  of the  execution  and  delivery  of a  Servicing
     Agreement by a Servicer,  such execution and delivery by such Servicer will
     be within  the  corporate  power of such  Servicer  and will have been duly
     authorized by all necessary  corporate action on the part of such Servicer,
     and neither the execution and delivery of such Servicing  Agreement by such
     Servicer, nor the consummation by such Servicer of the transactions therein
     contemplated,  nor compliance with the provisions thereof by such Servicer,
     will (A) violate the articles of  incorporation or bylaws of such Servicer,
     (B)  result  in a  breach  of or  constitute  a  default  under,  any  law,

                                       6
 

    governmental rule or regulation,  any judgment,  decree or order binding on
     such Servicer or its  properties,  or any of the provisions of any material
     indenture,  mortgage,  deed of trust, contract or other material instrument
     to which such  Servicer is a party or by which it is bound or (C) result in
     the creation or imposition of any lien,  charge or encumbrance  upon any of
     its  properties  pursuant  to the  terms  of any such  material  indenture,
     mortgage, deed of trust, contract or other material instrument.

          (xxvi) Each  Servicing  Agreement,  when  executed  and  delivered  as
     contemplated  thereby,  will have been duly  executed and  delivered by the
     Servicer  that  is a party  thereto,  and  such  Servicing  Agreement  will
     constitute a legal, valid and binding agreement,  enforceable  against such
     Servicer in accordance with its terms,  subject to bankruptcy,  insolvency,
     reorganization,  moratorium  or  other  laws  affecting  creditors'  rights
     generally  and to  general  principles  of  equity  regardless  of  whether
     enforcement is sought in a proceeding in equity or at law.

          (xxvii) At the Closing Date,  the Trust  Agreement will have been duly
     executed and delivered by the Master  Servicer and will constitute a legal,
     valid and binding agreement of the Master Servicer, enforceable against the
     Master  Servicer  in  accordance  with its terms,  subject  to  bankruptcy,
     insolvency,  reorganization,  moratorium or other laws affecting creditors'
     rights generally and to general  principles of equity regardless of whether
     enforcement is sought in a proceeding in equity or at law.

          (xxviii)  At  the  Closing   Date,   each  GNMA   Certificate,   FHLMC
     Certificate,  and FNMA  Certificate  will be issued and guaranteed by GNMA,
     FHLMC, and FNMA, respectively, as described in the Final Prospectus.

          (xxix) At the Closing Date,  each Mortgage  Certificate  (other than a
     GNMA Certificate,  FHLMC  Certificate,  or FNMA Certificate) will have been
     duly  authorized,  executed and  delivered  by the issuer of such  Mortgage
     Certificate  and will  constitute  a legal,  valid and binding  instrument,
     enforceable in accordance with its terms, subject to bankruptcy, insolvency
     reorganization,  moratorium  or  other  laws  affecting  creditors'  rights
     generally  and to  general  principles  of  equity  regardless  of  whether
     enforcement is sought in a proceeding in equity or at law.

          (xxx)  Unless  otherwise  noted in the Final  Prospectus,  each of the
     Underwritten Certificates, when issued, will constitute a "mortgage related
     security"  as such term is defined in Section  3(a)(41) of the Exchange Act
     for so long as such  Certificate  is rated in one of the two highest rating
     categories by a nationally recognized statistical rating organization.

          (xxxi) Any taxes,  fees and other  governmental  charges in connection
     with the  execution,  delivery and issuance of the  Agreement and the Trust
     Agreement and the  execution,  delivery and sale of the  Certificates  have
     been or will be paid at or prior to the Closing Date.

          (xxxii)  The  Company  is  not,  and  the  issuance  and  sale  of the
     Certificates in the manner  contemplated  by the Final  Prospectus will not
     cause the Company to become,  subject to  registration  or regulation as an
     Investment  Company or an  affiliate  of an  Investment  Company  under the
     Investment Company Act of 1940, as amended.

          (xxxiii)  Immediately  prior  to  the  delivery  of  the  Underwritten
     Certificates  to the  Underwriters,  the Company will own the  Underwritten
     Certificates free and clear of any lien, adverse claim, pledge, encumbrance
     or other security interest, and will not have assigned to any person any of
     its right,  title or interest in the Underwritten  Certificates,  and, upon
     consummation of the transactions contemplated in the Agreement, the Company
     will  transfer  all its  right,  title  and  interest  in the  Underwritten
     Certificates to the Underwriters.


                                       7
 

         (xxxiv) At the Closing Date, the  representations  and warranties made
     by the  Company  in the Trust  Agreement  will be true and  correct  in all
     material respects.

     The  Company  shall be  deemed  not to have  made the  representations  and
warranties  contained in clauses  (xvii)  through  (xxvii),  inclusive,  of this
Section 1 with respect to, and to the extent of,  representations and warranties
made to the Underwriters by any Seller, any Servicer, the Master Servicer or any
Credit  Enhancer as to the  matters  covered in such  clauses in a  certificate,
opinion  of  counsel  or  agreement  in form  satisfactory  to  counsel  for the
Underwriters  delivered  to the  Underwriters  on the  Closing  Date;  provided,
however, that the foregoing shall in no way limit the rights of the Underwriters
to indemnification and contribution as otherwise provided in Section 8 hereof.

     Any certificate  signed by a Seller,  the Master Servicer,  a Servicer or a
Credit  Enhancer  and  delivered  to the  Underwriters  or to  counsel  for  the
Underwriters in connection with an offering of the Certificates shall state that
it is a  representation  and warranty as to the matters  covered thereby by such
Seller, the Master Servicer,  such Servicer or such Credit Enhancer, as the case
may be, to each Underwriter to whom the  representations  and warranties in this
Section 1 are made.

     2. Purchase and Sale.  Subject to the terms and  conditions and in reliance
upon the  representations and warranties set forth herein, the Company agrees to
sell to  each  Underwriter,  and  each  Underwriter  agrees,  severally  and not
jointly,  to purchase from the Company,  at the applicable  purchase  prices set
forth  in  the  Agreement   (plus  accrued   interest  as  therein  set  forth),
Underwritten  Certificates  in  the  aggregate  approximate  principal  amounts,
notional  amounts or  percentage  interests,  as the case may be, of the various
classes  of   Certificates   set  forth  in  the   Agreement  or  opposite  such
Underwriter's name in an attachment to the Agreement.

     3.  Delivery  and  Payment.  Delivery of and  payment for the  Underwritten
Certificates  shall be made at the office, on the date and at the time specified
in the Agreement,  which date and time may be postponed by agreement between the
Underwriters  and the Company or as provided in Section 10 hereof (such date and
time of delivery  and payment for the  Underwritten  Certificates  being  herein
called the "Closing Date").  Delivery of the Underwritten  Certificates shall be
made to the  Underwriters  against  payment by the  Underwriters of the purchase
price thereof to or upon the order of the Company in the type of funds specified
in the  Agreement.  The  Underwritten  Certificates  shall be registered in such
names and in such authorized  denominations  as the Underwriters may request not
less than two full business days in advance of the Closing Date.

     The Company  agrees to have the  Underwritten  Certificates  available  for
inspection, checking and packaging by the Underwriters in New York, New York (or
such other  location  within the  continental  United  States  requested  by the
Underwriters), not later than 1:00 p.m. on the Business Day prior to the Closing
Date.

     4.   Offering by Underwriters.  It is understood that the several
Underwriters propose to offer the Underwritten Certificates for sale to the
public as set forth in the Final Prospectus.

     5.   Agreements.

     (a)  The Company covenants and agrees with the several Underwriters
that:

          (i)  Substantially   contemporaneously   with  the  execution  of  the
     Agreement,  the Company will prepare the supplement to the Basic Prospectus
     setting forth the principal amount of Certificates  covered thereby and the
     material  terms  thereof,   the  initial  public   offering  price  of  the
     Underwritten Certificates or the manner of offering such Certificates,  the
     price at which the  Underwritten  Certificates  are to be  purchased by the

                                       8
 

    Underwriters from the Company, the selling concessions and reallowance,  if
     any, and such other  information as the  Underwriters  and the Company deem
     appropriate   in   connection   with  the  offering  of  the   Underwritten
     Certificates.  The Company will not file any amendment to the  Registration
     Statement or supplement to the Basic  Prospectus  (including the supplement
     relating to the Underwritten Certificates included in the Final Prospectus)
     unless the Company has furnished the  Underwriters  a copy for their review
     prior to filing and will not file any such proposed amendment or supplement
     to which the  Underwriters  reasonably  object.  Subject  to the  foregoing
     sentence,  the Company will cause the Final Prospectus to be filed with the
     Commission pursuant to Rule 424 under the Act and a report on Form 8-K will
     be filed with the  Commission  within 15 days  following  the Closing  Date
     setting forth  specific  information  concerning the  Certificates  and the
     Mortgage  Assets  and  including,  as an  exhibit,  a  copy  of  the  Trust
     Agreement.  In  addition,  to the  extent  that  any  Underwriter  provides
     Computational Materials to the Company pursuant to Section 5(b) hereof, the
     Company will file or cause to be filed with the Commission a report on Form
     8-K  containing  such  Computational   Materials,  as  soon  as  reasonably
     practicable after the date of the Underwriting Agreement.  The Company will
     promptly advise the  Underwriters  (A) when the Final Prospectus shall have
     been  filed  with  the  Commission  pursuant  to Rule  424 and the Form 8-K
     containing   Computational   Materials  shall  have  been  filed  with  the
     Commission, (B) when any amendment to the Registration Statement shall have
     become effective, (C) of any request by the Commission for any amendment of
     the  Registration  Statement or the Final  Prospectus or for any additional
     information,  (D) of the  issuance  by the  Commission  of any  stop  order
     suspending  the   effectiveness  of  the  Registration   Statement  or  the
     initiation or threatening  of any  proceeding for that purpose,  and (E) of
     the  receipt  by  the  Company  of any  notification  with  respect  to the
     suspension of the  qualification of the Underwritten  Certificates for sale
     in any  jurisdiction or the initiation or threatening of any proceeding for
     such purpose.  The Company will use its  reasonable  efforts to prevent the
     issuance of any such stop order or suspension and, if issued,  to obtain as
     soon as possible the withdrawal thereof.

          (ii) If, at any time when a prospectus relating to the Certificates is
     required to be  delivered  under the Act,  any event  occurs as a result of
     which in the  opinion of counsel to the  Company or the  Underwriters,  the
     Final Prospectus, as then amended or supplemented, would include any untrue
     statement of a material fact or omit to state any material  fact  necessary
     to make the statements  therein,  in the light of the  circumstances  under
     which they were made, not misleading,  or if it shall be necessary to amend
     or supplement the Final  Prospectus to comply with the Act or the rules and
     regulations thereunder, the Company will promptly prepare and file with the
     Commission,  subject to paragraph (i) of this Section 5(a), an amendment or
     supplement  that will  correct  such  statement or omission or an amendment
     that will effect such  compliance  and, if such  amendment or supplement is
     required to be contained in a post-effective  amendment of the Registration
     Statement,  will  use its  best  efforts  to cause  such  amendment  of the
     Registration  Statement  to be made  effective as soon as possible and will
     promptly  file  all  reports  and  any  definitive   proxy  or  information
     statements required to be filed by the Company pursuant to Sections 13, 14,
     and 15 of the Exchange Act  subsequent to the date of the Prospectus for so
     long as the delivery of a  Prospectus  is required in  connection  with the
     offering  or sale of the  Certificates;  provided,  however,  that any such
     amendment or update  prepared  more than nine months after the Closing Date
     shall be at the expense of the Underwriters.

          (iii) The  Company  will  furnish  to  counsel  for the  Underwriters,
     without  charge,  signed copies of the  Registration  Statement  (including
     exhibits thereto) and each amendment thereto that shall become effective on
     or prior to the Closing Date,  and to each  Underwriter a conformed copy of
     the  Registration  Statement  (without  exhibits  thereto)  and  each  such
     amendment  and, so long as delivery of a prospectus  by an  Underwriter  or
     dealer may be required  by the Act, as many copies of any Final  Prospectus
     and any amendments thereof and supplements  thereto as the Underwriters may
     reasonably request.

          (iv) The  Company  will  apply the net  proceeds  from the sale of the
     Underwritten Certificates in the manner set forth in the Final Prospectus.


                                       9
 

         (v) The Company will pay all the fees and disbursements of its counsel
     and of independent  accountants  for the Company  relating to legal review,
     opinions  of  counsel  for  the  Company,   audits,   review  of  unaudited
     financials,  cold comfort  review or  otherwise;  the costs and expenses of
     printing (or otherwise reproducing) and delivering the Agreement, the Trust
     Agreement and the Certificates; the initial fees, costs and expenses of the
     Trustee under the Trust Agreement and its counsel;  the initial fees, costs
     and  expenses of any  custodian  of the  Mortgage  Assets under a custodian
     agreement and such custodian's  counsel; the costs and expenses incident to
     the  preparation,  printing,  distribution  and filing of the  Registration
     Statement (including exhibits thereto),  the Basic Prospectus and the Final
     Prospectus, and all amendments of and supplements to the foregoing; and the
     fees of  rating  agencies.  Except as  provided  in  Section 7 hereof,  the
     Underwriters  shall be  responsible  for  paying  all  costs  and  expenses
     incurred  by  them  in  connection  with  their  purchase  and  sale of the
     Underwritten  Certificates,  including,  without  limitation,  the fees and
     expenses of counsel to the Underwriters.

          (vi) The Company  will use its  reasonable  efforts to arrange for the
     qualification of the  Underwritten  Certificates for sale under the laws of
     such  jurisdictions  as the  Underwriter  may  reasonably  designate in the
     Underwriting  Agreement,  to maintain such qualifications in effect so long
     as required for the distribution of the Certificates and to arrange for the
     determination   of  the  legality  of  the  Certificates  for  purchase  by
     investors;  provided,  however,  that the Company  shall not be required to
     qualify to do business in any jurisdiction where it is not now so qualified
     or to take any action  which  would  subject  it to  general  or  unlimited
     service of process in any jurisdiction where it is not now so subject;  and
     provided  further,  that the  Underwriter  shall pay all costs and expenses
     associated therewith.

          (vii) So long as any Certificates  are  outstanding,  the Company will
     cause the Master Servicer or the Trustee to furnish to the Underwriter,  as
     soon as  available,  a copy  of (A)  the  annual  statement  of  compliance
     delivered by the Master Servicer to the Trustee under the Trust  Agreement,
     (B) the annual independent public  accountants'  servicing report furnished
     to the Trustee pursuant to the Trust Agreement,  (C) each report, statement
     or other  document  regarding the  Certificates  filed with the  Commission
     under  the  Exchange  Act or  mailed  to the  holders  of the  Certificates
     pursuant to the Trust Agreement or otherwise,  (D) any reports  provided by
     certified public accountants  pursuant to the Trust Agreement regarding the
     reports,  statements or other documents included in (B) above, and (E) from
     time to time,  such other  information  concerning the  Certificates as the
     Underwriter may reasonably request and that may be furnished by the Company
     or the Master  Servicer  without undue  expense.  In addition,  the Company
     shall make or cause the Trustee to make generally  available to the Holders
     of the Certificates as soon as practicable, but in any event not later than
     sixteen months from the date of the Agreement, an earnings statement of the
     issuer of the  Certificates  (which  need not be  audited)  complying  with
     Section 11(a) of the Act and the rules and  regulations  of the  Commission
     (including at the option of the Company, Rule 158 under the Act).

          (viii)  Without  the consent of the  Underwriters,  which shall not be
     unreasonably  withheld, the Company will not waive any of the conditions to
     its obligations to purchase Mortgage Loans pursuant to a Sales Agreement.

          (ix)  Following the Closing Date,  the Company will use its reasonable
     efforts to take all action  required to preserve and protect the  ownership
     interest  of the Trustee in the Trust  Estate  during the term of the Trust
     Agreement.

     (b)  Each Underwriter represents, warrants, covenants and agrees with
the Company that:

          (i) (A) The  information  attached to the  Underwriting  Agreement  as
     Exhibit 1 constitutes all Computational Materials, as defined in the letter
     referred  to  below,  that are  required  to be filed  with the  Commission
     pursuant to that certain  letter of the staff of the Commission in response
     to a No-Action  Request  from Kidder,  Peabody & Co. and Kidder  Structured

                                       10
  

   Asset Corporation (as made generally available to registrants,  issuers and
     underwriters  by the  Commission's  response  to the  request of the Public
     Securities Association dated May 27, 1994); (B) all Computational Materials
     contain a legend  substantially as follows (or in such other form as may be
     agreed upon prior to the date of the Underwriting Agreement):

          This  information  does not  constitute  either  an offer to sell or a
          solicitation  of an offer  to buy any of the  securities  referred  to
          herein.  Information contained herein is confidential and provided for
          information  only,  does not purport to be complete  and should not be
          relied  upon  in   connection   with  any  decision  to  purchase  the
          securities.  This information supersedes any prior versions hereof and
          will be deemed to be superseded by any subsequent  versions including,
          with respect to any  description  of the  securities or the underlying
          assets,  the  information   contained  in  the  final  Prospectus  and
          accompanying  Prospectus Supplement.  Offers to sell and solicitations
          of offers to buy the securities are made only by the final  Prospectus
          Supplement and the related Prospectus;

     and (C) the  Computational  Materials  contain  no  untrue  statement  of a
     material fact necessary to make the statements therein, in the light of the
     circumstances under which they were made, not misleading.

          (ii) The Underwriter (at its own expense) further agrees to provide to
     the  Company  any  accountants'   letters  relating  to  the  Computational
     Materials, which accountants' letters shall be addressed to the Company.

          (iii) The  Underwriter (at its own expense) will make available to the
     Company the  Computational  Materials in an electronic  format specified by
     the Company so as to permit the Company to file the Computational Materials
     with the Commission pursuant to the Electronic Data Gathering, Analysis and
     Retrieval system on a timely basis.

     6.   Conditions to the Obligations of the Underwriters.  The
obligations of the Underwriters hereunder to purchase the Underwritten
Certificates shall be subject to the following conditions:

     (a) To the accuracy in all material  respects on the date hereof and on the
Closing  Date  (as if made  on  such  Closing  Date)  and as of the  date of the
effectiveness of any amendment to the Registration  Statement filed prior to the
Closing Date of the  representations  and  warranties on the part of the Company
contained  herein,  and to the extent that the  Company are deemed,  pursuant to
Section 1 hereof,  not to make the  representations  and  warranties  in clauses
(a)(xvii) through (xxvii) inclusive of Section 1 hereof, or portions thereof, to
the  accuracy in all material  respects of the  representations  and  warranties
provided by the parties  making such  representations  and  warranties as of the
date  thereof,  on the Closing Date (as if made on such Closing  Date) and as of
the date of the  effectiveness  of any amendment to the  Registration  Statement
filed prior to the Closing Date.

     (b) The  Registration  Statement shall have become  effective,  and no stop
order suspending the  effectiveness of the  Registration  Statement,  as amended
from time to time, shall have been issued and not withdrawn,  and no proceedings
for that  purpose  shall  have  been  instituted  or  threatened,  and the Final
Prospectus  shall have been filed or mailed for filing  with the  Commission  in
accordance with Rule 424 under the Act, and all actions required to be taken and
all filings  required to be made by the Company  under the Act prior to the sale
of the Certificates shall have been duly taken or made.

     (c)  Certificates.

          (i) The Company shall have delivered to the Underwriters a certificate
     of the Company,  signed by the President or any Vice President or Assistant
     Vice  President  of the Company and dated the Closing  Date,  to the effect

                                       11
  

   that the signer of such certificate has carefully examined the Registration
     Statement,  the Final  Prospectus,  and the  Agreement  and  that:  (A) the
     representations and warranties of the Company in the Agreement are true and
     correct in all  material  respects at and as of the  Closing  Date with the
     same effect as if made on the Closing Date; (B) the Company has complied in
     all material respects with all the agreements and satisfied in all material
     respects all the  conditions on its part to be performed or satisfied at or
     prior to the Closing Date; (C) no stop order  suspending the  effectiveness
     of the  Registration  Statement has been issued and no proceedings for that
     purpose have been  instituted or, to the Company's  knowledge,  threatened;
     (D) nothing has come to such officer's attention that would lead him or her
     to believe that the Final  Prospectus  contains  any untrue  statement of a
     material  fact or omits to state any  material  fact  necessary in order to
     make the statements  therein, in the light of the circumstances under which
     they were made, not misleading;  and (E) there has been no material adverse
     change or development  involving a prospective  material  adverse change in
     the business, operations,  financial condition, properties or assets of the
     Company.

          (ii)  Each  Seller  shall  have   delivered  to  the   Underwriters  a
     certificate  of such Seller,  signed by the President or any Vice President
     or Assistant  Vice  President of such Seller and dated the Closing Date, to
     the  effect  that the signer of such  certificate  has  examined  the Sales
     Agreement to which such Seller is a party and that: (A) the representations
     and warranties of the Seller in the Sales Agreement are true and correct in
     all material respects at and as of the Closing Date with the same effect as
     if made  on the  Closing  Date;  and (B) the  Seller  has  complied  in all
     material  respects  with all the  agreements  and satisfied in all material
     respects all the  conditions on its part to be performed or satisfied at or
     prior to the Closing Date.

          (iii) The Master  Servicer shall have delivered to the  Underwriters a
     certificate  of the Master  Servicer,  signed by the  President or any Vice
     President or Assistant Vice President of the Master  Servicer and dated the
     Closing  Date,  to the  effect  that the  signer  of such  certificate  has
     examined  the  Trust  Agreement  and  that:  (A)  the  representations  and
     warranties  of the  Master  Servicer  in the Trust  Agreement  are true and
     correct in all  material  respects at and as of the  Closing  Date with the
     same effect as if made on the Closing Date; and (B) the Master Servicer has
     complied in all material  respects with all the agreements and satisfied in
     all  material  respects all the  conditions  on its part to be performed or
     satisfied at or prior to the Closing Date.

     (d)  Accounting Comfort.

          (i) The  Underwriters  shall have  received a letter from a nationally
     recognized independent accounting firm, dated the date of the Agreement and
     delivered  at  such  time,  satisfactory  in  form  and  substance  to  the
     Underwriters  relating to statistical or financial information contained in
     the   Prospectus   Supplement   regarding   the  Mortgage   Assets  or  the
     Certificates,  including any declination tables, yield tables, and modeling
     assumptions.

          (ii)   The  Underwriters   shall  have  received  from  the  Company's
     independent  certified public accountants,  a letter dated the Closing Date
     and  satisfactory in form and substance to the Underwriters and counsel for
     the  Underwriters,  reconfirming  or  updating  the  letter  dated the date
     hereof, to the further effect that they have performed  certain  procedures
     as a result of which they have  determined  that [(i)] the  Mortgage  Loans
     listed  in  Schedule  I  to  the  Trust  Agreement  (A)  conform  with  the
     description  thereof in the Prospectus  Supplement  under the caption ["The
     Mortgage  Pool"]  and (B)  conform  with the  information  set forth in the
     Company's report on Form 8-K with respect to such Mortgage Loans,  (ii) and
     that a sampling of the Mortgage Loan files  relating to the Mortgage  Loans
     conforms with the information contained on the mortgage loan data file tape
     upon which the information in the Prospectus  Supplement  under the heading

                                       12
  

     ["The  Mortgage  Pool"] was based,  and (iii)  covering  such other matters
     relating to the Trust as the Underwriters may reasonably request.

          (iii) The  Underwriters shall have received from the certified  public
     accountants of the Servicer or the Master Servicer, as applicable, a letter
     or letters dated the date hereof and  satisfactory in form and substance to
     the  Underwriters  and counsel to the  Underwriters to the effect that they
     have  performed  certain  specified  procedures  as a result of which  they
     determined  that  certain  information  of  an  accounting,  financial  and
     statistical  nature set forth in the Final Prospectus under the caption (A)
     "Origination of Mortgage Loans" (or other caption  relating to the Seller's
     origination  activities)  agrees  with  the  records  of  the  Seller;  (B)
     "Servicing of Mortgage Loans" (or other caption  relating to the Servicer's
     servicing  activities)  agrees  with the records of the  Servicer;  and (C)
     "Master  Servicer"  (or other  caption  relating  to the Master  Servicer's
     master  servicing or servicing  activities)  agrees with the records of the
     Master Servicer.

          (iv) The  Underwriters   shall  have  received  a  certificate  of  an
     accounting officer of the Company stating that the transfer of the Mortgage
     Assets from the Seller to the Company  pursuant to the Sales Agreement will
     be  classified  as a sale of the Seller's  interest in the Mortgage  Assets
     under generally accepted  accounting  principles and, if applicable,  under
     regulatory accounting principles.

     (e)  Opinions.

          (i) The  Underwriters  shall  have  received  from  (A) the  Company's
     General  Counsel,  an  opinion  of  counsel,  dated  the  Closing  Date and
     satisfactory in form and substance to counsel for the  Underwriters,  as to
     the corporate status and authorizations of the Company; and (B) opinions of
     outside  counsel to the  Company,  dated the  Closing  Date and  reasonably
     satisfactory in form and substance to counsel for the  Underwriters,  as to
     (1) various matters relating to the issuance of the Certificates, including
     [the granting to the Trustee of a valid perfected  first priority  security
     interest in the Mortgage Assets,  subject to customary  qualifications  and
     exceptions];  and (2) the  applicable  federal  income tax treatment of the
     Certificates.

          (ii) The  Underwriters  shall have received  copies of any opinions of
     counsel furnished to the Rating Agencies (upon which the Underwriters shall
     be entitled to rely) with  respect to the  nonconsolidation  of the Company
     with its affiliates.

          (iii) The Underwriters  shall have received from reputable  counsel an
     opinion or opinions of counsel,  dated the Closing Date and satisfactory in
     form and  substance to counsel for the  Underwriters,  as to the income tax
     treatment of the Underwritten Certificates in those states specified in the
     Underwriting Agreement.

          (iv)  The  Underwriters  shall  have  received  from  counsel  for the
     Underwriters such opinion or opinions, dated the Closing Date, with respect
     to the validity of the  Certificates,  the Agreement,  the Trust Agreement,
     the  Registration  Statement,  the Final  Prospectus and such other related
     matters as the Underwriters may reasonably  require,  and the Company shall
     have  furnished to such counsel such documents as they  reasonably  request
     for the purpose of enabling them to pass upon such matters.

          (v) The  Underwriters  shall have received from counsel to each Seller
     an opinion,  dated the Closing Date and  satisfactory in form and substance
     to counsel for the Underwriters, as to the due authorization, execution and
     delivery  of the  Sales  Agreement  entered  into  by the  Seller  and  its
     enforceability against the Seller.

          (vi) The  Underwriters  shall have received from counsel to the Master
     Servicer an opinion,  dated the Closing Date and  satisfactory  in form and

                                       13
  

   substance  to counsel for the  Underwriters,  as to the due  authorization,
     execution  and delivery of the Trust  Agreement by the Master  Servicer and
     its enforceability against the Master Servicer.

          (vii) The Underwriters shall have received from counsel to the Trustee
     an opinion,  dated the Closing Date and  satisfactory in form and substance
     to counsel for the Underwriters, as to the due authorization, execution and
     delivery  of the Trust  Agreement  by the  Trustee  and its  enforceability
     against the Trustee.

          (viii) The Underwriters shall have received from counsel to any Credit
     Enhancer an opinion,  dated the Closing Date and  satisfactory  in form and
     substance  to counsel  for the  Underwriters,  as to the due  issuance  and
     enforceability of the policies or other credit  enhancement  issued by such
     Credit Enhancer.

     (f) The Underwritten  Certificates shall have been assigned the ratings set
forth in the Underwriting  Agreement,  which shall be in one of the four highest
rating  categories,  by one or more "nationally  recognized  statistical  rating
organizations,"  as that term is defined by the  Commission for purposes of Rule
436(g)(2) under the Act, designated in the Underwriting  Agreement and requested
by the Company to rate the Underwritten  Certificates.  On the Closing Date, (i)
such rating or ratings  shall not have been  rescinded  and there shall not have
been any downgrading, or public notification of a possible downgrading or public
notice of a  possible  change,  without  indication  of  direction,  and (ii) no
downgrading,  or  public  notification  of  a  possible  downgrading  or  public
notification of a possible change,  without indication of direction,  shall have
occurred  in the  rating  accorded  any of the debt  securities  of any  person,
including  the  Company,  providing  any  form  of  credit  enhancement  for the
Certificates  by any "nationally  recognized  statistical  rating  organization"
designated in the Underwriting Agreement.

     (g) If  applicable,  and subject to the  conditions  set forth in the Trust
Agreement,   any  reserve  fund  to  be  established  for  the  benefit  of  the
Certificateholders  shall have been  established by the Company with the Trustee
and any initial  deposit  thereto  shall have been  delivered to the Trustee for
deposit therein as contemplated by the Trust Agreement.

     (h) On the Closing Date,  there shall not have occurred any change,  or any
development  involving a  prospective  change,  in or affecting  the business or
properties of the Company since the date of the Underwriting  Agreement that the
Underwriter  concludes in the reasonable judgment of the Underwriter  materially
impairs the investment quality of the Underwritten Certificates so as to make it
impractical or  inadvisable to proceed with the public  offering or the delivery
of the Underwritten Certificates as contemplated by the Final Prospectus.

     (i) All proceedings in connection with the transactions contemplated by the
Agreement and all documents incident hereto shall be reasonably  satisfactory in
form and substance to the Underwriters and counsel for the Underwriters, and the
Underwriters  and  counsel  for  the  Underwriters   shall  have  received  such
information, certificates and documents as they may reasonably request.

     If any of the  conditions  specified  in this Section 6 shall not have been
fulfilled in all material respects when and as provided in the Agreement, if the
Company is in breach in any  material  respect of any  covenants  or  agreements
contained herein or if any of the opinions and  certificates  mentioned above or
elsewhere  in the  Agreement  shall not be in all material  respects  reasonably
satisfactory  in form and  substance  to the  Underwriters  and  counsel for the
Underwriters,  the Agreement and all obligations of the  Underwriters  hereunder
may be  canceled  by the  Underwriters  at, or at any time prior to, the Closing
Date. Notice of such cancellation shall be given to the Company in writing or by
telephone or telegraph and confirmed in writing.

     In the event that the Company is advised prior to the Closing Date that the
documentation for some of the Mortgage Loans is incomplete or defective and such
defects  cannot be remedied prior to the Closing Date, the Company may, with the

                                       14


consent of the  Underwriters,  nevertheless  deliver the  Mortgage  Loans to the
Trustee  with an  amount  equal to the  principal  amount of the  incomplete  or
defective  Mortgage  Loans as of the Cut-Off  Date plus one month's  interest on
each such Mortgage Loan at the Mortgage  Interest Rate  specified in the related
Mortgage Note (less the  applicable  Servicing Fee Rate).  If the  incomplete or
defective  documentation  for a  Mortgage  Loan is  remedied  prior to the first
Distribution  Date,  the amount  deposited  with the Trustee on account  thereof
shall be returned to the Company.  If the incomplete or defective  documentation
for a Mortgage Loan is not remedied  prior to the first  Distribution  Date, the
amount  will be applied in payment of the  Certificates  and the  Mortgage  Loan
released to the Company.

     7. Reimbursement of Underwriters' Expenses. If for any reason (other than a
default by the  Underwriters  in their  obligations  hereunder)  the sale of the
Underwritten  Certificates  provided for herein is not consummated,  the Company
will  reimburse the  Underwriters  severally  upon demand for all  out-of-pocket
expenses  (including  reasonable fees and  disbursements  of counsel) that shall
have been reasonably  incurred by them in connection  with their  investigation,
the preparation to market and the marketing of the Underwritten Certificates, or
in contemplation of the performance by them of their obligations hereunder.

     8.   Indemnification and Contribution.

     (a)  The  Company  hereby  agrees  to  indemnify  and  hold  harmless  each
Underwriter  and each person,  if any, who controls any  Underwriter  within the
meaning of Section 15 of the Act or Section 20 of the Exchange Act as follows:

          (i)  against  any  and  all  losses,  claims,  expenses,   damages  or
     liabilities,   joint  or  several,   to  which  such  Underwriter  or  such
     controlling  person may become subject under the Act or otherwise,  insofar
     as such  losses,  claims,  damages or  liabilities  (or  actions in respect
     thereof)  arise out of or are based  upon any untrue  statement  or alleged
     untrue  statement  of any  material  fact  contained  in  the  Registration
     Statement, the Final Prospectus, or any amendment or supplement thereto, or
     any related  Preliminary  Final  Prospectus,  or arise out of, or are based
     upon,  the omission or alleged  omission to state  therein a material  fact
     required to be stated therein or necessary to make the  statements  therein
     not misleading;  will reimburse each  Underwriter and each such controlling
     person  for  any  legal  or  other  expenses  reasonably  incurred  by such
     Underwriter or such controlling  person in connection with investigating or
     defending  any such loss,  claim,  damage,  liability or action;  provided,
     however,  that (A) the  Company  will not be liable in any such case to the
     extent that any such loss,  claim,  damage or liability arises out of or is
     based upon an untrue statement or omission,  or alleged untrue statement or
     omission,  made in any of such documents in reliance upon and in conformity
     with  written  information  furnished  to the  Company  by an  Underwriter,
     specifically  for  use  therein,   including,   without   limitation,   any
     Computational Materials,  except to the extent that any untrue statement or
     alleged untrue  statement  therein results (or is alleged to have resulted)
     from an error in the written information  concerning the characteristics of
     the Mortgage Loans furnished by the Company to the  Underwriters for use in
     the  preparation  of any  Computational  Materials,  which  error  was  not
     superseded  or corrected by the delivery to the  Underwriters  of corrected
     written  or  electronic  information,  or for  which the  Company  provided
     written notice of such error to the Underwriters  prior to the confirmation
     of the  sale  of the  Certificates  (any  such  uncorrected  mortgage  loan
     information a "Mortgage  Pool Error"),  and (B) such indemnity with respect
     to any Preliminary  Final  Prospectus shall not inure to the benefit of any
     Underwriter  (or any person  controlling  such  Underwriter)  from whom the
     person asserting any such loss,  claim,  damage or liability  purchased the
     Certificates which are the subject thereof if such person did not receive a
     copy of the  Final  Prospectus  (or the  Final  Prospectus  as  amended  or
     supplemented, excluding any documents incorporated therein by reference) at
     or  prior to the  confirmation  of the  sale of such  Certificates  to such
     person in any case  where  such  delivery  is  required  by the Act and the
     untrue  statement  or  omission  of  a  material  fact  contained  in  such
     Preliminary  Final Prospectus was corrected in the Final Prospectus (or the
     Final  Prospectus  as  amended or  supplemented,  excluding  any  documents
     incorporated therein by reference);


                                       15
  

          (ii) against any and all loss,  liability,  claim,  damage and expense
     whatsoever, to the extent of the aggregate amount paid in settlement of any
     litigation,  or investigation  or proceeding by any governmental  agency or
     body,  commenced or threatened,  or of any claim  whatsoever based upon any
     untrue  statement or  omission,  or any such  alleged  untrue  statement or
     omission, for which indemnification is provided by the Company under clause
     (i) above,  if such  settlement is effected with the written consent of the
     Company; and

          (iii) against any and all expense  whatsoever  (including the fees and
     disbursements of counsel chosen by any Underwriter or controlling person of
     such  Underwriter),  reasonably  incurred in  investigating,  preparing  or
     defending  against any litigation,  or  investigation  or proceeding by any
     governmental  agency  or  body,  commenced  or  threatened,  or  any  claim
     whatsoever  based  upon  any  untrue  statement  or  omission,   for  which
     indemnification  is provided by the Company under clause (i) above,  or any
     such alleged  untrue  statement  or  omission,  to the extent that any such
     expense is not paid under (i) or (ii) above.

This  indemnity  will be in  addition  to any  liability  that the  Company  may
otherwise have.

     (b) Each Underwriter agrees to indemnify and hold harmless the Company, its
directors,  its officers who have signed the  Registration  Statements  and each
person,  if any, who  controls the Company  within the meaning of the Act or the
Exchange  Act,  against  any  and  all  losses,  claims,  expenses,  damages  or
liabilities  to which the Company or any such  director,  officer or controlling
person may become subject,  under the Act or otherwise,  insofar as such losses,
claims, damages or liabilities,  (or actions in respect thereof) arise out of or
are based upon any untrue  statement or alleged untrue statement of any material
fact  contained  in the  Registration  Statement,  the Final  Prospectus  or any
amendment or supplement thereto, or any related Preliminary Final Prospectus, or
arise out of, or are based upon,  the omission or the alleged  omission to state
therein a material fact  required to be stated  therein or necessary to make the
statements  therein not misleading,  in each case to the extent, but only to the
extent,  that such untrue  statement or alleged untrue  statement or omission or
alleged  omission  was made in  reliance  upon and in  conformity  with  written
information  furnished to the Company by such  Underwriter  specifically for use
therein,  including,  without  limitation,  Computational  Materials;  and  will
reimburse any legal or other expenses  reasonably incurred by the Company or any
such director, officer or controlling person in connection with investigating or
defending any such loss, claim, damage, liability or action (except that no such
indemnity shall be available for any losses, claims, damages or liabilities,  or
actions in respect  thereof,  resulting  from any  Mortgage  Pool  Error).  This
indemnity  agreement will be in addition to any liability that such  Underwriter
may otherwise have.

     (c) Promptly after receipt by an indemnified  party under this Section 8 of
notice of the  commencement  of any action,  such  indemnified  party will, if a
claim in respect thereof is to be made against the indemnifying party under this
Section 8, notify the indemnifying  party of the commencement  thereof;  but the
omission  so to notify  the  indemnifying  party  will not  relieve  it from any
liability  that it may have to any  indemnified  party  otherwise than under the
Agreement. In case any such action is brought against any indemnified party, and
it notifies the indemnifying party of the commencement thereof, the indemnifying
party will be entitled to  participate  therein,  and, to the extent that it may
wish, jointly with any other indemnifying  party similarly  notified,  to assume
(at its own expense) the defense  thereof,  with  counsel  satisfactory  to such
indemnified  party (who shall not,  except with the  consent of the  indemnified
party,  be  counsel to the  indemnifying  party),  and,  after  notice  from the
indemnifying  party  to such  indemnified  party  under  this  Section  8,  such
indemnifying  party  shall  not be  liable  for  any  legal  or  other  expenses
subsequently  incurred by such indemnified  party in connection with the defense
thereof other than reasonable costs of investigation.

     (d) If  recovery  is not  available  under  the  foregoing  indemnification
provisions  of this Section 8, for any reason  other than as specified  therein,
the parties entitled to  indemnification  by the terms thereof shall be entitled
to  contribution  to the amount paid or payable by such  indemnified  party as a

                                       16


result of the losses,  claims,  expenses,  damages or liabilities referred to in
subsection  (a) or (b) above,  except to the  extent  that  contribution  is not
permitted  under  Section  11(f)  of the  Act.  In  determining  the  amount  of
contribution  to which the  respective  parties  are  entitled,  there  shall be
considered  whether the untrue or alleged untrue statement of a material fact or
the omission or alleged omission to state a material fact relates to information
supplied by the Company or the Underwriters, the parties' relative knowledge and
access to information  concerning the matter with respect to which the claim was
asserted,  the  opportunity  to correct  and  prevent  any untrue  statement  or
omission,  and  any  other  equitable   considerations   appropriate  under  the
circumstances.  The  Company  and the  Underwriters  agree  that it would not be
equitable if the amount of such  contribution  were to be determined by pro rata
or per capita  allocation (even if the  Underwriters  were treated as one entity
for such  purpose)  or by any other  method  that does not take  account  of the
equitable  considerations  referred to in the second sentence of this subsection
(d).  Notwithstanding  the provisions of this  subsection (d), no Underwriter or
person  controlling such  Underwriter  shall be obligated to make a contribution
hereunder that in the aggregate  exceeds the total public  offering price of the
Certificates  purchased  by such  Underwriter  under  the  Agreement,  less  the
aggregate  amount of any  damages  which such  Underwriter  and its  controlling
persons have otherwise  been required to pay by reason of such untrue  statement
or alleged  untrue  statement  or omission.  The  Underwriters'  obligations  to
contribute  shall be  several in  proportion  to their  respective  underwriting
obligations and not joint.

     9. Default by an Underwriter. If any one or more Underwriters shall fail to
purchase and pay for any of the Certificates of any Class agreed to be purchased
by such Underwriter or Underwriters hereunder and such failure to purchase shall
constitute a default in the  performance of its or their  obligations  under the
Agreement,  the remaining  Underwriters shall be obligated  severally to take up
and pay for (in the respective  proportions that the portion of the Certificates
of such Class set forth  opposite  their names in an attachment to the Agreement
bears to the aggregate  amount of  Certificates of such Class set forth opposite
the names of the remaining Underwriters) the Certificates of such Class that the
defaulting Underwriter or Underwriters agreed but failed to purchase;  provided,
however,  that in the event that the amount of  Certificates  of such Class that
the defaulting  Underwriter or Underwriters  agreed but failed to purchase shall
exceed 10% of the aggregate amount of Certificates of such Class as set forth in
the  Final  Prospectus,  the  remaining  Underwriters  shall  have the  right to
purchase  all,  but shall not be under any  obligation  to purchase  any, of the
Certificates  of such  Class,  and if such  non-defaulting  Underwriters  do not
purchase  all the  Certificates  of such Class,  the  Agreement  will  terminate
without liability to any non-defaulting Underwriter or the Company. In the event
of a default by any Underwriter as set forth in this Section 9, the Closing Date
for such Class of Certificates shall be postponed for such period, not exceeding
seven days,  as the  Underwriters  shall  determine  in order that the  required
changes in the  Registration  Statement and the Final Prospectus or in any other
documents or arrangements  may be effected.  Nothing  contained in the Agreement
shall  relieve  any  defaulting  Underwriter  of its  liability,  if any, to the
Company and any non-defaulting Underwriter for damages occasioned by its default
hereunder.

     10.  Termination.  The  Agreement  shall be subject to  termination  in the
absolute discretion of the Underwriters, by notice given to the Company prior to
delivery of and payment for all Underwritten  Certificates if prior to such time
(i) trading in securities  generally on the New York Stock  Exchange  shall have
been suspended or limited, or minimum prices shall have been established on such
Exchange,  (ii) a banking  moratorium shall have been declared by either federal
or New York State  authorities,  or (iii) there shall have occurred any outbreak
or material escalation of major hostilities, any declaration of war by Congress,
or any other  substantial  national or  international  calamity  or crisis,  the
effect of which on the financial markets of the United States is such as to make
it, in the judgment of the Underwriters,  impracticable or inadvisable to market
the Certificates.

     11.  Representations and Indemnities to Survive. The respective agreements,
representations,  warranties, indemnities and other statements of the Company or
its officers and the Underwriters set forth in or made pursuant to the Agreement
will remain in full force and effect, regardless of any investigation made by or
on behalf of any Underwriter or the Company or any of the officers, directors or
controlling  persons referred to in Section 8 hereof,  and will survive delivery
of and payment for the Underwritten Certificates. The provisions of this Section
11 and Sections  5(a)(v) and (vi), 7 and 8 hereof shall survive the  termination
or cancellation of the Agreement.


                                       17


     12.  Notices.  All communications hereunder will be in writing and
effective only upon receipt and, if sent to the Underwriters, will be
mailed, delivered or telecopied and confirmed to it at the office or
offices set forth in the Underwriting Agreement; or, if sent to the
Company, will be mailed, delivered or telecopied and confirmed to it at
4880 Cox Road, Glen Allen, Virginia 23060, Attention: President.

     13.  Successors.  The Agreement will inure to the benefit of and be binding
upon the parties  hereto and their  respective  successors  and the officers and
directors and  controlling  persons  referred to in Section 8 hereof,  and their
successors  and assigns,  and no other person will have any right or  obligation
hereunder.

     14.  Applicable Law.  The Agreement will be governed by and construed
in accordance with the laws of the jurisdiction specified in the Agreement.
The Agreement may be executed in any number of counterparts, each of which
shall for all purposes be deemed to be an original and all of which shall
together constitute but one and the same instrument.

     15.  Miscellaneous.  Time  shall be of the  essence of the  Agreement.  The
Agreement supersedes all prior or contemporaneous  agreements and understandings
relating to the subject matter hereof. Neither the Agreement nor any term hereof
may be changed,  waived,  discharged or terminated except by a writing signed by
the  party  against  whom  enforcement  of such  change,  waiver,  discharge  or
termination   is  sought.   The  Agreement  may  be  signed  in  any  number  of
counterparts,  each of which shall be deemed an original,  which taken  together
shall constitute one and the same instrument.


  


                                       18



                                                                       Exhibit A

                           Asset Backed Certificates
                           --------------------------

                             UNDERWRITING AGREEMENT


Dated:  [____________], 199[_]

To:  [____________________]


Re:  Underwriting Agreement Standard Provisions (June 1996 Edition) (the
     "Agreement").

          Series Designation: Series 199[_]-[_].

          Underwriting Agreement:  Subject to the terms and conditions set forth
          and  incorporated  by reference  herein,  the Company hereby agrees to
          issue  and  sell to the  Underwriters  and  each  Underwriter  agrees,
          severally and not jointly,  to purchase from the Company the principal
          amount of the Series 199[_]-[_]  Certificates (the "Certificates") set
          forth  opposite  its name on Annex A attached  hereto at the  purchase
          prices  and  terms  set  forth  below;  provided,  however,  that  the
          obligations of the  Underwriters are subject to receipt by the Company
          of a [AAA] [AA] rating by [Rating  Agency]  with  respect to the Class
          [___] Certificates.

          The Prospectus  Supplement relating to the Certificates  describes the
          characteristics of the Mortgage Assets that will be transferred on the
          Closing  Date to the  Trustee  pursuant  to the Trust  Agreement.  The
          Company  specifically  covenants  to  transfer  to the  Trustee on the
          Closing Date Mortgage Assets having the  characteristics  described in
          the  Prospectus  Supplement  relating to the  Certificates;  provided,
          however, that the actual Mortgage Assets delivered on the Closing Date
          may vary in nonmaterial  respects from the description of the Mortgage
          Assets in the Prospectus  Supplement.  It is understood that if any of
          the Mortgage Assets proposed to be transferred is not delivered on the
          Closing  Date,  the  Company  will  deposit  cash on an interim  basis
          pending such delivery with the Trustee in an amount equal to the Asset
          Value (as defined in the Trust  Agreement) of the Mortgage  Assets not
          delivered plus interest on that amount for the first interest  period.
          If any of such Mortgage  Assets are not delivered,  the cash deposited
          with the Trustee will be applied to redeem Certificates. It is further
          understood  that  the  Asset  Value  of  the  Mortgage  Assets  to  be
          transferred  on the Closing Date together with any cash deposited with
          the  Trustee  will  be not  less  than  the  principal  amount  of the
          Certificates.

          Registration Statement:  References in this Agreement to the
          Registration Statement will be deemed to include Registration
          Statement No. 333-4127.



<PAGE>


Terms of the Certificates and Underwriting Compensation.
<TABLE>
<CAPTION>

                              Original
             Stated           Principal   Interest     Price to     Underwriting
   Class     Maturity (1)     Amount        Rate        Public(2)     Discount
             ------------     ---------   --------     ----------    -----------
<S> <C>
                              $                 %              %               %
                              $                 %              %               %
                              $                 %              %               %
                              $                 %              %               %
</TABLE>

     (1) Assuming no prepayments on the Mortgage Assets.
     (2) Plus accrued interest, if any, at the applicable
                 rate from [____________].

     Certificate Rating:  [___] by [____________________].

     Mortgage Assets.  The [Mortgage Loans] [Mortgage Certificates] to be
included in the Trust are as described in the Prospectus Supplement.

     Distribution Dates:  The [_____] day of each month (or, if such day is
     not a Business Day, the next succeeding Business Day).

     Purchase Price: Payment of the purchase price for the Certificates shall be
made to the Company [by certified or official bank check or in New York Clearing
House or similar  next-day funds] [in Federal or similar  immediately  available
funds payable to the order of the Company].

     Closing Date and Location:  [_____________________].

     Computational Materials:  The Underwriters' Computational Materials,
if any, are attached hereto as Exhibit 1.

     Applicable Law:  The Agreement shall be governed and construed in
accordance with the laws of [____________].

     The Underwriters named in Annex A attached hereto agree,  severally and not
jointly,  subject to the terms and provisions of the Agreement,  a copy of which
is  attached,  and  which is  hereby  incorporated  by  reference  herein in its
entirety  and made a part  hereof to the same extent as if such  provisions  had
been  set  forth  in full  herein,  to  purchase  the  principal  amount  of the
Certificates set forth opposite their names in Annex A attached hereto.

        Each  Annex  and  Exhibit  attached  hereto  is  incorporated  herein by
reference and made a part hereof.


             [NAME]


             By____________________________
             Its____________________________


             [NAME]


             By____________________________
             Its_____________________________


             [NAME]


             By____________________________
             Its_____________________________

             Acting on behalf of themselves and the other named Underwriters.


Accepted:

SAXON ASSET SECURITIES COMPANY


By____________________________
Its____________________________











<PAGE>




                                     Annex A

                                  UNDERWRITING



                                 $           Principal Amount of Series
                                      Class:   Class:  Class:  Class:


[NAME]__________________________          $       $       $       $


[NAME]__________________________          $       $       $       $


[NAME]__________________________          $       $       $       $












<PAGE>




                                   Exhibit 1

                            COMPUTATIONAL MATERIALS











                                                                     EXHIBIT 3.1



                         SAXON ASSET SECURITIES COMPANY
                            ARTICLES OF INCORPORATION


                                    ARTICLE I
                                      NAME

     The name of the Corporation is Saxon Asset Securities Company.


                                   ARTICLE II
                                     PURPOSE

     2.1  Purposes.  The purposes for which and any of which the
Corporation is formed are:
          (a) To acquire, own, hold, sell, service,  transfer,  assign,  pledge,
finance,   refinance  and  otherwise  deal  with  (1)  one-  to  four-family  or
multi-family  mortgage  loans  secured by first,  second or more junior liens on
residential properties, including, without limitation, mortgage loans insured by
the Federal Housing  Administration  and mortgage loans partially  guaranteed by
the United States  Department  of Veterans  Affairs,  (2) mortgage  pass-through
certificates   issued  or  guaranteed  by  the  Government   National   Mortgage
Association,  the Federal National Mortgage  Association,  the Federal Home Loan
Mortgage  Corporation  or  another  government  agency  or  government-sponsored
agency,   (3)   privately-issued    mortgage   pass-through    certificates   or
mortgage-collateralized obligations, (4) home improvement mortgage loans secured
by first,  second or more  junior  liens on  residential  properties,  (5) loans
originated under the Title I credit insurance program created under the National
Housing Act of 1934 by the Federal Housing Administration, (6) home equity lines
of credit,  (7) other "eligible assets" as defined in Rule 3a-7 of the Rules and
Regulations  under the  Investment  Company  Act of 1940,  as  amended,  and (8)
participation  interests  in or  securities  based  on or  backed  by any of the
foregoing (items (1) through (8) above, collectively, the "Assets");
          (b) To transfer  Assets and any related  property from time to time to
one or more trusts (collectively,  "Trusts") pursuant to one or more pooling and
servicing  agreements,   trust  agreements  or  other  similar  agreements,   to
authorize, issue, sell and deliver one or more series or classes of pass-through

                                       1


certificates or other securities  evidencing  ownership  interests in the Assets
and any related property held by one or more Trusts (collectively, "Pass-Through
Certificates")  and to acquire,  own,  hold,  sell,  transfer,  assign,  pledge,
finance,  refinance and otherwise deal with such  pass-through  certificates  or
other securities;
          (c) To  authorize,  issue,  sell and  deliver  one or more  series  or
classes  of  bonds,  notes or other  evidences  of  indebtedness  (collectively,
"Bonds")  secured  or  collateralized  by one or more  pools of  Assets  and any
related property, or by pass-through certificates or other securities evidencing
ownership  interests  therein,  issued  under  one  or  more  indentures,  trust
agreements or other similar  agreements  and,  subsequent to the issuance of any
such  Bonds,  to  sell  the  Assets  and  any  related   property   securing  or
collateralizing any series of Bonds, subject to the lien in favor of such Bonds,
to any  limited-purpose  entity (provided that each rating agency that has rated
such Bonds at the request of the  Corporation  shall have  confirmed  in writing
that such sale will not result in a lowering or withdrawal of such rating); and
          (d)  Subject  to the  limitations  contained  in  Section  2.2 of this
Article II, to engage in any activity or exercise  any power that is  incidental
to or connected  with, and necessary or convenient to accomplish,  the foregoing
and that is not  prohibited by law or required to be  specifically  set forth in
these Articles.
     2.2 Limitations. The Corporation shall not perform any act in contravention
of any of the  following  clauses  of this  Section  2.2  without  (i) the prior
written consent of each trustee under any pooling and servicing agreement, trust
agreement,  indenture or other similar  agreement  (collectively,  "Indentures")
pursuant to which  Pass-Through  Certificates or Bonds that are then outstanding
have been  issued or (ii) a letter  from each  rating  agency that has rated any
Pass-Through Certificates or Bonds (collectively,  "Asset Backed Securities") at
the request of the  Corporation  that the act in  question  will not result in a
lowering or withdrawal of such rating.
          (a)  The  Corporation   shall  not  incur,   assume  or  guaranty  any
indebtedness  except  for  such  indebtedness  as  (A)  may be  incurred  by the
Corporation  in connection  with the issuance of Bonds (B) provides for recourse
solely to the assets pledged to secure such  indebtedness and no recourse to the
Corporation and does not constitute a claim against the Corporation in the event
its assets are  insufficient to repay such  indebtedness;  (C) provides that any

                                       2


such  indebtedness by its terms is fully  subordinated to any and all Bonds; (D)
provides  that no action may be taken  against  assets  pledged  to secure  such
indebtedness  if and  so  long  as  such  assets  are  also  pledged  to  secure
outstanding Bonds senior to such indebtedness;  and (E) provides that the holder
thereof may not cause the filing of a petition in bankruptcy or take any similar
action against the Corporation until at least 121 days after every  indebtedness
of the Corporation evidenced by Bonds is paid in full.
          (b) The Corporation shall not engage in any business or activity other
than as authorized in Section 2.1 of this Article II.
          (c) The  Corporation  shall not  consolidate or merge with or into any
other entity or convey or transfer its properties and assets substantially as an
entity to any other entity, unless:
               (1) the  entity  (if  other  than the  Corporation  )  formed  or
          surviving such  consolidation or merger or that acquires by conveyance
          of transfer the properties and assets of the Corporation substantially
          as an entity  shall be organized  and  existing  under the laws of the
          United States of America or any State or the District of Columbia, and
          shall expressly  assume, by amendment or supplement to the Indentures,
          executed  and  delivered  to  the   appropriate   trustees,   in  form
          satisfactory  to such  trustees,  the due and punctual  payment of the
          principal  of and  interest  on all Bonds then  outstanding  under the
          Indentures (to the extent that any series of Bonds  provides  recourse
          solely to the Assets and any related  property  pledged to secure such
          Bonds,  such assumption of payments shall extend only to the extent of
          such pledged Assets and related property) and the performance of every
          covenant  of the  Indentures  on the  part  of the  Corporation  to be
          performed or observed;
               (2)  immediately  after  giving  effect to such  transaction,  no
          default or event of default under the  Indentures  shall have occurred
          and be continuing;
               (3) the  Corporation  shall have  delivered to the trustees under
          the Indentures an officer's certificate and an opinion of counsel each

                                       3


          stating that such  consolidation,  merger,  conveyance or transfer and
          such amendment or supplement are not prohibited under the terms of the
          Indentures and that all conditions  precedent provided for relating to
          such transaction have been complied with; and
               (4) the Corporation shall have received written confirmation from
          each rating  agency that has rated any Asset Backed  Securities at the
          request of the Corporation that such consolidation, merger, conveyance
          or  transfer  or such  amendment  or  supplement  will not result in a
          lowering or withdrawal of such rating
     provided,  however,  that the  provision of this  Section  2.2(c) shall not
limit the ability of the Corporation to sell the Assets and any related property
securing or collateralizing an outstanding series of Bonds,  subject to the lien
in favor of such Bonds, to a limited-purpose  entity;  provided that each rating
agency  that has rated such Bonds at the request of the  Corporation  shall have
confirmed in writing that such sales will not result in a lowering or withdrawal
of such rating.
     Upon any  consolidation  or merger,  or any  conveyance  or transfer of the
properties and assets of the Corporation  substantially as an entirety,  in each
case as provided above, the entity formed by or surviving such  consolidation or
merger (if other than the Corporation) or the entity to which such conveyance or
transfer is made shall  succeed to, and be  substituted  for,  and may  exercise
every right and power of, the  Corporation  under the  Indentures  with the same
effect as if such entity had been an  original  party to the  Indenture.  In the
event of any such  conveyance  or transfer,  the  Corporation  may be dissolved,
wound-up and liquidated at any time thereafter,  and the Corporation  thereafter
shall be released from its liabilities and its obligations under the Indentures.
          (d) The  Corporation  shall not file a petition in bankruptcy  without
the unanimous approval of the Board of Directors.
          (e) The  Corporation  shall not  amend,  alter,  change or repeal  any
provision  contained in this Article II while any Asset  Backed  Securities  are
outstanding  unless  each  rating  agency  that has rated any such Asset  Backed
Securities  at the request of the  Corporation  shall have  confirmed in writing
that such amendment will not result in a lowering or withdrawal of such rating.


                                       4


                                   ARTICLE III
                                AUTHORIZED SHARES

     3.1 Number and  Designation.  The number and designation of shares that the
Corporation  shall  have  authority  to issue and the par value per share are as
follows:
     Class               Number of Shares              Par Value
     Common                 10,000                        $1.00

     3.2  Preemptive  Rights.  No holder of  outstanding  shares  shall have any
preemptive right with respect to (i) any shares of any class of the Corporation,
whether now or hereafter  authorized,  (ii) any  warrants,  rights or options to
purchase any such shares,  or (iii) any  obligations  convertible  into any such
shares or into warrants, rights or options to purchase any such shares.

     3.3  Voting;  Distributions.  The holders of the Common  Shares  shall have
unlimited  voting  rights  and are  entitled  to  receive  the net assets of the
Corporation  upon the  liquidation,  dissolution or winding up of the affairs of
the Corporation.

                                   ARTICLE IV
                  REGISTERED OFFICE AND REGISTERED AGENT


     The address of the initial  registered office of the Corporation,  which is
located in the City of Richmond,  Virginia,  is 901 East Byrd Street,  Richmond,
Virginia  23219.  The initial  registered  agent of the Corporation is Thomas F.
Farrell,  II, whose business office is identical with the registered  office and
who is a resident of Virginia and a member of the Virginia State Bar.

                                    ARTICLE V
                                 INDEMNIFICATION
          5.1 Mandatory Indemnification. The Corporation (the term "Corporation"
as used in this Section 5.1 shall mean the  Corporation  only and no predecessor
entity or other legal entity) shall  indemnify any  individual who is, was or is

                                       5


threatened   to  be  made  a  party  to  a  civil,   criminal,   administrative,
investigative or other proceeding (other than a proceeding by or in the right of
the Corporation or by or on behalf of its shareholders, or a proceeding in which
he or she was  adjudged  liable  on the basis of having  improperly  received  a
personal benefit) because such individual is or was a director or officer of the
Corporation or of any other legal entity controlled by the Corporation, or is or
was a fiduciary of any employee benefit plan established at the direction of the
Corporation,  against all liabilities and reasonable expenses incurred by him or
her on account of the proceeding.  Indemnification  pursuant to this Section 5.1
shall be subject to the following  conditions:  (i) if the proceeding relates to
the  performance  of  duties by the  individual  seeking  indemnification,  such
individual  shall have  conducted  himself or herself in good faith and believed
that his or her conduct was in the best  interests of the legal entity he or she
was serving or of its participants, if such legal entity was an employee benefit
plan; (ii) if the proceeding is a criminal  proceeding,  the individual  seeking
indemnification  shall  have no  reasonable  cause  to  believe  that his or her
conduct prior to the initiation of the proceeding was unlawful; and (iii) if the
proceeding   is  any  other  type  of   proceeding,   the   individual   seeking
indemnification, prior to the initiation of the proceeding, shall have conducted
himself or herself in good faith and  believed  that his or her  conduct  was at
least not opposed to the best interests of the legal entity such  individual was
serving or its participants,  if such legal entity was an employee benefit plan.
Before  any   indemnification  is  paid  a  determination  shall  be  made  that
indemnification  is permissible in the circumstances  because the person seeking
indemnification   has  met  the  standard  of  conduct  set  forth  above.  Such
determination  shall  be  made  in the  manner  provided  by  Virginia  law  for
determining  that  indemnification  of  a  director  is  permissible.  Unless  a
determination  has  been  made  that  indemnification  is not  permissible,  the
Corporation  shall make advances and  reimbursement for expenses incurred by any
of the persons  named above upon  receipt of an  undertaking  from him or her to
repay  the same if it is  ultimately  determined  that  such  individual  is not
entitled  to  indemnification.  The  Corporation  is  authorized  to contract in
advance to indemnify any of the persons named above to the extent it is required
to indemnify them pursuant to the provisions of this Section 5.1.

                                       6


     5.2  Miscellaneous.  The rights of each person entitled to  indemnification
under this Article shall inure to the benefit of such person's heirs,  executors
and  administrators.  Indemnification  pursuant  to this  Article  shall  not be
exclusive  of any other  right of  indemnification  to which any  person  may be
entitled,    including   indemnification   pursuant   to   a   valid   contract,
indemnification by legal entities other than the Corporation and indemnification
under  policies of insurance  purchased  and  maintained by the  Corporation  or
others.  However,  no  person  shall  be  entitled  to  indemnification  by  the
Corporation  to the extent such person is  indemnified  by another  including an
insurer.


                                   ARTICLE VI
                             LIMITATION OF LIABILITY


          To the extent  permitted by the Virginia Stock  Corporation Act, as it
now exists or is hereafter  amended,  the  liability to the  Corporation  or its
shareholders of an officer or director of the  Corporation for monetary  damages
arising out of a single  transaction,  occurrence  or course of conduct shall be
limited to one dollar.
                                   ARTICLE VII
                                    DIRECTORS

     At all times, at least one of the Corporation's  Directors must be a person
who is not an officer, employee or owner of 10% or more of the outstanding stock
of the  Corporation  or an  officer,  employee  or  owner  of 10% or more of the
outstanding stock of any affiliate of the Corporation.

Dated:    May 3, 1996







                                       7

                                                                     EXHIBIT 3.2




                         SAXON ASSET SECURITIES COMPANY

                                     BYLAWS


<PAGE>


                               TABLE OF CONTENTS


                                    ARTICLE I
                            MEETINGS OF SHAREHOLDERS
     1.1  Place and Time of Meetings. . . . . . . . . . . . . . . . . . . 1
     1.2  Annual Meeting. . . . . . . . . . . . . . . . . . . . . . . . . 1
     1.3  Special Meetings. . . . . . . . . . . . . . . . . . . . . . . . 1
     1.4  Record Dates. . . . . . . . . . . . . . . . . . . . . . . . . . 1
     1.5  Notice of Meetings. . . . . . . . . . . . . . . . . . . . . . . 2
     1.6  Waiver of Notice; Attendance at Meeting . . . . . . . . . . . . 3
     1.7  Quorum and Voting Requirements. . . . . . . . . . . . . . . . . 3
     1.8  Action Without Meeting. . . . . . . . . . . . . . . . . . . . . 3

                                   ARTICLE II
                                   DIRECTORS
     2.1  General Powers. . . . . . . . . . . . . . . . . . . . . . . . . 4
     2.2  Number, Term and Election . . . . . . . . . . . . . . . . . . . 4
     2.3  Removal; Vacancies. . . . . . . . . . . . . . . . . . . . . . . 5
     2.4  Annual and Regular Meetings . . . . . . . . . . . . . . . . . . 5
     2.5  Special Meetings. . . . . . . . . . . . . . . . . . . . . . . . 6
     2.6  Notice of Meetings. . . . . . . . . . . . . . . . . . . . . . . 6
     2.7  Waiver of Notice; Attendance at Meeting . . . . . . . . . . . . 6
     2.8  Quorum; Voting. . . . . . . . . . . . . . . . . . . . . . . . . 7
     2.9  Telephonic Meetings . . . . . . . . . . . . . . . . . . . . . . 7
     2.10 Action Without Meeting. . . . . . . . . . . . . . . . . . . . . 7
     2.11 Compensation. . . . . . . . . . . . . . . . . . . . . . . . . . 8

                                   ARTICLE III
                                    OFFICERS
     3.1  Officers. . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
     3.2  Election; Term. . . . . . . . . . . . . . . . . . . . . . . . . 8
     3.3  Removal of Officers . . . . . . . . . . . . . . . . . . . . . . 9
     3.4  Duties of Officers. . . . . . . . . . . . . . . . . . . . . . . 9

                                   ARTICLE IV
                               SHARE CERTIFICATES
     4.1  Form. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
     4.2  Transfer. . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
     4.3  Restrictions on Transfer. . . . . . . . . . . . . . . . . . . .10
     4.4  Lost or Destroyed Share Certificates. . . . . . . . . . . . . .10

                                   ARTICLE V
                            MISCELLANEOUS PROVISIONS
     5.1  Corporate Seal. . . . . . . . . . . . . . . . . . . . . . . . .10
     5.2  Fiscal Year . . . . . . . . . . . . . . . . . . . . . . . . . .11
     5.3  Amendments. . . . . . . . . . . . . . . . . . . . . . . . . . .11

<PAGE>


                         SAXON ASSET SECURITIES COMPANY
                                     BYLAWS


                                   ARTICLE I
                            MEETINGS OF SHAREHOLDERS

     1.1 Place and Time of Meetings.  Meetings of shareholders  shall be held at
such place,  either within or without the Commonwealth of Virginia,  and at such
time as may be  provided  in the  notice  of the  meeting  and  approved  by the
Chairman of the Board of Directors (the "Chairman"),  the President or the Board
of Directors.
     1.2 Annual Meeting. The annual meeting of shareholders shall be held on the
second  Tuesday  in July of each  year or on such date as may be  designated  by
resolution  of the  Board of  Directors  from  time to time for the  purpose  of
electing  directors  and  conducting  such other  business as may properly  come
before the meeting.
     1.3 Special Meetings. Special meetings of the shareholders may be called by
the Chairman, the President or the Board of Directors and shall be called by the
Secretary upon demand of  shareholders  as required by law. Only business within
the  purpose  or  purposes  described  in the  notice  for a special  meeting of
shareholders may be conducted at the meeting.
     1.4 Record Dates. The record date for determining  shareholders entitled to
demand a special meeting is the date the first shareholder signs the demand that
the meeting be held.
     Except as is provided in the preceding paragraph the Board of Directors may
fix, in advance,  a record date to make a determination  of shareholders for any
purpose,  such date to be not more than 70 days  before  the  meeting  or action
requiring a determination of  shareholders.  If no such record date is set, then
the  record  date shall be the close of  business  on the day before the date on
which the first notice is given.
     When a determination  of  shareholders  entitled to notice of or to vote at
any meeting of shareholders has been made, such determination shall be effective
for any  adjournment  of the meeting  unless the Board of Directors  fixes a new
record  date,  which it shall do if the meeting is adjourned to a date more than
120 days after the date fixed for the original meeting.
     1.5 Notice of Meetings.  Written notice stating the place,  day and hour of
each meeting of shareholders  and, in case of a special meeting,  the purpose or
purposes  for which the  meeting  is called  shall be given not less than 10 nor
more than 60 days before the date of the meeting  (except when a different  time

                                       1


is required in these Bylaws or by law) either personally or by mail,  telephone,
telegraph,  teletype,  telecopy or other form of wire or wireless communication,
or by private  courier to each  shareholder  of record  entitled to vote at such
meeting and to such nonvoting shareholders as may be required by law. If mailed,
such notice shall be deemed to be effective when deposited in first class United
States mail with postage thereon prepaid and addressed to the shareholder at his
address as it appears on the share transfer books of the  Corporation.  If given
in any other manner,  such notice shall be deemed to be effective (i) when given
personally or by telephone, (ii) when sent by telegraph,  teletype,  telecopy or
other form of wire or  wireless  communication  or (iii) when given to a private
courier to be delivered.
     If a meeting is adjourned to a different date,  time or place,  notice need
not be given if the new date,  time or place is announced at the meeting  before
adjournment.  However,  if a new record date for an adjourned  meeting is fixed,
notice of the  adjourned  meeting shall be given to  shareholders  as of the new
record date unless a court provides otherwise.
     1.6 Waiver of Notice;  Attendance at Meeting.  A shareholder  may waive any
notice required by law, the Articles of  Incorporation or these Bylaws before or
after the date and time of the meeting that is the subject of such  notice.  The
waiver shall be in writing, be signed by the shareholder  entitled to the notice
and be delivered to the  Secretary  for  inclusion in the minutes or filing with
the corporate records.
     A  shareholder's  attendance  at a meeting (i) waives  objection to lack of
notice or  defective  notice  of the  meeting  unless  the  shareholder,  at the
beginning of the meeting, objects to holding the meeting or transacting business
at the meeting and (ii) waives objection to consideration of a particular matter
at the  meeting  that is not within the  purpose or  purposes  described  in the
meeting notice unless the shareholder  objects to considering the matter when it
is presented.
     1.7 Quorum and Voting  Requirements.  Unless  otherwise  required by law, a
majority of the votes  entitled to be cast on a matter  constitutes a quorum for
action on that matter. Once a share is represented for any purpose at a meeting,
it is deemed  present for quorum  purposes for the  remainder of the meeting and
for any  adjournment of that meeting unless a new record date is or shall be set
for that adjourned meeting. If a quorum exists,  action on a matter,  other than
the  election of  directors,  is approved if the votes cast  favoring the action
exceed the votes cast opposing the action unless a greater number of affirmative
votes is required by law. Directors shall be elected by a plurality of the votes

                                       2


cast by the  shares  entitled  to vote in the  election  at a meeting at which a
quorum is present. Less than a quorum may adjourn a meeting.
     1.8 Action Without  Meeting.  Action required or permitted to be taken at a
meeting of the shareholders may be taken without a meeting and without action by
the Board of Directors if the action is taken by all the  shareholders  entitled
to vote on the action.  The action  shall be  evidenced  by one or more  written
consents describing the action taken, signed by all the shareholders entitled to
vote on the action and  delivered to the  Secretary for inclusion in the minutes
or filing with the corporate records. Action taken by unanimous consent shall be
effective  according to its terms when all consents are in the possession of the
Corporation  unless the consent  specifies a different  effective date, in which
event the action  taken  shall be  effective  as of the date  specified  therein
provided that the consent  states the date of execution by each  shareholder.  A
shareholder  may  withdraw  a consent  only by  delivering  a written  notice of
withdrawal  to the  Corporation  prior to the time that all  consents are in the
possession of the Corporation.
     If not  otherwise  fixed  pursuant to the  provisions  of Section  1.4, the
record date for  determining  shareholders  entitled  to take  action  without a
meeting is the date the first  shareholder  signs the consent  described  in the
preceding paragraph.

                                   ARTICLE II
                                   DIRECTORS

     2.1 General Powers.  The Corporation  shall have a Board of Directors.  All
corporate  powers  shall be  exercised  by or under the  authority  of,  and the
business and affairs of the  Corporation  managed  under the  direction  of, its
Board of  Directors,  subject to any  limitation  set forth in the  Articles  of
Incorporation.
     2.2 Number,  Term and Election.  The number of directors of the Corporation
shall be five (5).  This number may be changed from time to time by amendment to
these  Bylaws to  increase  or  decrease  by 30  percent  or less the  number of
directors  last  elected  by the  shareholders,  but only the  shareholders  may
increase  or decrease  the number by more than 30 percent.  A decrease in number
shall not shorten the term of any incumbent  director.  Each director shall hold
office  until  his  death,  resignation,  retirement  or  removal  or until  his
successor is elected.

                                       3


     Except as provided in Section 2.3 of this  Article,  the  directors  (other
than initial  directors) shall be elected by the holders of the common shares at
the annual  meeting of  shareholders  and those persons who receive the greatest
number of votes  shall be  deemed  elected  even  though  they do not  receive a
majority  of the  votes  cast.  No  individual  shall be named or  elected  as a
director  without his prior  consent.  The Board of Directors  shall appoint one
director  to serve as  Chairman.  The  Chairman  shall  serve as chairman of the
meetings of shareholders and the meetings of the Board of Directors.
     2.3 Removal;  Vacancies. The shareholders may remove one or more directors,
with or without cause, if the number of votes cast for such removal  constitutes
a majority  of the votes  entitled to be cast at an  election  of  directors.  A
director  may be removed by the  shareholders  only at a meeting  called for the
purpose of removing him and the meeting  notice must state that the purpose,  or
one of the purposes of the meeting, is removal of the director.
     A vacancy on the Board of Directors, including a vacancy resulting from the
removal of a director or an increase in the number of  directors,  may be filled
by (i) the  shareholders,  (ii) the Board of Directors or (iii) the  affirmative
vote of a majority of the remaining  directors  though less than a quorum of the
Board of  Directors  and may,  in the case of a  resignation  that  will  become
effective at a specified  later date, be filled before the vacancy  occurs,  but
the new director may not take office until the vacancy occurs.
     2.4  Annual  and  Regular  Meetings.  An  annual  meeting  of the  Board of
Directors,   which  shall  be  considered  a  regular  meeting,  shall  be  held
immediately  following  each annual meeting of  shareholders  for the purpose of
electing  officers  and  carrying on such other  business as may  properly  come
before  the  meeting.  The  Board of  Directors  may also  adopt a  schedule  of
additional meetings which shall be considered regular meetings. Regular meetings
shall  be  held  at such  times  and at  such  places,  within  or  without  the
Commonwealth  of  Virginia,  as the  Chairman,  the  President  or the  Board of
Directors shall designate from time to time. If no place is designated,  regular
meetings shall be held at the principal office of the Corporation.
     2.5 Special  Meetings.  Special  meetings of the Board of Directors  may be
called by the  Chairman,  the  President  or a majority of the  directors of the

                                       4


Corporation  and  shall be held at such  times  and at such  places,  within  or
without  the  Commonwealth  of  Virginia,  as the person or persons  calling the
meetings  shall  designate.  If no such place is  designated  in the notice of a
meeting, it shall be held at the principal office of the Corporation.
     2.6  Notice of Meetings.  No notice need be given of regular meetings of
the Board of Directors.
     Notices of special  meetings  of the Board of  Directors  shall be given to
each  director in person or delivered to his  residence or business  address (or
such other place as he may have  directed in writing) not less than  twenty-four
(24) hours before the meeting by mail, messenger,  telecopy, telegraph, or other
means of written  communication  or by telephoning  such notice to him. Any such
notice  shall set forth the time and place of the  meeting and state the purpose
for which it is called.
     2.7 Waiver of  Notice;  Attendance  at  Meeting.  A director  may waive any
notice required by law, the Articles of  Incorporation or these Bylaws before or
after the date and time stated in the notice and such waiver shall be equivalent
to the giving of such notice.  Except as provided in the next  paragraph of this
section, the waiver shall be in writing,  signed by the director entitled to the
notice and filed with the minutes or corporate records.
     A  director's  attendance  at or  participation  in a  meeting  waives  any
required  notice to him of the meeting unless the director,  at the beginning of
the  meeting or  promptly  upon his  arrival,  objects to holding the meeting or
transacting  business at the meeting and does not thereafter  vote for or assent
to action taken at the meeting.
     2.8 Quorum;  Voting.  A majority of the number of directors  fixed in these
Bylaws shall constitute a quorum for the transaction of business at a meeting of
the  Board of  Directors.  If a quorum  is  present  when a vote is  taken,  the
affirmative vote of a majority of the directors  present is the act of the Board
of  Directors.  A director who is present at a meeting of the Board of Directors
or a  committee  of the Board of  Directors  when  corporate  action is taken is
deemed to have  assented  to the  action  taken  unless (i) he  objects,  at the
beginning  of the  meeting  or  promptly  upon his  arrival,  to  holding  it or
transacting  specified  business  at the  meeting  or (ii) he votes  against  or
abstains from the action taken.
     2.9  Telephonic  Meetings.  The Board of  Directors  may  permit any or all
directors  to  participate  in a regular  or special  meeting by or conduct  the
meeting  through the use of any means of  communication  by which all  directors
participating may simultaneously  hear each other during the meeting. A director
participating  in a meeting  by this  means is deemed to be present in person at
the meeting.

                                       5


     2.10 Action Without Meeting.  Action required or permitted to be taken at a
meeting of the Board of Directors  may be taken  without a meeting if the action
is taken by all members of the Board.  The action  shall be  evidenced by one or
more written consents  stating the action taken,  signed by each director either
before or after the action is taken and  included  in the  minutes or filed with
the corporate  records.  Action taken under this section shall be effective when
the last  director  signs the consent  unless the consent  specifies a different
effective  date,  in which event the action  taken is  effective  as of the date
specified  therein,  provided  the consent  states the date of execution by each
director.
     2.11  Compensation.  The Board of  Directors  may fix the  compensation  of
directors  and may provide for the payment of all  expenses  incurred by them in
attending meetings of the Board of Directors.


                                  ARTICLE III
                                    OFFICERS

     3.1 Officers.  The officers of the  Corporation  shall be a President and a
Secretary  and,  in the  discretion  of the  Board  of  Directors,  one or  more
Vice-Presidents  and such other officers as may be deemed necessary or advisable
to carry on the business of the Corporation. Any two or more offices may be held
by the same person.
     3.2 Election;  Term. Officers shall be elected at the annual meeting of the
Board of  Directors  and may be elected at such other time or times as the Board
of Directors shall determine.  They shall hold office, unless removed, until the
next annual  meeting of the Board of  Directors  or until their  successors  are
elected.  Any officer may resign at any time upon written notice to the Board of
Directors  and such  resignation  shall be  effective  when notice is  delivered
unless the notice specifies a later effective date.
     3.3  Removal of Officers.  The Board of Directors may remove any officer
at any time, with or without cause.
     3.4 Duties of Officers.  The President shall be the Chief Executive Officer
of the Corporation.  He and the other officers shall have such powers and duties
as  generally  pertain to their  respective  offices as well as such  powers and
duties as may be delegated to them from time to time by the Board of Directors.


                                       6


                                   ARTICLE IV
                               SHARE CERTIFICATES

     4.1 Form. Shares of the Corporation shall, when fully paid, be evidenced by
certificates  containing such  information as is required by law and approved by
the Board of  Directors.  Certificates  shall be signed by the President and the
Secretary and may (but need not) be sealed with the seal of the Corporation. The
seal of the Corporation and any or all signatures on a share  certificate may be
facsimile.  If any officer who has signed or whose facsimile  signature has been
placed  upon a  certificate  shall have  ceased to be such  officer  before such
certificate is issued it may be issued by the  Corporation  with the same effect
as if he were such officer on the date of issue.
     4.2  Transfer.  The  Board of  Directors  may make  rules  and  regulations
concerning the issue, registration and transfer of certificates representing the
shares  of  the  Corporation.  Transfers  of  shares  and  of  the  certificates
representing  such  shares  shall be made upon the books of the  Corporation  by
surrender of the certificates  representing  such shares  accompanied by written
assignments given by the owners or their attorneys-in-fact.
     4.3  Restrictions  on  Transfer.  A lawful  restriction  on the transfer or
registration of transfer of shares is valid and  enforceable  against the holder
or a transferee of the holder if the restriction  complies with the requirements
of law and its  existence  is noted  conspicuously  on the  front or back of the
certificate  representing  the shares.  Unless so noted,  a  restriction  is not
enforceable against a person without knowledge of the restriction.
     4.4 Lost or Destroyed Share  Certificates.  The Corporation may issue a new
share  certificate in the place of any certificate  theretofore  issued which is
alleged  to have  been  lost or  destroyed  and may  require  the  owner of such
certificate,  or his legal representative,  to give the Corporation a bond, with
or without surety, or such other agreement, undertaking or security as the Board
of Directors  shall  determine is  appropriate,  to  indemnify  the  Corporation
against any claim that may be made  against it on account of the alleged loss or
destruction or the issuance of any such new certificate.


                                       7
 

                                  ARTICLE V
                            MISCELLANEOUS PROVISIONS

     5.1 Corporate Seal. The corporate seal of the Corporation shall be circular
and shall have inscribed  thereon,  within and around the  circumference  "SAXON
ASSET SECURITIES COMPANY". In the center shall be the word "SEAL".
     5.2  Fiscal Year.  The fiscal year of the Corporation shall be
determined in the discretion of the Board of Directors, but in the absence of
any such determination it shall be the calendar year.
     5.3  Amendments.  These Bylaws may be amended or repealed, and new
Bylaws may be made at any regular or special  meeting of the Board of Directors.
Bylaws made by the Board of Directors  may be repealed or changed and new Bylaws
may be made by the  shareholders,  and the  shareholders  may prescribe that any
Bylaw made by them shall not be  altered,  amended or  repealed  by the Board of
Directors.

                                       8



                                                                     EXHIBIT 4.1

                         SAXON ASSET SECURITIES COMPANY
                            ASSET BACKED CERTIFICATES

                                 SERIES 1996-[_]

                                 TRUST AGREEMENT

                        dated as of [____________], 1996

                                      among

                         SAXON ASSET SECURITIES COMPANY,

                                    as Seller

                         [----------------------------],
                               as Master Servicer

                                       and

                         [----------------------------],
                                   as Trustee







                              TABLE OF CONTENTS

                                   ARTICLE I

                                  DEFINITIONS

Section 1.01.  Standard Terms................................................1
Section 1.02.  Defined Terms.................................................2

                                  ARTICLE II
               FORMATION OF TRUST; CONVEYANCE OF MORTGAGE LOANS

Section 2.01.  Conveyance to the Trustee.....................................8
Section 2.02.  Acceptance by the Trustee.....................................9

                                  ARTICLE III
                        REMITTING TO CERTIFICATEHOLDERS

Section 3.01.  Distributions to Certificateholders..........................10
Section 3.02.  Certificate Guaranty Insurance Policy........................11

                                  ARTICLE IV
                               THE CERTIFICATES

Section 4.01.  The Certificates.............................................14
Section 4.02.  Denominations................................................14
Section 4.03.  Allocation of Realized Losses and Interest Shortfalls........14
[Section 4.04.  Interest Fund...............................................5]

                                   ARTICLE V
                           MISCELLANEOUS PROVISIONS

Section 5.01.  Request for Opinions.........................................15
Section 5.02.  Form of Certificates.........................................15
Section 5.03.  Schedules and Exhibits.......................................16
Section 5.04.  Governing Law................................................16
Section 5.05.  REMIC Administration.........................................16


                                   - i -








                                 TRUST AGREEMENT

               THIS  TRUST  AGREEMENT,  dated as of  [____________],  1996 (this
"Agreement"),  is hereby executed by and among SAXON ASSET SECURITIES COMPANY, a
Virginia corporation ("SASCO"),  [____________________________],  a [__________]
corporation,  as Master Servicer (in such capacity, the "Master Servicer"),  and
[____________________________],  a [__________] corporation, as Trustee (in such
capacity,  the "Trustee"),  under this Agreement and the Standard Terms to Trust
Agreement (________ 1996 Edition) (the "Standard Terms"),  all the provisions of
which, unless otherwise specified herein, are incorporated herein and shall be a
part of this  Agreement as if set forth herein in full (this  Agreement with the
Standard Terms so incorporated, the "Trust Agreement").

                              PRELIMINARY STATEMENT

               The Board of Directors of SASCO has duly authorized the formation
of a trust (the "Trust") to issue a series of asset backed  certificates with an
aggregate initial Certificate Principal Balance of $[______________] to be known
as the  Saxon  Asset  Securities  Company,  Asset  Backed  Certificates,  Series
1996-[_] (the  "Certificates").  The Certificates in the aggregate  evidence the
entire  beneficial  ownership  in the  Trust.  The  Certificates  consist of the
following  [___]  classes:  the  Class  [___]  Certificates  (the  "Class  [___]
Certificates"),  the Class [___] Certificates (the "Class [___]  Certificates"),
the Class [___] Certificates (the "Class [___]  Certificates"),  the Class [___]
Certificates (the "Class [___] Certificates"), the Class [___] Certificates (the
"Class  [___]  Certificates")  and the Class [R]  Certificates  (the  "Class [R]
Certificates").

               In  accordance  with  Section  10.01 of the Standard  Terms,  the
Trustee  will make an  election to treat  certain  assets of the Trust as a real
estate  mortgage  investment  conduit  (the  "REMIC")  for  federal  income  tax
purposes.  The assets of the REMIC will consist of the Mortgage  Loans listed on
Schedule I hereto and the Asset Proceeds Account. The "startup day" of the REMIC
for purposes of the REMIC Provisions will be the Closing Date.

               NOW,   THEREFORE,   in  consideration  of  the  mutual  promises,
covenants,  representations  and warranties  hereinafter set forth,  SASCO,  the
Master Servicer and the Trustee agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

               Section 1.01.  Standard Terms.

               SASCO,  the Master Servicer and the Trustee  acknowledge that the
Standard Terms  prescribe  certain duties,  responsibilities  and obligations of
SASCO,  the Master  Servicer and the Trustee  with respect to the  Certificates.
SASCO,  the Master  Servicer  and the Trustee  agree to observe and perform such
duties,  responsibilities  and obligations and acknowledge  that,  except to the
extent  inconsistent  with the provisions of this Agreement,  the Standard Terms
are and  shall be a part of this  Agreement  to the same  extent as if set forth
herein in full.

                                           - 1 -






               Section 1.02.   Defined Terms.

               Capitalized  terms used but not defined in this  Agreement  shall
have the  respective  meanings  assigned to them in Section 1.01 of the Standard
Terms. In addition,  the following provisions shall govern the defined terms set
forth below for the Trust Agreement.

               ["Accounting Date":  ______________________.]

               ["Available Distribution":  _______________.]

               ["Book-Entry  Certificates":  The  Class  [___]  and  Class  [__]
Certificates,  except to the extent  provided  in Section  5.03 of the  Standard
Terms.]

               ["Business Day": Any day that is not a Saturday, Sunday, holiday,
or other day on which commercial banking  institutions in _______,  _________ or
the city and state in which the Trustee's  Corporate Trust Office is located are
authorized  or  obligated  by law or  executive  order to be  closed,  provided,
however,  that with respect to Section 3.02 hereof  (regarding  the  Certificate
Guaranty  Insurance  Policy),  "Business  Day"  shall mean any day that is not a
Saturday, Sunday, holiday, or other day on which commercial banking institutions
in _______,  _________ are authorized or obligated by law or executive  order to
be closed.]

               ["Certificate":  Any of the Class [__],  Class [__],  Class [__],
Class [__], Class [__], or Class [R] Certificates."]

               ["Certificate   Guaranty  Insurance   Policy":   The  irrevocable
_____________  Insurance  Policy No.  _____________,  including any endorsements
thereto,  issued by the Certificate  Guaranty Insurer with respect to the Senior
Certificates in the form attached hereto as Exhibit _____.

               ["Certificate   Guaranty   Insurer":   ____________________,    a
_____________  insurance  company  organized  and created  under the laws of the
State of _________________, and any successor thereto.]

               ["Certificate  Guaranty  Insurer Contact  Person":  As defined in
Section 3.02(g) of this Agreement.]

               ["Certificate   Guaranty  Insurer  Default":  The  existence  and
continuation of any of the following:

        (a)    a  Certificate   Guaranty   Insurer  Payment  Default  under  the
               Certificate Guaranty Insurance Policy; or

        (b)    (i) the entry by a court having  jurisdiction  in the premises of
               (A) a decree or order for relief in  respect  of the  Certificate
               Guaranty  Insurer in an involuntary  case or proceeding under any
               applicable United States federal or state bankruptcy, insolvency,
               rehabilitation,  reorganization  or  other  similar  law or (B) a
               decree  or  order  adjudging  the  Certificate  Guaranty  Insurer
               bankrupt or insolvent,  or approving as properly filed a petition
               seeking reorganization,  rehabilitation,  arrangement, adjustment
               or  composition  of or in  respect  to the  Certificate  Guaranty
               Insurer under any applicable  United States federal or state law,
               or appointing a custodian, receiver,  liquidator,  rehabilitator,
               assignee, trustee,  sequestrator or other similar official of the
               Certificate  Guaranty  Insurer or of any substantial  part of its
               property,  or  ordering  the  winding-up  or  liquidation  of its
               affairs

                                           - 2 -






               and the continuance of any such decree or order for relief or any
               such other decree or order unstayed and in effect for a period of
               60 consecutive days; or

               (ii) the  commencement by the Certificate  Guaranty  Insurer of a
               voluntary case or proceeding  under any applicable  United States
               federal or state bankruptcy, insolvency,  reorganization or other
               similar law or of any other case or proceeding to be  adjudicated
               a  bankrupt  or  insolvent,  or the  consent  of the  Certificate
               Guaranty  Insurer to the entry of a decree or order for relief in
               respect of the  Certificate  Guaranty  Insurer in an  involuntary
               case or proceeding  under any applicable  United State federal or
               state  bankruptcy  or insolvency  case or proceeding  against the
               Certificate  Guaranty  Insurer,  or the filing by the Certificate
               Guaranty  Insurer  of a  petition  or answer or  consent  seeking
               reorganization  or relief  under  any  applicable  United  States
               federal or state law, or the consent by the Certificate  Guaranty
               Insurer to the filing of such petition or to the  appointment  of
               or the taking  possession by a custodian,  receiver,  liquidator,
               assignee,  trustee,  sequestrator  or  similar  official  of  the
               Certificate  Guaranty  Insurer or of any substantial  part of its
               property,  or the failure of the Certificate  Guaranty Insurer to
               pay its debts  generally as they become due, or the  admission by
               the Certificate  Guarantee Insurer in writing of its inability to
               pay its debts  generally  as they  become  due,  or the taking of
               corporate   action  by  the  Certificate   Guaranty   Insurer  in
               furtherance of any such action.

               ["Certificate  Guaranty Insurer Payment Default":  The failure by
the Certificate Guaranty Insurer to make a Guaranteed  Distribution or any other
payment required under the terms of the Certificate Guaranty Insurance Policy.]

               "Closing Date":  [____________, 199__].

               "Credit   Enhancement":   [The  Certificate   Guaranty  Insurance
Policy].

               "Credit  Enhancement  Fee":  [With  respect  to  the  Certificate
Guaranty  Insurance  Policy  and each  Distribution  Date,  an  amount  equal to
one-twelfth of [____]%  multiplied by the Certificate  Principal  Balance of the
Senior Certificates immediately prior to such Distribution Date].

               ["Custodian":  _____________________________.]

               "Cut-Off Date":  [____________, 199__].

               ["Distribution  Date":  The  [__] day of any  month,  or the next
Business  Day if the [__] day is not a  Business  Day,  commencing  in the month
following the Closing Date.]

               ["Distribution Deficiency": On each Distribution Date, the amount
by which the  Guaranteed  Distribution  on the Senior  Certificates  exceeds the
portion of the  Available  Distribution  allocable  to the  Senior  Certificates
pursuant to Section 3.01 of this Agreement.]

               ["Due Period":  _______________.]

               "Final Scheduled  Distribution  Date": With respect to each Class
of  Certificates,  the date so  designated  in the table in Section 4.01 of this
Agreement.

               ["Fiscal Agent": As defined in the Certificate Guaranty Insurance
Policy.]

                                      - 3 -






               ["Fiscal Year":  ______________.]

               ["Fitch":  Fitch Investors Service, L.P., and its successors (One
State Street Plaza, New York, New York 10004).]

               "Fraud   Loss   Limit":   The   initial   Fraud   Loss  Limit  is
$[____________].  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
less 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.

               ["Guaranteed   Distribution":   As  defined  in  the  Certificate
Guaranty Insurance Policy.]

               ["Guide":  ______________.]

               ["Interest Fund": An Eligible Account established for the purpose
of making interest payments on Mortgage Loans for which the Trust is not due any
Monthly Payments until after [______ __, 1996].

               "Master   Servicer":   [____________________],   a   [__________]
corporation, and its successors, as administrator of the Trust.

               "Master Servicer Advance Amount":  [$__________].

               "Master Servicer Month End Interest Limitation:" [With respect to
each  Distribution  Date,  the sum of (i)  one-twelfth  of  [______%]  per annum
multiplied by the aggregate  Scheduled  Principal  Balance of the Mortgage Loans
not  received  by  [____________________]  on the  first  day of the Due  Period
preceding such  Distribution  Date and (ii) net interest  earnings on the Master
Servicer Custodial Account payable with respect to such Distribution Date.]

               ["Master Servicer Remittance Date":  ______________.]

               ["Master Servicer Reporting Date":  ______________.]

               ["Master Servicing Fee":  ______________]

               "Master Servicing Fee Rate":  [______% per annum].

               ["Moody's":  Moody's Investors Service,  Inc., and its successors
(99 Church Street, New York, New York 10007).]

               "Mortgagor Bankruptcy Loss Limit":  [________________.]

               ["Net Rate":  ______________.]

               ["Notice  of  Claim":  The  notice to be  delivered  pursuant  to
Section  3.02(a) of this  Agreement by the Trustee to the  Certificate  Guaranty
Insurer with respect to any Distribution Date as to

                                      - 4 -






which there will be a Distribution Deficiency, which notice shall be in the form
attached to the Certificate Guaranty Insurance Policy.]

               "Pass-Through Rate": [With respect to each Class of Certificates,
the interest  rate,  if any,  shown or described in the table in Section 4.01 of
this Agreement.]

               ["Policy  Payments  Account":  An  Eligible  Account  established
pursuant to Section 3.02(b) of this Agreement. The Policy Payments Account shall
not be an asset of the Trust or the REMIC,  but shall be for the  benefit of the
holders of the Senior  Certificates.  The owner of the Policy  Payments  Account
shall be the  Certificate  Guaranty  Insurer and, to the extent  provided in the
REMIC  Provisions,  any amounts  transferred by the REMIC to the Policy Payments
Account shall be treated as amounts  distributed by the REMIC to the Certificate
Guaranty Insurer.]

               ["Prepayment Period":  ______________.]

               ["Public    Subordinated    Certificates":    The   Class    [__]
Certificates.]

               "Rating Agency": Each of [Fitch], [Moody's] and [S&P] (or, if any
such  agency or a successor  is no longer in  existence,  such other  nationally
recognized statistical rating agency, or other comparable Person,  designated by
SASCO,  notice of which designation shall be given to the Trustee and the Master
Servicer).

               ["Record Date":  ______________.]

               ["Redemption Date":  ____ __, 1996.]

               "Regular  Certificates":  Any of the Class  [___],  Class  [___],
Class  [___],  Class  [___] or Class [___]  Certificates,  which  represent  the
"regular interests" in the REMIC for purposes of the REMIC Provisions.

               ["Remittance Date":  ______________.]

               "Residual  Certificates":   The  Class  [R]  Certificates,  which
represent  the  "residual  interest"  in the  REMIC  for  purposes  of the REMIC
Provisions.

               ["S&P":  Standard & Poor's Ratings  Services,  and its successors
(26 Broadway, New York, New York 10004).]

               ["Sales Agreement": The Sales Agreement, dated _____ __, 1996, by
and between SASCO and Saxon Mortgage regarding the sale of the Mortgage Loans.]

               "Sales/Servicing   Agreement":   [Each  of  the   Sales/Servicing
Agreements listed on Schedule II hereto. Each Sales/Servicing Agreement shall be
deemed to be a "Servicing  Agreement" for purposes of the Standard  Terms.  Each
Sales/Servicing Agreement, together with the Sales Agreement, shall be deemed to
be a "Sales Agreement" for purposes of the Standard Terms.]

               ["Scheduled Principal Balance":  ______________.]

               "Senior Certificates":  [The Class [___] Certificates.]

               "Senior Percentage":  [With respect to any Distribution Date, the
percentage obtained by dividing the aggregate  Certificate  Principal Balance of
the Senior Certificates immediately prior to such

                                      - 5 -






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%).]

               "Senior   Prepayment   Percentage":   [With   respect   to   each
Distribution Date:

        (a) the percentage indicated below, except as provided in clause (b) 
below:

               Distribution Date        Senior Prepayment Percentage

               [---------------]        [--------------------------]
               [_______________]        [the applicable Senior
                                              Percentage, plus __% of the
                                              difference between 100% and
                                              the applicable Senior
                                              Percentage]

provided, however, that:

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

                      (x)  over  the  immediately  preceding  [__]  months,  the
               average Scheduled  Principal Balance of Mortgage Loans delinquent
               [__] or more days,  (including  Mortgage Loans in foreclosure and
               Mortgage  Loans the  Mortgaged  Premises of which have become REO
               Property)  does  not  exceed  [__]%  of  the  average   aggregate
               Scheduled Principal balance of all Mortgage Loans (including, for
               this  purpose,   any  Mortgage  Loans  in  foreclosure   and  REO
               Property); and

                      (y) 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

               (ii) 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.

        (b)  Notwithstanding  anything to the  contrary  set forth in clause (a)
above, the Senior  Prepayment  Percentage for a Distribution Date will equal (i)
the sum of (x) the Senior Percentage for such Distribution Date and (y) [__]% of
the Subordinated  Percentage for such  Distribution  Date, if such  Distribution
Date is  prior to ____  __,  199_,  and  (ii)  the  Senior  Percentage  for such
Distribution  Date, if such  Distribution Date is on or after ____ __, 199_, if,
in either case,  the following  conditions  are  satisfied on such  Distribution
Date:

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

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

                                      - 6 -






               (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.]

               "Senior  Principal  Distribution  Amount":  [With  respect to any
Distribution Date, the sum of the following:

               (a) the  then  applicable  Senior  Percentage  multiplied  by the
principal  portion of all Monthly  Payments on the Mortgage Loans due during the
related Due Period;

               (b) the then applicable Senior Prepayment  Percentage  multiplied
by the  sum of (i)  all  full  and  partial  principal  prepayments  made by the
respective Borrowers on the Mortgage Loans during the related Prepayment Period,
(ii)  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 such Mortgage Loans during such Prepayment Period and
(iii) 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 actually received by the Trust during such preceding 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) 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.]

               ["Servicing Fee":  ______________.]

               "Servicing Fee Rate":  [______% per annum.]

               "Special Hazard Loss Limit":  [______________________.]

               "State":  [______________________.]

               "Subordinated Certificates": [The Class [___], Class [___], Class
[___] and Class [___] Certificates.]

               "Subordinated  Percentage":  [With  respect  to any  Distribution
Date, the percentage  obtained by dividing the aggregate  Certificate  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 percentage will equal both
(i) 100% minus the Senior  Percentage and (ii) the sum of the  respective  Class
Percentages for the Subordinated Certificates).]

               "Subordinated  Prepayment  Percentage":   [With  respect  to  any
Distribution  Date,  the  percentage  equal to 100% minus the Senior  Prepayment
Percentage  with  respect  to  such   Distribution  Date  (except  that  on  any
Distribution  Date  after the  aggregate  Certificate  Principal  Balance of the
Senior  Certificates  has been  reduced  to zero,  the  Subordinated  Prepayment
Percentage will equal 100%).]

               "Subordinated  Principal  Distribution Amount":  [With respect to
any Distribution Date, the sum of the following:

               (a) the then applicable Subordinated Percentage multiplied by the
principal  portion of all Monthly  Payments on the Mortgage Loans due during the
related Due Period;

                                      - 7 -






               (b)  the  then  applicable   Subordinated  Prepayment  Percentage
multiplied by the sum of (i) all full and partial principal  prepayments made by
the  respective  Borrowers on the Mortgage  Loans during the related  Prepayment
Period, (ii) 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 such Mortgage Loans during such Prepayment Period and
(iii) 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 actually received by 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 minus the portion
thereof allocated to the Senior  Certificates  pursuant to subsection (c) of the
definition of Senior Principal  Distribution Amount and (ii) the then applicable
Subordinated  Percentage multiplied by the remaining Scheduled Principal Balance
of such Mortgage Loan at the time of its liquidation.]

               "Trust Estate":  As defined in Section 2.01 of this Agreement.

               "Trustee":  [____________________],  a [__________]  corporation,
its successor in interest or any successor  trustee appointed in accordance with
the Trust Agreement.

               ["Trustee Fee":  ______________.]

               "Trustee Fee Rate":  [______% per annum.]

               "Trustee  Mortgage  Loan File":  For each  Cooperative  Loan with
respect  to  which  the  related   cooperative   dwelling  unit  is  located  in
_________________,    the   file    containing    the    following    documents:
________________________;  for each  Cooperative  Loan with respect to which the
related  cooperative  dwelling  unit is located in  _________________,  the file
containing the following documents:

- ------------------------.]

               ["Underwriter": _______________________.]

               ["Voting Rights":  ____________________.]

                                   ARTICLE II
                FORMATION OF TRUST; CONVEYANCE OF MORTGAGE LOANS

               Section 2.01.  Conveyance to the Trustee.

               (a) To  provide  for the  distribution  of the  principal  of and
interest on the Certificates in accordance with their terms, the distribution of
all other  sums  distributable  under the Trust  Agreement  with  respect to the
Certificates  and  the  performance  of the  covenants  contained  in the  Trust
Agreement,  SASCO hereby bargains,  sells, conveys, assigns and transfers to the
Trustee,  in  trust,  without  recourse  and for the  exclusive  benefit  of the
Certificateholders,  all of SASCO's right,  title and interest in and to any and
all benefits accruing to SASCO from: (i) the Mortgage Loans listed on Schedule I
hereto, which SASCO is causing to be delivered to the Trustee (or the Custodian)
herewith (and all Qualified  Substitute  Mortgage Loans substituted  therefor as
provided by Section 2.03 of the Standard  Terms and pursuant to the terms of the
Sales  Agreement),  together  with the related  Trustee  Mortgage Loan Files and
SASCO's  interest in any  Collateral  that  secured a Mortgage  Loan but that is
acquired by foreclosure or deed-in-lieu  of foreclosure  after the Closing Date,
and all Monthly Payments due after [____ __, 1996] [(or after [___

                                      - 8 -






__, 1996] in the case of Mortgage  Loans listed on Schedule III hereto)] and all
curtailments  or  other  principal  prepayments  received  with  respect  to the
Mortgage  Loans paid by the Borrower on or after [____ __, 1996] (except for any
prepayments  received  after the Cut-Off  Date but  reflected  in the  aggregate
Scheduled  Principal  Balance of the Mortgage  Loans as of the Cut-Off Date) and
proceeds of the conversion, voluntary or involuntary, of the foregoing; (ii) the
Sales/Servicing  Agreements;  (iii) the Sales Agreement,  except that SASCO does
not assign to the Trustee any of its rights under Sections 9 and 12 of the Sales
Agreement;  (iv)  the  Asset  Proceeds  Account,  whether  in the  form of cash,
instruments,  securities or other properties; and (v) all proceeds of any of the
foregoing  (including,  but  not  limited  to,  all  proceeds  of  any  mortgage
insurance,  hazard insurance, or title insurance policy relating to the Mortgage
Loans, cash proceeds, accounts, accounts receivable, notes, drafts, acceptances,
chattel  paper,  checks,  deposit  accounts,  rights to payment of any and every
kind,  and  other  forms  of  obligations  and  receivables,  which  at any time
constitute  all or part or are included in the proceeds of any of the foregoing)
to pay the  Certificates  as  specified  herein  (items (i)  through  (v) above,
collectively, the "Trust Estate").

               [SASCO hereby assigns to the Master Servicer all right, title and
interest  of  SASCO  in and to (i) the  Interest  Fund  and all  amounts  as are
deposited  and  maintained  therein  from  time to time  pursuant  to the  Trust
Agreement  and (ii) all  proceeds  of the  foregoing  of every  kind and  nature
whatsoever,  including,  but  not  limited  to,  proceeds  of  proceeds  and the
conversion, voluntary or involuntary, of any of the foregoing into cash or other
liquidated property.  The Master Servicer hereby pledges to the Trust and grants
to the Trustee, on behalf of the  Certificateholders,  a first priority security
interest in and to (i) the Interest  Fund and all amounts as are  deposited  and
maintained therein from time to time pursuant to the Trust Agreement, excluding,
however,  any earnings  thereon,  which are payable to the Master Servicer,  and
(ii) all  proceeds  of the  foregoing  of  every  kind  and  nature  whatsoever,
including,  but not  limited  to,  proceeds  of  proceeds  and  the  conversion,
voluntary or involuntary,  of any of the foregoing into cash or other liquidated
property in trust,  subject to the  limitation  set forth above with  respect to
earnings,  to have and to hold in trust to secure the Certificates.  The Trustee
acknowledges  this grant and agrees to hold the pledged  property in  accordance
with the terms hereof.]

               The  Trustee  acknowledges  the sales,  assignments  and  pledges
created by the foregoing paragraph[s], accepts the trust hereunder in accordance
with the provisions  hereof and agrees to perform the duties set forth herein or
required  by  the  Standard   Terms  to  the  end  that  the  interests  of  the
Certificateholders may be adequately and effectively protected.

               [(b)  The  Trustee  agrees  that it  will  hold  the  Certificate
Guaranty  Insurance  Policy in trust and that it will hold any  proceeds  of any
claim made upon such Policy solely for the use and benefit of the Holders of the
Senior  Certificates  in accordance with the terms of the Trust Agreement and of
such Policy.]

               Section 2.02.  Acceptance by the Trustee.

               By its execution of this Agreement,  the Trustee acknowledges and
declares  that it  holds  and will  hold or has  agreed  to hold  all  documents
delivered  to it from time to time with  respect to the  Mortgage  Loans and all
assets  included in the Trust Estate in trust for the  exclusive use and benefit
of all present and future Certificateholders.

                                      - 9 -






                                   ARTICLE III
                         REMITTING TO CERTIFICATEHOLDERS

               Section 3.01.  Distributions to Certificateholders.

               (a) On each  Distribution  Date,  the Trustee shall  withdraw the
Available Distribution from the Asset Proceeds Account and shall distribute such
amount in the following order of priority:

                      (i) first, to the holders of the Senior  Certificates,  an
        amount equal to interest  accrued through the preceding  Accounting Date
        at the applicable Pass-Through Rate on the Certificate Principal Balance
        of  such  Certificates  immediately  prior  to  such  Distribution  Date
        (adjusted  for the  allocation  of  Interest  Shortfalls  as provided in
        Section  4.03 of this  Agreement),  plus any  amounts  distributable  as
        interest  on such  Certificates  on any prior  Distribution  Date to the
        extent not previously distributed;

                     (ii)   second,   to  the   holders   of  the   Subordinated
        Certificates  pro  rata  (based  on  the  respective   current  interest
        entitlement of each Class of Subordinated  Certificates)  interest in an
        amount equal to interest accrued through the related  Accounting Date at
        the applicable Pass- Through Rate on the Certificate  Principal  Balance
        of each such Class immediately prior to such Distribution Date (adjusted
        for the allocation of Interest Shortfalls as provided in Section 4.03 of
        this Agreement), plus any amounts distributable as interest on each such
        Class  on any  prior  Distribution  Date to the  extent  not  previously
        distributed;

                    (iii) third, to the holders of the Senior Certificates,  the
        Senior  Principal  Distribution  Amount until the Certificate  Principal
        Balance of such Certificates has been reduced to zero;

                     (iv)  fourth,  to the  holders  of the Class  [___],  Class
        [___],  Class  [___]  and  Class  [___]  Certificates,  in  that  order,
        principal  in an amount up to each such Class's pro rata share (based on
        the respective  Certificate Principal Balance of each such Class) of the
        Subordinated   Principal   Distribution  Amount  until  the  Certificate
        Principal Balance of each such Class has been reduced to zero; provided,
        however,  that in the event  that the Class  Percentage  of any Class of
        Subordinated  Certificates is less than the initial Class  Percentage of
        such Class,  distributions of principal made pursuant to clauses (b) and
        (c) of the  definition of  Subordinated  Principal  Distribution  Amount
        shall  be  allocated  pro  rata  (based  on the  respective  Certificate
        Principal  Balance of each Class of Subordinated  Certificates),  in the
        order   prescribed   above,   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.

               (b) On any  Distribution  Date or upon  termination of the Trust,
any amounts remaining undistributed with respect to the Mortgage Loans following
the  distributions  specified above and payment of all  administrative  expenses
associated  with the Trust shall be  distributed to the holders of the Class [R]
Certificates.

               (c) If,  and for so long  as,  the  Book-Entry  Certificates  are
registered  in the name of a Clearing  Agency or its nominee,  the Trustee shall
make all  distributions or allocations on such Certificates on each Distribution
Date by wire transfer of immediately  available  funds to the Clearing Agency or
its nominee. If the Book-Entry  Certificates are not registered in the name of a
Clearing  Agency or its nominee,  all  distributions  or  allocations  made with
respect to each Class of Book-Entry Certificates on a Distribution Date shall be
allocated  among  the  outstanding  Certificates  of  such  Class  based  on the
Certificate Principal Balance of each Certificate in such Class. Payments to the
Certificateholders   on   any   Distribution   Date   will   be   made   to  the
Certificateholders of record on the related Record Date. If the Certificates are
not  Book-Entry  Certificates,  the  Trustee  shall  make all  distributions  or
allocations on such

                                     - 10 -






Certificates on each Distribution Date either (i) by check mailed to the address
of each  Certificateholder  as it appears  in the  Certificate  Register  on the
related Record Date or (ii) by wire transfer of immediately  available  funds to
the account of a Certificateholder  at a bank or other entity having appropriate
facilities  therefor,  if such  Certificateholder  shall  have so  notified  the
Trustee in writing by the related Record Date and such  Certificateholder is the
registered  owner of  Certificates  for which the  aggregate  initial  principal
amount is equal to or in excess of [$1,000,000]  with respect to the Class [___]
Certificates  and the Class  [___]  Certificates.  The  Trustee  may  charge the
related Certificateholder a fee for any payment made by wire transfer.

               (d) All  distributions  or  allocations  of  amounts in the Asset
Proceeds  Account [and the Interest Fund], as well as the amount of all payments
made by the  Trustee on each  Certificate  issued  hereunder,  shall be based on
written instructions of the Master Servicer.

               Section 3.02.  Certificate Guaranty Insurance Policy.

               (a) If a  Distribution  Deficiency  will exist with  respect to a
Distribution Date, the Master Servicer must notify the Trustee by telecopy prior
to 12:00  noon,  _____________  time,  on the third  Business  Day prior to such
Distribution Date of the amount of such deficiency. If, by the close of business
on  the  third  Business  Day  prior  to  any  Distribution  Date,  the  Trustee
determines,  based upon the timely receipt by the Trustee of the notice required
pursuant to the foregoing  sentence,  that a Distribution  Deficiency will exist
with respect to such Distribution Date, the Trustee shall (i) give notice of the
amount of such  deficiency to the Certificate  Guaranty  Insurer [and the Fiscal
Agent] on such third  Business  Day by  telephone or telecopy and (ii) deliver a
Notice of Claim to the  Certificate  Guaranty  Insurer [and the Fiscal Agent] by
12:00 noon, ______________ time on the following Business Day. Following Receipt
(as defined in Section 3.02(l) below) by the Certificate  Guaranty Insurer of an
appropriate  notice of a claim under the Certificate  Guaranty Insurance Policy,
payment of such claim will be made by the  Certificate  Guaranty  Insurer on the
later to occur of (i) 12:00 noon, _____________ time, on the second Business Day
following  the  Business  Day of  Receipt of such  notice  and (ii) 12:00  noon,
_____________ time, on the date on which the related distribution is due.

               (b) At the time of the execution and delivery of this  Agreement,
the Trustee shall establish a separate,  special purpose trust account (referred
to herein as the "Policy  Payments  Account")  for the benefit of the Holders of
the Senior  Certificates and over which the Trustee shall have exclusive control
and sole right of withdrawal during the period that the Senior  Certificates are
outstanding.  The Trustee  shall  deposit any amount paid under the  Certificate
Guaranty Insurance Policy initially into the Policy Payments Account, thereafter
transfer such amount to the Asset Proceeds  Account,  and then  distribute  such
amount to the  Holders of the  Senior  Certificates  solely  for the  purpose of
payment of the Guaranteed  Distribution to such Holders.  Amounts paid under the
Certificate  Guaranty  Insurance Policy may not be applied to satisfy any costs,
expenses, or liabilities of the Trustee or the Trust Estate.  Amounts paid under
the Certificate  Guaranty  Insurance Policy shall be disbursed by the Trustee to
the  Holders of the Senior  Certificates  in the same  manner as  principal  and
interest on the Senior  Certificates are disbursed to such Holders under Section
3.01 of this  Agreement.  It shall not be  necessary  for amounts paid under the
Certificate  Guaranty  Insurance  Policy to be paid to the Holders of the Senior
Certificates  by  checks  or wire  transfers  separate  from the  checks or wire
transfers  used to pay principal and interest to such Holders under Section 3.01
of this Agreement. However, the amount of any distribution to be paid from funds
transferred  from the Policy  Payments  Account  shall be noted as  provided  in
Section 3.02(c) below and in the statement to be furnished to the Holders of the
Senior  Certificates  pursuant to Section 4.01 of the Standard terms. Funds held
in the Policy Payments Account shall not be invested by the Trustee.

                                     - 11 -






               On any  Distribution  Date with respect to which a claim has been
made under the  Certificate  Guaranty  Insurance  Policy,  funds received by the
Trustee  as a result  of such  claim  in an  amount  equal  to the  Distribution
Deficiency shall be withdrawn from the Policy Payments  Account,  deposited into
the Asset Proceeds Account, and applied by the Trustee to the payment in full of
the  Distribution  Deficiency.  Any funds  deposited  into the  Policy  Payments
Account in  respect  of a  Distribution  Date that  remain  therein on the first
Business Day following such Distribution  Date after all required  distributions
have been made to the  Holders of the Senior  Certificates  shall be remitted in
immediately  available funds to the Certificate  Guaranty  Insurer by the end of
such Business Day pursuant to the instructions of such Insurer.

               (c) The Trustee shall keep complete and accurate  records of: (i)
all funds remitted to it by the Certificate  Guaranty Insurer and deposited into
the Policy Payments Account,  (ii) the allocation of such funds to pay principal
and interest to the Holders of the Senior  Certificates and (iii) the amounts of
all Realized  Interest  Shortfalls and Realized Losses that are allocated to the
Senior  Certificates  but paid to the Holders of such  Certificates  from moneys
received  under the  Certificate  Guaranty  Insurance  Policy.  The  Certificate
Guaranty  Insurer  shall have the right to inspect  such  records at  reasonable
times upon one Business Day's prior notice to the Trustee.

               (d) In the event that the Trustee has  received a certified  copy
of an  order  of the  appropriate  court  that  any  scheduled  distribution  in
reduction of the principal  balance of or interest on a Senior  Certificate  has
been  voided  in  whole  or in part as a  preference  payment  under  applicable
bankruptcy law, the Trustee shall:  (i) notify the Certificate  Guaranty Insurer
[and the Fiscal  Agent] of such order,  (ii) comply with the  provisions  of the
Certificate  Guaranty  Insurance  Policy to obtain payment from the  Certificate
Guaranty Insurer of such voided scheduled  distribution and (iii) at the time it
provides notice to the Certificate  Guaranty  Insurer of such order,  notify the
Holders of the Senior  Certificates by mail that, in the event that any Holder's
scheduled distribution is to recovered,  such Holder will be entitled to payment
pursuant to the terms of the Certificate  Guaranty  Insurance  Policy, a copy of
which shall be made  available  through the Trustee,  the  Certificate  Guaranty
Insurer [or the Fiscal  Agent],  and (iv)  furnish to the  Certificate  Guaranty
Insurer  [and the Fiscal  Agent] its records  evidencing  the  distributions  of
principal  and interest  that have been made on the Senior  Certificates  by the
Trustee and subsequently recovered from the Holders of such Certificates and the
dates on which such distributions were made.

               (e) The Certificate  Guaranty Insurer is entitled to exercise 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
consent of the Certificate Guaranty Insurer.  Notwithstanding anything herein to
the contrary,  for purposes of determining  the Certificate  Guaranty  Insurer's
voting rights with respect to the Senior Certificates,  any payment with respect
to  principal  and interest on the Senior  Certificates  that is made with funds
received  pursuant to the terms of the  Certificate  Guaranty  Insurance  Policy
shall not be  considered  a payment  of the Senior  Certificates  from the Trust
Estate. The Trustee shall promptly notify the Certificate  Guaranty Insurer [and
the Fiscal Agent] of any proceeding or the institution of any action seeking the
avoidance as a preferential  transfer under applicable  bankruptcy,  insolvency,
receivership or similar law (a "Preference Claim") of any distribution made with
respect to the Senior  Certificates  as to which it has actual  knowledge.  Each
Holder of a Senior  Certificate,  by its purchase of such  Certificate,  and the
Trustee  hereby  agree  that,  for so long as no  Certificate  Guaranty  Insurer
Payment Default exists, the Certificate  Guaranty Insurer may at any time during
the  continuation  of any proceeding  relating to a Preference  Claim direct all
matters relating to such Preference Claim,  including,  without limitation,  (i)
the direction of any appeal of any order relating to such  Preference  Claim and
(ii) the posting of any surety, supersedeas or performance bond pending any such
appeal. In addition,  and without  limitation of the foregoing,  the Certificate
Guaranty  Insurer  shall be  subrogated  to the rights of the  Trustee  and each
Holder of a Senior Certificate in the conduct of any Preference Claim,

                                     - 12 -






including,  without  limitation,  all  rights  of  any  party  to  an  adversary
proceeding action with respect to any court order issued in connection with such
Preference Claim.

               (f)  The  Trustee  acknowledges,  and  each  Holder  of a  Senior
Certificate  by its  acceptance of such  Certificate,  agrees that,  without any
further action on the part of the  Certificate  Guaranty  Insurer,  such Insurer
shall be subrogated to the rights of the Holders of the Senior  Certificates  to
amounts distributable to such Holders in respect of Realized Interest Shortfalls
and  Realized  Losses  to the  extent  of  amounts  previously  paid  under  the
Certificate  Guaranty  Insurance  Policy  and not  previously  recovered  by the
Certificate  Guaranty Insurer  pursuant to this Section 3.02(f).  The Holders of
the Senior Certificates, by acceptance of such Certificates, assign their rights
as Holders  of such  Certificates  to the  Certificate  Guaranty  Insurer to the
extent of such  Insurer's  interest  with  respect  to  amounts  paid  under the
Certificate Guaranty Insurance Policy.

               (g) The  [Seller/Master  Servicer]  shall,  from  time  to  time,
designate a person who shall be available to the Certificate Guaranty Insurer to
provide  such  Insurer  with  reasonable  access to  information  regarding  the
Mortgage Loans. The initial Certificate Guaranty Insurer Contact Person shall be
___________________, the ________________ of the Master Servicer.

               (h)  The  Trustee  shall  surrender  the   Certificate   Guaranty
Insurance Policy to the Certificate  Guaranty Insurer for cancellation  upon the
expiration of the term of such Policy as provided in such Policy.

               (i)  For so  long  as no  Certificate  Guaranty  Insurer  Default
exists, the Certificate  Guaranty Insurer shall be treated by the Seller and the
Trustee as if the  Certificate  Guaranty  Insurer  were the Holder of all of the
Senior Certificates for the purpose of the giving of any consent,  the making of
any direction,  or the exercise of any voting or other control rights  otherwise
given to the  Holders  of the Senior  Certificates  under the terms of the Trust
Agreement.

               (j) All notices,  statements,  reports,  certificates or opinions
required by the Trust  Agreement to be sent to any other party thereto or to any
of the Certificateholders shall be sent also to the Certificate Guaranty Insurer
in accordance  with the provisions of Section 11.05 of the Standard Terms at the
following   address:   ______________________________,   Attention:   __________
(telecopy  number  ( ) ),  or such  other  address  or  telecopy  number  as may
hereafter be  furnished  to each party to the Trust  Agreement in writing by the
Certificate Guaranty Insurer].

               (k) The  Certificate  Guaranty  Insurer  shall  be a third  party
beneficiary of the Trust Agreement,  entitled to enforce the provisions  thereof
as if a party thereto.

               (l) With respect to this Section  3.02,  the terms  "Receipt" and
"Received"  shall mean actual delivery to the Certificate  Guaranty Insurer [and
the Fiscal Agent] 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]
shall  promptly so advise the Trustee on the next  Business  Day and the Trustee
may submit an amended notice or certificate.

               (m)  Notwithstanding  any to the  contrary  contained  in Section
11.01 of the Standard  Terms,  no amendment to the Trust  Agreement  may be made
without the consent of the Certificate  Guaranty Insurer if such amendment might
adversely  affect  in  any  material  way  the  rights  or  obligations  of  the
Certificate Guaranty Insurer.

                                     - 13 -






                                   ARTICLE IV
                                THE CERTIFICATES

               Section 4.01.  The Certificates.

               The  Certificates  shall be  designated  generally  as the  Asset
Backed  Certificates,   Series  1996-[_].  The  aggregate  principal  amount  of
Certificates  that may be executed and delivered under this Agreement is limited
to  $[____________],   except  for  Certificates  executed  and  delivered  upon
registration  of  transfer  of,  or in  exchange  for,  or  in  lieu  of,  other
Certificates  pursuant  to  Sections  5.04 or 5.06 of the  Standard  Terms.  The
following  table sets forth the  Classes of  Certificates  and the  Pass-Through
Rate,  the  initial  Certificate  Principal  Balance,  and the  Final  Scheduled
Distribution Date for each such Class:

                      Pass-Through  Initial Certificate      Final Scheduled
        Class         Rate          Principal Balance        Distribution Date

        [---]         [----]%       $[------------]          [---------------]
        [---]         [----]%       $[------------]          [---------------]
        [---]         [----]%       $[------------]          [---------------]
        [---]         [----]%       $[------------]          [---------------]
        [---]         [----]%       $[------------]          [---------------]
         [R]                   (1)                  (1)      [_______________]

        (1) The  Class [R]  Certificates  have no stated  principal  balance  or
Pass-Through  Rate  and are  not  entitled  to any  scheduled  distributions  of
principal or interest.

               Section 4.02.  Denominations.

               The  Book-Entry  Certificates  shall be registered as one or more
certificates  in the name of the  Clearing  Agency  or its  nominee.  Beneficial
interests in the Book-Entry  Certificates shall be held by the Beneficial Owners
thereof  through the book-entry  facilities of the Clearing  Agency as described
herein, in minimum  denominations of $25,000 and integral multiples of $1,000 in
excess  thereof,  except  that one  Certificate  from each  Class of  Book-Entry
Certificates may be issued in a different  denomination and, if so issued, shall
be  held  in   certificated,   fully-registered   form.  All  other  Classes  of
Certificates shall be issued in certificated,  fully-registered  form. The Class
[___],  Class  [__],  and Class  [___]  Certificates  shall be issued in minimum
denominations of $[______] and integral multiples of $[_____] in excess thereof,
except  that one  Certificate  from each such Class may be issued in a different
denomination  evidencing  the  remainder of the  aggregate  initial  Certificate
Principal  Balance of such Class. The Class [R] Certificates  shall be issued in
minimum  Percentage  Interests  of 25% and  integral  multiples  of 1% in excess
thereof,  except  that two Class  [R]  Certificates  may be issued in  different
denominations.

               Section  4.03.   Allocation  of  Realized   Losses  and  Interest
Shortfalls.

               (a) Realized  Losses on the Mortgage  Loans shall be allocated to
the Certificates as follows:  (i) first, to the Class [___]  Certificates  until
the Certificate  Principal  Balance of such Class has been reduced to zero; (ii)
second, to the Class [___] Certificates until the Certificate  Principal Balance
of such  Class  has been  reduced  to zero;  (iii)  third,  to the  Class  [___]
Certificates  until the  Certificate  Principal  Balance  of such Class has been
reduced  to zero;  (iv)  fourth,  to the  Class  [___]  Certificates  until  the
Certificate  Principal  Balance of such Class has been reduced to zero;  and (v)
finally,  to the  Class  [___]  Certificates,  until the  Certificate  Principal
Balance of such Class has been reduced to zero. In addition, 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

                                     - 14 -






in excess  of the  Mortgagor  Bankruptcy  Loss  Limit  and  Fraud  Losses on the
Mortgage  Loans in excess of the Fraud Loss Limit shall be allocated pro rata to
all  Classes  of  Certificates  in  proportion  to their  Certificate  Principal
Balances.

               (b) Interest  Shortfalls  shall be allocated to reduce the amount
of interest  distributable  on each Class of Certificates  on each  Distribution
Date in  proportion  to the amount of  interest  that such Class would have been
entitled to receive on such Distribution Date absent such Interest Shortfalls.

               [Section 4.04.  Interest Fund.

               An  Interest  Fund  shall  be  established  by the  Trustee.  The
Interest  Fund shall  initially  consist of cash in the amount of  $[__________]
representing 30 days interest at the Mortgage  Interest Rate (less the Servicing
Fee Rate) for each  Mortgage  Loan for which no  payment  is due to SASCO or its
assignee until after [______ __, 1996], as identified on Schedule I hereto.  The
Interest Fund shall be an Eligible Account and, as soon as practicable after the
Closing  Date,  the Trustee  shall  invest any monies on deposit in the Interest
Fund in Permitted  Investments at the direction of the Master  Servicer.  On the
Business Day preceding the [________] 1996 Distribution  Date, the Trustee shall
withdraw  the entire  amount from the  Interest  Fund  (excluding  any  earnings
thereon) and deposit such amount into the Asset  Proceeds  Account.  Such entire
amount shall be used to make distributions of interest on such Distribution Date
and to cover applicable administrative costs (which do not include the Servicing
Fees)  relating to the  Mortgage  Loans with no payments due to SASCO on [______
__,  1996].  Any earnings on the Interest  Fund shall be payable on such date to
the Master Servicer.]

                                    ARTICLE V
                            MISCELLANEOUS PROVISIONS

               Section 5.01.  Request for Opinions.

               (a)  SASCO and the Master Servicer hereby request and authorize

[____________________], as their counsel in this transaction, to issue on behalf
of SASCO and the Master  Servicer  such legal  opinions  to the Trustee and each
Rating Agency as may be (i) required by any and all documents,  certificates  or
agreements  executed in  connection  with the Trust,  or (ii)  requested  by the
Trustee, any Rating Agency or their respective counsels.

               (b) The Trustee  hereby  requests and  authorizes  its counsel to
issue on behalf of the Trustee such legal opinions to SASCO, the Master Servicer
and each Rating Agency as may be required by any and all documents, certificates
or agreements executed in connection with the establishment of the Trust and the
issuance of the Certificates.

               Section 5.02.  Form of Certificates.

               The Class [___]  Certificates  shall be substantially in the form
of Exhibit [___] hereto.  The Class [___] Certificates shall be substantially in
the  form of  Exhibit  [___]  hereto.  The  Class  [___]  Certificates  shall be
substantially in the form of Exhibit [___] hereto.

        The  Class  [___]  Certificates  shall be  substantially  in the form of
Exhibit [___] hereto. The Class [___] Certificates shall be substantially in the
form of Exhibit [___] hereto.  The Class [R] Certificates shall be substantially
in the form of Exhibit [R] hereto.  All Certificates  shall be dated the date of
their execution.

                                     - 15 -






               Section 5.03.  Schedules and Exhibits.

               Each of the Schedules and Exhibits  attached hereto or referenced
herein is  incorporated  herein by  reference  as  contemplated  by the Standard
Terms.

               Section 5.04.  Governing Law.

               In  accordance  with Section  11.04 of the Standard  Terms,  this
Agreement  shall be construed in accordance with and governed by the laws of the
State of [_____________________].

               Section 5.05.  REMIC Administration.

               For purposes of the REMIC  Provisions,  the Regular  Certificates
shall be  designated  as the "regular  interests"  in the REMIC and the Residual
Certificates shall be designated as the "residual interest" in the REMIC.

                                     - 16 -






               IN WITNESS  WHEREOF,  SASCO,  the Master Servicer and the Trustee
have caused this  Agreement  to be duly  executed by their  respective  officers
thereunto duly authorized and their  respective  signatures duly attested all as
of the [___] day of [________], 1996.

                         SAXON ASSET SECURITIES COMPANY

                         By_____________________________
                            Name:

                            Title:

                         [MASTER SERVICER]

                         By_____________________________
                            Name:

                            Title:

                         [TRUSTEE]
                            not in its individual capacity
                            but solely as trustee under the
                            Trust Agreement

                          By_____________________________
                            Name:

                            Title:

                                     - 17 -






COMMONWEALTH OF VIRGINIA                )
                                        ) ss.:
CITY OF RICHMOND                        )

           The foregoing  instrument was  acknowledged  before me in the City of
Richmond,    Virginia,    this   [____]   day   of    [________],    1996,    by
[____________________],   [____________________]   of  Saxon  Asset   Securities
Company, a Virginia corporation, on behalf of the corporation.

                                             Notary Public

My Commission expires:

                                     - 18 -






COMMONWEALTH OF VIRGINIA                )
                                        ) ss.:
CITY OF RICHMOND                        )

           The foregoing  instrument was  acknowledged  before me in the City of
Richmond,    Virginia,    this   [____]   day   of    [________],    1996,    by
[____________________],   [____________________]  of  [____________________],  a
[__________] corporation, on behalf of the corporation.

                                             Notary Public

My Commission expires:

                                     - 19 -






COMMONWEALTH OF VIRGINIA                )
                                        ) ss.:
CITY OF RICHMOND                        )

           The foregoing  instrument was  acknowledged  before me in the City of
Richmond,    Virginia,    this   [____]   day   of    [________],    1996,    by
[____________________],   [____________________]  of  [____________________],  a
[__________] banking corporation, on behalf of the corporation.

                                             Notary Public

My Commission expires:

                                     - 20 -







                         List of Schedules and Exhibits

Schedule I:           The Mortgage Loans
Schedule II:          Sales/Servicing Agreements
Schedule III:         Mortgage Loans with Cut-Off Dates After
                      [______   __, 199_]
Exhibit [___]:        Form of Class [___] Certificate
Exhibit [___]:        Form of Class [___] Certificate
Exhibit [___]:        Form of Class [___] Certificate
Exhibit [___]:        Form of Class [___] Certificate
Exhibit [___]:        Form of Class [___] Certificate
Exhibit [R]:          Form of Class [R] Certificate
Exhibit [___]:        Certificate Guaranty Insurance Policy

                                     - 21 -







                                   Schedule I

                                 Mortgage Loans

                                     - 22 -







                                   Schedule II

                           Sales/Servicing Agreements

                                     - 23 -






                                  Schedule III

         Mortgage Loans with Cut-Off Dates After [_____________], 199[_]

                                     - 24 -








                                                                     EXHIBIT [ ]


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO SELLER OR ITS AGENT
FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT, AND ANY CERTIFICATE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY
AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT MADE TO CEDE & CO. OR TO
SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.


                         SAXON ASSET SECURITIES COMPANY
                   ASSET BACKED CERTIFICATES, SERIES 1996-[_]
                          CLASS [ ] SENIOR CERTIFICATE


THE PRINCIPAL OF THIS CLASS [ ] CERTIFICATE  IS SUBJECT TO PREPAYMENT  FROM TIME
TO TIME WITHOUT SURRENDER OF OR NOTATION ON THIS CERTIFICATE.  ACCORDINGLY,  THE
CERTIFICATE  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE  MAY BE LESS THAN THAT SET
FORTH  BELOW.  ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS CURRENT
CERTIFICATE PRINCIPAL BALANCE BY INQUIRY OF THE TRUSTEE.

THIS CLASS [ ]  CERTIFICATE  REPRESENTS  A REMIC  REGULAR  INTEREST  FOR FEDERAL
INCOME TAX PURPOSES.

SERIES 1996-[ ]                        APPROXIMATE AGGREGATE INITIAL
                                       PRINCIPAL BALANCE OF THE CLASS
                                       [ ] CERTIFICATES AS OF THE
                                       CLOSING DATE: $[_____________]


PASS-THROUGH RATE                      APPROXIMATE AGGREGATE
PER ANNUM: [___]%                      SCHEDULED PRINCIPAL BALANCE AS
                                       OF THE CUT-OFF DATE OF
                                       MORTGAGE LOANS HELD BY THE
                                       TRUST: $[___________________]

DENOMINATION: $[            ]



DATE OF TRUST AGREEMENT:
AS OF [_______], 1996


CLOSING DATE:                          MASTER SERVICER:
[______], 1996                         [---------------------------]


FIRST DISTRIBUTION DATE:               TRUSTEE:
[______], 1996                         [---------------------------]


NO. ___                                CUSIP NO. [_________________]


                                       1


                   ASSET BACKED CERTIFICATES, SERIES 1996-[ ]
                          CLASS [ ] SENIOR CERTIFICATE

evidencing a beneficial  ownership interest in a Trust consisting primarily of a
pool of Single Family Loans and Cooperative Loans  (collectively,  the "Mortgage
Loans") formed and sold by

                         SAXON ASSET SECURITIES COMPANY

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN SAXON ASSET
SECURITIES  COMPANY,  THE MASTER SERVICER,  ANY SERVICER,  THE TRUSTEE OR ANY OF
THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.

THIS CERTIFIES THAT:



is the registered owner of the Percentage Interest evidenced by this Certificate
in the Class [ ] Certificates issued by the Trust (the "Trust") created pursuant
to a trust agreement,  dated as specified above (the "Trust  Agreement"),  among
Saxon Asset  Securities  Company (herein called "SASCO," which term includes any
successor  entity  under the Trust  Agreement"),  the  Master  Servicer  and the
Trustee, a summary of certain of the pertinent  provisions of which is set forth
herein.  The Trust consists primarily of a pool of Mortgage Loans. To the extent
not defined herein, the capitalized terms used herein have the meanings assigned
in the Trust  Agreement.  This Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust Agreement to which Trust Agreement
the Holder of this Certificate,  by virtue of the acceptance hereof, assents and
by which such Holder is bound.

     Distributions of principal and of interest on this Certificate will be made
out of the Available Distribution,  to the extent and subject to the limitations
set forth in the Trust  Agreement,  on the  [25th] day of each month or, if such
[25th] day is not a  Business  Day,  the next  succeeding  Business  Day (each a
"Distribution Date"), commencing on the first Distribution Date specified above,
to the  Person in whose  name this  Certificate  is  registered  at the close of
business on the last Business Day of the month  immediately  preceding the month
of such  distribution  (the  "Record  Date").  All  sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     Interest  on this  Certificate  will  accrue  [(based on a 360-day  year of
twelve 30-day  months)]  from the first day of the month  preceding the month in
which  a  Distribution   Date  occurs  through  the  Accounting  Date  for  such
Distribution  Date on the  Certificate  Principal  Balance  of this  Certificate
immediately   prior  to  each  Distribution  Date  at  a  per  annum  rate  (the
"PassThrough  Rate")  of [ ]%.  Principal  of this  Certificate  will be paid in
accordance  with the  terms  of the  Trust  Agreement.  Principal  and  interest
allocated to this Certificate on any  Distribution  Date will be an amount equal
to this Certificate's pro rata share of the aggregate Available  Distribution to
be distributed on this Class of Certificates as of such Distribution  Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Trust Agreement.

     [This Certificate was issued on [________ __, 1996] at a price equal to (i)
[___________]%  of its original  principal  amount plus (ii) accrued interest at
closing equal to [____________]% of its original principal amount. Based on that
issue price,  this  Certificate was issued with original issue discount  ("OID")
for federal  income tax purposes in an amount equal to  [_____________]%  of its
original  principal  amount.  The monthly yield to maturity of this  Certificate
expressed  on an annual  basis is  approximately  [___]%  and the  amount of OID
allocable  to the  short  first  accrual  period  ([________  __,  1996  through
[________  __, 1996) as a percentage  of the original  principal  amount of this
Certificate is approximately [_____________]%.  The stated interest rate on this
Certificate is [___]% per annum. In computing both the monthly yield to maturity
and the OID amounts  specified  above,  SASCO has used (i) a method embodying an

                                       2


economic  accrual  of income,  (ii) a  prepayment  assumption  of [___% ___] (as
defined  in the  Prospectus)  and (iii) [a 30 days per  month/360  days per year
accounting convention].  The actual yield to maturity and OID amounts may differ
from the projected amounts.]

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated  as Asset Backed  Certificates,  Series  1996-[ ] (herein  called the
"Certificates"),  and  represents  a  Percentage  Interest  in  the  Class  [  ]
Certificates  equal to the  quotient,  expressed  as a  percentage,  obtained by
dividing the  denomination of this  Certificate  specified on the face hereof by
the  aggregate  initial  principal  amount  of the Class [ ]  Certificates.  The
Certificates  are issued in six Classes  designated as specifically set forth in
the Trust Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     Principal  and  interest  losses on the Mortgage  Loans,  to the extent not
covered by mortgage  insurance  policies or other  credit  enhancement,  will be
allocated on the applicable  Distribution Date to Holders of the Certificates in
the manner set forth in the Trust Agreement. The Subordinated  Certificates will
be  subordinated  to the Senior  Certificates  with respect to certain  Realized
Losses and certain interest  shortfalls on the Mortgage Loans as provided in the
Trust  Agreement.  All losses on the  Mortgage  Loans  allocated to any Class of
Certificates  will be allocated pro rata among the  outstanding  Certificates of
such Class, as described in the Trust Agreement.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Trust Agreement.  As provided in the Trust  Agreement,  withdrawals from the
Asset Proceeds  Account and related accounts shall be made from time to time for
purposes other than distributions to Holders of the Certificates,  such purposes
including  reimbursement  of Advances made, or certain expenses  incurred,  with
respect to the Mortgage Loans and administration of the Trust.

     So long as this  Certificate is registered in the name of a Clearing Agency
or its nominee,  the Trustee will make  payments of principal and of interest on
this  Certificate  by wire  transfers  of  immediately  available  funds  to the
Clearing Agency or its nominee.  Otherwise,  all  distributions  under the Trust
Agreement will be made by or on behalf of the Trustee either (i) by check mailed
to the  address of the Holder as it appears on the  Certificate  Register on the
related Record Date or (ii) upon request to the Trustee in writing by the Record
Date immediately prior to the Distribution Date of any Holder of Certificates of
this Class having an aggregate initial principal amount equal to or in excess of
[$1,000,000],  by wire transfer of immediately available funds to the account of
such Holder. A fee may be charged by the Trustee to a Certificateholder  for any
payment made by wire transfer. Notwithstanding the above, the final distribution
on this  Certificate  will be made after due notice by the Trustee of a pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at its  principal  Corporate  Trust Office or such other offices or
agencies  appointed  by the  Trustee for that  purpose and such other  locations
provided in the Trust Agreement.

     The Trust Agreement permits, with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and obligations of SASCO
and the  Trustee  and the rights of the  Holders of the  Certificates  under the
Trust  Agreement at any time by SASCO,  the Master Servicer and the Trustee with
consent to the  Holders of  Certificates  entitled to at least 66% of the Voting
Rights.  Any such consent by the Holder of this Certificate  shall be conclusive
and binding on such Holder and upon all future Holders of this  Certificate  and
of any  Certificate  issued upon the transfer hereof or in exchange hereof or in
lieu  hereof  whether  or not  notation  of  such  consent  is  made  upon  this
Certificate.  The Trust Agreement also permits the amendment thereof, in certain
limited  circumstances,  without  the  consent  of  the  Holders  of  any of the
Certificates.

     As  provided  in the Trust  Agreement  and  subject to any  limitations  on
transfer  of this  Certificate  by a Clearing  Agency or its nominee and certain
limitations set forth in the Trust  Agreement,  the transfer of this Certificate
is registerable in the Certificate  Register upon surrender of this  Certificate
for  registration  of transfer at the  principal  Corporate  Trust Office of the

                                       3


Trustee or such other  offices or  agencies  appointed  by the  Trustee for that
purpose and such other locations provided in the Trust Agreement,  duly endorsed
by or accompanied by an assignment in the form below or other written instrument
of transfer in form  satisfactory to the Trustee and the  Certificate  Registrar
and duly executed by the Holder hereof or such Holder's attorney duly authorized
in writing,  and thereupon one or more new Certificates of the same Class in the
same aggregate principal balance will be issued to the designated  transferee or
transferees.

     Subject to the terms of the Trust Agreement, the Certificates of this Class
will be registered as one or more  certificates held by a Clearing Agency or its
nominee and beneficial  interests will be held by Beneficial  Owners through the
book-entry  facilities  of  such  Clearing  Agency  or its  nominee  in  minimum
denominations of $[25,000] and integral multiples of $[1,000] in excess thereof,
except  that  one  Certificate  of  this  Class  may be  issued  in a  different
denomination and, if so issued,  will be held in certificated,  fully-registered
form.

     As  provided  in the Trust  Agreement  and  subject to certain  limitations
therein set forth, this Certificate is exchangeable for a new Certificate of the
same Class in the same denomination. No service charge will be made for any such
registration  of transfer or exchange,  but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     SASCO, the Master Servicer,  the Trustee and the Certificate  Registrar and
any  agent of  SASCO,  the  Master  Servicer,  the  Trustee  or the  Certificate
Registrar may treat the Person in whose name this  Certificate  is registered as
the owner hereof for all purposes,  and none of SASCO, the Master Servicer,  the
Trustee, the Certificate Registrar or any such agent shall be affected by notice
to the contrary.

     Pursuant to the terms of the Trust  Agreement,  either SASCO or the Holders
of the majority of the  Percentage  Interest in the Class [R]  Certificates,  at
their  respective  options,  subject  to the  limitations  imposed  by the Trust
Agreement,  may  redeem  the  Certificates,  in whole  but not in  part,  on any
Distribution Date on or after the earlier of (i) the Distribution Date on which,
after taking into account payments of principal to be made on such  Distribution
Date, the aggregate  Certificate  Principal Balance of the Certificates is equal
to or less than 10% of the initial  aggregate  Certificate  Principal Balance of
the   Certificates  and  (ii)  the  Redemption  Date.  In  the  event  that  the
Certificates are redeemed, the purchase price distributable with respect to each
Class  of such  Certificates  will be 100%  of the  then  Certificate  Principal
Balance of such  Class,  plus  interest  thereon  through  the  Accounting  Date
preceding the Distribution  Date on which the Certificates are redeemed,  net of
unreimbursed  Advances and any previously unrealized losses with respect to real
property owned by the Trust, Realized Interest Shortfall and Shortfall allocable
to such Class on the  Distribution  Date on which the Certificates are redeemed.
Upon redemption and at the option of the redeeming  party,  (i) the REMIC may be
terminated,  thereby  causing the sale of the Mortgage  Loans and other  related
assets  of the  Trust  and  the  retirement  of the  Certificates  or  (ii)  the
Certificates  may be held or resold by the redeeming  party.  Notice of optional
redemption of the  Certificates  will be mailed to the Holders  according to the
procedures set out in the Trust Agreement.  The REMIC also may be terminated and
the  Certificates  retired on any Distribution  Date upon the Master  Servicer's
determination,  based upon 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,
payment of all amounts due on the Certificates and payment of all administrative
expenses  associated with the REMIC,  any remaining assets of the REMIC shall be
sold and the proceeds  therefrom shall be distributed pro rata to the Holders of
the Class [R] Certificates, as set forth in the Trust Agreement.

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

     THIS  CERTIFICATE  AND THE TRUST AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE
WITH, AND GOVERNED BY, THE LAWS OF THE STATE OF [_______________].


                                       4


     The Trustee has executed this Certificate on behalf of the Trust not in its
individual  capacity but solely as Trustee  under the Trust  Agreement,  and the
Trustee shall be liable hereunder only in respect of the assets of the Trust.

     Capitalized  terms used and not defined  herein have the meaning given them
in the Trust Agreement.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under its official seal.

Dated:
                                                  [---------------------------]
                                                  NOT IN ITS INDIVIDUAL CAPACITY
                                                  BUT SOLELY AS TRUSTEE


                                                  BY:
                                                      ------------------------
                                                         Authorized Officer

[SEAL]

                                                  ATTEST:




                                                  ------------------------------
                                                       Authorized Officer



                          CERTIFICATE OF AUTHENTICATION

     THIS IS THE CLASS [ ] CERTIFICATE REFERRED TO IN THE WITHIN-MENTIONED TRUST
AGREEMENT.



                                                  [-----------------------]
                                                  AS CERTIFICATE REGISTRAR




                                               BY:__________________________,
                                                     Authorized Signatory

                                       5


                                 ABBREVIATIONS


The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:


TEN COM .. as tenants in common           UNIT GIFT MIN ACT -....Custodian....
TEN ENT.. as tenants by the                    (Cus)            (Minors)
                    entireties            Under Uniform Gifts to Minors Act
JT TEN... as joint tenants with           .....................................
                    rights of survivor-                   [State]
                    ship and not as Tenants
                    in Common

  Additional abbreviations may also be used though not in the above list.


                                       6


                                FORM OF TRANSFER

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto
- -----------------------------------------------------------------------------
PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF
ASSIGNEE___________________________________________________________________

- -----------------------------------------------------------------------------
         (Please print or typewrite name and address of assignee)

the within  Certificate  and does  hereby  irrevocably  constitute  and  appoint
_________________________  (Attorney)  to transfer the said  Certificate  in the
Certificate  Register of the within-named Trust, with full power of substitution
in the premises.


Dated: _______________

                                       ----------------------------------------
                                       NOTICE:  The signature to this
                                       assignment must correspond with the
                                       name as written  upon the face of
                                       this  Certificate  in  every
                                       particular  without alteration or
                                       enlargement or any change whatever.



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

SIGNATURE  GUARANTEED:  The signature
must be guaranteed by a commercial bank
or trust  company  or by a member  firm
of the New York Stock  Exchange  or
another national  securities  exchange.
Notarized  or  witnessed  signatures
are  not acceptable.

                                       7


                           DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:


     Distributions shall be made, by wire transfer or otherwise,  in immediately
available funds, to _________________,  for the account of ____________, account
number  _______________,  or, if mailed by check, to  _____________.  Applicable
reports and  statements  should be mailed to  ___________.  This  information is
provided   by    _____________________,    the   assignee   named   above,    or
_____________________, as its agent.

                                       8


                                                                     EXHIBIT [ ]

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO SELLER OR ITS AGENT
FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT, AND ANY CERTIFICATE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY
AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT MADE TO CEDE & CO. OR TO
SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.


                         SAXON ASSET SECURITIES COMPANY
                   ASSET BACKED CERTIFICATES, SERIES 1996-[_]
                       CLASS [ ] SUBORDINATED CERTIFICATE

THIS CLASS [ ] CERTIFICATE IS SUBORDINATED TO THE EXTENT DESCRIBED HEREIN AND IN
THE TRUST AGREEMENT REFERENCED HEREIN.

THE PRINCIPAL OF THIS CLASS [ ] CERTIFICATE  IS SUBJECT TO PREPAYMENT  FROM TIME
TO TIME WITHOUT SURRENDER OF OR NOTATION ON THIS CERTIFICATE.  ACCORDINGLY,  THE
CERTIFICATE  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE  MAY BE LESS THAN THAT SET
FORTH  BELOW.  ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS CURRENT
CERTIFICATE PRINCIPAL BALANCE BY INQUIRY OF THE TRUSTEE.

THIS CLASS [ ]  CERTIFICATE  REPRESENTS  A REMIC  REGULAR  INTEREST  FOR FEDERAL
INCOME TAX PURPOSES.


SERIES 1996-[ ]                         APPROXIMATE AGGREGATE INITIAL
                                        PRINCIPAL BALANCE OF THE CLASS
                                        [ ] CERTIFICATES AS OF THE
                                        CLOSING DATE: $[_____________]


PASS-THROUGH RATE                      APPROXIMATE AGGREGATE
PER ANNUM: [___]%                      SCHEDULED PRINCIPAL BALANCE AS
                                       OF THE CUT-OFF DATE OF
                                       MORTGAGE LOANS HELD BY THE
                                       TRUST: $[___________________]


DENOMINATION: $[            ]


DATE OF TRUST AGREEMENT:               MASTER SERVICER:
AS OF [_______], 1996                  [---------------------------]


CLOSING DATE:
[______], 1996


FIRST DISTRIBUTION DATE:               TRUSTEE:
[______], 1996                         [---------------------------]


NO. ___                                CUSIP NO. [_________________]



                                       1


                   ASSET BACKED CERTIFICATES, SERIES 1996-[ ]
                       CLASS [ ] SUBORDINATED CERTIFICATE

evidencing a beneficial  ownership interest in a Trust consisting primarily of a
pool of Single Family Loans and Cooperative Loans  (collectively,  the "Mortgage
Loans") formed and sold by

                         SAXON ASSET SECURITIES COMPANY

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN SAXON ASSET
SECURITIES  COMPANY,  THE MASTER SERVICER,  ANY SERVICER,  THE TRUSTEE OR ANY OF
THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.

THIS CERTIFIES THAT:



is the registered owner of the Percentage Interest evidenced by this Certificate
in the Class [ ] Certificates issued by the Trust (the "Trust") created pursuant
to a trust agreement,  dated as specified above (the "Trust  Agreement"),  among
Saxon Asset  Securities  Company (herein called "SASCO," which term includes any
successor  entity  under the Trust  Agreement"),  the  Master  Servicer  and the
Trustee, a summary of certain of the pertinent  provisions of which is set forth
herein.  The Trust consists primarily of a pool of Mortgage Loans. To the extent
not defined herein, the capitalized terms used herein have the meanings assigned
in the Trust  Agreement.  This Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust Agreement to which Trust Agreement
the Holder of this Certificate,  by virtue of the acceptance hereof, assents and
by which such Holder is bound.

     Distributions of principal and of interest on this Certificate will be made
out of the Available Distribution,  to the extent and subject to the limitations
set forth in the Trust  Agreement,  on the  [25th] day of each month or, if such
[25th] day is not a  Business  Day,  the next  succeeding  Business  Day (each a
"Distribution Date"), commencing on the first Distribution Date specified above,
to the  Person in whose  name this  Certificate  is  registered  at the close of
business on the last Business Day of the month  immediately  preceding the month
of such  distribution  (the  "Record  Date").  All  sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     Interest  on this  Certificate  will  accrue  [(based on a 360-day  year of
twelve 30-day  months)]  from the first day of the month  preceding the month in
which  a  Distribution   Date  occurs  through  the  Accounting  Date  for  such
Distribution  Date on the  Certificate  Principal  Balance  of this  Certificate
immediately   prior  to  each  Distribution  Date  at  a  per  annum  rate  (the
"PassThrough  Rate")  of [ ]%.  Principal  of this  Certificate  will be paid in
accordance  with the  terms  of the  Trust  Agreement.  Principal  and  interest
allocated to this Certificate on any  Distribution  Date will be an amount equal
to this Certificate's pro rata share of the aggregate Available  Distribution to
be distributed on this Class of Certificates as of such Distribution  Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Trust Agreement.

     [This Certificate was issued on [________ __, 1996] at a price equal to (i)
[___________]%  of its original  principal  amount plus (ii) accrued interest at
closing equal to [____________]% of its original principal amount. Based on that
issue price,  this  Certificate was issued with original issue discount  ("OID")
for federal  income tax purposes in an amount equal to  [_____________]%  of its
original  principal  amount.  The monthly yield to maturity of this  Certificate
expressed  on an annual  basis is  approximately  [___]%  and the  amount of OID
allocable  to the  short  first  accrual  period  ([________  __,  1996  through
[________  __, 1996) as a percentage  of the original  principal  amount of this
Certificate is approximately [_____________]%.  The stated interest rate on this
Certificate is [___]% per annum. In computing both the monthly yield to maturity
and the OID amounts  specified  above,  SASCO has used (i) a method embodying an

                                       2


economic  accrual  of income,  (ii) a  prepayment  assumption  of [___% ___] (as
defined  in the  Prospectus)  and (iii) [a 30 days per  month/360  days per year
accounting convention].  The actual yield to maturity and OID amounts may differ
from the projected amounts.]

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated  as Asset Backed  Certificates,  Series  1996-[ ] (herein  called the
"Certificates"),  and  represents  a  Percentage  Interest  in  the  Class  [  ]
Certificates  equal to the  quotient,  expressed  as a  percentage,  obtained by
dividing the  denomination of this  Certificate  specified on the face hereof by
the  aggregate  initial  principal  amount  of the Class [ ]  Certificates.  The
Certificates  are issued in six Classes  designated as specifically set forth in
the Trust Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     Principal  and  interest  losses on the Mortgage  Loans,  to the extent not
covered by mortgage  insurance  policies or other  credit  enhancement,  will be
allocated on the applicable  Distribution Date to Holders of the Certificates in
the manner set forth in the Trust Agreement. The Subordinated  Certificates will
be  subordinated  to the Senior  Certificates  with respect to certain  Realized
Losses and certain interest  shortfalls on the Mortgage Loans as provided in the
Trust  Agreement.  All losses on the  Mortgage  Loans  allocated to any Class of
Certificates  will be allocated pro rata among the  outstanding  Certificates of
such Class, as described in the Trust Agreement.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Trust Agreement.  As provided in the Trust  Agreement,  withdrawals from the
Asset Proceeds  Account and related accounts shall be made from time to time for
purposes other than distributions to Holders of the Certificates,  such purposes
including  reimbursement  of Advances made, or certain expenses  incurred,  with
respect to the Mortgage Loans and administration of the Trust.

     So long as this  Certificate is registered in the name of a Clearing Agency
or its nominee,  the Trustee will make  payments of principal and of interest on
this  Certificate  by wire  transfers  of  immediately  available  funds  to the
Clearing Agency or its nominee.  Otherwise,  all  distributions  under the Trust
Agreement will be made by or on behalf of the Trustee either (i) by check mailed
to the  address of the Holder as it appears on the  Certificate  Register on the
related Record Date or (ii) upon request to the Trustee in writing by the Record
Date immediately prior to the Distribution Date of any Holder of Certificates of
this Class having an aggregate initial principal amount equal to or in excess of
[$1,000,000],  by wire transfer of immediately available funds to the account of
such Holder. A fee may be charged by the Trustee to a Certificateholder  for any
payment made by wire transfer. Notwithstanding the above, the final distribution
on this  Certificate  will be made after due notice by the Trustee of a pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at its  principal  Corporate  Trust Office or such other offices or
agencies  appointed  by the  Trustee for that  purpose and such other  locations
provided in the Trust Agreement.

     The Trust Agreement permits, with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and obligations of SASCO
and the  Trustee  and the rights of the  Holders of the  Certificates  under the
Trust  Agreement at any time by SASCO,  the Master Servicer and the Trustee with
consent to the  Holders of  Certificates  entitled to at least 66% of the Voting
Rights.  Any such consent by the Holder of this Certificate  shall be conclusive
and binding on such Holder and upon all future Holders of this  Certificate  and
of any  Certificate  issued upon the transfer hereof or in exchange hereof or in
lieu  hereof  whether  or not  notation  of  such  consent  is  made  upon  this
Certificate.  The Trust Agreement also permits the amendment thereof, in certain
limited  circumstances,  without  the  consent  of  the  Holders  of  any of the
Certificates.

     As  provided  in the Trust  Agreement  and  subject to any  limitations  on
transfer  of this  Certificate  by a Clearing  Agency or its nominee and certain
limitations set forth in the Trust  Agreement,  the transfer of this Certificate
is registerable in the Certificate  Register upon surrender of this  Certificate

                                       3



for  registration  of transfer at the  principal  Corporate  Trust Office of the
Trustee or such other  offices or  agencies  appointed  by the  Trustee for that
purpose and such other locations provided in the Trust Agreement,  duly endorsed
by or accompanied by an assignment in the form below or other written instrument
of transfer in form  satisfactory to the Trustee and the  Certificate  Registrar
and duly executed by the Holder hereof or such Holder's attorney duly authorized
in writing,  and thereupon one or more new Certificates of the same Class in the
same aggregate principal balance will be issued to the designated  transferee or
transferees.

     This  Class  [  ]  Certificate   is  not  offered  for  sale,  and  is  not
transferable, to Plan Investors (as defined in the Trust Agreement). Each Holder
of this  Class [ ]  Certificate,  by virtue  of its  receipt  of this  Class [ ]
Certificate,  will be deemed to have represented that it is not a Plan Investor.
Any transfer of any legal or beneficial  interest in this Class [ ] Certificate,
directly  or  indirectly,  to a Plan  Investor  shall  be  void ab  initio.  Any
purported  transferee of this Class [ ] Certifiate that is a Plan Investor shall
be deemed to hold this Class [ ] Certificate in constructive  trust for the last
transferor of this Class [ ] Certificate that was not a Plan Investor,  and such
tranferor  shall be  restored  as the  owner of this  Class [ ]  Certificate  as
completely as if no transfer(s) had ever occurred.

     Subject to the terms of the Trust Agreement, the Certificates of this Class
will be registered as one or more  certificates held by a Clearing Agency or its
nominee and beneficial  interests will be held by Beneficial  Owners through the
book-entry  facilities  of  such  Clearing  Agency  or its  nominee  in  minimum
denominations of $[25,000] and integral multiples of $[1,000] in excess thereof,
except  that  one  Certificate  of  this  Class  may be  issued  in a  different
denomination and, if so issued,  will be held in certificated,  fully-registered
form.

     As  provided  in the Trust  Agreement  and  subject to certain  limitations
therein set forth, this Certificate is exchangeable for a new Certificate of the
same Class in the same denomination. No service charge will be made for any such
registration  of transfer or exchange,  but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     SASCO, the Master Servicer,  the Trustee and the Certificate  Registrar and
any  agent of  SASCO,  the  Master  Servicer,  the  Trustee  or the  Certificate
Registrar may treat the Person in whose name this  Certificate  is registered as
the owner hereof for all purposes,  and none of SASCO, the Master Servicer,  the
Trustee, the Certificate Registrar or any such agent shall be affected by notice
to the contrary.

     Pursuant to the terms of the Trust  Agreement,  either SASCO or the Holders
of the majority of the  Percentage  Interest in the Class [R]  Certificates,  at
their  respective  options,  subject  to the  limitations  imposed  by the Trust
Agreement,  may  redeem  the  Certificates,  in whole  but not in  part,  on any
Distribution Date on or after the earlier of (i) the Distribution Date on which,
after taking into account payments of principal to be made on such  Distribution
Date, the aggregate  Certificate  Principal Balance of the Certificates is equal
to or less than 10% of the initial  aggregate  Certificate  Principal Balance of
the   Certificates  and  (ii)  the  Redemption  Date.  In  the  event  that  the
Certificates are redeemed, the purchase price distributable with respect to each
Class  of such  Certificates  will be 100%  of the  then  Certificate  Principal
Balance of such  Class,  plus  interest  thereon  through  the  Accounting  Date
preceding the Distribution  Date on which the Certificates are redeemed,  net of
unreimbursed  Advances and any previously unrealized losses with respect to real
property owned by the Trust, Realized Interest Shortfall and Shortfall allocable
to such Class on the  Distribution  Date on which the Certificates are redeemed.
Upon redemption and at the option of the redeeming  party,  (i) the REMIC may be
terminated,  thereby  causing the sale of the Mortgage  Loans and other  related
assets  of the  Trust  and  the  retirement  of the  Certificates  or  (ii)  the
Certificates  may be held or resold by the redeeming  party.  Notice of optional
redemption of the  Certificates  will be mailed to the Holders  according to the
procedures set out in the Trust Agreement.  The REMIC also may be terminated and
the  Certificates  retired on any Distribution  Date upon the Master  Servicer's
determination,  based upon 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,
payment of all amounts due on the Certificates and payment of all administrative
expenses  associated with the REMIC,  any remaining assets of the REMIC shall be
sold and the proceeds  therefrom shall be distributed pro rata to the Holders of
the Class [R] Certificates, as set forth in the Trust Agreement.


                                       4


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

     THIS  CERTIFICATE  AND THE TRUST AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE
WITH, AND GOVERNED BY, THE LAWS OF THE STATE OF [_______________].

     The Trustee has executed this Certificate on behalf of the Trust not in its
individual  capacity but solely as Trustee  under the Trust  Agreement,  and the
Trustee shall be liable hereunder only in respect of the assets of the Trust.
     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under its official seal.

Dated:
                                                  [---------------------------]
                                                  NOT IN ITS INDIVIDUAL CAPACITY
                                                  BUT SOLELY AS TRUSTEE


                                                  BY:
                                                      ------------------------
                                                          Authorized Officer

[SEAL]

                                                  ATTEST:




                                                 ------------------------------
                                                      Authorized Officer



                          CERTIFICATE OF AUTHENTICATION

     THIS IS THE CLASS [ ] CERTIFICATE REFERRED TO IN THE WITHIN-MENTIONED TRUST
AGREEMENT.



                                                  [-----------------------]
                                                  AS CERTIFICATE REGISTRAR




                                             BY:__________________________,
                                                  Authorized Signatory

                                       5


                                 ABBREVIATIONS


The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:


TEN COM .. as tenants in common             UNIT GIFT MIN ACT -....Custodian....
TEN ENT.. as tenants by the                       (Cus)           (Minors)
                    entireties              Under Uniform Gifts to
Minors Act
JT TEN... as joint tenants with             ....................................
                    rights of survivor-                   [State]
                    ship and not as Tenants
                    in Common

  Additional abbreviations may also be used though not in the above list.


                                       6


                                FORM OF TRANSFER

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto ___________________________________________ PLEASE INSERT SOCIAL
SECURITY OR OTHER IDENTIFYING NUMBER OF 
ASSIGNEE________________________________________________________

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

         (Please print or typewrite name and address of assignee)

the within  Certificate  and does  hereby  irrevocably  constitute  and  appoint
_________________________  (Attorney)  to transfer the said  Certificate  in the
Certificate  Register of the within-named Trust, with full power of substitution
in the premises.


Dated: _______________                 --------------------------------------
                                       NOTICE:  The signature to this
                                       assignment must correspond with the
                                       name as written  upon the face of
                                       this  Certificate  in  every
                                       particular  without alteration or
                                       enlargement or any change whatever.



- --------------------------------------
SIGNATURE  GUARANTEED:  The signature
must be guaranteed by a commercial bank
or trust  company  or by a member  firm
of the New York Stock  Exchange  or
another national  securities  exchange.
Notarized  or  witnessed  signatures
are  not acceptable.

                                       7


                           DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:


     Distributions shall be made, by wire transfer or otherwise,  in immediately
available funds, to _________________,  for the account of ____________, account
number  _______________,  or, if mailed by check, to  _____________.  Applicable
reports and  statements  should be mailed to  ___________.  This  information is
provided   by    _____________________,    the   assignee   named   above,    or
_____________________, as its agent.


                                       8


                                                                     EXHIBIT [ ]


                         SAXON ASSET SECURITIES COMPANY
                   ASSET BACKED CERTIFICATES, SERIES 1996-[_]
                       CLASS [ ] SUBORDINATED CERTIFICATE

THIS CLASS [ ] CERTIFICATE IS SUBORDINATED TO THE EXTENT DESCRIBED HEREIN AND IN
THE TRUST AGREEMENT REFERENCED HEREIN.

THE PRINCIPAL OF THIS CLASS [ ] CERTIFICATE  IS SUBJECT TO PREPAYMENT  FROM TIME
TO TIME WITHOUT SURRENDER OF OR NOTATION ON THIS CERTIFICATE.  ACCORDINGLY,  THE
CERTIFICATE  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE  MAY BE LESS THAN THAT SET
FORTH  BELOW.  ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS CURRENT
CERTIFICATE PRINCIPAL BALANCE BY INQUIRY OF THE TRUSTEE.

THIS CLASS [ ]  CERTIFICATE  REPRESENTS  A REMIC  REGULAR  INTEREST  FOR FEDERAL
INCOME TAX PURPOSES.

SERIES 1996-[ ]                        APPROXIMATE AGGREGATE INITIAL
                                       PRINCIPAL BALANCE OF THE CLASS
                                       [ ] CERTIFICATES AS OF THE
                                       CLOSING DATE: $[_____________]


PASS-THROUGH RATE                      APPROXIMATE AGGREGATE
PER ANNUM: [___]%                      SCHEDULED PRINCIPAL BALANCE AS
                                       OF THE CUT-OFF DATE OF
                                       MORTGAGE LOANS HELD BY THE
                                       TRUST: $[___________________]

DENOMINATION: $[            ]


DATE OF TRUST AGREEMENT:
AS OF [_______], 1996


CLOSING DATE:                          MASTER SERVICER:
[______], 1996                         [---------------------------]


FIRST DISTRIBUTION DATE:               TRUSTEE:
[______], 1996                         [---------------------------]


NO. ___                                CUSIP NO. [_________________]


                                       1




                ASSET BACKED CERTIFICATES, SERIES 1996-[ ]
                       CLASS [ ] SUBORDINATED CERTIFICATE

evidencing a beneficial  ownership interest in a Trust consisting primarily of a
pool of Single Family Loans and Cooperative Loans  (collectively,  the "Mortgage
Loans") formed and sold by

                         SAXON ASSET SECURITIES COMPANY

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN SAXON ASSET
SECURITIES  COMPANY,  THE MASTER SERVICER,  ANY SERVICER,  THE TRUSTEE OR ANY OF
THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.

THIS CERTIFIES THAT:



is the registered owner of the Percentage Interest evidenced by this Certificate
in the Class [ ] Certificates issued by the Trust (the "Trust") created pursuant
to a trust agreement,  dated as specified above (the "Trust  Agreement"),  among
Saxon Asset  Securities  Company (herein called "SASCO," which term includes any
successor  entity  under the Trust  Agreement"),  the  Master  Servicer  and the
Trustee, a summary of certain of the pertinent  provisions of which is set forth
herein.  The Trust consists primarily of a pool of Mortgage Loans. To the extent
not defined herein, the capitalized terms used herein have the meanings assigned
in the Trust  Agreement.  This Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust Agreement to which Trust Agreement
the Holder of this Certificate,  by virtue of the acceptance hereof, assents and
by which such Holder is bound.

     Distributions of principal and of interest on this Certificate will be made
out of the Available Distribution,  to the extent and subject to the limitations
set forth in the Trust  Agreement,  on the  [25th] day of each month or, if such
[25th] day is not a  Business  Day,  the next  succeeding  Business  Day (each a
"Distribution Date"), commencing on the first Distribution Date specified above,
to the  Person in whose  name this  Certificate  is  registered  at the close of
business on the last Business Day of the month  immediately  preceding the month
of such  distribution  (the  "Record  Date").  All  sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     Interest  on this  Certificate  will  accrue  [(based on a 360-day  year of
twelve 30-day  months)]  from the first day of the month  preceding the month in
which  a  Distribution   Date  occurs  through  the  Accounting  Date  for  such
Distribution  Date on the  Certificate  Principal  Balance  of this  Certificate
immediately   prior  to  each  Distribution  Date  at  a  per  annum  rate  (the
"PassThrough  Rate")  of [ ]%.  Principal  of this  Certificate  will be paid in
accordance  with the  terms  of the  Trust  Agreement.  Principal  and  interest
allocated to this Certificate on any  Distribution  Date will be an amount equal
to this Certificate's pro rata share of the aggregate Available  Distribution to
be distributed on this Class of Certificates as of such Distribution  Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Trust Agreement.

     [This Certificate was issued on [________ __, 1996] at a price equal to (i)
[___________]%  of its original  principal  amount plus (ii) accrued interest at
closing equal to [____________]% of its original principal amount. Based on that
issue price,  this  Certificate was issued with original issue discount  ("OID")
for federal  income tax purposes in an amount equal to  [_____________]%  of its
original  principal  amount.  The monthly yield to maturity of this  Certificate
expressed  on an annual  basis is  approximately  [___]%  and the  amount of OID
allocable  to the  short  first  accrual  period  ([________  __,  1996  through
[________  __, 1996) as a percentage  of the original  principal  amount of this
Certificate is approximately [_____________]%.  The stated interest rate on this
Certificate is [___]% per annum. In computing both the monthly yield to maturity
and the OID amounts  specified  above,  SASCO has used (i) a method embodying an

                                       2


economic  accrual  of income,  (ii) a  prepayment  assumption  of [___% ___] (as
defined  in the  Prospectus)  and (iii) [a 30 days per  month/360  days per year
accounting convention].  The actual yield to maturity and OID amounts may differ
from the projected amounts.]

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated  as Asset Backed  Certificates,  Series  1996-[ ] (herein  called the
"Certificates"),  and  represents  a  Percentage  Interest  in  the  Class  [  ]
Certificates  equal to the  quotient,  expressed  as a  percentage,  obtained by
dividing the  denomination of this  Certificate  specified on the face hereof by
the  aggregate  initial  principal  amount  of the Class [ ]  Certificates.  The
Certificates  are issued in six Classes  designated as specifically set forth in
the Trust Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     Principal  and  interest  losses on the Mortgage  Loans,  to the extent not
covered by mortgage  insurance  policies or other  credit  enhancement,  will be
allocated on the applicable  Distribution Date to Holders of the Certificates in
the manner set forth in the Trust Agreement. The Subordinated  Certificates will
be  subordinated  to the Senior  Certificates  with respect to certain  Realized
Losses and certain interest  shortfalls on the Mortgage Loans as provided in the
Trust  Agreement.  All losses on the  Mortgage  Loans  allocated to any Class of
Certificates  will be allocated pro rata among the  outstanding  Certificates of
such Class, as described in the Trust Agreement.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Trust Agreement.  As provided in the Trust  Agreement,  withdrawals from the
Asset Proceeds  Account and related accounts shall be made from time to time for
purposes other than distributions to Holders of the Certificates,  such purposes
including  reimbursement  of Advances made, or certain expenses  incurred,  with
respect to the Mortgage Loans and administration of the Trust.

     All  distributions on this Class [ ] Certificate  under the Trust Agreement
will be made by or on behalf of the  Trustee  either (i) by check  mailed to the
address of the Holder as it appears on the  Certificate  Register on the related
Record  Date or (ii) upon  request to the  Trustee in writing by the Record Date
immediately prior to the Distribution Date of any Holder of Certificates of this
Class  having an  aggregate  initial  principal  amount equal to or in excess of
[$1,000,000],  by wire transfer of immediately available funds to the account of
such Holder. A fee may be charged by the Trustee to a Certificateholder  for any
payment made by wire transfer. Notwithstanding the above, the final distribution
on this  Certificate  will be made after due notice by the Trustee of a pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at its  principal  Corporate  Trust Office or such other offices or
agencies  appointed  by the  Trustee for that  purpose and such other  locations
provided in the Trust Agreement.

     The Trust Agreement permits, with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and obligations of SASCO
and the  Trustee  and the rights of the  Holders of the  Certificates  under the
Trust  Agreement at any time by SASCO,  the Master Servicer and the Trustee with
consent to the  Holders of  Certificates  entitled to at least 66% of the Voting
Rights.  Any such consent by the Holder of this Certificate  shall be conclusive
and binding on such Holder and upon all future Holders of this  Certificate  and
of any  Certificate  issued upon the transfer hereof or in exchange hereof or in
lieu  hereof  whether  or not  notation  of  such  consent  is  made  upon  this
Certificate.  The Trust Agreement also permits the amendment thereof, in certain
limited  circumstances,  without  the  consent  of  the  Holders  of  any of the
Certificates.

     As provided in the Trust  Agreement and subject to certain  limitations set
forth  therein,  the  transfer  of  this  Certificate  is  registerable  in  the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  principal  Corporate  Trust Office of the Trustee or such other

                                       3


offices or agencies  appointed  by the  Trustee for that  purpose and such other
locations provided in the Trust Agreement, duly endorsed by or accompanied by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Trustee and the  Certificate  Registrar and duly executed by
the Holder hereof or such  Holder's  attorney  duly  authorized in writing,  and
thereupon one or more new  Certificates  of the same Class in the same aggregate
principal balance will be issued to the designated transferee or transferees.

     The  Certificates  of this  Class  [ ] are  issuable  in  fully-registered,
certificated  form without  coupons in minimum  denominations  of $[______]  and
increments of $[_____] in excess  thereof,  except that one  Certificate of this
Class may be issued in a different  denomination  if necessary to represent  the
remainder of the aggregate  initial principal amount of the Certificates of this
Class.

     As a  condition  to  any  purchase  of  this  Class  [ ]  Certificate,  the
prospective purchaser of this Class [ ] Certificate must provide the Trustee and
the Master Servicer with a properly  completed Benefit Plan Affidavit,  together
with a Benefit  Plan  Opinion if required  in order to comply with such  Benefit
Plan Affidavit. Any transfer of any legal or beneficial interest in this Class [
] Certificate,  directly or indirectly,  in violation of the restrictions on the
transfer of this Certificate  outlined above and in the Trust Agreement shall be
void ab initio. If this Class [ ] Certificate is transferred in violation of the
restrictions on the transfer of this Certificate outlined above and in the Trust
Agreement,  the  purported  transferee  shall be deemed  to hold this  Class [ ]
Certificate in constructive  trust for the transferor,  and such tranferor shall
be restored as the owner of this Class [ ]  Certificate  as  completely as if no
transfer had ever occurred.

     As  provided  in the Trust  Agreement  and  subject to certain  limitations
therein set forth, this Certificate is exchangeable for a new Certificate of the
same Class in the same denomination. No service charge will be made for any such
registration  of transfer or exchange,  but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     SASCO, the Master Servicer,  the Trustee and the Certificate  Registrar and
any  agent of  SASCO,  the  Master  Servicer,  the  Trustee  or the  Certificate
Registrar may treat the Person in whose name this  Certificate  is registered as
the owner hereof for all purposes,  and none of SASCO, the Master Servicer,  the
Trustee, the Certificate Registrar or any such agent shall be affected by notice
to the contrary.

     Pursuant to the terms of the Trust  Agreement,  either SASCO or the Holders
of the majority of the  Percentage  Interest in the Class [R]  Certificates,  at
their  respective  options,  subject  to the  limitations  imposed  by the Trust
Agreement,  may  redeem  the  Certificates,  in whole  but not in  part,  on any
Distribution Date on or after the earlier of (i) the Distribution Date on which,
after taking into account payments of principal to be made on such  Distribution
Date, the aggregate  Certificate  Principal Balance of the Certificates is equal
to or less than 10% of the initial  aggregate  Certificate  Principal Balance of
the   Certificates  and  (ii)  the  Redemption  Date.  In  the  event  that  the
Certificates are redeemed, the purchase price distributable with respect to each
Class  of such  Certificates  will be 100%  of the  then  Certificate  Principal
Balance of such  Class,  plus  interest  thereon  through  the  Accounting  Date
preceding the Distribution  Date on which the Certificates are redeemed,  net of
unreimbursed  Advances and any previously unrealized losses with respect to real
property owned by the Trust, Realized Interest Shortfall and Shortfall allocable
to such Class on the  Distribution  Date on which the Certificates are redeemed.
Upon redemption and at the option of the redeeming  party,  (i) the REMIC may be
terminated,  thereby  causing the sale of the Mortgage  Loans and other  related
assets  of the  Trust  and  the  retirement  of the  Certificates  or  (ii)  the
Certificates  may be held or resold by the redeeming  party.  Notice of optional
redemption of the  Certificates  will be mailed to the Holders  according to the
procedures set out in the Trust Agreement.  The REMIC also may be terminated and
the  Certificates  retired on any Distribution  Date upon the Master  Servicer's
determination,  based upon 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,
payment of all amounts due on the Certificates and payment of all administrative
expenses  associated with the REMIC,  any remaining assets of the REMIC shall be
sold and the proceeds  therefrom shall be distributed pro rata to the Holders of
the Class [R] Certificates, as set forth in the Trust Agreement.


                                       4


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

     THIS  CERTIFICATE  AND THE TRUST AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE
WITH, AND GOVERNED BY, THE LAWS OF THE STATE OF [_______________].

     The Trustee has executed this Certificate on behalf of the Trust not in its
individual  capacity but solely as Trustee  under the Trust  Agreement,  and the
Trustee shall be liable hereunder only in respect of the assets of the Trust.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under its official seal.

Dated:
                                                  [---------------------------]
                                                  NOT IN ITS INDIVIDUAL CAPACITY
                                                  BUT SOLELY AS TRUSTEE


                                                  BY:
                                                     ------------------------
                                                        Authorized Officer

[SEAL]

                                                  ATTEST:




                                                 ------------------------------
                                                     Authorized Officer



                          CERTIFICATE OF AUTHENTICATION

     THIS IS THE CLASS [ ] CERTIFICATE REFERRED TO IN THE WITHIN-MENTIONED TRUST
AGREEMENT.



                                                  [-----------------------]
                                                  AS CERTIFICATE REGISTRAR




                                                BY:__________________________,
                                                      Authorized Signatory

                                       5


ABBREVIATIONS


The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:


TEN COM .. as tenants in common             UNIT GIFT MIN ACT -....Custodian....
TEN ENT.. as tenants by the                       (Cus)                (Minors)
                    entireties              Under Uniform Gifts to Minors Act
JT TEN... as joint tenants with
                                            ....................................
                    rights of survivor-           [State]
                    ship and not as Tenants
                    in Common

  Additional abbreviations may also be used though not in the above list.


                                       6


                                FORM OF TRANSFER

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto ___________________________________________ PLEASE INSERT SOCIAL
SECURITY OR OTHER IDENTIFYING NUMBER OF
ASSIGNEE________________________________________________________

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

         (Please print or typewrite name and address of assignee)

the within  Certificate  and does  hereby  irrevocably  constitute  and  appoint
_________________________  (Attorney)  to transfer the said  Certificate  in the
Certificate  Register of the within-named Trust, with full power of substitution
in the premises.


Dated: _______________                 --------------------------------------

                                       NOTICE:  The signature to this
                                       assignment must correspond with the
                                       name as written  upon the face of
                                       this  Certificate  in  every
                                       particular  without alteration or
                                       enlargement or any change whatever.



- --------------------------------------
SIGNATURE  GUARANTEED:  The signature
must be guaranteed by a commercial bank
or trust  company  or by a member  firm
of the New York Stock  Exchange  or
another national  securities  exchange.
Notarized  or  witnessed  signatures
are  not acceptable.

                                       7


                           DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available funds, to _________________,  for the account of ____________, account
number  _______________,  or, if mailed by check, to  _____________.  Applicable
reports and  statements  should be mailed to  ___________.  This  information is
provided   by    _____________________,    the   assignee   named   above,    or
_____________________, as its agent.


                                       8

                                                                     EXHIBIT [ ]


                         SAXON ASSET SECURITIES COMPANY
                   ASSET BACKED CERTIFICATES, SERIES 1996-[_]
                       CLASS [ ] SUBORDINATED CERTIFICATE

THIS CLASS [ ] CERTIFICATE IS SUBORDINATED TO THE EXTENT DESCRIBED HEREIN AND IN
THE TRUST AGREEMENT REFERENCED HEREIN.

THE PRINCIPAL OF THIS CLASS [ ] CERTIFICATE  IS SUBJECT TO PREPAYMENT  FROM TIME
TO TIME WITHOUT SURRENDER OF OR NOTATION ON THIS CERTIFICATE.  ACCORDINGLY,  THE
CERTIFICATE  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE  MAY BE LESS THAN THAT SET
FORTH  BELOW.  ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS CURRENT
CERTIFICATE PRINCIPAL BALANCE BY INQUIRY OF THE TRUSTEE.

THIS CLASS [ ]  CERTIFICATE  REPRESENTS  A REMIC  REGULAR  INTEREST  FOR FEDERAL
INCOME TAX PURPOSES.

SERIES 1996-[ ]                        APPROXIMATE AGGREGATE INITIAL
                                       PRINCIPAL BALANCE OF THE CLASS
                                       [ ] CERTIFICATES AS OF THE
                                       CLOSING DATE: $[_____________]


PASS-THROUGH RATE                      APPROXIMATE AGGREGATE
PER ANNUM: [___]%                      SCHEDULED PRINCIPAL BALANCE AS
                                       OF THE CUT-OFF DATE OF
                                       MORTGAGE LOANS HELD BY THE
                                       TRUST: $[___________________]

DENOMINATION: $[            ]


DATE OF TRUST AGREEMENT:
AS OF [_______], 1996


CLOSING DATE:                          MASTER SERVICER:
[______], 1996                         [---------------------------]


FIRST DISTRIBUTION DATE:               TRUSTEE:
[______], 1996                         [---------------------------]


NO. ___                                CUSIP NO. [_________________]


                                       1




                ASSET BACKED CERTIFICATES, SERIES 1996-[ ]
                       CLASS [ ] SUBORDINATED CERTIFICATE

evidencing a beneficial  ownership interest in a Trust consisting primarily of a
pool of Single Family Loans and Cooperative Loans  (collectively,  the "Mortgage
Loans") formed and sold by

                         SAXON ASSET SECURITIES COMPANY

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN SAXON ASSET
SECURITIES  COMPANY,  THE MASTER SERVICER,  ANY SERVICER,  THE TRUSTEE OR ANY OF
THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.

THIS CERTIFIES THAT:



is the registered owner of the Percentage Interest evidenced by this Certificate
in the Class [ ] Certificates issued by the Trust (the "Trust") created pursuant
to a trust agreement,  dated as specified above (the "Trust  Agreement"),  among
Saxon Asset  Securities  Company (herein called "SASCO," which term includes any
successor  entity  under the Trust  Agreement"),  the  Master  Servicer  and the
Trustee, a summary of certain of the pertinent  provisions of which is set forth
herein.  The Trust consists primarily of a pool of Mortgage Loans. To the extent
not defined herein, the capitalized terms used herein have the meanings assigned
in the Trust  Agreement.  This Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust Agreement to which Trust Agreement
the Holder of this Certificate,  by virtue of the acceptance hereof, assents and
by which such Holder is bound.

     Distributions of principal and of interest on this Certificate will be made
out of the Available Distribution,  to the extent and subject to the limitations
set forth in the Trust  Agreement,  on the  [25th] day of each month or, if such
[25th] day is not a  Business  Day,  the next  succeeding  Business  Day (each a
"Distribution Date"), commencing on the first Distribution Date specified above,
to the  Person in whose  name this  Certificate  is  registered  at the close of
business on the last Business Day of the month  immediately  preceding the month
of such  distribution  (the  "Record  Date").  All  sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     Interest  on this  Certificate  will  accrue  [(based on a 360-day  year of
twelve 30-day  months)]  from the first day of the month  preceding the month in
which  a  Distribution   Date  occurs  through  the  Accounting  Date  for  such
Distribution  Date on the  Certificate  Principal  Balance  of this  Certificate
immediately   prior  to  each  Distribution  Date  at  a  per  annum  rate  (the
"PassThrough  Rate")  of [ ]%.  Principal  of this  Certificate  will be paid in
accordance  with the  terms  of the  Trust  Agreement.  Principal  and  interest
allocated to this Certificate on any  Distribution  Date will be an amount equal
to this Certificate's pro rata share of the aggregate Available  Distribution to
be distributed on this Class of Certificates as of such Distribution  Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Trust Agreement.

     [This Certificate was issued on [________ __, 1996] at a price equal to (i)
[___________]%  of its original  principal  amount plus (ii) accrued interest at
closing equal to [____________]% of its original principal amount. Based on that
issue price,  this  Certificate was issued with original issue discount  ("OID")
for federal  income tax purposes in an amount equal to  [_____________]%  of its
original  principal  amount.  The monthly yield to maturity of this  Certificate
expressed  on an annual  basis is  approximately  [___]%  and the  amount of OID
allocable  to the  short  first  accrual  period  ([________  __,  1996  through
[________  __, 1996) as a percentage  of the original  principal  amount of this
Certificate is approximately [_____________]%.  The stated interest rate on this
Certificate is [___]% per annum. In computing both the monthly yield to maturity
and the OID amounts  specified  above,  SASCO has used (i) a method embodying an

                                       2


economic  accrual  of income,  (ii) a  prepayment  assumption  of [___% ___] (as
defined  in the  Prospectus)  and (iii) [a 30 days per  month/360  days per year
accounting convention].  The actual yield to maturity and OID amounts may differ
from the projected amounts.]

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated  as Asset Backed  Certificates,  Series  1996-[ ] (herein  called the
"Certificates"),  and  represents  a  Percentage  Interest  in  the  Class  [  ]
Certificates  equal to the  quotient,  expressed  as a  percentage,  obtained by
dividing the  denomination of this  Certificate  specified on the face hereof by
the  aggregate  initial  principal  amount  of the Class [ ]  Certificates.  The
Certificates  are issued in six Classes  designated as specifically set forth in
the Trust Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     Principal  and  interest  losses on the Mortgage  Loans,  to the extent not
covered by mortgage  insurance  policies or other  credit  enhancement,  will be
allocated on the applicable  Distribution Date to Holders of the Certificates in
the manner set forth in the Trust Agreement. The Subordinated  Certificates will
be  subordinated  to the Senior  Certificates  with respect to certain  Realized
Losses and certain interest  shortfalls on the Mortgage Loans as provided in the
Trust  Agreement.  All losses on the  Mortgage  Loans  allocated to any Class of
Certificates  will be allocated pro rata among the  outstanding  Certificates of
such Class, as described in the Trust Agreement.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Trust Agreement.  As provided in the Trust  Agreement,  withdrawals from the
Asset Proceeds  Account and related accounts shall be made from time to time for
purposes other than distributions to Holders of the Certificates,  such purposes
including  reimbursement  of Advances made, or certain expenses  incurred,  with
respect to the Mortgage Loans and administration of the Trust.

     All  distributions on this Class [ ] Certificate  under the Trust Agreement
will be made by or on behalf of the  Trustee  either (i) by check  mailed to the
address of the Holder as it appears on the  Certificate  Register on the related
Record  Date or (ii) upon  request to the  Trustee in writing by the Record Date
immediately prior to the Distribution Date of any Holder of Certificates of this
Class  having an  aggregate  initial  principal  amount equal to or in excess of
[$1,000,000],  by wire transfer of immediately available funds to the account of
such Holder. A fee may be charged by the Trustee to a Certificateholder  for any
payment made by wire transfer. Notwithstanding the above, the final distribution
on this  Certificate  will be made after due notice by the Trustee of a pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at its  principal  Corporate  Trust Office or such other offices or
agencies  appointed  by the  Trustee for that  purpose and such other  locations
provided in the Trust Agreement.

     The Trust Agreement permits, with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and obligations of SASCO
and the  Trustee  and the rights of the  Holders of the  Certificates  under the
Trust  Agreement at any time by SASCO,  the Master Servicer and the Trustee with
consent to the  Holders of  Certificates  entitled to at least 66% of the Voting
Rights.  Any such consent by the Holder of this Certificate  shall be conclusive
and binding on such Holder and upon all future Holders of this  Certificate  and
of any  Certificate  issued upon the transfer hereof or in exchange hereof or in
lieu  hereof  whether  or not  notation  of  such  consent  is  made  upon  this
Certificate.  The Trust Agreement also permits the amendment thereof, in certain
limited  circumstances,  without  the  consent  of  the  Holders  of  any of the
Certificates.

     As provided in the Trust  Agreement and subject to certain  limitations set
forth  therein,  the  transfer  of  this  Certificate  is  registerable  in  the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  principal  Corporate  Trust Office of the Trustee or such other
offices or agencies  appointed  by the  Trustee for that  purpose and such other
locations provided in the Trust Agreement, duly endorsed by or accompanied by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Trustee and the  Certificate  Registrar and duly executed by
the Holder hereof or such  Holder's  attorney  duly  authorized in writing,  and
thereupon one or more new  Certificates  of the same Class in the same aggregate
principal balance will be issued to the designated transferee or transferees.

     The  Certificates  of this  Class  [ ] are  issuable  in  fully-registered,
certificated  form without  coupons in minimum  denominations  of $[______]  and
increments of $[_____] in excess  thereof,  except that one  Certificate of this
Class may be issued in a different  denomination  if necessary to represent  the
remainder of the aggregate  initial principal amount of the Certificates of this
Class.

     As a  condition  to  any  purchase  of  this  Class  [ ]  Certificate,  the
prospective purchaser of this Class [ ] Certificate must provide the Trustee and
the Master Servicer with a properly  completed Benefit Plan Affidavit,  together
with a Benefit  Plan  Opinion if required  in order to comply with such  Benefit

                                       3


Plan Affidavit. Any transfer of any legal or beneficial interest in this Class [
] Certificate,  directly or indirectly,  in violation of the restrictions on the
transfer of this Certificate  outlined above and in the Trust Agreement shall be
void ab initio. If this Class [ ] Certificate is transferred in violation of the
restrictions on the transfer of this Certificate outlined above and in the Trust
Agreement,  the  purported  transferee  shall be deemed  to hold this  Class [ ]
Certificate in constructive  trust for the transferor,  and such tranferor shall
be restored as the owner of this Class [ ]  Certificate  as  completely as if no
transfer had ever occurred.

     As  provided  in the Trust  Agreement  and  subject to certain  limitations
therein set forth, this Certificate is exchangeable for a new Certificate of the
same Class in the same denomination. No service charge will be made for any such
registration  of transfer or exchange,  but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     SASCO, the Master Servicer,  the Trustee and the Certificate  Registrar and
any  agent of  SASCO,  the  Master  Servicer,  the  Trustee  or the  Certificate
Registrar may treat the Person in whose name this  Certificate  is registered as
the owner hereof for all purposes,  and none of SASCO, the Master Servicer,  the
Trustee, the Certificate Registrar or any such agent shall be affected by notice
to the contrary.

     Pursuant to the terms of the Trust  Agreement,  either SASCO or the Holders
of the majority of the  Percentage  Interest in the Class [R]  Certificates,  at
their  respective  options,  subject  to the  limitations  imposed  by the Trust
Agreement,  may  redeem  the  Certificates,  in whole  but not in  part,  on any
Distribution Date on or after the earlier of (i) the Distribution Date on which,
after taking into account payments of principal to be made on such  Distribution
Date, the aggregate  Certificate  Principal Balance of the Certificates is equal
to or less than 10% of the initial  aggregate  Certificate  Principal Balance of
the   Certificates  and  (ii)  the  Redemption  Date.  In  the  event  that  the
Certificates are redeemed, the purchase price distributable with respect to each
Class  of such  Certificates  will be 100%  of the  then  Certificate  Principal
Balance of such  Class,  plus  interest  thereon  through  the  Accounting  Date
preceding the Distribution  Date on which the Certificates are redeemed,  net of
unreimbursed  Advances and any previously unrealized losses with respect to real
property owned by the Trust, Realized Interest Shortfall and Shortfall allocable
to such Class on the  Distribution  Date on which the Certificates are redeemed.
Upon redemption and at the option of the redeeming  party,  (i) the REMIC may be
terminated,  thereby  causing the sale of the Mortgage  Loans and other  related
assets  of the  Trust  and  the  retirement  of the  Certificates  or  (ii)  the
Certificates  may be held or resold by the redeeming  party.  Notice of optional
redemption of the  Certificates  will be mailed to the Holders  according to the
procedures set out in the Trust Agreement.  The REMIC also may be terminated and
the  Certificates  retired on any Distribution  Date upon the Master  Servicer's
determination,  based upon 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,
payment of all amounts due on the Certificates and payment of all administrative
expenses  associated with the REMIC,  any remaining assets of the REMIC shall be
sold and the proceeds  therefrom shall be distributed pro rata to the Holders of
the Class [R] Certificates, as set forth in the Trust Agreement.


                                       4


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

     THIS  CERTIFICATE  AND THE TRUST AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE
WITH, AND GOVERNED BY, THE LAWS OF THE STATE OF [_______________].

     The Trustee has executed this Certificate on behalf of the Trust not in its
individual  capacity but solely as Trustee  under the Trust  Agreement,  and the
Trustee shall be liable hereunder only in respect of the assets of the Trust.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under its official seal.

Dated:
                                                  [---------------------------]
                                                  NOT IN ITS INDIVIDUAL CAPACITY
                                                  BUT SOLELY AS TRUSTEE


                                                  BY:
                                                     ------------------------
                                                        Authorized Officer

[SEAL]

                                                  ATTEST:




                                                 ------------------------------
                                                     Authorized Officer



                          CERTIFICATE OF AUTHENTICATION

     THIS IS THE CLASS [ ] CERTIFICATE REFERRED TO IN THE WITHIN-MENTIONED TRUST
AGREEMENT.



                                                  [-----------------------]
                                                  AS CERTIFICATE REGISTRAR




                                                BY:__________________________,
                                                      Authorized Signatory

                                       5


                                 ABBREVIATIONS


The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:


TEN COM .. as tenants in common             UNIT GIFT MIN ACT -....Custodian....
TEN ENT.. as tenants by the                       (Cus)                (Minors)
                    entireties              Under Uniform Gifts to Minors Act
JT TEN... as joint tenants with
                                            ....................................
                    rights of survivor-           [State]
                    ship and not as Tenants
                    in Common

  Additional abbreviations may also be used though not in the above list.


                                       6


                                FORM OF TRANSFER

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto ___________________________________________ PLEASE INSERT SOCIAL
SECURITY OR OTHER IDENTIFYING NUMBER OF
ASSIGNEE________________________________________________________

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

         (Please print or typewrite name and address of assignee)

the within  Certificate  and does  hereby  irrevocably  constitute  and  appoint
_________________________  (Attorney)  to transfer the said  Certificate  in the
Certificate  Register of the within-named Trust, with full power of substitution
in the premises.


Dated: _______________                 --------------------------------------

                                       NOTICE:  The signature to this
                                       assignment must correspond with the
                                       name as written  upon the face of
                                       this  Certificate  in  every
                                       particular  without alteration or
                                       enlargement or any change whatever.



- --------------------------------------
SIGNATURE  GUARANTEED:  The signature
must be guaranteed by a commercial bank
or trust  company  or by a member  firm
of the New York Stock  Exchange  or
another national  securities  exchange.
Notarized  or  witnessed  signatures
are  not acceptable.

                                       7


                           DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available funds, to _________________,  for the account of ____________, account
number  _______________,  or, if mailed by check, to  _____________.  Applicable
reports and  statements  should be mailed to  ___________.  This  information is
provided   by    _____________________,    the   assignee   named   above,    or
_____________________, as its agent.


                                       8

                                                                     EXHIBIT [ ]


                         SAXON ASSET SECURITIES COMPANY
                   ASSET BACKED CERTIFICATES, SERIES 1996-[_]
                       CLASS [ ] SUBORDINATED CERTIFICATE

THIS CLASS [ ] CERTIFICATE IS SUBORDINATED TO THE EXTENT DESCRIBED HEREIN AND IN
THE TRUST AGREEMENT REFERENCED HEREIN.

THE PRINCIPAL OF THIS CLASS [ ] CERTIFICATE  IS SUBJECT TO PREPAYMENT  FROM TIME
TO TIME WITHOUT SURRENDER OF OR NOTATION ON THIS CERTIFICATE.  ACCORDINGLY,  THE
CERTIFICATE  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE  MAY BE LESS THAN THAT SET
FORTH  BELOW.  ANYONE  ACQUIRING  THIS  CERTIFICATE  MAY  ASCERTAIN  ITS CURRENT
CERTIFICATE PRINCIPAL BALANCE BY INQUIRY OF THE TRUSTEE.

THIS CLASS [ ]  CERTIFICATE  REPRESENTS  A REMIC  REGULAR  INTEREST  FOR FEDERAL
INCOME TAX PURPOSES.

SERIES 1996-[ ]                        APPROXIMATE AGGREGATE INITIAL
                                       PRINCIPAL BALANCE OF THE CLASS
                                       [ ] CERTIFICATES AS OF THE
                                       CLOSING DATE: $[_____________]


PASS-THROUGH RATE                      APPROXIMATE AGGREGATE
PER ANNUM: [___]%                      SCHEDULED PRINCIPAL BALANCE AS
                                       OF THE CUT-OFF DATE OF
                                       MORTGAGE LOANS HELD BY THE
                                       TRUST: $[___________________]

DENOMINATION: $[            ]


DATE OF TRUST AGREEMENT:
AS OF [_______], 1996


CLOSING DATE:                          MASTER SERVICER:
[______], 1996                         [---------------------------]


FIRST DISTRIBUTION DATE:               TRUSTEE:
[______], 1996                         [---------------------------]


NO. ___                                CUSIP NO. [_________________]


                                       1




                   ASSET BACKED CERTIFICATES, SERIES 1996-[ ]
                       CLASS [ ] SUBORDINATED CERTIFICATE

evidencing a beneficial  ownership interest in a Trust consisting primarily of a
pool of Single Family Loans and Cooperative Loans  (collectively,  the "Mortgage
Loans") formed and sold by

                         SAXON ASSET SECURITIES COMPANY

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN SAXON ASSET
SECURITIES  COMPANY,  THE MASTER SERVICER,  ANY SERVICER,  THE TRUSTEE OR ANY OF
THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.

THIS CERTIFIES THAT:



is the registered owner of the Percentage Interest evidenced by this Certificate
in the Class [ ] Certificates issued by the Trust (the "Trust") created pursuant
to a trust agreement,  dated as specified above (the "Trust  Agreement"),  among
Saxon Asset  Securities  Company (herein called "SASCO," which term includes any
successor  entity  under the Trust  Agreement"),  the  Master  Servicer  and the
Trustee, a summary of certain of the pertinent  provisions of which is set forth
herein.  The Trust consists primarily of a pool of Mortgage Loans. To the extent
not defined herein, the capitalized terms used herein have the meanings assigned
in the Trust  Agreement.  This Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust Agreement to which Trust Agreement
the Holder of this Certificate,  by virtue of the acceptance hereof, assents and
by which such Holder is bound.

     Distributions of principal and of interest on this Certificate will be made
out of the Available Distribution,  to the extent and subject to the limitations
set forth in the Trust  Agreement,  on the  [25th] day of each month or, if such
[25th] day is not a  Business  Day,  the next  succeeding  Business  Day (each a
"Distribution Date"), commencing on the first Distribution Date specified above,
to the  Person in whose  name this  Certificate  is  registered  at the close of
business on the last Business Day of the month  immediately  preceding the month
of such  distribution  (the  "Record  Date").  All  sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     Interest  on this  Certificate  will  accrue  [(based on a 360-day  year of
twelve 30-day  months)]  from the first day of the month  preceding the month in
which  a  Distribution   Date  occurs  through  the  Accounting  Date  for  such
Distribution  Date on the  Certificate  Principal  Balance  of this  Certificate
immediately   prior  to  each  Distribution  Date  at  a  per  annum  rate  (the
"PassThrough  Rate")  of [ ]%.  Principal  of this  Certificate  will be paid in
accordance  with the  terms  of the  Trust  Agreement.  Principal  and  interest
allocated to this Certificate on any  Distribution  Date will be an amount equal
to this Certificate's pro rata share of the aggregate Available  Distribution to
be distributed on this Class of Certificates as of such Distribution  Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Trust Agreement.

     [This Certificate was issued on [________ __, 1996] at a price equal to (i)
[___________]%  of its original  principal  amount plus (ii) accrued interest at
closing equal to [____________]% of its original principal amount. Based on that
issue price,  this  Certificate was issued with original issue discount  ("OID")
for federal  income tax purposes in an amount equal to  [_____________]%  of its
original  principal  amount.  The monthly yield to maturity of this  Certificate
expressed  on an annual  basis is  approximately  [___]%  and the  amount of OID
allocable  to the  short  first  accrual  period  ([________  __,  1996  through
[________  __, 1996) as a percentage  of the original  principal  amount of this
Certificate is approximately [_____________]%.  The stated interest rate on this
Certificate is [___]% per annum. In computing both the monthly yield to maturity
and the OID amounts  specified  above,  SASCO has used (i) a method embodying an

                                       2


economic  accrual  of income,  (ii) a  prepayment  assumption  of [___% ___] (as
defined  in the  Prospectus)  and (iii) [a 30 days per  month/360  days per year
accounting convention].  The actual yield to maturity and OID amounts may differ
from the projected amounts.]

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated  as Asset Backed  Certificates,  Series  1996-[ ] (herein  called the
"Certificates"),  and  represents  a  Percentage  Interest  in  the  Class  [  ]
Certificates  equal to the  quotient,  expressed  as a  percentage,  obtained by
dividing the  denomination of this  Certificate  specified on the face hereof by
the  aggregate  initial  principal  amount  of the Class [ ]  Certificates.  The
Certificates  are issued in six Classes  designated as specifically set forth in
the Trust Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust.

     Principal  and  interest  losses on the Mortgage  Loans,  to the extent not
covered by mortgage  insurance  policies or other  credit  enhancement,  will be
allocated on the applicable  Distribution Date to Holders of the Certificates in
the manner set forth in the Trust Agreement. The Subordinated  Certificates will
be  subordinated  to the Senior  Certificates  with respect to certain  Realized
Losses and certain interest  shortfalls on the Mortgage Loans as provided in the
Trust  Agreement.  All losses on the  Mortgage  Loans  allocated to any Class of
Certificates  will be allocated pro rata among the  outstanding  Certificates of
such Class, as described in the Trust Agreement.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Trust Agreement.  As provided in the Trust  Agreement,  withdrawals from the
Asset Proceeds  Account and related accounts shall be made from time to time for
purposes other than distributions to Holders of the Certificates,  such purposes
including  reimbursement  of Advances made, or certain expenses  incurred,  with
respect to the Mortgage Loans and administration of the Trust.

     All  distributions on this Class [ ] Certificate  under the Trust Agreement
will be made by or on behalf of the  Trustee  either (i) by check  mailed to the
address of the Holder as it appears on the  Certificate  Register on the related
Record  Date or (ii) upon  request to the  Trustee in writing by the Record Date
immediately prior to the Distribution Date of any Holder of Certificates of this
Class  having an  aggregate  initial  principal  amount equal to or in excess of
[$1,000,000],  by wire transfer of immediately available funds to the account of
such Holder. A fee may be charged by the Trustee to a Certificateholder  for any
payment made by wire transfer. Notwithstanding the above, the final distribution
on this  Certificate  will be made after due notice by the Trustee of a pendency
of  such   distribution  and  only  upon  presentation  and  surrender  of  this
Certificate  at its  principal  Corporate  Trust Office or such other offices or
agencies  appointed  by the  Trustee for that  purpose and such other  locations
provided in the Trust Agreement.

     The Trust Agreement permits, with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and obligations of SASCO
and the  Trustee  and the rights of the  Holders of the  Certificates  under the
Trust  Agreement at any time by SASCO,  the Master Servicer and the Trustee with
consent to the  Holders of  Certificates  entitled to at least 66% of the Voting
Rights.  Any such consent by the Holder of this Certificate  shall be conclusive
and binding on such Holder and upon all future Holders of this  Certificate  and
of any  Certificate  issued upon the transfer hereof or in exchange hereof or in
lieu  hereof  whether  or not  notation  of  such  consent  is  made  upon  this
Certificate.  The Trust Agreement also permits the amendment thereof, in certain
limited  circumstances,  without  the  consent  of  the  Holders  of  any of the
Certificates.

     As provided in the Trust  Agreement and subject to certain  limitations set
forth  therein,  the  transfer  of  this  Certificate  is  registerable  in  the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  principal  Corporate  Trust Office of the Trustee or such other

                                       3


offices or agencies  appointed  by the  Trustee for that  purpose and such other
locations provided in the Trust Agreement, duly endorsed by or accompanied by an
assignment  in the form below or other  written  instrument  of transfer in form
satisfactory to the Trustee and the  Certificate  Registrar and duly executed by
the Holder hereof or such  Holder's  attorney  duly  authorized in writing,  and
thereupon one or more new  Certificates  of the same Class in the same aggregate
principal balance will be issued to the designated transferee or transferees.

     The  Certificates  of this  Class  [ ] are  issuable  in  fully-registered,
certificated  form without  coupons in minimum  denominations  of $[______]  and
increments of $[_____] in excess  thereof,  except that one  Certificate of this
Class may be issued in a different  denomination  if necessary to represent  the
remainder of the aggregate  initial principal amount of the Certificates of this
Class.

     As a  condition  to  any  purchase  of  this  Class  [ ]  Certificate,  the
prospective purchaser of this Class [ ] Certificate must provide the Trustee and
the Master Servicer with a properly  completed Benefit Plan Affidavit,  together
with a Benefit  Plan  Opinion if required  in order to comply with such  Benefit
Plan Affidavit. Any transfer of any legal or beneficial interest in this Class [
] Certificate,  directly or indirectly,  in violation of the restrictions on the
transfer of this Certificate  outlined above and in the Trust Agreement shall be
void ab initio. If this Class [ ] Certificate is transferred in violation of the
restrictions on the transfer of this Certificate outlined above and in the Trust
Agreement,  the  purported  transferee  shall be deemed  to hold this  Class [ ]
Certificate in constructive  trust for the transferor,  and such tranferor shall
be restored as the owner of this Class [ ]  Certificate  as  completely as if no
transfer had ever occurred.

     As  provided  in the Trust  Agreement  and  subject to certain  limitations
therein set forth, this Certificate is exchangeable for a new Certificate of the
same Class in the same denomination. No service charge will be made for any such
registration  of transfer or exchange,  but the Trustee may require payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any transfer or exchange of Certificates.

     SASCO, the Master Servicer,  the Trustee and the Certificate  Registrar and
any  agent of  SASCO,  the  Master  Servicer,  the  Trustee  or the  Certificate
Registrar may treat the Person in whose name this  Certificate  is registered as
the owner hereof for all purposes,  and none of SASCO, the Master Servicer,  the
Trustee, the Certificate Registrar or any such agent shall be affected by notice
to the contrary.

     Pursuant to the terms of the Trust  Agreement,  either SASCO or the Holders
of the majority of the  Percentage  Interest in the Class [R]  Certificates,  at
their  respective  options,  subject  to the  limitations  imposed  by the Trust
Agreement,  may  redeem  the  Certificates,  in whole  but not in  part,  on any
Distribution Date on or after the earlier of (i) the Distribution Date on which,
after taking into account payments of principal to be made on such  Distribution
Date, the aggregate  Certificate  Principal Balance of the Certificates is equal
to or less than 10% of the initial  aggregate  Certificate  Principal Balance of
the   Certificates  and  (ii)  the  Redemption  Date.  In  the  event  that  the
Certificates are redeemed, the purchase price distributable with respect to each
Class  of such  Certificates  will be 100%  of the  then  Certificate  Principal
Balance of such  Class,  plus  interest  thereon  through  the  Accounting  Date
preceding the Distribution  Date on which the Certificates are redeemed,  net of
unreimbursed  Advances and any previously unrealized losses with respect to real
property owned by the Trust, Realized Interest Shortfall and Shortfall allocable
to such Class on the  Distribution  Date on which the Certificates are redeemed.
Upon redemption and at the option of the redeeming  party,  (i) the REMIC may be
terminated,  thereby  causing the sale of the Mortgage  Loans and other  related
assets  of the  Trust  and  the  retirement  of the  Certificates  or  (ii)  the
Certificates  may be held or resold by the redeeming  party.  Notice of optional
redemption of the  Certificates  will be mailed to the Holders  according to the
procedures set out in the Trust Agreement.  The REMIC also may be terminated and
the  Certificates  retired on any Distribution  Date upon the Master  Servicer's
determination,  based upon 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,
payment of all amounts due on the Certificates and payment of all administrative
expenses  associated with the REMIC,  any remaining assets of the REMIC shall be
sold and the proceeds  therefrom shall be distributed pro rata to the Holders of
the Class [R] Certificates, as set forth in the Trust Agreement.


                                       4


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

     THIS  CERTIFICATE  AND THE TRUST AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE
WITH, AND GOVERNED BY, THE LAWS OF THE STATE OF [_______________].

     The Trustee has executed this Certificate on behalf of the Trust not in its
individual  capacity but solely as Trustee  under the Trust  Agreement,  and the
Trustee shall be liable hereunder only in respect of the assets of the Trust.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under its official seal.

Dated:
                                                  [---------------------------]
                                                  NOT IN ITS INDIVIDUAL CAPACITY
                                                  BUT SOLELY AS TRUSTEE


                                                  BY:
                                                     ------------------------
                                                        Authorized Officer

[SEAL]

                                                  ATTEST:




                                                 ------------------------------
                                                     Authorized Officer



                          CERTIFICATE OF AUTHENTICATION

     THIS IS THE CLASS [ ] CERTIFICATE REFERRED TO IN THE WITHIN-MENTIONED TRUST
AGREEMENT.



                                                  [-----------------------]
                                                  AS CERTIFICATE REGISTRAR




                                                BY:__________________________,
                                                      Authorized Signatory

                                       5


                                 ABBREVIATIONS


The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:


TEN COM .. as tenants in common             UNIT GIFT MIN ACT -....Custodian....
TEN ENT.. as tenants by the                       (Cus)                (Minors)
                    entireties              Under Uniform Gifts to Minors Act
JT TEN... as joint tenants with
                                            ....................................
                    rights of survivor-           [State]
                    ship and not as Tenants
                    in Common

  Additional abbreviations may also be used though not in the above list.


                                       6


                                FORM OF TRANSFER

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto ___________________________________________ PLEASE INSERT SOCIAL
SECURITY OR OTHER IDENTIFYING NUMBER OF
ASSIGNEE________________________________________________________

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

         (Please print or typewrite name and address of assignee)

the within  Certificate  and does  hereby  irrevocably  constitute  and  appoint
_________________________  (Attorney)  to transfer the said  Certificate  in the
Certificate  Register of the within-named Trust, with full power of substitution
in the premises.


Dated: _______________                 --------------------------------------

                                       NOTICE:  The signature to this
                                       assignment must correspond with the
                                       name as written  upon the face of
                                       this  Certificate  in  every
                                       particular  without alteration or
                                       enlargement or any change whatever.



- --------------------------------------
SIGNATURE  GUARANTEED:  The signature
must be guaranteed by a commercial bank
or trust  company  or by a member  firm
of the New York Stock  Exchange  or
another national  securities  exchange.
Notarized  or  witnessed  signatures
are  not acceptable.

                                       7


                           DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available funds, to _________________,  for the account of ____________, account
number  _______________,  or, if mailed by check, to  _____________.  Applicable
reports and  statements  should be mailed to  ___________.  This  information is
provided   by    _____________________,    the   assignee   named   above,    or
_____________________, as its agent.


                                       8

                                                                     EXHIBIT [R]

                         SAXON ASSET SECURITIES COMPANY
                   ASSET BACKED CERTIFICATES, SERIES 1996-[_]
                         CLASS [R] RESIDUAL CERTIFICATE

THIS  CLASS  [R]   CERTIFICATE   MAY  NOT  BE   TRANSFERRED  TO  A  DISQUALIFIED
ORGANIZATION,  WHICH  GENERALLY  INCLUDES  ANY ENTITY  THAT WOULD BE EXEMPT FROM
FEDERAL INCOME TAXATION (INCLUDING THE TAX ON UNRELATED BUSINESS TAXABLE INCOME)
ON INCOME DERIVED FROM THIS CLASS [R] CERTIFICATE.  IN ADDITION,  NO TRANSFER OF
LESS THAN THE ENTIRE  INTEREST IN THIS CLASS [R]  CERTIFICATE MAY BE MADE UNLESS
(1) THE INTEREST  TRANSFERRED IS AN UNDIVIDED  INTEREST OR (2) THE TRANSFEROR OR
THE TRANSFEREE HAS PROVIDED THE MASTER  SERVICER AND THE TRUSTEE WITH AN OPINION
OF  COUNSEL  THAT SUCH  TRANSFER  WILL NOT  JEOPARDIZE  THE REMIC  STATUS OF THE
RELATED REMIC.  ANY TRANSFEREE OF THIS CLASS [R] CERTIFICATE MUST DELIVER TO THE
TRUSTEE AND THE MASTER SERVICER (I) A RESIDUAL TRANSFEREE  AGREEMENT RELATING TO
VARIOUS TAX MATTERS,  (II) A BENEFIT PLAN  AFFIDAVIT  RELATING TO VARIOUS  ERISA
MATTERS, AND (III) A DISQUALIFIED ORGANIZATION AFFIDAVIT RELATING TO VARIOUS TAX
MATTERS.

THIS CLASS [R] CERTIFICATE REPRESENTS A RESIDUAL INTEREST IN A REMIC FOR FEDERAL
INCOME TAX PURPOSES.

SERIES 1996-[_]                        APPROXIMATE AGGREGATE
                                       SCHEDULED PRINCIPAL BALANCE
                                       AS OF THE CUT-OFF DATE OF
                                       THE MORTGAGE LOANS HELD BY
                                       THE TRUST:
                                       $[---------------]

PERCENTAGE INTEREST: __%


DATE OF TRUST AGREEMENT:               MASTER SERVICER:
AS OF [___________________], 1996      [--------------------------]


CLOSING DATE:                          TRUSTEE:
[-------------------], 1996            [--------------------------]


FIRST DISTRIBUTION DATE;
[-------------------], 1996


NO. ___________

                                       1


                   ASSET BACKED CERTIFICATES, SERIES 1996-[_]
                         CLASS [R] RESIDUAL CERTIFICATE



evidencing a beneficial  ownership interest in a Trust consisting primarily of a
pool of Single Family Loans and Cooperative Loans  (collectively,  the "Mortgage
Loans") formed and sold by

                         SAXON ASSET SECURITIES COMPANY

THIS  CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN SAXON ASSET
SECURITIES  COMPANY,  THE MASTER SERVICER,  ANY SERVICER,  THE TRUSTEE OR ANY OF
THEIR AFFILIATES. NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED STATES.

THIS CERTIFIES THAT:




is the registered owner of the Percentage Interest evidenced by this Certificate
in the Class [R] Certificates (the "Class [R] Certificates") issued by the Trust
(the "Trust") created  pursuant to a trust  agreement,  dated as specified above
(the "Trust  Agreement"),  among Saxon Asset Securities  Company ("SASCO," which
term  includes  any  successor  entity  under the Trust  Agreement),  the Master
Servicer and the Trustee,  a summary of certain of the  pertinent  provisions of
which is set forth herein.  The Trust  consists  primarily of a pool of Mortgage
Loans. This Certificate is issued under and is subject to the terms,  provisions
and conditions of the Trust  Agreement,  to which Trust  Agreement the Holder of
this Certificate,  by virtue of the acceptance hereof, assents and by which such
Holder is bound.

     The Holder of this Class [R]  Certificate  is not entitled to any scheduled
distributions of principal or interest.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as Asset Backed  Certificates,  Series  1996-[_]  (herein  called the
"Certificates"),  and  representing  the  Percentage  Interest  in the Class [R]
Certificates  specified on the face hereof.  The  Certificates are issued in six
classes  designated  as  specifically  set  forth in the  Trust  Agreement.  The
Certificates will evidence in the aggregate 100% of the beneficial  ownership of
the Trust.

     Principal  and  interest  losses on the Mortgage  Loans,  to the extent not
covered by mortgage  insurance  policies or other  credit  enhancement,  will be
allocated  among the  Certificates  on the applicable  Distribution  Date in the
manner  set forth in the Trust  Agreement.  All  losses  on the  Mortgage  Loans
allocated  to any Class of  Certificates  will be  allocated  pro rata among the
outstanding Certificates of such Class, as described in the Trust Agreement.

     The Certificates are limited in right of payment to certain collections and
recoveries  respecting the Mortgage Loans, all as more specifically set forth in
the Trust Agreement.  As provided in the Trust  Agreement,  withdrawals from the
Asset Proceeds  Account and related accounts shall be made from time to time for
purposes  other  than   distributions  to  Holders,   such  purposes   including
reimbursement  of Advances made, or certain expenses  incurred,  with respect to
the Mortgage Loans and administration of the Trust.

     Distributions on this Certificate,  if any, will be made by or on behalf of
the Trustee  either (i) by check  mailed to the  address of the Person  entitled
thereto,  as such name and address shall appear on the  Certificate  Register or
(ii) by wire  transfer  of  immediately  available  funds,  upon  request to the
Trustee  in  writing  by the  Record  Date  immediately  prior  to  the  related
Distribution Date by the Holder of this Certificate.  Notwithstanding the above,
the final  distribution on this Certificate will be made after due notice by the
Trustee of the  pendency of such  distribution  and only upon  presentation  and
surrender of this Certificate at the Trustee's  principal Corporate Trust Office
or such other offices or agencies  appointed by the Trustee for that purpose and
such other locations provided in the Trust Agreement.


                                       2


     An  election  will be made to treat  certain  assets of the Trust as a real
estate mortgage investment conduit (the "REMIC") under the Internal Revenue Code
of 1986, as amended (the  "Code").  Assuming that such election is made properly
and that certain qualification  requirements  concerning the assets of the Trust
and the  Certificates  are met, the Holder of this Class [R] Certificate will be
treated for federal income tax purposes as the  beneficial  owner of a "residual
interest" in the REMIC.  Accordingly,  the Holder of this Class [R]  Certificate
will be taxed on its pro rata share of the REMIC's  taxable  income or net loss.
The  requirement  that the Holder of this Class [R]  Certificate  report its pro
rata share of such income or loss will continue until there are no  Certificates
of any Class outstanding.

     Pursuant  to  the  Trust  Agreement,  the  Master  Servicer  or  one of its
affiliates,  as agent of the  REMIC,  will  provide  each  Holder of a Class [R]
Certificate with information sufficient to enable such Holder to prepare (i) its
federal income tax and information  returns and (ii) any reports required by the
Code regarding the  Certificates,  except where such  information is provided to
each such Holder by the Trustee pursuant to the Trust  Agreement.  As the Holder
of a residual  interest in the REMIC,  the Holder of this Class [R]  Certificate
will have continuing  administrative rights and obligations generally similar to
those of a partner with respect to its partnership.  Such rights and obligations
principally concern the REMIC's federal income taxes and information returns and
the  representation  of the  REMIC in  administrative  or  judicial  proceedings
involving  the  Internal  Revenue  Service.  The Master  Servicer  or one of its
affiliates,  however,  will  purchase  a Class [R]  Certificate  and will act on
behalf of the Holders of the Class [R] Certificates as the representative of the
REMIC for such proceedings. The federal tax and information returns of the REMIC
will be prepared by the Master  Servicer or its affiliate,  and signed and filed
by the Trustee.

     By accepting this Certificate,  the Holder of this Certificate agrees to be
bound by all of the provisions of the Trust Agreement and, in particular, agrees
that it shall (i) take any action  required by the Code or Treasury  regulations
thereunder in order to create or maintain the REMIC status of the REMIC and (ii)
refrain from taking any action that could endanger such status.

     The Trust Agreement permits, with certain exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and obligations of SASCO
and the Trustee and the rights of the Holders  under the Trust  Agreement at any
time by SASCO,  the Master  Servicer  and the  Trustee  with the  consent of the
Holders of Certificates  entitled to at least 66% of the Voting Rights. Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Trust  Agreement  also permits the  amendment  thereof,  in certain  limited
circumstances, without the consent of the Holders of any of the Certificates.

     As  provided  in the Trust  Agreement  and  subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  principal  Corporate  Trust Office of the Trustee or such other
office or agency  appointed  by the  Trustee  for that  purpose  and such  other
locations  provided in the Trust Agreement,  duly endorsed by, or accompanied by
an assignment in the form below or other written  instrument of transfer in form
satisfactory to the Trustee and the  Certificate  Registrar duly executed by the
Holder hereof or such Holder's attorney duly authorized in writing and thereupon
one or more new  Certificates  of the same  Class  in  authorized  denominations
evidencing  the  same  aggregate  Percentage  Interest  will  be  issued  to the
designated transferee or transferees.

     The Securities of this Class are issuable in fully-registered, certificated
form without coupons in minimum Percentage Interests of 25% and increments of 1%
in excess thereof.  Two  Certificates of this Class may be issued in a different
Percentage Interest than specified above.

     As  provided  in the Trust  Agreement  and  subject to certain  limitations
therein set forth,  Certificates  are  exchangeable  for new Certificates of the
same Class in the same aggregate  Percentage Interest as requested by the Holder
surrendering the same. No service charge will be made for any such  registration
of transfer or exchange, but the Trustee may require payment of a sum sufficient
to cover any tax or other governmental  charge that may be imposed in connection
with any transfer or exchange of Certificates.


                                       3


     This Class [R] Certificate  (including any beneficial interest therein) may
not be transferred to a Disqualified  Organization (i.e., 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  organization  (other than a farmers'  cooperative  described in
Section 521 of the Code) that is exempt from federal income taxation  (including
taxation under the unrelated  business  taxable income  provisions of the Code),
any rural electrical or telephone cooperative described in Section 1381(a)(2)(C)
of the Code or any other entity  designated as a  disqualified  organization  by
legislation  enacted after the date hereof (a corporation will not be treated as
an instrumentality of the United States or of any political  subdivision thereof
if all of its  activities  are  subject to tax and,  with the  exception  of the
Federal Home Loan Mortgage Corporation,  a majority of its board of directors is
not  selected  by  such  governmental  unit)).  In  addition,   this  Class  [R]
Certificate  (including any beneficial  interest therein) may not be transferred
unless (i) the proposed  transferee provides the Trustee and the Master Servicer
with (A) a Residual Transferee  Agreement,  (B) a Benefit Plan Affidavit,  (C) a
Disqualified  Organization  Affidavit  and (D) if the proposed  transferee  is a
Non-U.S. Person, a TAPRI Certificate, and (ii) the interest transferred involves
the entire  interest  in this Class [R]  Certificate  or an  undivided  interest
therein  (unless the transferor or the transferee  provides the Master  Servicer
and the Trustee with an Opinion of Counsel (which shall not be an expense of the
Master  Servicer or the Trustee) that the transfer will not jeopardize the REMIC
status of the related  REMIC).  Furthermore,  (i) the Trustee shall require that
the  transferor  and the  transferee  certify  as to the  factual  basis for the
registration  exemption(s)  relied upon and (ii) if the  transfer is made within
three  years  from  the   acquisition  of  this  Class  [R]   Certificate  by  a
non-Affiliate of SASCO from SASCO or an Affiliate of SASCO, the Trustee also may
require  an  Opinion  of  Counsel  that  such   transfer  may  be  made  without
registration  or  qualification  under the Securities  Act and applicable  state
securities  laws,  which Opinion of Counsel shall not be obtained at the expense
of the  Trustee or the Master  Servicer.  In any event,  the  Trustee  shall not
effect any transfer of this Class [R]  Certificate  except upon  notification of
such transfer to the Master Servicer.  Any attempted  transfer of this Class [R]
Certificate in violation of the foregoing restrictions will be null and void and
will not be recognized by the Trustee.

     If a tax or a  reporting  cost is  borne by the  REMIC  as a result  of the
transfer of this Class [R] Certificate,  or any beneficial  interest therein, in
violation of the restrictions  set forth herein or in the Trust  Agreement,  the
Trustee,  upon  notification  from  the  Master  Servicer,  may pay  such tax or
reporting  cost  with  amounts  that  otherwise  would  have  been  paid  to the
transferee of this Class [R] Certificate (or beneficial  interest  therein).  In
that event,  neither the transferee  nor the transferor  shall have any right to
seek  repayment  of such  amounts  from  the  Trustee,  SASCO,  the  Trust,  the
Servicers,  the Master Servicer, or the other Holders. The Master Servicer shall
make,  or  cause  to be  made,  available  the  information  necessary  for  the
application of Section 860E(e) of the Code.

     SASCO, the Master Servicer,  the Trustee and the Certificate  Registrar and
any  agent of  SASCO,  the  Master  Servicer,  the  Trustee  or the  Certificate
Registrar may treat the Person in whose name this  Certificate  is registered as
the owner hereof for all purposes,  and none of SASCO, the Master Servicer,  the
Trustee, the Certificate Registrar or any such agent shall be affected by notice
to the contrary.

     Pursuant to the terms of the Trust  Agreement,  either SASCO or the Holders
of the majority of the  Percentage  Interest in the Class [R]  Certificates,  at
their  respective  options,  subject  to the  limitations  imposed  by the Trust
Agreement,  may  redeem  the  Certificates,  in whole  but not in  part,  on any
Distribution Date on or after the earlier of (i) the Distribution Date on which,
after taking into account payments of principal to be made on such  Distribution
Date, the aggregate  Certificate  Principal Balance of the Certificates is equal
to or less than 10% of the initial  aggregate  Certificate  Principal Balance of
the   Certificates  and  (ii)  the  Redemption  Date.  In  the  event  that  the
Certificates are redeemed, the purchase price distributable with respect to each
Class  of such  Certificates  will be 100%  of the  then  Certificate  Principal
Balance of such  Class,  plus  interest  thereon  through  the  Accounting  Date
preceding the Distribution  Date on which the Certificates are redeemed,  net of
unreimbursed  Advances and any previously unrealized losses with respect to real
property owned by the Trust, Realized Interest Shortfall and Shortfall allocable
to such Class on the  Distribution  Date on which the Certificates are redeemed.
Upon redemption and at the option of the redeeming  party,  (i) the REMIC may be
terminated,  thereby  causing the sale of the Mortgage  Loans and other  related
assets  of the  Trust  and  the  retirement  of the  Certificates  or  (ii)  the
Certificates  may be held or resold by the redeeming  party.  Notice of optional
redemption of the  Certificates  will be mailed to the Holders  according to the
procedures set out in the Trust Agreement.  The REMIC also may be terminated and
the  Certificates  retired on any Distribution  Date upon the Master  Servicer's
determination,  based upon 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

                                       4


lost for the then  current  taxable  year.  Upon the  termination  of the REMIC,
payment of all amounts due on the Certificates and payment of all administrative
expenses  associated with the REMIC,  any remaining assets of the REMIC shall be
sold and the proceeds  therefrom shall be distributed pro rata to the Holders of
the Class [R] Certificates, as set forth in the Trust Agreement.

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

     THIS CERTIFICATE AND THE TRUST AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH, AND GOVERNED BY, THE LAWS OF THE STATE OF
[----------------].

     The Trustee has executed this Certificate on behalf of the Trust not in its
individual  capacity but solely as Trustee  under the Trust  Agreement,  and the
Trustee shall be liable hereunder only in respect of the assets of the Trust.

     Capitalized  terms used and not defined  herein have the meaning given them
in the Trust Agreement.

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed under its official seal.

Dated:                        [_____________________________], NOT IN ITS
                              INDIVIDUAL CAPACITY, BUT SOLELY AS TRUSTEE


                              BY: ______________________________________
                                   AUTHORIZED OFFICER


[SEAL]                             ATTEST:


                              ------------------------------------------
                                   AUTHORIZED OFFICER



                         CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE  CLASS   [R]   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED TRUST AGREEMENT.


                              [_____________________________], AS
                              CERTIFICATE REGISTRAR


                              BY: ______________________________________
                                   AUTHORIZED SIGNATORY


                                       5


                                 ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM -- as tenants in             UNIF GIFT MIN ACT -- .....Custodian........
common                                    (Cus)      (Minor)
                                     Under Uniform Gifts to Minors
TEN ENT -- as tenants by             Act.............................
the entireties                                  (State)

JT TEN -- as joint tenants
with rights of survivorship
and not as Tenants in
Common


  Additional abbreviations may also be used though not in the above list.

                                       6


                                FORM OF TRANSFER

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and
transfers unto

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

PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE __________________________________________

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

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

(Please print or typewrite name and address of assignee) the within  Certificate
and  does  hereby   irrevocably   constitute  and  appoint   ___________________
________________  (Attorney) to transfer the said Certificate in the Certificate
Register  of the  within-named  Trust,  with full power of  substitution  in the
premises.

Dated: ____________________________       ----------------------------------

                                          NOTICE: The signature to this
                                          assignment must correspond with the
                                          name as written upon the face of
                                          this Certificate in every particular
                                          without alteration or enlargement or
                                          any change whatever.


- ----------------------------------
SIGNATURE GUARANTEED: The signature must
be  guaranteed  by a  commercial  bank
or trust  company or by a member  firm
of the New York  Stock  Exchange  or
another  national  securities exchange.
Notarized or witnessed signatures are
not acceptable.

                                       7


                           DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds,  to   _______________________________,   for  the  account  of
______________________        _____________________,        account       number
____________________,       or,      if      mailed      by      check,       to
___________________________________.    This    information   is   provided   by
______________  ____________________________,   the  assignee  named  above,  or
________________________ ____________________________, as its agent.



                                       8
<PAGE>
                         SAXON ASSET SECURITIES COMPANY
                            ASSET BACKED CERTIFICATES

                        STANDARD TERMS TO TRUST AGREEMENT

                               (July 1996 Edition)


<PAGE>



                                TABLE OF CONTENTS

                                    ARTICLE I
                                   DEFINITIONS

Section 1.01.        Defined Terms..........................................-1-
       Accounting Date......................................................-1-
       Additional Collateral................................................-1-
       Administrative Fee...................................................-1-
       Administrative Fee Rate..............................................-1-
       Advance..............................................................-1-
       Affiliate............................................................-1-
       Annual Compliance Statement..........................................-1-
       ARM Loan.............................................................-1-
       Asset Proceeds Account...............................................-1-
       Available Distribution...............................................-2-
       Basis Limit Amount...................................................-2-
       Beneficial Owner.....................................................-2-
       Benefit Plan Affidavit...............................................-2-
       Benefit Plan Opinion.................................................-2-
       Book-Entry Certificates..............................................-2-
       Borrower.............................................................-2-
       Business Day.........................................................-2-
       Certificate..........................................................-3-
       Certificate of Title Insurance.......................................-3-
       Certificate Principal Balance........................................-3-
       Certificate Register.................................................-3-
       Certificate Registrar................................................-3-
       Certificateholders...................................................-3-
       Class  ..............................................................-3-
       Class Percentage.....................................................-3-
       Clearing Agency......................................................-3-
       Clearing Agency Participant..........................................-3-
       Closing Date.........................................................-3-
       Code   ..............................................................-3-
       Collateral...........................................................-3-
       Conventional Home Improvement Loan...................................-3-
       Converted Mortgage Loan..............................................-4-
       Cooperative Loan.....................................................-4-
       Corporate Trust Office...............................................-4-
       Credit Enhancement...................................................-4-
       Credit Enhancement Fee...............................................-4-
       Custodian............................................................-4-
       Cut-Off Date.........................................................-4-
       Defect Discovery Date................................................-4-
       Deleted Mortgage Loan................................................-4-
       Directly Operate.....................................................-4-
       Disqualified Organization............................................-4-
       Disqualified Organization Affidavit..................................-4-
       Distribution Account.................................................-5-
       Distribution Date....................................................-5-
       Double REMIC Series..................................................-5-
       Due Period...........................................................-5-






       Eligible Account.....................................................-5-
       ERISA  ..............................................................-5-
       Event of Default.....................................................-5-
       Exchange Act.........................................................-5-
       Final Certification..................................................-5-
       Final Distribution Date..............................................-5-
       Fiscal Year..........................................................-5-
       FNMA Guidelines......................................................-5-
       Fraud Losses.........................................................-5-
       Gross Margin.........................................................-6-
       Guide  ..............................................................-6-
       Holders..............................................................-6-
       Independent Contractor...............................................-6-
       Index  ..............................................................-6-
       Initial Certification................................................-6-
       Insurance Proceeds...................................................-6-
       Insurer..............................................................-6-
       Interest Adjustment Date.............................................-6-
       Interest Fund........................................................-6-
       Interest Shortfall...................................................-7-
       Issuing REMIC........................................................-7-
       Junior Mortgage Loan.................................................-7-
       Letter of Credit.....................................................-7-
       Liquidation Proceeds.................................................-7-
       Loan to Value Ratio..................................................-7-
       Master Servicer......................................................-7-
       Master Servicer Advance Amount.......................................-7-
       Master Servicer Compensation.........................................-7-
       Master Servicer Custodial Account....................................-7-
       Master Servicer Errors and Omissions Insurance Policy................-7-
       Master Servicer Fidelity Bond........................................-7-
       Master Servicer Remittance Date......................................-7-
       Master Servicer Reporting Date.......................................-8-
       Master Servicing Fee.................................................-8-
       Master Servicing Fee Rate............................................-8-
       Maximum Lifetime Mortgage Interest Rate..............................-8-
       Minimum Lifetime Mortgage Interest Rate..............................-8-
       Month End Interest...................................................-8-
       Month End Interest Shortfall.........................................-8-
       Monthly Payment......................................................-8-
       Monthly Statement....................................................-8-
       Mortgage Interest Rate...............................................-8-
       Mortgage Loan........................................................-8-
       Mortgage Loan Schedule...............................................-8-
       Mortgage Note........................................................-9-
       Mortgaged Premises...................................................-9-
       Mortgagor Bankruptcy Fund............................................-9-
       Mortgagor Bankruptcy Losses..........................................-9-
       Multi-Family Loan....................................................-9-
       Negative Amortization Amount.........................................-9-
       Net Rate.............................................................-9-
       New Lease............................................................-9-
       Non-Recoverability Certificate.......................................-9-
       Non-Recoverable Advance..............................................-9-






       Non-U.S. Person......................................................-9-
       Officer..............................................................-9-
       Opinion of Counsel..................................................-10-
       Pass-Through Rate...................................................-10-
       Paying Agent........................................................-10-
       Payment Adjustment Date.............................................-10-
       Percentage Interest.................................................-10-
       Permitted Investments...............................................-10-
       Person .............................................................-11-
       Plan   .............................................................-11-
       Plan Asset Regulations..............................................-11-
       Plan Investor.......................................................-11-
       Pooling REMIC.......................................................-11-
       Prepayment Period...................................................-11-
       Private Certificate.................................................-11-
       Private Subordinated Certificate....................................-11-
       Public Subordinated Certificate.....................................-11-
       Purchase Price......................................................-12-
       Purchaser...........................................................-12-
       Qualification Defect................................................-12-
       Qualified Institutional Buyer.......................................-12-
       Qualified Substitute Mortgage Loan..................................-12-
       Rating Agency.......................................................-13-
       Realized Interest Shortfall.........................................-13-
       Realized Loss.......................................................-13-
       Record Date.........................................................-13-
       Recordation Report..................................................-13-
       Redeeming Purchase..................................................-13-
       Redemption Account..................................................-13-
       Redemption Date.....................................................-13-
       Redemption Price....................................................-13-
       Regular Certificate.................................................-14-
       Regular Interest....................................................-14-
       REMIC  .............................................................-14-
       REMIC Provisions....................................................-14-
       Remittance Date.....................................................-14-
       Remittance Report...................................................-14-
       Rents From Real Property............................................-14-
       REO Disposition.....................................................-14-
       REO Property........................................................-14-
       Request for Release.................................................-14-
       Reserve Fund........................................................-14-
       Residual Certificate................................................-14-
       Residual Interest...................................................-14-
       Residual Transferee Agreement.......................................-14-
       Rule 144A...........................................................-14-
       Rule 144A Agreement.................................................-14-
       Rule 144A Certificate...............................................-15-
       Sales/Servicing Agreement...........................................-15-
       SASCO  .............................................................-15-
       Saxon Mortgage......................................................-15-
       Scheduled Principal Balance.........................................-15-
       SEC    .............................................................-15-
       Securities Act......................................................-15-






       Security Instrument.................................................-15-
       Seller .............................................................-15-
       Senior Mortgage Loan................................................-15-
       Senior Percentage...................................................-15-
       Senior Prepayment Percentage........................................-15-
       Series .............................................................-15-
       Servicer............................................................-15-
       Servicing Agreement.................................................-15-
       Servicing Fee.......................................................-15-
       Servicing Fee Rate..................................................-16-
       Single Family Loan..................................................-16-
       Soldiers' and Sailors' Shortfall....................................-16-
       Special Hazard Fund.................................................-16-
       Special Hazard Insurance Policy.....................................-16-
       Special Hazard Losses...............................................-16-
       Special Tax Consent.................................................-16-
       Special Tax Opinion.................................................-16-
       Standard Terms......................................................-16-
       State  .............................................................-16-
       Subaccount..........................................................-16-
       Subordinated Percentage.............................................-16-
       Subordinated Prepayment Percentage..................................-16-
       Substitution Shortfall..............................................-16-
       TAPRI Certificate...................................................-17-
       Tax Matters Person..................................................-17-
       Terminating Purchase................................................-17-
       Termination Account.................................................-17-
       Termination Price...................................................-17-
       Title I Loan........................................................-17-
       Transferee Agreement................................................-17-
       Treasury............................................................-17-
       Trust  .............................................................-17-
       Trust Agreement.....................................................-17-
       Trust Estate........................................................-17-
       Trustee.............................................................-17-
       Trustee Fee.........................................................-18-
       Trustee Fee Rate....................................................-18-
       Trustee Mortgage Loan File..........................................-18-
       UCC    .............................................................-18-
       Unpaid Principal Balance............................................-19-
       U.S. Person.........................................................-19-
       Voting Rights.......................................................-19-
       Withholding Agent...................................................-19-

Section 1.02.  Section References; Calculations; Ratings...................-19-

                                  ARTICLE II
                              MORTGAGE LOAN FILES

Section 2.01.        Mortgage Loan Files...................................-19-
Section 2.02.  Acceptance by the Trustee...................................-20-
Section 2.03.  Purchase or Substitution of Mortgage Loans by the Seller, 
                 a Servicer or SASCO.......................................-22-
Section 2.04.  Representations and Warranties of SASCO.....................-26-
Section 2.05.  Representations and Warranties of the Master Servicer.......-27-








                                  ARTICLE III
                          ADMINISTRATION OF THE TRUST

Section 3.01.  Master Servicer Custodial Account............................-28-
Section 3.02.  Asset Proceeds Account.......................................-30-
Section 3.03.  Issuing REMIC Accounts.......................................-31-
Section 3.04.  Advances by Master Servicer and Trustee......................-31-
Section 3.05.  Month End Interest...........................................-33-
Section 3.06.  Trustee to Cooperate; Release of Mortgage Files..............-33-
Section 3.07   Reports to the Trustee; Annual Compliance Statements.........-34-
Section 3.08.  Title, Management and Disposition of REO Properties..........-34-
Section 3.09.  Amendments to Servicing Agreements; Modification of the 
                 Guide......................................................-37-
Section 3.10.  Oversight of Servicing.......................................-37-
Section 3.11.  Credit Enhancement...........................................-38-

                                  ARTICLE IV
                   REPORTING/REMITTING TO CERTIFICATEHOLDERS

Section 4.01.  Statements to Certificateholders.............................-39-
Section 4.02.  Remittance Reports...........................................-40-
Section 4.03.  Compliance with Withholding Requirements.....................-41-
Section 4.04.  Reports of Certificate Principal Balances to The Depository 
                 Trust Company..............................................-41-
Section 4.05.  Preparation of Regulatory Reports............................-41-


                                   ARTICLE V
                  THE POOLING INTERESTS AND THE CERTIFICATES

Section 5.01.  Pooling REMIC Interests.....................................-42-
Section 5.02.  The Certificates............................................-42-
Section 5.03.  Book-Entry Certificates.....................................-43-
Section 5.04.  Registration of Transfer and Exchange of Certificates.......-43-
Section 5.05.  Restrictions on Transfers...................................-44-
Section 5.06.  Mutilated, Destroyed, Lost or Stolen Certificates...........-46-
Section 5.07.  Persons Deemed Owners.......................................-46-
Section 5.08.  Appointment of Paying Agent.................................-46-


                                  ARTICLE VI
                         SASCO AND THE MASTER SERVICER

Section 6.01.  Liability of, and Indemnification by, SASCO and the Master 
                 Servicer-47-
Section 6.02.  Merger or Consolidation of SASCO or the Master Servicer.....-47-
Section 6.03.  Limitation on Liability of SASCO, the Master Servicer and 
                 Others....................................................-47-
Section 6.04.  Resignation of the Master Servicer..........................-48-
Section 6.05.  Compensation to the Master Servicer.........................-48-
Section 6.06.  Assignment or Delegation of Duties by Master Servicer.......-48-







                                  ARTICLE VII

           TERMINATION OF SERVICING AND MASTERSERVICING ARRANGEMENTS

Section 7.01.  Termination and Substitution of Servicing Agreements........-49-
Section 7.02.  Termination of Master Servicer; Trustee to Act..............-49-
Section 7.03.  Notification to Certificateholders..........................-51-

                                 ARTICLE VIII
                            CONCERNING THE TRUSTEE

Section 8.01.  Duties of Trustee...........................................-51-
Section 8.02.  Certain Matters.............................................-53-
Section 8.03.  Trustee Not Liable for Certificates or Mortgage Loans.......-54-
Section 8.04.  Trustee May Own Certificates................................-54-
Section 8.05.  Trustee's Fees..............................................-54-
Section 8.06.  Eligibility Requirements for Trustee........................-54-
Section 8.07.  Resignation and Removal of the Trustee......................-55-
Section 8.08.  Successor Trustee...........................................-55-
Section 8.09.  Merger or Consolidation of Trustee..........................-56-
Section 8.10.  Appointment of Trustee or Separate Trustee..................-56-
Section 8.11.  Appointment of Custodians...................................-57-
Section 8.12.  Trustee May Enforce Claims Without Possession of 
                 Certificates......-57-


                                  ARTICLE IX

            REDEMPTION OF CERTIFICATES AND TERMINATION OF THE TRUST

Section 9.01.  Redemption..................................................-57-
Section 9.02.  Termination.................................................-57-
Section 9.03.  Procedure for Redemption or Termination.....................-58-
Section 9.04.  Additional Termination Requirements.........................-59-

                                   ARTICLE X
                             REMIC TAX PROVISIONS

Section 10.01.  REMIC Administration.......................................-60-
Section 10.02.  Prohibited Activities......................................-61-

                                  ARTICLE XI
                           MISCELLANEOUS PROVISIONS

Section 11.01.  Amendment of Trust Agreement...............................-62-
Section 11.02.  Recordation of Agreement; Counterparts.....................-62-
Section 11.03.  Limitation of Rights of Certificateholders.................-63-
Section 11.04.  Governing Law..............................................-63-
Section 11.05.  Notices....................................................-63-
Section 11.06.  Severability of Provisions.................................-64-
Section 11.07.  Sale of Mortgage Loans.....................................-64-
Section 11.08.  Notice to Rating Agency....................................-64-


Exhibit A-1   Form of Initial Certification
Exhibit A-2   Form of Final Certification
Exhibit B     Form of Recordation Report
Exhibit C     Form of Remittance Report

Exhibit D     Form of Rule 144A Agreement-QIB Certification
Exhibit E     Form of Transferee Agreement
Exhibit F     Form of Benefit Plan Affidavit
Exhibit G     Form of Residual Transferee Agreement
Exhibit H-1   Form of Disqualified Organization Affidavit
Exhibit H-2   Form of Disqualified Organization Affidavit


<PAGE>




                              PRELIMINARY STATEMENT

               Saxon Asset  Securities  Company  ("SASCO"),  a mortgage  banking
company,  as  master  servicer  (the  "Master  Servicer"),  and a bank or  trust
company,  as trustee (the  "Trustee"),  have entered into a Trust Agreement (the
"Trust  Agreement")  that  provides for the issuance of a series of asset backed
certificates  (the  "Certificates")  that in the  aggregate  evidence the entire
interest in certain  mortgage-related assets and certain other property owned by
the trust created by the Trust Agreement (the "Trust"). These Standard Terms are
a part of, and are incorporated by reference into, the Trust Agreement.

               NOW,   THEREFORE,   in  consideration  of  the  mutual  promises,
covenants,  representations  and warranties  made in the Trust  Agreement and as
hereinafter  set forth,  SASCO,  the Master  Servicer  and the Trustee  agree as
follows:

                                    ARTICLE I

                                   DEFINITIONS

               Section 1.01. Defined Terms.  Except as otherwise specified or as
the context may  otherwise  require,  the  following  capitalized  terms  shall,
whenever used in the Trust Agreement,  have the respective  meanings assigned to
them in this Section 1.01.  Capitalized  terms used but not defined in the Trust
Agreement shall have the respective meanings assigned to them in the Guide.

               "Accounting  Date":   Unless  otherwise  provided  in  the  Trust
Agreement,  with respect to each  Distribution  Date,  the last day of the month
preceding the month in which such Distribution Date occurs.

               "Additional  Collateral":  Any  real  property  (other  than  the
related Mortgaged Premises),  personal property,  securities, cash, instruments,
contracts, or other documents constituting or evidencing

collateral pledged as additional security for a Mortgage Loan.

               "Administrative  Fee": With respect to each Distribution Date and
each Mortgage Loan,  the sum of the Servicing Fee, the Master  Servicing Fee and
the Trustee Fee relating thereto.

               "Administrative Fee Rate": With respect to each Distribution Date
and each Mortgage Loan, the sum of the Servicing Fee Rate, the Master  Servicing
Fee Rate and the Trustee Fee Rate relating thereto.

               "Advance":  With  respect to any  Mortgage  Loan,  any advance of
principal and  interest,  taxes,  insurance or expenses made by a Servicer,  the
Master Servicer, the Trustee or an Insurer.

               "Affiliate":  Any person or entity controlling,  controlled by or
under common control with SASCO or the Master  Servicer  ("control"  meaning the
power to direct the management  and policies of a person or entity,  directly or
indirectly,  whether  through  ownership  of voting  securities,  by contract or
otherwise, and "controlling" and "controlled" having meanings correlative to the
foregoing).

               "Annual Compliance Statement": The Officer's certificate required
to be delivered annually by the Master Servicer pursuant to Section 3.07 hereof.

               "ARM Loan":  An  "adjustable  rate"  Mortgage  Loan, the Mortgage
Interest Rate of which is subject to periodic  adjustment in accordance with the
terms of the related Mortgage Note.

               "Asset  Proceeds  Account":  The account or accounts  created and
maintained for the Trust pursuant to Section 3.02 hereof.

                                             -1-


<PAGE>



               "Available Distribution":  Unless otherwise provided in the Trust
Agreement, with respect to each Distribution Date, an amount equal to the sum of
the following:

                      (a) all  Monthly  Payments  with  respect to the  Mortgage
        Loans received by the Trust and due during the preceding Due Period,  to
        the  extent  paid by a  Borrower,  advanced  by a  Servicer,  the Master
        Servicer,  the Trustee or an Insurer, or deposited in the Asset Proceeds
        Account from the Interest Fund (if any);

                      (b) all amounts deposited in the Asset Proceeds Account on
        account of Mortgage  Loans sold by the Trust to a  Purchaser  during the
        preceding Prepayment Period; and

                      (c)  all  other   payments   (other  than  late   charges,
        conversion  fees and  similar  charges  and fees  retained by a Servicer
        pursuant  to the Guide)  received  by the Trust 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 interest received by the Trust on
        the principal portion thereof through the Accounting Date preceding such
        Distribution  Date,  less the sum of (i) expenses  associated  with such
        recovery and (ii) any Advances on such Mortgage Loans;

minus (i) the  Administrative  Fee allocable to each Mortgage Loan from payments
or Advances on, or proceeds of, such  Mortgage  Loan,  (ii) any  Non-Recoverable
Advances  to  the  extent  required  to be  reimbursed,  and  (iii)  the  Credit
Enhancement  Fee  or  Fees  payable  to the  providers  of  any  related  Credit
Enhancement with respect to such Distribution Date.

               "Basis Limit  Amount":  With respect to a Mortgage Loan purchased
from a REMIC, an amount equal to the REMIC's  adjusted  federal income tax basis
in such Mortgage  Loan as of the date on which the purchase  occurs as set forth
in a certificate of an Officer of the Master Servicer,  which  certificate shall
be delivered to the Trustee in connection with any purchase of a Mortgage Loan.

               "Beneficial Owner": With respect to a Book-Entry Certificate, the
Person  who is  registered  as owner  of such  Certificate  in the  books of the
Clearing Agency for such Certificate or in the books of a

Person maintaining an account with such Clearing Agency.

               "Benefit Plan Affidavit":  An affidavit substantially in the form
of Exhibit F attached hereto.

               "Benefit Plan Opinion": An Opinion of Counsel satisfactory to the
Master Servicer and the Trustee (and upon which SASCO, the Master Servicer,  the
Tax Matters  Person and the Trustee are  authorized  to rely) to the effect that
the proposed  transfer will not (i) cause the assets of the Trust to be regarded
as plan assets for purposes of the Plan Asset Regulations, (ii) give rise to any
fiduciary duty under ERISA on the part of SASCO, a Servicer, the Master Servicer
or the Trustee or (iii)  result in, or be treated as, a  prohibited  transaction
under  Section 406 or 407 of ERISA or section  4975 of the Code  (which  opinion
shall not be a cost or expense of SASCO,  the Master  Servicer,  the Tax Matters
Person or the Trustee).

               "Book-Entry  Certificates":  Each Class of Certificates,  if any,
specified as such in the Trust Agreement.

               "Borrower": With respect to each Mortgage Loan, the individual or
individuals or any Servicer obligated to repay the related Mortgage Note.

               "Business Day": Unless otherwise provided in the Trust Agreement,
any day that is not a Saturday, Sunday, holiday or other day on which commercial
banking institutions in the city and state in which

                                             -2-


<PAGE>



the  Corporate  Trust  Office  is  located  or the city and  state in which  the
principal  office  of the  Custodian,  if any,  is  located  are  authorized  or
obligated by law or executive order to be closed.

               "Certificate":  Any asset backed  certificate  designated  in the
Trust Agreement.

               "Certificate  of  Title   Insurance":   A  certificate  of  title
insurance issued pursuant to a master title insurance policy.

               "Certificate Principal Balance": Unless otherwise provided in the
Trust Agreement, with respect to each Class of Certificates, on any Distribution
Date,  the aggregate  principal  amount,  if any, of such Class of  Certificates
immediately  prior to such  Distribution  Date  (or,  in the  case of the  first
Distribution  Date, an amount equal to the aggregate initial principal amount of
such Class of  Certificates  as of the  Closing  Date) net of the sum of (i) the
amounts  to be  applied  on such  Distribution  Date  to  reduce  the  aggregate
principal  amount of such Class of  Certificates  in  accordance  with the Trust
Agreement and (ii) the aggregate  amount of all Realized  Losses,  if any, to be
allocated to such Class of  Certificates on such  Distribution  Date pursuant to
the Trust Agreement.

               "Certificate  Register":  The register  maintained by the Trustee
pursuant to Section 5.02 hereof.

               "Certificate  Registrar":  The  registrar  appointed  pursuant to
Section 5.02 hereof.

               "Certificateholders": The holders of the Certificates as recorded
on the Certificate Register.

               "Class":  The asset backed  certificates  of a Series bearing the
same designation.

               "Class Percentage": With respect to each Class of Certificates as
of each Distribution  Date, the percentage  obtained by dividing the Certificate
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.

               "Clearing Agency":  The Depository Trust Company or any successor
organization  or  any  other  organization  registered  as a  "clearing  agency"
pursuant to Section 17A of the Exchange Act and the

regulations of the SEC thereunder.

               "Clearing  Agency  Participant":  A broker,  dealer,  bank, other
financial  institution  or other  Person  for whom from time to time a  Clearing
Agency  effects  book-entry  transfers and pledges of securities  deposited with
such Clearing Agency.

               "Closing Date":  The date on which  Certificates  are issued by a
Trust as set forth in the Trust Agreement.

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

               "Collateral":  With respect to any Mortgage  Loan,  the Mortgaged
Premises and the Additional Collateral, if any, securing the indebtedness of the
Borrower under such Mortgage Loan.

               "Conventional  Home  Improvement  Loan":  A mortgage loan that is
made to finance actions or items that substantially protect or improve the basic
livability or utility of a residential  property and that is secured by a first,
second, or more junior lien on such residential property.

                                             -3-


<PAGE>



               "Converted  Mortgage Loan": An ARM Loan with respect to which the
Borrower has complied with the applicable  requirements of the related  Mortgage
Note to convert the  Mortgage  Interest  Rate  relating  thereto a fixed rate of
interest  (and with  respect to which the related  Servicer has  processed  such
conversion).

               "Cooperative  Loan":  A Mortgage  Loan that is secured by a first
lien against (i) shares issued by a cooperative housing corporation and (ii) the
related Borrower's  leasehold  interest in a cooperative  dwelling unit owned by
such cooperative housing corporation.

               "Corporate Trust Office": The principal corporate trust office of
the Trustee at which at any particular  time its corporate  trust business shall
be administered.

               "Credit Enhancement":  Any certificate guaranty insurance policy,
mortgage pool insurance policy,  Special Hazard Insurance Policy, Special Hazard
Fund,  Mortgagor  Bankruptcy  Fund,  Reserve Fund,  Letter of Credit,  financial
guaranty  insurance  policy,  third party  guaranty  or other form of  insurance
specified in the Trust  Agreement that is obtained by or on behalf of SASCO with
respect to the Certificates.

               "Credit  Enhancement  Fee":  With  respect to each form of Credit
Enhancement,  the monthly premium or fee that is payable to the provider of such
Credit Enhancement as specified in the Trust Agreement.

               "Custodian":  The Trustee or the agent for the Trustee identified
in the Trust Agreement that shall hold all or a portion of the Trustee  Mortgage
Loan Files with respect to the Certificates.

               "Cut-Off  Date":   The  date  specified  as  such  in  the  Trust
Agreement.

               "Defect  Discovery  Date":  With respect to a Mortgage  Loan, the
date on which  either the  Trustee  or the Master  Servicer  first  discovers  a
Qualification Defect affecting such Mortgage Loan.

               "Deleted  Mortgage  Loan":  A  Mortgage  Loan  replaced  or to be
replaced by a Qualified Substitute Mortgage Loan.

               "Directly  Operate":  With  respect  to  any  REO  Property,  the
furnishing or rendering of services to the tenants  thereof,  the  management or
operation  of such REO  Property,  or any use of such REO Property in a trade or
business  conducted by the Trust, in each case other than through an Independent
Contractor; provided, however, that the Trustee or the Master Servicer on behalf
of the Trust shall not be considered to Directly  Operate an REO Property solely
because  the Trustee or the Master  Servicer on behalf of the Trust  establishes
rental terms,  chooses tenants,  enters into or renews leases,  deals with taxes
and insurance,  or makes decisions as to repairs or maintenance  with respect to
such REO Property.

               "Disqualified  Organization":  Either (i) the United States, (ii)
any state or political subdivision thereof,  (iii) any foreign government,  (iv)
any international organization,  (v) any agency or instrumentality of any of the
foregoing,  (vi) any tax-exempt organization (other than a cooperative described
in section 521 of the Code) that is exempt from  federal  income tax unless such
organization  is  subject to tax under the  unrelated  business  taxable  income
provisions   of  the  Code,   (vii)  any   organization   described  in  section
1381(a)(2)(C)  of  the  Code,  or  (vii)  any  other  entity   identified  as  a
disqualified  organization by the REMIC  Provisions.  A corporation  will not be
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 the Federal Home Loan Mortgage Corporation, a majority of its board
of directors is not selected by such governmental unit.

               "Disqualified  Organization Affidavit": If provided by a Non-U.S.
Person,  an affidavit  substantially in the form of Exhibit H-I attached hereto,
and, if provided by a U.S.  Person,  an affidavit  substantially  in the form of
Exhibit H-2 attached hereto.

                                             -4-


<PAGE>



               "Distribution  Account": With respect to any Double REMIC Series,
an Eligible  Account  established  and maintained by the Trustee for the Issuing
REMIC.  Unless  otherwise  provided  in the Trust  Agreement,  the  Distribution
Account shall be considered an asset of the Issuing REMIC.

               "Distribution  Date":  Unless  otherwise  provided  in the  Trust
Agreement, the 25th day of each month, or the next Business Day if such 25th day
is not a Business Day, commencing in the month following
the Closing Date.

               "Double REMIC  Series":  A Series with respect to which two REMIC
elections are made to form an Issuing REMIC and a Pooling REMIC.

               "Due Period":  Unless otherwise  provided in the Trust Agreement,
(i) the period from but  excluding  the Cut-Off Date to and  including the first
day of the month in which  the  first  Distribution  Date  occurs  and (ii) each
period  thereafter from and including the second day of a month to and including
the first day of the following month.

               "Eligible Account":  Either (i) an account or accounts maintained
with a federal or state  chartered  depository  institution or trust company the
long-term or short-term  unsecured  debt  obligations  of which (or a federal or
state  chartered  depository  institution or trust company that is the principal
subsidiary  of a holding  company the  long-term or  short-term  unsecured  debt
obligations  of which) are rated by each Rating Agency in one of its two highest
long-term  rating  categories  or one  of  its  two  highest  short-term  rating
categories  at the time any amounts are held on deposit  therein or (ii) a trust
account or  accounts  maintained  with a federal or state  chartered  depository
institution or trust company,  acting in the capacity of a trustee,  in a manner
acceptable   to  each  Rating   Agency  in  respect  of  mortgage   pass-through
certificates  rated  in one of  its  two  highest  rating  categories.  Eligible
Accounts may be  interest-bearing  accounts or the funds therein may be invested
in  Permitted  Investments.   If  qualified  under  this  definition,   accounts
maintained with the Trustee may constitute Eligible Accounts.

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

               "Event of Default":  An event with respect to the Master Servicer
described in Section 7.02 hereof.

               "Exchange Act":  The Securities Exchange Act of 1934, as amended.

               "Final Certification":  A certification as to the completeness of
each  Trustee  Mortgage  Loan  File  substantially  in the form of  Exhibit  A-2
attached  hereto  provided by the Trustee  (or the  Custodian)  on or before the
first anniversary of the Closing Date pursuant to Section 2.02(c).

               "Final  Distribution Date": The meaning set forth in Section 9.03
hereof.

               "Fiscal Year":  Unless otherwise provided in the Trust Agreement,
the fiscal year of the Trust  shall run from March 1 (or from the Closing  Date,
in the case of the first fiscal year) through the last day of February.

               "FNMA  Guidelines":  The  provisions  contained  in the guide for
selling and servicing first lien residential  mortgage loans issued from time to
time by the Federal National Mortgage Association.

               "Fraud  Losses":  Losses on Mortgage Loans  resulting from fraud,
dishonesty or misrepresentation in the origination of such Mortgage Loans.

                                             -5-


<PAGE>



               "Gross  Margin":  With  respect  to  each  ARM  Loan,  the  fixed
percentage specified in the related Mortgage Note that is added to or subtracted
from the Index on each  Interest  Adjustment  Date to determine the new Mortgage
Interest Rate for such ARM Loan.

               "Guide":  Unless otherwise provided in the Trust Agreement,  [the
_______  __,  199_  edition of the Saxon  Mortgage  Seller/Servicer  Guide],  as
supplemented and amended from time to time through the Closing Date.

               "Holders":  The  holders of the  Certificates  as recorded on the
Certificate Register.

               "Independent  Contractor":  Either (i) any Person (other than the
Trustee or the Master  Servicer) that would be an "independent  contractor" with
respect to the Trust within the meaning of section  856(d)(3) of the Code if the
Trust were a real  estate  investment  trust  (except  that,  in  applying  such
section,  more than 35% of the outstanding  principal balance of any Class shall
be deemed to be more than 35% of the certificates of beneficial  interest of the
Trust),  so long as the Trust does not  receive  or derive any income  from such
Person,  the  relationship  between such Person and the Trust is at arm's length
and such  Person is not an  employee  of the  Trust,  the  Trustee or the Master
Servicer,  all within the meaning of Treasury Regulation Section  1.856-4(b)(5),
or (ii) any other Person  (including  the Trustee or the Master  Servicer)  upon
receipt by the  Trustee of an Opinion of  Counsel,  the  expense of which  shall
constitute  an Advance if borne by a Servicer  or a  subservicer,  to the effect
that the taking of any action in respect  of any REO  Property  by such  Person,
subject  to  any  conditions  therein   specified,   that  is  otherwise  herein
contemplated  to be taken by an Independent  Contractor  will not cause such REO
Property  to cease to qualify as  "foreclosure  property"  within the meaning of
section  860G(a)(8)  of the Code  (determined  without  regard to the  exception
applicable  for  purposes of section  860D(a) of the Code),  or cause any income
realized  in respect of such REO  Property to fail to qualify as Rents From Real
Property.

               "Index":  With respect to each ARM Loan, the index rate specified
in the related Mortgage Note to which or from which the Gross Margin is added or
subtracted, in accordance with the terms of such Mortgage Note, on each Interest
Adjustment Date to determine the new Mortgage Interest Rate for such ARM Loan.

               "Initial  Certification":  A certification as to the completeness
of each  Trustee  Mortgage  Loan File  substantially  in the form of Exhibit A-1
attached hereto provided by the Trustee (or the Custodian) on the

Closing Date pursuant to Section 2.02(b) hereof.

               "Insurance  Proceeds":  The proceeds paid by any Insurer pursuant
to an  insurance  policy  covering  any  Mortgage  Loan,  less the  expenses  of
recovering such proceeds and any Non-Recoverable

Advances made with respect to such Mortgage Loan.

               "Insurer":  Any issuer of an  insurance  policy  relating  to the
Mortgage Loans or the asset backed certificates of a Series.

               "Interest  Adjustment  Date":  With respect to each ARM Loan, the
date on which the related Mortgage  Interest Rate adjusts in accordance with the
related Mortgage Note.

               "Interest  Fund": An Eligible Account that may be established for
the purpose of making interest payments on Mortgage Loans for which the Trust is
not due any payments until after the first  Distribution Date. The amount of the
Interest Fund, if any, shall be set forth in the Trust  Agreement.  The Interest
Fund  shall  not be an asset of the  Trust or any  REMIC,  but  shall be for the
benefit  of the  Certificateholders.  Unless  otherwise  provided  in the  Trust
Agreement,  the owner of the Interest Fund shall be the Master  Servicer and, to
the extent provided in the REMIC Provisions,  any amounts transferred by a REMIC
to the Interest  Fund shall be treated as amounts  distributed  by such REMIC to
the Master Servicer.

                                             -6-


<PAGE>



               "Interest Shortfall":  Month End Interest Shortfall and Soldiers'
and Sailors' Shortfall.

               "Issuing REMIC": With respect to any Double REMIC Series,  unless
otherwise provided in the Trust Agreement, the REMIC consisting primarily of the
Distribution Account and the Subaccounts of such Distribution Account.

               "Junior  Mortgage Loan":  Any Mortgage Loan with respect to which
the related Security Instrument  constitutes a lien of other than first priority
on the related Collateral.

               "Letter of Credit":  A letter of credit issued to the Trustee and
its  successors  or  assigns  by  any  Person  whose  long-term  unsecured  debt
obligations  are rated by each Rating  Agency in one of its two  highest  rating
categories.

               "Liquidation Proceeds":  The proceeds received in connection with
the  liquidation  of any  Mortgage  Loan as a result of  defaults by the related
Borrower  (including  any  insurance or guarantee  proceeds with respect to such
Mortgage Loan),  less the expenses of such  liquidation and any  Non-Recoverable
Advances made with respect to such Mortgage Loan.

               "Loan to Value  Ratio":  With respect to any Mortgage  Loan,  the
ratio that results when the Unpaid  Principal  Balance of such  Mortgage Loan is
divided by the fair market value of the related Mortgaged Premises. For purposes
of determining that ratio,  the fair market value of the Mortgage  Premises must
be reduced by (i) the full amount of any lien on such Mortgaged Premises that is
senior  to the  Mortgage  Loan and (ii) a pro rata  portion  of any lien on such
Mortgaged Premises that is in parity with the Mortgage Loan.

               "Master  Servicer":  The mortgage  banking company  identified as
such in the Trust Agreement.

               "Master Servicer Advance Amount":  The amount, if any,  specified
as such in the Trust Agreement.

               "Master Servicer Compensation":  The Master Servicing Fee and any
additional  compensation  payable to the Master Servicer as specified in Section
6.05 hereof.

               "Master Servicer  Custodial  Account":  The account  described in
Section 3.01.

               "Master  Servicer  Errors and  Omissions  Insurance  Policy":  An
insurance  policy in an amount and  otherwise in form and  substance  acceptable
under FNMA Guidelines  insuring the Master Servicer as the named insured against
liability for damages arising out of errors,  omissions or mistakes committed in
the  performance  of the services and other  obligations  required of the Master
Servicer  under the Trust  Agreement  and,  if  permitted  by the issuer of such
policy,   naming  the  Trustee  as  an  additional  insured,  and  containing  a
severability  of interests  provision but no other  exclusion or other provision
that would limit the liability of any insured to any other insured.

               "Master  Servicer  Fidelity  Bond":  A fidelity bond issued by an
insurer and in form and substance  acceptable  under FNMA  Guidelines  (i) under
which  such  insurer  agrees to  indemnify  the Master  Servicer  for all losses
sustained as a result of any theft,  embezzlement,  fraud or other dishonest act
on the part of the Master Servicer's  directors,  officers or employees and (ii)
which  provides  for  limits of  liability  for each such  director,  officer or
employee of not less than an amount required by such guidelines.

               "Master Servicer  Remittance Date":  Unless otherwise provided in
the Trust Agreement,  (i) each Distribution  Date, if the Asset Proceeds Account
and the Master Servicer Custodial Account are

                                             -7-


<PAGE>



maintained  at the same bank,  or (ii) the Business Day preceding
each Distribution Date, if such accounts are not maintained at the same bank.

               "Master Servicer  Reporting Date":  Unless otherwise  provided in
the Trust Agreement,  the close of business on the second Business Day preceding
each Distribution Date.

               "Master  Servicing Fee":  Unless otherwise  provided in the Trust
Agreement,  with respect to each  Distribution  Date and each Mortgage  Loan, an
amount equal to one-twelfth of 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.

               "Master  Servicing Fee Rate":  The rate  specified as such in the
Trust Agreement.

               "Maximum  Lifetime  Mortgage Interest Rate": With respect to each
ARM Loan, the interest  rate, if any, set forth in the related  Mortgage Note as
the maximum Mortgage Interest Rate thereunder.

               "Minimum  Lifetime  Mortgage Interest Rate": With respect to each
ARM Loan, the interest  rate, if any, set forth in the related  Mortgage Note as
the minimum Mortgage Interest Rate thereunder.

               "Month  End   Interest":   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 the
interest  actually received by the Master Servicer with respect to such Mortgage
Loan, in each case net of the  Administrative Fee applicable  thereto.  No Month
End  Interest  shall  accrue with respect to  Liquidation  Proceeds  received on
account of any  Mortgage  Loan  during the period  from the first day of a month
through the last day of the Prepayment Period ending during such month.

               "Month End Interest Shortfall":  The amount of Month End Interest
not paid by a Servicer or the Master Servicer.

               "Monthly  Payment":  With  respect to any  Mortgage  Loan and any
month,  the scheduled  payment of principal and interest due in such month under
the terms of the related Mortgage Note.

               "Monthly  Statement":  The statement  required to be prepared and
delivered  to the  Trustee  by the  Master  Servicer  on or before  each  Master
Servicer Reporting Date as described in Section 4.01 hereof.

               "Mortgage  Interest Rate": With respect to any Mortgage Loan, the
annual interest rate required to be paid by the related Borrower under the terms
of the related Mortgage Note.

               "Mortgage  Loan":  Any of the Single Family  Loans,  Multi-Family
Loans,  Conventional Home Improvement Loans, Title I Loans, or Cooperative Loans
sold by SASCO to the Trust and listed on the Mortgage Loan Schedule to the Trust
Agreement, and any loans substituted therefor pursuant to the terms of the Trust
Agreement.

               "Mortgage  Loan  Schedule":  The list of  Mortgage  Loans sold by
SASCO to the Trust,  which schedule is attached to the Trust  Agreement and sets
forth for each  Mortgage  Loan (i) the Servicer  (SASCO)  Loan Number,  (ii) the
Borrower's  Name,  (iii) the  original  principal  balance,  (iv) the  Scheduled
Principal Balance as of the Cut-Off Date and (v) such additional  information as
may be reasonably requested by the Trustee.

                                             -8-


<PAGE>



               "Mortgage  Note": The note or other evidence of indebtedness of a
Borrower with respect to a Mortgage Loan.

               "Mortgaged  Premises":  With respect to any  Mortgage  Loan other
than a Cooperative Loan, the real property or the leasehold  interest,  together
with any improvements  thereon,  securing the indebtedness of the Borrower under
such Mortgage Loan. With respect to any Cooperative Loan, the shares issued by a
cooperative  housing  corporation  that secure the  indebtedness of the Borrower
under such Cooperative Loan.

               "Mortgagor  Bankruptcy  Fund": A fund consisting of: (i) A surety
bond, insurance policy, Letter of Credit,  guarantee or other credit instrument,
in form and substance satisfactory to each Rating Agency, issued by an insurance
company,  surety company,  bank,  trust company,  savings and loan  association,
financial  institution or other Person  acceptable to each Rating Agency or (ii)
cash,  Permitted  Investments or a Class of Certificates or portion thereof held
by or on  behalf  of the  Trust.  The  Mortgagor  Bankruptcy  Fund  will  not be
considered  an asset of the Trust or any REMIC,  but shall be for the benefit of
the  Certificateholders.  The  owner of the  Mortgagor  Bankruptcy  Fund will be
identified  in the Trust  Agreement  and,  to the extent  provided  in the REMIC
Provisions,  any amounts transferred by a REMIC to such fund shall be treated as
amounts distributed by such REMIC to the owner of such fund.

               "Mortgagor  Bankruptcy  Losses":  Losses resulting from any court
ordered reduction in the valuation of the Collateral securing a Mortgage Loan or
changes in the repayment terms of a Mortgage Loan in

conjunction with a bankruptcy proceeding of a Borrower or otherwise.

               "Multi-Family  Loan": A mortgage loan that is secured by a first,
second, or more junior lien on a rental apartment  building,  a mixed commercial
and residential use property,  or a project  containing five or more residential
units.

               "Negative  Amortization  Amount":  With respect to each  Mortgage
Loan, the excess,  if any, of interest accrued at the related Mortgage  Interest
Rate for any month over the greater of (i) the amount of the Monthly Payment for
such month and (ii) the interest received in respect of such month.

               "Net Rate":  Unless  otherwise  provided in the Trust  Agreement,
with respect to each Mortgage Loan, the related Mortgage  Interest Rate less the
related Administrative Fee Rate.

               "New Lease":  Any lease of REO Property entered into on behalf of
the Trust,  including any lease  renewed,  modified or extended on behalf of the
Trust (if the  Trustee,  the  Master  Servicer,  a  Servicer  or an agent of the
foregoing has the right to renegotiate the terms of such lease).

               "Non-Recoverability   Certificate":  The  meaning  set  forth  in
Section 3.04 hereof.

               "Non-Recoverable  Advance":  Any Advance or proposed Advance that
the Master  Servicer or the Trustee,  as the case may be, has  determined  to be
non-recoverable in accordance with Section 3.04 hereof.

               "Non-U.S.  Person":  A  foreign  person  within  the  meaning  of
Treasury  regulation  Section  1.860G-3(a)(1)  (i.e.,  a person other than (i) a
citizen or resident of the United States, (ii) a corporation or partnership that
is organized under the laws of the United States or any jurisdiction  thereof or
therein,  or (iii) an estate or trust that is subject to United  States  federal
income taxation  regardless of the source of its income) who would be subject to
United  States  income tax  withholding  pursuant to section 1441 or 1442 of the
Code and the Treasury  regulations  thereunder on income derived from a Residual
Interest.

               "Officer":   With  respect  to  the  Trustee,   any  senior  vice
president,  any vice  president,  any assistant  vice  president,  any assistant
treasurer,  any trust officer, any assistant secretary,  or any other officer of
the Trustee customarily  performing  functions similar to those performed by the
persons who at the time shall be

                                             -9-


<PAGE>



such officers,  and also to whom,  with respect to a particular  corporate trust
matter,  such  matter is referred  because of such  officer's  knowledge  of and
familiarity with the particular  subject.  With respect to any other Person, the
chairman of the board, the president, a vice president (however designated), the
treasurer or the controller of such Person.

               "Opinion of Counsel":  A written  opinion of counsel,  who may be
counsel  for SASCO or the Master  Servicer,  acceptable  to the  Trustee and the
Master  Servicer.  Except with the consent of each Rating Agency,  no Opinion of
Counsel may be delivered by in-house  counsel of the entity  required to deliver
such opinion.

               "Pass-Through  Rate": With respect to each Class of Certificates,
as to each Distribution Date, the rate specified as such in the Trust Agreement.

               "Paying Agent":  The paying agent  appointed  pursuant to Section
5.08 hereof.

               "Payment  Adjustment  Date":  With respect to each ARM Loan,  the
date on  which  the  related  payments  of  principal  and  interest  adjust  in
accordance with the related Mortgage Note.

               "Percentage Interest": With respect to any Certificate to which a
principal  balance is assigned as of the Closing Date,  the portion of the Class
evidenced by such Certificate, expressed as a percentage, the numerator of which
is the  initial  Certificate  Principal  Balance  of  such  Certificate  and the
denominator of which is the aggregate  Certificate  Principal  Balance of all of
the  Certificates  of such Class as of the  Closing  Date.  With  respect to any
Certificate to which a principal balance is not assigned as of the Closing Date,
the  portion  of  the  Class  evidenced  by  such  Certificate,  expressed  as a
percentage, as stated on the face of such Certificate.

               "Permitted Investments":  The following investments:

                      (a) direct obligations of, or obligations fully guaranteed
        as to  principal  and  interest  by, the United  States or any agency or
        instrumentality  thereof,  provided such  obligations  are backed by the
        full faith and credit of the United States;

                      (b) senior debt  obligations  and  mortgage  participation
        certificates of the Federal National Mortgage Association or the Federal
        Home Loan Mortgage Corporation;

                      (c) repurchase  obligations  (the  collateral for which is
        held by a third  party or the  Trustee)  with  respect  to any  security
        described in clauses (a) or (b) above,  provided  that the  long-term or
        short-term   unsecured  debt   obligations  of  the  party  agreeing  to
        repurchase such  obligations are at the time rated by each Rating Agency
        in one of its two highest long-term  unsecured debt rating categories or
        one of its two highest short-term unsecured debt rating categories;

                      (d)  money  market  funds  investing  exclusively  in debt
        obligations  and rated by each Rating  Agency in its  highest  long-term
        rating category;

                      (e)  certificates  of deposit,  time deposits and bankers'
        acceptances  of any  bank  or  trust  company  (including  the  Trustee)
        incorporated  under the laws of the United States or any state  thereof,
        provided that the long-term  unsecured debt  obligations of such bank or
        trust company at the date of acquisition thereof (or, in the case of the
        principal  depository  institution in a depository  institution  holding
        company,  the long-term  unsecured  debt  obligations  of the depository
        institution  holding  company)  have been rated by each Rating Agency in
        one of its two highest long-term unsecured debt rating categories;

                                             -10-


<PAGE>



                      (f) commercial  paper (having  original  maturities of not
        more than 365 days) of any  corporation  incorporated  under the laws of
        the United States or any state thereof which on the date of  acquisition
        has been rated by each Rating Agency in its highest short-term unsecured
        debt rating category (i.e.,  "P-1" by Moody's Investors  Service,  Inc.,
        "A-1+",  by  Standard  & Poor's  Ratings  Services  and  "F-1+" by Fitch
        Investors Service, L.P.); and

                      (g) any other  demand,  money  market or time  deposit  or
        obligation,  interest-bearing  or other security or investment earning a
        return in the nature of  interest  that would not  adversely  affect the
        then current rating of the Certificates by any Rating Agency;

provided,  however,  that no  investment  described  above  shall  constitute  a
Permitted  Investment if such investment  evidences  either the right to receive
(i) only interest with respect to the obligations  underlying such instrument or
(ii) both principal and interest  payments derived from  obligations  underlying
such  instrument  if the interest and  principal  payments  with respect to such
instrument  provide a yield to maturity at par greater than 120% of the yield to
maturity at par of the underlying  obligations;  and, provided further,  that no
investment  described above shall constitute a Permitted  Investment unless such
investment matures on or before the Business Day preceding the Distribution Date
on which the funds invested  therein are required to be distributed  (or, in the
case of an  investment  that is an obligation  of the  institution  in which the
account is maintained, on or before such Distribution Date).

               "Person":  Any  individual,   corporation,   partnership,   joint
venture,  association,  joint stock company,  trust  (including any  beneficiary
thereof), unincorporated organization, government or agency or

political subdivision thereof or any other entity.

               "Plan": Any "employee benefit plan" within the meaning of Section
3(3) of ERISA,  any  retirement  arrangement  (including  individual  retirement
accounts,  individual  retirement annuities and Keogh plans), and any collective
investment  funds,  separate  accounts,  insurance  company general accounts and
similar  pooled  investment  funds  in which  such  plans  or  arrangements  are
invested, that are described in or subject to the Plan Asset Regulations,  ERISA
or corresponding provisions of the Code.

               "Plan Asset  Regulations":  The United States Department of Labor
regulations set forth in 29 C.F.R. ss. 2510.3-101, as amended from time to time.

               "Plan Investor":  Any Plan, any Person acting on behalf of a Plan
or any Person  using the assets of a Plan,  as  determined  under the Plan Asset
Regulations.

               "Pooling REMIC": With respect to any Double REMIC Series,  unless
otherwise provided in the Trust Agreement, the REMIC consisting primarily of the
Mortgage Loans and the Asset Proceeds Account.

               "Prepayment  Period":  Unless  otherwise  provided  in the  Trust
Agreement:  (i) the period from but  excluding the Cut-Off Date to and including
the 17th day of the month in which the first  Distribution  Date occurs and (ii)
each  period  thereafter  from  and  including  the  18th  day of a month to and
including the 17th day of the following month.

               "Private Certificate":  Any Certificate designated as such in the
Trust Agreement.

               "Private Subordinated Certificate": Any Certificate designated as
such in the Trust Agreement.

               "Public Subordinated Certificate":  Any Certificate designated as
such in the Trust Agreement.

                                             -11-


<PAGE>



               "Purchase  Price":  With respect to each Mortgage Loan  purchased
from the Trust, an amount equal to the Unpaid Principal Balance of such Mortgage
Loan, plus accrued and unpaid interest thereon at the related Mortgage  Interest
Rate to the last day of the  month in which  such  purchase  occurs,  and,  if a
Servicer is the  Purchaser,  minus any  unreimbursed  Advances of principal  and
interest  made by  such  Servicer  on such  Mortgage  Loan  and any  outstanding
Servicing Fee owed with respect to such Mortgage Loan.

               "Purchaser":  The Person that  purchases a Mortgage Loan from the
Trust pursuant to Section 2.03 hereof.

               "Qualification  Defect":  With respect to a Mortgage  Loan, (i) a
defective  document in the  Trustee  Mortgage  Loan File,  (ii) the absence of a
document  in the  Trustee  Mortgage  Loan  File,  or  (iii)  the  breach  of any
representation,  warranty or covenant with respect to such Mortgage Loan made by
a Seller,  a Servicer or SASCO,  but only if the  affected  Mortgage  Loan would
cease to qualify as a "qualified mortgage" for purposes of the REMIC Provisions.
With  respect to a Regular  Interest  or a  mortgage  certificate  described  in
section 860G(a)(3) of the Code, the failure to qualify as a "qualified mortgage"
for purposes of the REMIC Provisions.

               "Qualified  Institutional  Buyer":  Any "qualified  institutional
buyer" as defined in clause (a)(1) of Rule 144A.

               "Qualified Substitute Mortgage Loan": A mortgage loan substituted
by SASCO or a Seller for a Deleted  Mortgage Loan that 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  equal  to 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) the  remaining  term to  maturity  of the
Deleted Mortgage Loan, (v) 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 fair
market value at  origination  and after taking into account the Monthly  Payment
due on  such  date),  and  (vi)  comply  with  each  applicable  representation,
warranty,  and covenant  pertaining to the Mortgage Loans set forth in the Trust
Agreement  and,  if a Seller is  effecting  the  substitution,  comply with each
applicable  representation,  warranty,  or covenant  pertaining  to the Mortgage
Loans set forth in the related Sales Agreement;  provided,  however, that no ARM
Loan may  substituted for a Deleted  Mortgage Loan unless such Deleted  Mortgage
Loan is also an ARM Loan and, in addition  to meeting the  conditions  set forth
above, the ARM Loan to be substituted,  on the date of the  substitution,  (vii)
has a Minimum Lifetime  Mortgage Interest Rate that is not less than the Minimum
Lifetime  Mortgage  Interest  Rate on the Deleted  Mortgage  Loan,  (viii) has a
Maximum  Lifetime  Mortgage  Interest  Rate  that is not less  than the  Maximum
Lifetime  Mortgage Interest Rate on the Deleted Mortgage Loan, (ix) provides 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,  (x) has a
Gross  Margin  that is not less than the Gross  Margin of the  Deleted  Mortgage
Loan, (xi) has a Periodic Rate Cap equal to the Periodic Rate Cap on the Deleted
Mortgage Loan, (xii) has 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,  (xiii)  does not have a  permitted  increase or decrease in the
Monthly Payment on each Payment Adjustment Date less than the permitted increase
or decrease applicable to the Deleted Mortgage Loan and (xiv) is not convertible
to a fixed  Mortgage  Interest  Rate  unless  the  Deleted  Mortgage  Loan is so
convertible.  In the event that more than one mortgage loan is substituted for a
Deleted  Mortgage  Loan,  the amount  described  in clause  (i) hereof  shall be
determined  on the  basis of  aggregate  Unpaid  Principal  Balances,  the rates
described in clauses (iii),  (vii),  (viii), and (ix) hereof shall be determined
on the basis of weighted average  Mortgage  Interest Rates and Net Rates, as the
case may be, the term described in clause (iv) hereof shall be determined on the
basis  of  weighted  average  remaining  terms  to  maturity,  provided  that no
Qualified Substitute Mortgage Loan may have an original term to

                                             -12-


<PAGE>



maturity  beyond the latest  original  term to  maturity  of any  Mortgage  Loan
transferred  and assigned to the Trust on the Closing  Date,  the Gross  Margins
described  in clause (x) hereof  shall be  determined  on the basis of  weighted
average Gross Margins,  and the Interest  Adjustment  Dates  described in clause
(xii)  hereof  shall be  determined  on the basis of weighted  average  Interest
Adjustment  Dates. In the case of a Trust for which a REMIC election has been or
will be made,  a  Qualified  Substitute  Mortgage  Loan also shall  satisfy  the
following  criteria as of the date of its  substitution  for a Deleted  Mortgage
Loan: (A) the Borrower shall not be 90 or more days delinquent in payment on the
Qualified  Substitute Mortgage Loan, (B) the Trustee Mortgage Loan File for such
Mortgage Loan shall not contain any material deficiencies in documentation,  and
shall include an executed Mortgage Note and a recorded Security Instrument;  (C)
the  Loan-to-Value  Ratio of such Mortgage Loan must be 125% or less on the date
of  origination  of such  Mortgage Loan or, if any of the terms of such Mortgage
Loan were modified other than in connection  with a default or imminent  default
on  such  Mortgage  Loan,  on the  date of such  modification;  (D) no  property
securing  such  Mortgage  Loan may be subject  to  foreclosure,  bankruptcy,  or
insolvency  proceedings;  and (E) such  Mortgage Loan must be secured by a valid
lien on the related Mortgaged Premises.

               "Rating Agency":  Each nationally  recognized  statistical rating
agency  specified in the Trust Agreement that, on the Closing Date, rated one or
more Classes of Certificates at the request of SASCO.

               "Realized Interest Shortfall": With respect to any Mortgage Loan,
the  amount  by which  the  interest  payable  thereon  exceeds  the net  amount
recovered (including  Insurance Proceeds) in Liquidation thereof,  after payment
of expenses of Liquidation  and  reimbursement  of Advances made with respect to
such Mortgage Loan.

               "Realized  Loss":  With respect to any Mortgage  Loan,  an amount
equal to the sum of (i) the amount by which the Unpaid Principal Balance thereof
exceeds  the net amount  recovered  in  liquidation  thereof  (after  payment of
expenses of  liquidation),  after  payment of accrued  interest on such Mortgage
Loan and after application of any Insurance  Proceeds with respect thereto,  and
(ii) any other  types of  principal  loss with  respect to such  Mortgage  Loan,
including,  but not limited to,  Mortgagor  Bankruptcy  Losses,  Special  Hazard
Losses and Fraud Losses.

               "Record Date":  Unless otherwise provided in the Trust Agreement,
(i) with respect to the first Distribution Date, the Closing Date, and (ii) with
respect to each Distribution Date thereafter, the last Business Day of the month
preceding the month in which such Distribution Date occurs.

               "Recordation  Report":  A  report  substantially  in the  form of
Exhibit B attached hereto provided by the Trustee (or the Custodian) pursuant to
Section 2.02 identifying those Mortgage Loans for which a Security Instrument or
an Assignment remains unrecorded.

               "Redeeming  Purchase":   The  purchase  of  all  of  the  Regular
Certificates issued by the Trust pursuant to Section 9.01 hereof.

               "Redemption Account": An escrow account maintained by the Trustee
into which any Trust funds not  distributed  on a  Distribution  Date on which a
Redeeming Purchase is made are deposited. The

Redemption Account shall be an Eligible Account.

               "Redemption  Date":  The date,  if any,  specified as such in the
Trust Agreement.

               "Redemption   Price":  An  amount  equal  to  (i)  the  aggregate
Certificate  Principal  Balance of the Regular  Certificates  (and any  Residual
Certificates  with a  Certificate  Principal  Balance)  plus  accrued and unpaid
interest  thereon  through the Accounting Date preceding the  Distribution  Date
fixed for  redemption  and (ii) any  unreimbursed  Advances and  Non-Recoverable
Advances.

                                             -13-


<PAGE>



               "Regular  Certificate":  A Certificate  that represents a Regular
Interest or a combination of Regular Interests.

               "Regular Interest":  An interest in a REMIC that is designated as
a "regular interest" in such REMIC for purposes of the REMIC Provisions.

               "REMIC":  With  respect to a Trust,  each "real  estate  mortgage
investment  conduit,"  within the meaning of the REMIC  Provisions,  relating to
such Trust.

               "REMIC Provisions":  The provisions of the Code relating to "real
estate mortgage  investment  conduits," which provisions appear at sections 860A
through  860G  of  the  Code,   related  Code   provisions,   and   regulations,
announcements  and rulings  thereunder,  as the  foregoing may be in effect from
time to time.

               "Remittance  Date":   Unless  otherwise  provided  in  the  Trust
Agreement,  the 15th day of each month,  or the  preceding  Business Day if such
15th day is not a Business Day.

               "Remittance  Report":  A report (either a data file or hard copy)
that is prepared by the Master  Servicer in accordance  with Section 4.02 hereof
and contains the information specified in Exhibit C attached hereto.

               "Rents From Real  Property":  With  respect to any REO  Property,
gross income of the  character  described in section  856(d) of the Code and the
Treasury regulations thereunder.

               "REO  Disposition":  The  receipt  by  a  Servicer  of  Insurance
Proceeds and other  payments and  recoveries  (including  Liquidation  Proceeds)
which a Servicer recovers from the sale or other disposition of an REO Property.

               "REO Property":  A Mortgaged  Premises  acquired by a Servicer on
behalf of the

Certificateholders  through  foreclosure  or  deed-in-lieu  of  foreclosure,  as
further described in Section 3.08 hereof.

               "Request  for  Release":  A  release  signed by an  Officer  of a
Servicer in the form  attached to the  Servicing  Agreement [as [Form 340 of the
Guide] (or a similar  certificate  of the Master  Servicer  containing  the same
information).

               "Reserve Fund": Unless otherwise provided in the Trust Agreement,
any fund in the Trust Estate other than (i) the Asset  Proceeds  Account or (ii)
any other fund that is expressly excluded from a REMIC.

               "Residual Certificate":  A Certificate that represents a Residual
Interest.

               "Residual Interest": An interest in a REMIC that is designated as
a "residual interest" in such REMIC for purposes of the REMIC Provisions.

               "Residual Transferee  Agreement":  An agreement  substantially in
the form of Exhibit G attached hereto.

               "Rule 144A": Rule 144A promulgated by the SEC, as the same may be
amended from time to time.

               "Rule 144A Agreement":  An agreement substantially in the form of
Exhibit D attached hereto.

                                             -14-


<PAGE>



               "Rule 144A  Certificate":  Unless otherwise provided in the Trust
Agreement, a Private Certificate.

               "Sales/Servicing   Agreement":   Each   of  the   Sales/Servicing
Agreements identified in the Trust Agreement.

               "SASCO":  Saxon Asset Securities Company, a Virginia corporation.

               "Saxon Mortgage":  Saxon Mortgage, Inc., a Virginia corporation.

               "Scheduled  Principal Balance":  Unless otherwise provided in the
Trust  Agreement,  with  respect  to  any  Mortgage  Loan  as  of  any  date  of
determination,  the scheduled  principal balance thereof as of the Cut-Off Date,
increased by the Negative Amortization Amount, if any, with respect thereto, and
reduced by (i) the  principal  portion of all Monthly  Payments due on or before
such  determination  date,  whether or not paid by the Borrower or advanced by a
Servicer,  the Master  Servicer,  the  Trustee or an  Insurer,  (ii) all amounts
allocable to unscheduled  principal  payments received on or before the last day
of the Prepayment Period preceding such date of determination, and (iii) without
duplication,  the amount of any Realized  Loss that has occurred with respect to
such Mortgage Loan.

               "SEC": The Securities and Exchange Commission and its successors.

               "Securities Act":  The Securities Act of 1933, as amended.

               "Security  Instrument":  With respect to any Mortgage  Loan,  the
mortgage, deed of trust, deed to secure debt, security deed, or other instrument
creating a first, second, or more junior lien on the Collateral that secures the
indebtedness of the Borrower under such Mortgage Loan.

               "Seller":  With respect to each Mortgage Loan,  Saxon Mortgage or
any other party other than SASCO that executes a Sales  Agreement  applicable to
such Mortgage Loan.

               "Senior  Mortgage Loan":  Any Mortgage Loan with respect to which
the related  Security  Instrument  constitutes  a lien of first  priority on the
related Collateral.

               "Senior  Percentage":  The percentage,  if any, specified as such
(and calculated as set forth) in the Trust Agreement.

               "Senior Prepayment Percentage": The percentage, if any, specified
as such (and calculated as set forth) in the Trust Agreement.

               "Series":  A group of asset backed certificates issued by a trust
originated by SASCO.

               "Servicer":  With  respect  to each  Mortgage  Loan,  the  Person
responsible for the servicing thereof in accordance with the Guide.

               "Servicing Agreement": Any agreement between a Servicer and Saxon
Mortgage or SASCO relating to the servicing of Mortgage Loans.

               "Servicing  Fee":   Unless   otherwise   provided  in  the  Trust
Agreement,  with respect to each  Distribution  Date and each Mortgage  Loan, an
amount equal to one-twelfth of the applicable  Servicing Fee Rate  multiplied by
the Scheduled Principal Balance of such Mortgage Loan as of the first day of the
preceding Due Period.

                                             -15-


<PAGE>



               "Servicing  Fee Rate":  The rate  specified  as such in the Trust
Agreement.

               "Single Family Loan": A mortgage loan that is secured by a first,
second, or more junior lien on a one- to four-family residential property.

               "Soldiers' and Sailors' Shortfall": Interest losses on a Mortgage
Loan resulting  from the  application of the Soldiers' and Sailors' Civil Relief
Act of 1940.

               "Special  Hazard Fund": A Fund  consisting of: (i) a surety bond,
insurance policy,  Letter of Credit,  guarantee or other credit  instrument,  in
form and substance  satisfactory  to each Rating Agency,  issued by an insurance
company,  surety company,  bank,  trust company,  savings and loan  association,
financial  institution or other Person  acceptable to each Rating Agency or (ii)
cash,  Permitted  Investments or a Class of Certificates or portion thereof held
by or on behalf of the Trust.  The Special Hazard Fund will not be considered an
asset  of  the  Trust  or  any  REMIC,  but  shall  be for  the  benefit  of the
Certificateholders.  The owner of the Special  Hazard Fund will be identified in
the Trust  Agreement and, to the extent  provided in the REMIC  Provisions,  any
amounts  transferred  by a REMIC  to such  fund  shall  be  treated  as  amounts
distributed by such REMIC to the owner of such fund.

               "Special Hazard Insurance Policy": An insurance policy covering a
Mortgage Loan against (i) loss by reason of damage to Mortgaged  Premises caused
by certain  hazards not covered by any Hazard  Insurance  and (ii)  partial loss
from damage to the Mortgaged Premises caused by reason of the application of the
coinsurance clause contained in any Hazard Insurance policy.

               "Special  Hazard  Losses":  Losses on Mortgage  Loans  arising by
reason  of  damage to  Mortgaged  Premises  not  covered  by  Hazard  Insurance,
excluding losses caused by war, nuclear reaction,

nuclear or atomic weapons, insurrection or normal wear and tear.

               "Special  Tax  Consent":  The written  consent of the Holder of a
Residual  Certificate  to any tax (or risk  thereof)  arising  out of a proposed
transaction  or activity that may be imposed upon such Holder or that may affect
adversely the value of such Residual Certificate.

               "Special  Tax  Opinion":  An Opinion  of Counsel  that a proposed
transaction or activity will not (i) affect adversely the status of any REMIC as
a REMIC or of the Regular Interests as the "regular interests" therein under the
REMIC  Provisions,  (ii)  affect the payment of  interest  or  principal  on the
Regular  Interests or (iii) result in the encumbrance of the Mortgage Loans by a
tax lien.

               "Standard   Terms":   These   Standard   Terms,   as  amended  or
supplemented from time to time.

               "State":  The jurisdiction specified in the Trust Agreement.

               "Subaccount":  With  respect to any  Double  REMIC  Series,  each
subaccount of the Distribution Account that is established by the Trustee solely
for purposes of the REMIC Provisions pursuant to Section 3.03(a) hereof.

               "Subordinated  Percentage":  The percentage, if any, specified as
such (and calculated as set forth) in the Trust Agreement.

               "Subordinated  Prepayment  Percentage":  The percentage,  if any,
specified as such (and calculated as set forth) in the Trust Agreement.

               "Substitution  Shortfall":  The  meaning  set  forth  in  Section
2.03(h) hereof.

                                             -16-


<PAGE>



               "TAPRI Certificate":  A certificate signed by the transferor of a
Residual  Certificate  stating  whether  such  Certificate  has  "tax  avoidance
potential" as defined in Treasury regulations section 1.860G-3(a)(2).

               "Tax Matters Person":  The Person or Persons designated from time
to time hereunder to act as the "tax matters  person" (within the meaning of the
REMIC Provisions) of a REMIC.

               "Terminating  Purchase":  The purchase of all Mortgage  Loans and
each REO Property owned by the Trust pursuant to Section 9.02 hereof.

               "Termination  Account":  An  escrow  account  maintained  by  the
Trustee into which any Trust funds not distributed on the  Distribution  Date on
which the earlier of (i) a  Terminating  Purchase  or (ii) the final  payment or
other  Liquidation  of the last  Mortgage  Loan  remaining  in the  Trust or the
disposition  of the  last  REO  Property  remaining  in the  Trust  is made  are
deposited. The Termination Account shall be an Eligible Account.

               "Termination  Price":  The  greater  of (i)  100%  of the  Unpaid
Principal  Balance of each Mortgage Loan  remaining in the Trust on the day of a
Terminating  Purchase,  plus accrued and unpaid interest  thereon at the related
Mortgage Interest Rate through the Accounting Date preceding such purchase, plus
unreimbursed  Advances of other than  principal and interest,  and the lesser of
(A) the  Unpaid  Principal  Balance  of each  Mortgage  Loan  secured  by an REO
Property remaining in the Trust, plus accrued but unpaid interest thereon at the
related  Mortgage  Interest  Rate through the  Accounting  Date  preceding  such
purchase,  and (B) the current  appraised  value of any such REO Property,  such
appraisal to be conducted by an appraiser  satisfactory  to the Master  Servicer
(net of liquidation  expenses to be incurred in connection  with the disposition
of such REO Property,  estimated in good faith by the Master Servicer), and (ii)
the sum of the aggregate fair market value of all of the assets of the Trust (as
determined by the Master Servicer based upon bids from at least three recognized
broker/dealers  that deal in similar  assets as of the close of  business on the
third Business Day preceding the date upon which notice of any such  termination
is furnished to  Certificateholders  pursuant to Section 9.03 hereof).  The fair
market  value  of the  assets  in the  Trust or the  appraised  value of any REO
Property  shall be based upon the  inclusion  of accrued  interest  through  the
Accounting Date preceding repurchase at the applicable Mortgage Interest Rate on
the Scheduled  Principal  Balance of each Mortgage Loan  (including any Mortgage
Loan  secured  by an REO  Property  as to  which  an  REO  Disposition  has  not
occurred).

               "Title I Loan": A mortgage loan that is: (i) originated under the
Title I credit insurance  program created under the National Housing Act of 1934
by the Federal  Housing  Administration,  (ii) made to finance  actions or items
that  substantially  protect or  improve  the basic  livability  or utility of a
property,  and (iii) secured by a [first,  second,  or more junior] lien on such
property.

               "Transferee Agreement": An agreement substantially in the form of
Exhibit E attached hereto.

               "Treasury":  The United States Treasury Department.

               "Trust":  The trust formed pursuant to the Trust Agreement.

               "Trust  Agreement":  The Trust Agreement among SASCO,  the Master
Servicer and the Trustee relating to the issuance of Certificates and into which
these Standard Terms are incorporated by reference.

               "Trust  Estate":  The segregated  pool of assets  transferred and
assigned to the Trustee by SASCO pursuant to the conveyance  clause of the Trust
Agreement.

               "Trustee": The bank or trust company identified as the Trustee in
the Trust Agreement.

                                             -17-


<PAGE>



               "Trustee Fee": Unless otherwise  provided in the Trust Agreement,
with respect to each  Distribution  Date and each Mortgage Loan, an amount equal
to  one-twelfth  of the Trustee Fee Rate  multiplied by the Scheduled  Principal
Balance of such Mortgage Loan as of the first day of the preceding Due Period.

               "Trustee  Fee  Rate":  The rate  specified  as such in the  Trust
Agreement.

               "Trustee  Mortgage Loan File":  With respect to each  Cooperative
Loan, the file containing the documents  specified in the Trust Agreement.  With
respect to each Mortgage Loan that is not a Cooperative  Loan,  unless otherwise
specified in the Trust Agreement,  the file containing the following  documents,
together  with any other  Mortgage  Loan  Documents  held by the  Trustee or the
Custodian with respect to such Mortgage Loan:

        (a) the original  Mortgage Note,  endorsed in blank or to the Trustee or
        the  Custodian  with all prior and  intervening  endorsements  as may be
        necessary to show a complete chain of  endorsements  from the originator
        and any related power of attorney,  surety or guaranty  agreement,  Note
        Assumption Rider or buydown agreement;

        (b)  the  original  recorded   Security   Instrument  with  evidence  of
        recordation noted thereon or attached thereto, together with any addenda
        or riders thereto,  or a copy of such recorded Security  Instrument with
        such  evidence of  recordation  certified  to be true and correct by the
        appropriate governmental recording office, or, if such original Security
        Instrument has been submitted for  recordation but has not been returned
        from  the  applicable  public  recording  office,  a  photocopy  of such
        Security Instrument certified by an Officer of the Master Servicer or by
        the title insurance company providing title insurance in respect of such
        Security  Instrument,  the  closing/settlement  -  escrow  agent  or the
        closing attorney to be a true and correct copy of the original  Security
        Instrument submitted for recordation;

        (c)  each  original  recorded  intervening  Assignment  of the  Security
        Instrument  as may be necessary  to show a complete  chain of title from
        the  originator  to the  related  Servicer,  Trustee  or  Custodian,  as
        applicable,  with  evidence  of  recordation  noted  thereon or attached
        thereto,  or a copy of such Assignment with such evidence of recordation
        certified  to be  true  and  correct  by  the  appropriate  governmental
        recording  office  or, if any such  Assignment  has been  submitted  for
        recordation  but  has not  been  returned  from  the  applicable  public
        recording  office  or  is  not  otherwise  available,  a  copy  of  such
        Assignment  certified by an Officer of the Master  Servicer to be a true
        and correct copy of the recorded Assignment or the Assignment  submitted
        for recordation;

        (d) if an Assignment of the Security  Instrument to the related Servicer
        has been recorded or sent for recordation, an original Assignment of the
        Security Instrument from such Servicer in blank or to the Trustee or the
        Custodian in recordable form;

        (e) an original Title Insurance  Policy,  Certificate of Title Insurance
        or a  written  commitment  to issue  such a Title  Insurance  Policy  or
        Certificate of Title Insurance, or a copy of a Title Insurance Policy or
        Certificate  of Title  Insurance  certified  as true and  correct by the
        applicable Insurer;

        (f) if  indicated  on a Schedule to the Trust  Agreement  (or  otherwise
        received by the Trustee or the  Custodian),  the  original or  certified
        copies of each assumption  agreement,  modification  agreement,  written
        assurance or substitution agreement, if any; and

        (g) any other items  required by the Rating  Agencies as a condition  to
        their  provision of written  confirmation  that the ratings on the rated
        Certificates  will not be downgraded  (without regard to the Certificate
        Guaranty Insurance Policy).

               "UCC":  The Uniform  Commercial  Code,  as in effect in the State
from time to time.

                                             -18-


<PAGE>



               "Unpaid  Principal  Balance":  With respect to any Mortgage Loan,
the  outstanding  principal  balance  thereof  payable by the Borrower under the
terms of the related Mortgage Note.

               "U.S. Person":  A Person other than a Non-U.S. Person.

               "Voting  Rights":  The portion of the voting rights of all of the
Certificates that is allocated to any Certificate.  Unless otherwise provided in
the  Trust  Agreement,  (i)  if  any  Class  of  Certificates  does  not  have a
Certificate  Principal Balance or has an initial  Certificate  Principal Balance
that is less than or equal to 1% of the aggregate  Certificate Principal Balance
of all of the  Certificates,  then 1% of the Voting Rights shall be allocated to
each Class of such  Certificates  and the balance of the Voting  Rights shall be
allocated  among the remaining  Classes of  Certificates  in proportion to their
respective Certificate Principal Balances following the most recent Distribution
Date, and (ii) if no Class of Certificates has an initial Certificate  Principal
Balance that is less than 1% of the aggregate  Certificate  Principal Balance of
all of the Certificates,  then all of the Voting Rights shall be allocated among
all the Classes of  Certificates in proportion to their  respective  Certificate
Principal  Balances  following the most recent  Distribution Date. Voting Rights
allocated to each Class of Certificates  shall be allocated in proportion to the
respective Percentage Interests of the Holders thereof.

               "Withholding  Agent":  The Trustee or its designated Paying Agent
or any  other  person  who is  liable  to  withhold  federal  income  tax from a
distribution  on a Residual  Certificate  under section 1441 or 1442 of the Code
and the Treasury regulations thereunder.

               Section 1.02.  Section References; Calculations; Ratings.

               (a) Unless otherwise  specified  herein,  all references in these
Standard  Terms to sections  shall mean  sections  contained  in these  Standard
Terms.

               (b)  Unless  otherwise  provided  in  the  Trust  Agreement,  all
calculations  described  herein  shall be made on the  basis of a  360-day  year
consisting of twelve 30-day months.

               (c)  Unless  otherwise  provided  in  the  Trust  Agreement,  all
references herein to any long-term rating category of a Rating Agency shall mean
such  rating  category  without  regard  to  any  plus  or  minus  or  numerical
designation.

                                   ARTICLE II
                               MORTGAGE LOAN FILES

               Section  2.01.  Mortgage  Loan  Files.   Pursuant  to  the  Trust
Agreement,  SASCO has sold to the Trustee without recourse all the right,  title
and  interest  of  SASCO  in and to the  Mortgage  Loans,  any and  all  rights,
privileges  and  benefits  accruing  to SASCO  under  the  Sales  Agreement  and
Servicing  Agreements with respect to the Mortgage Loans (except, in the case of
the Sales  Agreement,  any  rights of SASCO to fees and  indemnification  by the
Seller under such Agreement),  including the rights and remedies with respect to
the enforcement of any and all  representations,  warranties and covenants under
such agreements,  and all other agreements and assets included or to be included
in the  Trust  for the  benefit  of the  Certificateholders  as set forth in the
conveyance  clause of the Trust  Agreement.  Such sale  includes  all of SASCO's
rights to Monthly Payments on the Mortgage Loans due after the Cut-Off Date, and
all other payments of principal (and interest) made on or after the Cut-Off Date
that are reflected in the initial aggregate Certificate Principal Balance of the
Certificates issued pursuant to the Trust Agreement.

               In connection with such sale, SASCO shall deliver, or cause to be
delivered, to the Trustee on or before the Closing Date, a Trustee Mortgage Loan
File  with  respect  to  each  Mortgage  Loan.  If any  Security  Instrument  or
Assignment of a Security Instrument to the related Servicer, the Trustee, or the
Custodian, as

                                             -19-


<PAGE>



applicable, or any intervening Assignment is in the process of being recorded on
the Closing Date, SASCO shall cause each such original recorded  document,  or a
certified copy thereof,  to be delivered to the Trustee  promptly  following its
recordation.  SASCO also shall  cause to be  delivered  to the Trustee any other
original  Mortgage  Loan  Documents to be included in the Trustee  Mortgage Loan
File if a copy thereof initially was delivered.

               SASCO has  delivered or caused to be delivered to each  Servicer,
on or before the Closing  Date, a Servicer  File with  respect to each  Mortgage
Loan  serviced  by such  Servicer.  All  such  documents  shall  be held by such
Servicer   in  trust  for  the   benefit  of  the   Trustee  on  behalf  of  the
Certificateholders.

               Section 2.02.  Acceptance by the Trustee.

               (a)  By  its  execution  of  the  Trust  Agreement,  the  Trustee
acknowledges  and declares that it holds and will hold or has agreed to hold all
documents  delivered to it from time to time with respect to each  Mortgage Loan
and all assets  included in the Trust Estate in trust for the  exclusive use and
benefit of all present and future Certificateholders. The Trustee represents and
warrants  that (i) it acquired  the  Mortgage  Loans on behalf of the Trust from
SASCO in good faith,  for value and without actual notice or actual knowledge of
any adverse claim,  lien, charge,  encumbrance or security interest  (including,
but not limited to,  federal tax liens or liens  arising  under ERISA) (it being
understood  that the  Trustee  has not  undertaken  searches  (lien  records  or
otherwise)  of any  public  records),  (ii)  except  as  permitted  in the Trust
Agreement,  it has not and  will  not,  in any  capacity,  assert  any  claim or
interest  in the  Mortgage  Loans and will hold (or its agent  will  hold)  such
Mortgage  Loans and the proceeds  thereof in trust  pursuant to the terms of the
Trust Agreement and (iii) it has not encumbered or transferred its right,  title
or interest in the Mortgage Loans.

               (b) The Trustee shall  deliver to SASCO and the Master  Servicer,
on the  Closing  Date,  an  Initial  Certification  certifying  that,  except as
specifically noted on a schedule of exceptions thereto and subject to its review
as herein  provided,  it, or a Custodian on its behalf,  is in  possession  of a
Trustee  Mortgage  Loan File for each  Mortgage  Loan that  includes each of the
documents  required  to be  included  therein.  Before  delivering  the  Initial
Certification,  the Trustee shall have examined each Trustee  Mortgage Loan File
to confirm  that  (except as  specifically  noted on a  schedule  of  exceptions
thereto):

                          (i) except for the  endorsement  required  pursuant to
        clause (a) of the definition of Trustee Mortgage Loan File, the Mortgage
        Note,  on the face or the  reverse  side(s)  thereof,  does not  contain
        evidence  of  any  unsatisfied   claims,   liens,   security  interests,
        encumbrances or restrictions on transfer;

                         (ii) the  Mortgage  Note  bears an  endorsement  (which
        appears to be an  original)  as  required  pursuant to clause (a) of the
        definition of Trustee Mortgage Loan File;

                        (iii) all  documents  required  to be  contained  in the
        Trustee Mortgage Loan File are in its possession or in the possession of
        a Custodian on its behalf;

                         (iv) such  documents  have been reviewed by it, or by a
        Custodian on its behalf,  and appear regular on their face and relate to
        such Mortgage Loan; and

                          (v) based on its examination,  or the examination by a
        Custodian on its behalf,  and only as to the  foregoing  documents,  the
        information set forth on the Mortgage Loan Schedule  accurately reflects
        the information set forth in the Trustee Mortgage Loan File.

               It  is   understood   that,   before   delivering   the   Initial
Certification,  the Trustee shall examine the Mortgage Loan Documents to confirm
that:

                                             -20-


<PAGE>



                          (A) each Mortgage Note and Security Instrument bears a
        signature or  signatures  that appear to be original and that purport to
        be  that  of  the   Person   or   Persons   named  as  the   maker   and
        mortgagor/trustor  or, if photocopies are permitted under the definition
        of Trustee  Mortgage Loan File,  that such copies bear a reproduction of
        such signature or signatures;

                          (B) except for the  endorsement  required  pursuant to
        clause (a) of the definition of Trustee Mortgage Loan File,  neither the
        Security  Instrument  nor any  Assignment,  on the  face or the  reverse
        side(s) thereof,  contains  evidence of any unsatisfied  claims,  liens,
        security interests, encumbrances or restrictions on transfer;

                          (C) the principal amount of the  indebtedness  secured
        by the Security Instrument is identical to the original principal amount
        of the Mortgage Note;

                          (D) the Assignment of the Security Instrument from the
        Seller is in the form required  pursuant to clause (c) of the definition
        of Trustee  Mortgage Loan File and bears a signature or signatures  that
        appear to be original  and that purport to be that of the Seller and any
        other  necessary  party  or,  if  photocopies  are  permitted  under the
        definition  of Trustee  Mortgage  Loan  File,  that such  copies  bear a
        reproduction of such signature or signatures;

                          (E) if intervening  Assignments  are to be included in
        the Trustee Mortgage Loan File, each such intervening Assignment bears a
        signature or  signatures  that appear to be original and that purport to
        be that of the Mortgagee  and/or the assignee  (and any other  necessary
        party) or, if photocopies  are permitted under the definition of Trustee
        Mortgage  Loan  File,  that  such  copies  bear a  reproduction  of such
        signature or signatures;

                          (F) if either a Title Insurance Policy, a [Preliminary
        Title Report] or a written  commitment to issue a Title Insurance Policy
        is delivered, the address of the real property set forth in such policy,
        report or written  commitment is substantially  identical to the address
        of the real property contained in the Security Instrument; and

                          (G) if a Title  Insurance  Policy  or  Certificate  of
        Title  Insurance is  delivered  with  respect to a Mortgage  Loan,  such
        policy or  certificate:  (i) is for an amount not less than the original
        principal  amount of the related  Mortgage  Note and (ii) insures (x) in
        the  case of a  Senior  Mortgage  Loan,  that  the  Security  Instrument
        constitutes a valid first lien,  senior in priority to all other related
        deeds of trust,  mortgages,  deeds to secure debt,  financing statements
        and security  agreements and to any related  mechanic's liens,  judgment
        liens or writs of  attachment  and (y) in the case of a Junior  Mortgage
        Loan,  that the Security  Instrument  constitutes a valid second or more
        junior  lien,  senior  in  priority  to any  related  mechanic's  liens,
        judgment  liens or writs of attachment  but  subordinate  in priority to
        certain  related  deeds  of  trust,  mortgages,  deeds to  secure  debt,
        financing statements and security agreements with respect to the related
        Collateral of higher  priority  (or, if a written  commitment to issue a
        Title  Insurance  Policy is delivered  with respect to a Mortgage  Loan,
        such written  commitment  obligates the insurer to issue such policy for
        an amount not less than the  original  principal  amount of the  related
        Mortgage Note).

               (c) Prior to the  first  anniversary  of the  Closing  Date,  the
Trustee  shall  deliver to SASCO and the Master  Servicer a Final  Certification
evidencing the  completeness of the Trustee Mortgage Loan File for each Mortgage
Loan, with any applicable exceptions noted on such certification.

               (d) In delivering each of the certifications  required above, the
Trustee shall be under no duty or obligation  (i) to inspect,  review or examine
any such  documents,  instruments,  securities or other papers to determine that
they or the signatures thereon are genuine,  enforceable, or appropriate for the
represented  purpose or that they have  actually  been recorded or that they are
other than what they purport to be on their

                                             -21-


<PAGE>



face or that any document  that appears to be an original is in fact an original
or (ii) to determine  whether any Trustee  Mortgage Loan File should include any
power of attorney,  surety or guaranty agreement, Note Assumption Rider, buydown
agreement,  assumption agreement,  modification agreement,  written assurance or
substitution agreement.

               (e) On or before  the fifth  Business  Day of each  third  month,
commencing  the  fourth  month  following  the month in which the  Closing  Date
occurs, the Trustee (or the Custodian on its behalf) shall deliver to the Seller
a Recordation Report, dated as of the first day of such month, identifying those
Mortgage  Loans  for  which it has not yet  received  (i) an  original  recorded
Security  Instrument  or a copy thereof  certified to be true and correct by the
public  recording  office in  possession of such  Security  Instrument,  (ii) an
original recorded Assignment of the Security Instrument to the related Servicer,
the  Trustee or the  Custodian,  as  applicable,  and any  required  intervening
Assignments or copies thereof, in each case,  certified to be a true and correct
copy by the public recording  office in possession of such Assignment,  or (iii)
if an  Assignment of the Security  Instrument  to the related  Servicer has been
recorded  or sent  for  recordation,  an  original  Assignment  of the  Security
Instrument  from such  Servicer in blank or to the Trustee or the  Custodian  in
recordable form.

               (f) In lieu of taking  possession  of the Trustee  Mortgage  Loan
Files and  reviewing  such files  itself,  the Trustee may, in  accordance  with
Section 8.11 hereof, appoint one or more Custodians to hold the Trustee Mortgage
Loan  Files on its  behalf  and to review  the  Trustee  Mortgage  Loan Files as
provided in this Section 2.02. SASCO shall,  upon notice of the appointment of a
Custodian, deliver or cause to be delivered all documents to such Custodian that
would  otherwise be delivered to the Trustee.  In such event,  the Trustee shall
obtain  from each such  Custodian,  within  the  specified  times,  the  Initial
Certifications,  Final  Certifications,  and Recordation Reports with respect to
the  Mortgage  Loans held and  reviewed by such  Custodian  and may deliver such
certifications  and reports to SASCO and the Master  Servicer in satisfaction of
the Trustee's obligation to prepare such certifications and reports. The Trustee
shall notify the Custodian of any notices  delivered to the Trustee with respect
to the Trustee Mortgage Loan Files held by the Custodian.

               Section 2.03.  Purchase or  Substitution of Mortgage Loans by the
Seller, a Servicer or SASCO.

               (a) Seller  Breach.  Upon  discovery  or notice of any  defective
document in a Trustee  Mortgage Loan File or of any breach by a Seller of any of
its  representations,  warranties or covenants  under a Sales  Agreement,  which
defect or breach materially and adversely affects the value of any Mortgage Loan
or the interest of the Trust therein (it being  understood  that any such defect
or breach shall be deemed to have materially and adversely affected the value of
such  Mortgage  Loan or the interest of the Trust  therein if the Trust incurs a
loss as a result of such defect or breach),  the Trustee shall  promptly  notify
the Master  Servicer of such defect or breach and direct the Master  Servicer to
request that the Seller of such Mortgage Loan cure such defect or breach and, if
such Seller does not cure such defect or breach in all material  respects within
60 days  from the date on which it is  notified  of such  defect or  breach,  to
enforce such  Seller's  obligation  under the Sales  Agreement to purchase  such
Mortgage Loan from the Trustee.  In lieu of purchasing any such Mortgage Loan as
provided above, if so provided in the Sales Agreement, the Seller may cause such
Mortgage  Loan to be  removed  from the Trust (in which  case it shall  become a
Deleted Mortgage Loan) and substitute one or more Qualified  Substitute Mortgage
Loans in the manner and subject to the  limitations set forth in Section 2.03(h)
hereof. Notwithstanding the foregoing, if such defect or breach is or results in
a Qualification  Defect,  such cure,  purchase or  substitution  must take place
within 75 days of the Defect  Discovery  Date. It is understood  and agreed that
enforcement of the obligation of the Seller to cure,  purchase or substitute for
any Mortgage Loan as to which a material defect in a constituent document exists
or as to which such a breach has occurred and is continuing shall constitute the
sole remedy  respecting such defect or breach available to the Trustee on behalf
of the  Certificateholders;  provided,  however,  that such provision  shall not
limit the  indemnification  provisions  of Section  8.05  hereof or of any Sales
Agreement.

                                             -22-


<PAGE>



               (b) Servicer  Breach.  In addition to taking any action  required
pursuant to Section 7.01,  upon  discovery or notice of any breach by a Servicer
of any representation,  warranty or covenant under the Servicing Agreement which
materially and adversely  affects the value of any Mortgage Loan or the interest
of the Trust therein (it being  understood  that any such breach shall be deemed
to have materially and adversely affected the value of such Mortgage Loan or the
interest  of the Trust  therein  if the Trust  incurs a loss as a result of such
breach),  the Trustee shall promptly  notify the Master  Servicer of such breach
and direct the Master  Servicer to request  that the  Servicer of such  Mortgage
Loan cure such  breach and,  if such  Servicer  does not cure such breach in all
material  respects  within 60 days from the date on which it is notified of such
breach, to enforce the obligation of such Servicer under the Servicing Agreement
to purchase such Mortgage Loan from the Trustee.  Notwithstanding the foregoing,
if such breach  results in a  Qualification  Defect,  such cure or purchase must
take place within 75 days of the Defect Discovery Date.

               In the event a Seller has breached a  representation  or warranty
under a Sales Agreement that is substantially  identical to a representation  or
warranty breached by a Servicer, the Master Servicer shall first proceed against
such Seller.  If such Seller does not, within 60 days after  notification of the
breach,  take  steps to cure  such  breach or  purchase  or  substitute  for the
Mortgage Loan, the Master Servicer shall enforce the obligation of such Servicer
under the Servicing  Agreement to cure such breach or purchase the Mortgage Loan
from the Trust as provided in this Section 2.03(b).

               Except as specifically  set forth herein,  the Trustee shall have
no  responsibility to enforce any provision of the Sales Agreements or Servicing
Agreements assigned to it hereunder, to oversee compliance therewith, or to take
notice of any breach or default thereunder. No successor servicer shall have any
obligation to repurchase a Mortgage Loan except to the extent  specifically  set
forth in the Servicing Agreement signed by such successor servicer.

               (c) SASCO  Breach.  Within 90 days of the earlier of discovery or
receipt  of  notice  by SASCO of the  breach  of any of its  representations  or
warranties  set forth in Section 2.04 hereof with respect to any Mortgage  Loan,
which breach materially and adversely affects the value of such Mortgage Loan or
the  interest  of the Trust  therein (it being  understood  that any such breach
shall be deemed to have  materially  and  adversely  affected  the value of such
Mortgage Loan or the interest of the Trust therein if the Trust incurs a loss as
a result of such  breach),  SASCO  shall (i) cure  such  breach in all  material
respects,  (ii) purchase  such  Mortgage Loan from the Trustee,  or (iii) remove
such  Mortgage  Loan from the Trust  (in  which  case it shall  become a Deleted
Mortgage Loan) and substitute one or more Qualified Substitute Mortgage Loans in
the manner and subject to the  limitations  set forth in Section 2.03(h) hereof.
Notwithstanding the foregoing, if such breach results in a Qualification Defect,
such cure, purchase or substitution must take place within 75 days of the Defect
Discovery Date.

               (d) Assignment Failure. If an Assignment of a Security Instrument
to the related  Servicer,  the Trustee,  or the  Custodian,  as  applicable,  as
required  pursuant to the definition of Trustee  Mortgage Loan File has not been
recorded  within one year of the Closing Date, the Master Servicer shall enforce
the related Servicer's  obligation set forth in the related Servicing  Agreement
either to (i) purchase the related  Mortgage  Loan from the Trustee on behalf of
the  Certificateholders  or (ii) if there have been no  defaults  in the Monthly
Payments on such Mortgage Loan, deposit an amount equal to the Purchase Price of
such  Mortgage  Loan into an escrow  account  maintained  by the Trustee  (which
account  shall not be an asset of the Trust or any  REMIC)  as  required  by the
related  Servicing  Agreement.  Any such amounts deposited to an escrow account,
plus any earnings  thereon,  shall (i) be released to the related  Servicer upon
receipt by the Trustee of  satisfactory  evidence  that an  Assignment  has been
recorded  in the  name of such  Servicer,  the  Trustee,  or the  Custodian,  as
applicable, as required pursuant to the definition of Trustee Mortgage Loan File
(and,  if the  Assignment  has  been  recorded  in  the  name  of the  Servicer,
satisfactory evidence that an original Assignment from such Servicer in blank or
to the Trustee or the Custodian in recordable  form has been  deposited into the
Trustee  Mortgage Loan File) or (ii) be applied to purchase the related Mortgage
Loan in the

                                             -23-


<PAGE>



event  that the  Master  Servicer  notifies  the  Trustee  that there has been a
default thereon.  Any amounts in the escrow account may be invested in Permitted
Investments at the written direction of the Master Servicer.

               (e) Converted Mortgage Loans. Upon receipt of written notice from
the Master  Servicer of the  conversion of any ARM Loan to a Converted  Mortgage
Loan,  the Trustee  shall direct the Master  Servicer to enforce the  Servicer's
obligation,  if any,  set  forth  in the  Servicing  Agreement  or the  Seller's
obligation,  if any, set forth in the Sales Agreement to purchase such Converted
Mortgage Loan from the Trustee.  If the Servicer or the Seller defaults upon its
obligation to purchase any Converted  Mortgage  Loan,  and such default  remains
unremedied  for a period of five  Business  Days  after  written  notice of such
default  shall have been given by the Master  Servicer  to the  Servicer  or the
Seller,  as applicable,  then the Master  Servicer shall use its best efforts to
cause such Converted  Mortgage Loan to be sold for settlement on the last day of
any month to any Person  which the Master  Servicer  may in its sole  discretion
select. The Master Servicer shall not cause a Converted Mortgage Loan to be sold
or otherwise  transferred  to a Person other than the Servicer or the Seller (or
any other Person who has a  preexisting  obligation  to purchase  such  Mortgage
Loan) unless (i) upon such sale or other  transfer the Trust would receive a net
amount  at least  equal to the  Purchase  Price and (ii) if the  Purchase  Price
exceeds  the Basis  Limit  Amount,  the Master  Servicer  receives an Opinion of
Counsel (which Opinion of Counsel will not be an expense of the Master Servicer)
that  such  sale or  other  transfer  will not  result  in the  imposition  of a
"prohibited  transaction"  tax (as  such  term is  defined  in the  Code) on the
related REMIC or jeopardize its status as a REMIC.  Any such Converted  Mortgage
Loan which is not  purchased  by the Servicer or the Seller and which the Master
Servicer is unable to sell shall remain in the Trust.

               (f) Delinquent  Mortgage  Loans.  SASCO may, but is not obligated
to,  purchase any Mortgage Loan that is delinquent in payment by 90 days or more
for a price equal to the greater of the Purchase Price for such Mortgage Loan or
the fair market value thereof at the time of purchase.

               (g)  Purchase  Price.  Unless  otherwise  provided  in the  Trust
Agreement,  the  purchase of any Mortgage  Loan from the Trust  pursuant to this
Section 2.03 shall be effected for the related  Purchase Price. If the Purchaser
is a Servicer, the Purchase Price shall be deposited into its Servicer Custodial
Account.  If the Purchaser is other than the Servicer,  the Purchase Price shall
be deposited into the Master Servicer  Custodial  Account.  Within five Business
Days of its receipt of such funds or  certification  by the Master Servicer that
such funds have been deposited in the appropriate  Servicer Custodial Account or
in the Master Servicer Custodial Account,  the Trustee shall release or cause to
be released to the  Purchaser  the related  Trustee  Mortgage  Loan File and the
related Servicer File and shall execute and deliver such instruments of transfer
or  assignment,  in each case  without  recourse,  in form as  presented  by the
Purchaser and satisfactory to the Trustee,  as shall be necessary to vest in the
Purchaser  title to any Mortgage Loan released  pursuant  hereto and the Trustee
shall have no further  responsibility  with regard to such Trustee Mortgage Loan
File or Servicer  File.  The Master  Servicer  shall  cause the  Servicer of any
Deleted  Mortgage  Loan to release to the  Purchaser  the Servicer File relating
thereto.

               (h)  Substitution.   Unless  otherwise   provided  in  the  Trust
Agreement,  the right to substitute a Qualified Substitute Mortgage Loan for any
Deleted  Mortgage  Loan that is an asset of the Trust shall be limited to (i) in
the case of  substitutions  pursuant to Section 2.03(a) or 2.03(c)  hereof,  the
one-year period  beginning on the Closing Date and (ii) in the case of any other
substitution, the three-month period beginning on the Closing Date.

               As to any  Deleted  Mortgage  Loan  for  which  SASCO or a Seller
substitutes  one or more  Qualified  Substitute  Mortgage  Loans,  SASCO  or the
Seller,  as the case may be, shall effect such substitution by delivering to the
Trustee for each such Qualified  Substitute  Mortgage Loan the related  Mortgage
Note, the related Security Instrument, the related Assignment(s), and such other
documents  and  agreements,  with all  necessary  endorsements  thereon,  as are
required to be included in the Trustee  Mortgage  Loan File pursuant to Sections
1.01 and 2.01 hereof,  together with a certificate of an Officer of SASCO to the
effect that each such Qualified Substitute Mortgage Loan complies with the terms
of the Trust Agreement. Monthly Payments due

                                             -24-


<PAGE>



with respect to Qualified Substitute Mortgage Loans in the month of substitution
are not part of the Trust and will be retained  by SASCO or the  Seller,  as the
case may be. For the month of substitution,  distributions to Certificateholders
will reflect the Monthly Payment due on such Deleted  Mortgage Loan on or before
the first day of the month in which the  substitution  occurs,  and SASCO or the
Seller,  as the case may be, shall  thereafter be entitled to retain all amounts
subsequently  received  in respect of such  Deleted  Mortgage  Loan.  The Master
Servicer  shall amend the Mortgage  Loan Schedule to reflect the removal of such
Deleted Mortgage Loan from the terms of the Trust Agreement and the substitution
of each such  Qualified  Substitute  Mortgage Loan.  Each  Qualified  Substitute
Mortgage Loan shall be subject, as of the date of its substitution, to the terms
of the Trust  Agreement  in all  respects  (including  the  representations  and
warranties  of SASCO with respect to the  Mortgage  Loans set forth in the Trust
Agreement).  In addition,  in the case of any substitution effected by a Seller,
each Qualified  Substitute Mortgage Loan shall be subject, as of the date of its
substitution,  to the  terms  of the  related  Sales  Agreement  (including  the
representations  and warranties of the Seller with respect to the Mortgage Loans
set forth in the Sales Agreement).  The Trustee shall, within five Business Days
of its receipt of the documents referred to above, effect the conveyance of such
Deleted Mortgage Loan to SASCO or the Seller,  as the case may be, in accordance
with the procedures specified above.

               For any month in which SASCO or a Seller  substitutes one or more
Qualified  Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the
Master Servicer shall determine and notify the Trustee of the amount, if any, by
which the aggregate  Unpaid Principal  Balance of all such Qualified  Substitute
Mortgage Loans as of the date of substitution is less than the aggregate  Unpaid
Principal  Balance of all such  Deleted  Mortgage  Loans (after  application  of
Monthly  Payments  due  in  the  month  of  substitution)   (the   "Substitution
Shortfall"). On the date of such substitution,  SASCO or the Seller, as the case
may be, shall deliver or cause to be delivered to the Trustee,  for deposit into
the Asset Proceeds Account, an amount equal to the Substitution Shortfall.

               (i) Determination of Purchase Price. The Master Servicer shall be
responsible for determining the Purchase Price of any Mortgage Loan for purposes
of this  Section  2.03 and,  where  appropriate,  the Basis Limit Amount for any
Converted  Mortgage Loan that is sold by the Trust, and shall at the time of any
purchase or escrow of funds  pursuant to this  Section 2.03 certify such amounts
to the Trustee.  If the Master  Servicer shall certify to the Trustee that there
is a  miscalculation  of the amount to be paid to the Trust,  the Trustee shall,
from monies in the Asset Proceeds Account, return any overpayment that the Trust
received as a result of such miscalculation to the applicable Purchaser upon the
discovery of such  overpayment,  and the Master  Servicer shall collect from the
applicable  Purchaser for payment to the Trustee any underpayment  that resulted
from such miscalculation  upon the discovery of such underpayment.  Recovery may
be made either  directly  or by set-off of all or any part of such  underpayment
against amounts owed by the Trust to such Purchaser.

               (j)  Qualification  Defect.  If (i) any Person  required to cure,
purchase or substitute  for a Mortgage Loan affected by a  Qualification  Defect
under the terms of the Trust Agreement or a separate  agreement fails to perform
within the earlier of (A) 75 days of the Defect  Discovery  Date or (B) the time
limit set forth in the Trust  Agreement  or such  separate  agreement or (ii) no
Person is obligated to cure, purchase or substitute for a Mortgage Loan affected
by a  Qualification  Defect,  the Trustee shall dispose of such Mortgage Loan in
such manner and for such price as the Master  Servicer  notifies the Trustee are
appropriate, provided that the removal of such Mortgage Loan occurs on or before
the 90th day from the Defect  Discovery  Date.  It is the express  intent of the
parties that a Mortgage Loan affected by a Qualification  Defect be removed from
the Trust before the 90th day from the Defect Discovery Date so that the related
REMIC(s) will continue to qualify as a REMIC(s). Accordingly, the Trustee is not
required to sell an affected  Mortgage  Loan for its fair market value nor shall
the Trustee be required to make up any shortfall resulting from the sale of such
Mortgage  Loan.  The  Person  failing to cure,  purchase,  or  substitute  for a
Mortgage Loan as required under the terms of the Trust Agreement shall be liable
to the Trust for (i) any difference  between (A) the Unpaid Principal Balance of
the  Mortgage  Loan plus  accrued  and unpaid  interest  thereon at the  related
Mortgage  Interest  Rate to the  date  of  disposition  and  (B) the net  amount
received by the Trustee from the disposition (after the payment of related

                                             -25-


<PAGE>



expenses),  (ii) interest on such  difference at the related  Mortgage  Interest
Rate from the date of disposition to the date of payment and (iii) any legal and
other  expenses  incurred by or on behalf of the Trust in seeking such payments.
The Master  Servicer  shall pursue the legal  remedies of the Trust  relating to
this Section  2.03(j) on the Trust's  behalf,  and the Trust shall reimburse the
Master Servicer for any legal or other expenses of the Master  Servicer  related
to such pursuit not recovered from the Person that failed to cure, purchase,  or
substitute  for a  Mortgage  Loan as  required  under  the  terms  of the  Trust
Agreement.

               (k) Any Person required under this Section 2.03 to give notice or
to make a request of another  Person to give  notice  shall give such  notice or
make such request promptly.

               Section 2.04.  Representations  and  Warranties  of SASCO.  SASCO
hereby  represents and warrants to the Trustee that as of the Closing Date or as
of such other date specifically provided herein:

                      (a)  SASCO  has  been  duly  incorporated  and is  validly
        existing as a  corporation  and in good  standing  under the laws of the
        Commonwealth  of Virginia with full power and authority  (corporate  and
        other) to own its  properties  and conduct its business as now conducted
        by it and to enter  into and  perform  its  obligations  under the Trust
        Agreement,   and  has  duly  qualified  to  do  business  as  a  foreign
        corporation and is in good standing under the laws of each  jurisdiction
        which requires such qualification wherein it owns or leases any material
        properties,  except  where the  failure so to  qualify  would not have a
        material adverse effect on SASCO;

                      (b)  The  Trust  Agreement,  assuming  due  authorization,
        execution  and  delivery  by  the  Trustee  and  the  Master   Servicer,
        constitutes a legal,  valid and binding agreement of SASCO,  enforceable
        against  SASCO in  accordance  with its terms,  subject  to  bankruptcy,
        insolvency,  reorganization,  moratorium or other similar laws affecting
        creditors'  rights  generally  and  to  general   principles  of  equity
        regardless of whether enforcement is sought in a proceeding in equity or
        at law;

                      (c) Neither  the  execution  and  delivery by SASCO of the
        Trust  Agreement,  nor the  consummation  by SASCO  of the  transactions
        therein  contemplated,  nor  compliance  by SASCO  with  the  provisions
        thereof,  will (i) conflict with or result in a breach of, or constitute
        a default under,  any of the provisions of the articles of incorporation
        or by-laws of SASCO or any law,  governmental  rule or regulation or any
        judgment,  decree or order binding on SASCO or any of its properties, or
        any of the  provisions  of  any  indenture,  mortgage,  deed  of  trust,
        contract or other instrument to which SASCO is a party or by which it is
        bound or (ii) result in the creation or imposition of any lien,  charge,
        or encumbrance  upon any of its properties  pursuant to the terms of any
        such indenture, mortgage, deed of trust, contract or other instrument;

                      (d) There are no actions, suits or proceedings against, or
        investigations  of,  SASCO  pending,  or,  to the  knowledge  of  SASCO,
        threatened,  before any court,  administrative  agency or other tribunal
        (i) asserting the  invalidity of the Trust  Agreement or (ii) seeking to
        prevent the issuance of the  Certificates or the  consummation of any of
        the transactions contemplated by the Trust Agreement;

                      (e)  The  information  set  forth  in  the  Mortgage  Loan
        Schedule  with respect to each  Mortgage Loan is true and correct in all
        material  respects  at the  date or dates  with  respect  to which  such
        information is furnished;

                      (f) With respect to each  Mortgage  Loan,  SASCO either is
        (i) the  owner  of such  Mortgage  Loan or (ii) the  holder  of a first,
        second,  or more  junior (as  applicable)  priority  perfected  security
        interest in the Collateral  securing such Mortgage Loan subject,  in the
        case of any Junior Mortgage Loan, to any lien on the related  Collateral
        that is senior in priority  to the lien  represented  by such loan,  and
        subject,  in the case of any Mortgage  Loan, to any  exceptions of title
        set forth in the title  insurance  policy with respect to such loan that
        are generally acceptable to home equity mortgage

                                             -26-


<PAGE>



        lending   institutions  and  such  other  exceptions  to  which  similar
        properties  commonly  are  subject,  provided  such  exceptions  do  not
        individually,  or in the aggregate,  materially and adversely affect the
        benefits  of  the  security  intended  to be  provided  by  the  related
        Collateral;

                      (g) SASCO  has  acquired  its  ownership  of, or  security
        interest  in, each  Mortgage  Loan in good faith  without  notice of any
        adverse claim;

                      (h) SASCO has not assigned  any interest or  participation
        in any Mortgage Loan (or, if any such interest or participation has been
        assigned, it has been released); and

                        (i) SASCO has full right to sell the Trust Estate to the
        Trustee.

               It  is  understood  and  agreed  that  the   representations  and
warranties  set  forth  in this  Section  2.04  shall  survive  delivery  of the
respective  Trustee  Mortgage  Loan Files to the  Trustee and shall inure to the
benefit of the Trustee  notwithstanding any restrictive or qualified endorsement
or assignment.  Upon the discovery by SASCO,  the Master Servicer or the Trustee
of a  breach  of any of  the  foregoing  representations  and  warranties  which
materially and adversely affects the interest of the  Certificateholders  in any
Mortgage  Loan,  the party  discovering  such breach  shall give prompt  written
notice (but in no event later than two Business Days following  such  discovery)
to the other parties to the Trust  Agreement.  It is understood  and agreed that
the  obligations  of SASCO set forth in Section  2.03(c) to cure,  repurchase or
substitute  for a Mortgage Loan  constitute  the sole remedies  available to the
Certificateholders  or to the Trustee on their behalf respecting a breach of the
representations  and  warranties  contained in this Section  2.04. It is further
understood  and  agreed  that  SASCO  shall  be  deemed  not to  have  made  the
representations  and warranties in this Section 2.04 with respect to, and to the
extent of,  representations  and warranties  made, as to the matters  covered in
this Section 2.04, by any Servicer in the related Servicing  Agreement  assigned
to the  Trustee or any Seller in the  related  Sales  Agreement  assigned to the
Trustee.

               Section  2.05.  Representations  and  Warranties  of  the  Master
Servicer. The Master Servicer hereby represents and warrants to the Trustee that
as of the Closing Date or as of such other date specifically provided herein:

                      (a) The Master Servicer has been duly  incorporated and is
        validly existing as a corporation and in good standing under the laws of
        the  jurisdiction  of its  incorporation  with full power and  authority
        (corporate  and other) to own its properties and conduct its business as
        now conducted by it and to enter into and perform its obligations  under
        the Trust Agreement,  and has duly qualified to do business as a foreign
        corporation and is in good standing under the laws of each  jurisdiction
        which requires such qualification wherein it owns or leases any material
        properties or conducts any material business or in which the performance
        of  its  duties   under  the  Trust   Agreement   would   require   such
        qualification,  except where the failure so to qualify  would not have a
        material adverse effect on the performance of its obligations  under the
        Trust Agreement;

                      (b)  The  Trust  Agreement,  assuming  due  authorization,
        execution  and delivery by SASCO and the Trustee,  constitutes  a legal,
        valid and binding agreement of the Master Servicer,  enforceable against
        the Master Servicer in accordance with its terms, subject to bankruptcy,
        insolvency,  reorganization,  moratorium or other similar laws affecting
        creditors'  rights  generally  and  to  general   principles  of  equity
        regardless of whether enforcement is sought in a proceeding in equity or
        at law;

                      (c)  Neither  the  execution  and  delivery  by the Master
        Servicer  of the Trust  Agreement,  nor the  consummation  by the Master
        Servicer of the transactions therein contemplated, nor compliance by the
        Master Servicer with the provisions  thereof,  will (i) conflict with or
        result  in a breach  of,  or  constitute  a  default  under,  any of the
        provisions of the articles of incorporation  (or  corresponding  charter
        document)  or by-laws of the Master  Servicer  or any law,  governmental
        rule or

                                             -27-


<PAGE>



        regulation  or any  judgment,  decree  or order  binding  on the  Master
        Servicer  or any  of its  properties,  or any of the  provisions  of any
        indenture,  mortgage,  deed of trust,  contract or other  instrument  to
        which  the  Master  Servicer  is a party or by which it is bound or (ii)
        result in the creation or imposition of any lien,  charge or encumbrance
        upon any of its properties  pursuant to the terms of any such indenture,
        mortgage, deed of trust, contract or other instrument.

                      (d) There are no actions, suits or proceedings against, or
        investigations of, the Master Servicer pending,  or, to the knowledge of
        the Master Servicer, threatened, before any court, administrative agency
        or other tribunal which would prohibit the Master Servicer from entering
        into the Trust Agreement or performing its  obligations  under the Trust
        Agreement; and

                      (e) The Master Servicer maintains a Master Servicer Errors
        and Omissions Policy and a Master Servicer Fidelity Bond which cover the
        Master Servicer's performance under the Trust Agreement, and such policy
        and bond are in full force and effect.

               Upon the discovery by SASCO,  the Master  Servicer or the Trustee
of a  breach  of  any of  the  foregoing  representations  or  warranties  which
materially and adversely affects the interest of the  Certificateholders  in any
Mortgage  Loan,  the party  discovering  such breach  shall give prompt  written
notice (but in no event later than two Business Days following  such  discovery)
to the other parties to the Trust Agreement.

                                   ARTICLE III
                           ADMINISTRATION OF THE TRUST

               Section 3.01.  Master Servicer Custodial Account.

               (a)  Establishment.  The Master Servicer shall establish a Master
Servicer  Custodial  Account  into  which  the  Master  Servicer  shall  deposit
payments, collections and Advances with respect to the Mortgage Loans until such
amounts are transferred to the Asset Proceeds  Account as provided  herein.  The
Master Servicer may elect to use a single Master Servicer  Custodial Account for
more than one Series of asset backed  certificates,  but shall maintain separate
accounting  records for each Series of asset  backed  certificates.  Each Master
Servicer  Custodial  Account shall be an Eligible  Account and shall reflect the
custodial  nature  of the  account  and that all funds in such  account  (except
interest  earned  thereon)  are held in trust for the  benefit  of the  Trustee.
Unless  otherwise  provided  in the Trust  Agreement,  the  owner of the  Master
Servicer Custodial Account shall be the Master Servicer.  To the extent provided
in the REMIC Provisions or proposed temporary or final regulations,  any amounts
transferred by a REMIC to the Master Servicer Custodial Account shall be treated
as amounts distributed by such REMIC to the Master Servicer. The Master Servicer
Custodial  Account  shall not be  considered an asset of the Trust or any REMIC.
The Master  Servicer shall notify the Trustee of the location and account number
of such Master Servicer  Custodial Account and of any changes in the location or
account number of such account.

               (b) Deposits.  On each Remittance Date, the Master Servicer shall
withdraw  from the Servicer  Custodial  Account  maintained by each Servicer and
deposit  into the Master  Servicer  Custodial  Account an amount with respect to
each Mortgage Loan serviced by such Servicer equal to:

                          (i) all Monthly  Payments  received  by such  Servicer
               during the preceding Due Period,  whether paid by the Borrower or
               advanced  by such  Servicer,  minus  the  Servicing  Fee due such
               Servicer to the extent paid by the Borrower;

                         (ii) all Monthly  Payments  made by the Borrower  after
               their Due Date that were not paid or advanced pursuant to Section
               3.01(b)(i) hereof;

                                             -28-


<PAGE>



                        (iii)  all other  payments  (other  than  late  charges,
               conversion  fees and similar  charges  and fees  retained by such
               Servicer  pursuant to the Servicing  Agreement)  received by such
               Servicer in connection with any unscheduled principal payments or
               recoveries on such Mortgage Loan during the preceding  Prepayment
               Period,  including  Liquidation  Proceeds and Insurance Proceeds,
               together with any interest  thereon paid by or for the account of
               the Borrower minus the sum of (A) expenses  associated  with such
               recovery,  (B) any  Advances on such  Mortgage  Loan paid by such
               Servicer and (C) the Servicing Fee allocable thereto; and

                         (iv) the Purchase  Price of such  Mortgage Loan if such
               Mortgage Loan was purchased by the Servicer from the Trust during
               the preceding Prepayment Period.

               (c)  Withdrawals.  On each Business Day, the Master  Servicer may
withdraw from the appropriate  Master Servicer  Custodial Account (to the extent
the funds therein are not invested) any  NonRecoverable  Advance and any Advance
previously  made with  respect  to a Mortgage  Loan as to which a late  payment,
Liquidation Proceeds or Insurance Proceeds have been received.

        On or prior to each Master Servicer Remittance Date, the Master Servicer
shall  remit from the funds in the  Master  Servicer  Custodial  Account by wire
transfer (or as otherwise  instructed by the Trustee) in  immediately  available
funds to 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  required pursuant to Section 3.05 hereof) to the extent
               paid by the Borrower or advanced by the Servicer;

                         (ii) all  Monthly  Payments  made by a  Borrower  after
               their Due Date that were not paid or advanced pursuant to Section
               3.01(c)(i)  hereof,  net of the Master Servicing Fee attributable
               thereto after payment of Month End Interest  required pursuant to
               Section 3.05 hereof;

                        (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 required pursuant to Section 3.05 hereof); 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.

               (d) Investment.  The Master Servicer shall cause the funds in the
Master Servicer Custodial Account to be invested in Permitted Investments with a
maturity  prior to the next Master  Servicer  Remittance  Date.  Net  investment
income on the funds in the Master Servicer  Custodial  Account shall be released
to the Master  Servicer  as a part of the  Master  Servicer  Compensation  on or
before each Distribution Date, unless the Trust Agreement provides that such net
investment  income  is to be  applied  to the  payment  of  Month  End  Interest
Shortfall or other amounts due from the Master  Servicer.  If there is a loss on
the

                                             -29-


<PAGE>



investments in the Master Servicer  Custodial  Account for any month, the Master
Servicer  shall  deposit  the  amount  of such  loss  into the  Master  Servicer
Custodial Account on or before the related Distribution Date.

               Section 3.02.  Asset Proceeds Account.

               (a)  Deposits.  The Trustee  shall  establish and maintain one or
more accounts (collectively, the "Asset Proceeds Account") held in trust for the
benefit of the  Certificateholders.  Each  Asset  Proceeds  Account  shall be an
Eligible Account.  On each Distribution Date, the Trustee shall deposit into the
Asset  Proceeds  Account the  following  amounts,  to the extent not  previously
deposited therein:

                        (i) the amount to be deposited from the Master  Servicer
               Custodial Account pursuant to Section 3.01(c);

                         (ii)   Advances;

                        (iii)  the  amount  required  to  effect  a  Terminating
               Purchase pursuant to Section 9.02 hereof; and

                         (iv) amounts  required to be deposited  from any Credit
               Enhancement,  Reserve  Fund,  Interest  Fund,  or  other  fund as
               provided in the Trust Agreement.

               (b) Withdrawal. Unless otherwise provided in the Trust Agreement,
on each  Distribution  Date,  the Trustee shall withdraw all monies in the Asset
Proceeds  Account in  accordance  with the  amounts  set forth in the  statement
furnished  by the  Master  Servicer  pursuant  to  Section  4.01  hereof  in the
following order of priority and for the purposes indicated:

                        (i) to pay itself the Trustee  Fee with  respect to such
               Distribution Date;

                        (ii) to pay each Credit Enhancement  provider its Credit
               Enhancement Fee with respect to such Distribution Date;

                        (iii)  to pay  each  Servicer  its  Servicing  Fee  with
               respect to such Distribution  Date, to the extent not retained by
               such Servicer;

                         (iv) to reimburse the Trustee,  the Master Servicer and
               each  Servicer,  in that  order  of  priority,  for  any  Advance
               previously made that has been  determined to be a  NonRecoverable
               Advance;

                        (v) to  reimburse  SASCO  or  the  Master  Servicer  for
               expenses  incurred by or  reimbursable  to it pursuant to Section
               6.03;

                        (vi) to refund any  overpayment of the Purchase Price of
               a Mortgage Loan;

                        (vii) to pay the Master  Servicer  the Master  Servicing
               Fee with  respect to such  Distribution  Date,  to the extent not
               previously paid to the Master Servicer;

                       (viii) to pay the Certificateholders  (or, in the case of
               a  Double  REMIC  Series,  to pay  the  Holders  of  the  Regular
               Interests and the Residual  Interest of the Pooling  REMIC),  the
               amount of the  Available  Distribution  as  provided in the Trust
               Agreement; and

                         (ix) to reimburse the Trustee and the Master  Servicer,
               in that  order  of  priority,  for  any  Advance  not  previously
               reimbursed.

                                             -30-


<PAGE>



               (c)  Accounting.  The Master  Servicer  shall  keep and  maintain
separate accounting,  on a Mortgage Loan by Mortgage Loan basis, for the purpose
of justifying any payment to and from the Asset Proceeds Account.

               (d)  Investment.  No later than the close of  business on the day
preceding the Master Servicer  Remittance Date, the Master Servicer shall direct
the Trustee in writing (which may be in the form of standing instructions) as to
the  investment of funds (which funds,  if received by  [_____________  ________
time], shall be invested in Permitted Investments) in the Asset Proceeds Account
for the period from the Master Servicer Remittance Date through the Distribution
Date.  Net  investment  income on funds in the Asset  Proceeds  Account shall be
released to the Master Servicer as part of the Master  Servicer  Compensation on
or before the fifth  Business Day of the month  following the month in which the
related Distribution Date occurs,  unless the Trust Agreement provides that such
net  investment  income is to be  applied to the  payment of Month End  Interest
Shortfall or other amounts due from the Master Servicer.

               Section 3.03.  Issuing REMIC Accounts.

               (a) With respect to any Double REMIC  Series,  the Trustee  shall
establish one or more Subaccounts of the Distribution Account.  Unless otherwise
provided in the Trust Agreement,  the Subaccounts  will be Regular  Interests in
the Pooling  REMIC and the Trustee  shall  deposit all payments  with respect to
such Regular Interests into such Subaccounts.

               (b) With  respect to any Double  REMIC  Series,  the  Trustee may
establish  one or more  accounts into which the Trustee may deposit all payments
on  account  of the  Residual  Interest  in the  Pooling  REMIC and any  Regular
Interests  in the Pooling  REMIC that are not  considered  assets of the Issuing
REMIC and from which the Trustee may withdraw funds to pay the Certificates that
do not evidence  interests in the Issuing REMIC.  In lieu of  establishing  such
accounts,  the Trustee may pay on each  Distribution  Date to the Holders of the
Certificates  that do not evidence  interests  in the Issuing  REMIC the amounts
that are due with respect to such Certificates.  In addition,  with respect to a
Double REMIC Series,  upon payment in full of all related Regular  Interests and
all administrative costs of the related Trust and each related REMIC, any amount
remaining  in the Asset  Proceeds  Account  may be  distributed  directly to the
Holders of the  Certificate  representing  beneficial  ownership of the Residual
Interest in the Pooling REMIC.

               Section 3.04.  Advances by Master Servicer and Trustee.

               (a) To the extent not made by the  Servicer  of a Mortgage  Loan,
the Master  Servicer  shall be obligated to make  Advances  with respect to such
Mortgage Loan to the extent the Master Servicer determines,  in good faith, that
such Advances will be recoverable from Insurance Proceeds,  Liquidation Proceeds
or subsequent  payments by the Borrower of such Mortgage  Loan. In the event the
Master Servicer  determines that all, or a portion,  of any Advance  required by
this Section 3.04 is not so  recoverable,  the Master  Servicer  shall  promptly
deliver to the Trustee an Officer's  certificate  setting  forth the reasons for
such   determination   and  the  amount  of  the   Non-Recoverable   Advance  (a
"Non-Recoverability Certificate"). Subject to the foregoing:

                          (i) Prior to the close of business on the Business Day
               prior  to  each  Master  Servicer  Remittance  Date,  the  Master
               Servicer shall determine whether and to what extent any Servicers
               have failed to make any  Advances in respect of Monthly  Payments
               that were due on the previous Due Date. The Master Servicer shall
               make an Advance to the Master Servicer  Custodial  Account in the
               amount,   if  any,  of  the  aggregate   Monthly  Payments  (less
               applicable Servicing Fees) on the Mortgage Loans that were due on
               such Due Date but which  were not  received  or  advanced  by the
               Servicers and remitted to the Master Servicer  Custodial  Account
               prior to such Master Servicer  Remittance Date. Each such Advance
               shall be remitted in

                                             -31-


<PAGE>



               immediately  available  funds to the  Master  Servicer  Custodial
               Account on or before such Master Servicer Remittance Date.

                         (ii) To the extent not made by a  Servicer,  the Master
               Servicer  shall make  Advances  from time to time for  attorneys'
               fees  and  court  costs  incurred,  or  which  reasonably  can be
               expected to be incurred, for the foreclosure of any Mortgage Loan
               or for any  transaction  in which  the  Trustee  is  expected  to
               receive a deed-in-lieu of foreclosure.

                        (iii) In the event that any Mortgaged  Premises shall be
               damaged or  destroyed  and the  Servicer of the related  Mortgage
               Loan fails to Advance  the funds  necessary  to repair or restore
               the  damaged or  destroyed  Mortgaged  Premises,  then the Master
               Servicer  shall  Advance such funds and take such other action as
               is necessary to repair or restore the damage or loss.

                         (iv) To the extent a Servicer  is  required  to Advance
               funds  sufficient  to pay the taxes or  insurance  premiums  with
               respect to a Mortgage Loan pursuant to [Section 380] of the Guide
               and fails to make such Advance, the Master Servicer shall Advance
               such funds and take such steps as are necessary to pay such taxes
               or insurance premiums.

                          (v) In the event that any  Servicer  fails to remit to
               the Master Servicer  Custodial  Account,  on or before the Master
               Servicer  Remittance  Date,  the full  amount of the funds in the
               custody or under the control of the Servicer that the Servicer is
               required to remit under its Sales/Servicing  Agreement,  then the
               Master  Servicer  shall Advance and remit to the Master  Servicer
               Custodial  Account an amount equal to the required  remittance on
               or before the Master  Servicer  Remittance  Date for the month in
               which such funds were  required to be  remitted  by the  Servicer
               under the Sales/Servicing Agreement.

               (b) Any Advance  made by the Master  Servicer  under this Section
3.04 which the Master  Servicer  shall  ultimately  determine  in its good faith
judgment to be non-recoverable  from Insurance Proceeds,  Liquidation  Proceeds,
the  related  Servicer,  or  subsequent  payments  by the  Borrower  shall  be a
Non-Recoverable  Advance.  The  determination by the Master Servicer that it has
made a  Non-Recoverable  Advance  shall  be  evidenced  by a  Non-Recoverability
Certificate of the Master  Servicer  promptly  delivered to the Trustee  setting
forth the reasons for such  determination.  Following the  Trustee's  receipt of
such  Non-Recoverability  Certificate,  the Master Servicer shall be entitled to
reimbursement for such Non-Recoverable Advance as provided herein.

               (c) If the Master Servicer fails to make any Advance  required of
it hereunder,  the Trustee shall,  to the maximum extent  permitted by law, make
such Advance in its stead,  and, in such event, the Trustee shall be entitled to
receive the Master Servicing Fee payable with respect to the  Distribution  Date
related to such Master Servicer Remittance Date; provided,  however,  that in no
event shall the Trustee,  whether as Trustee,  Master  Servicer or Servicer,  be
deemed to have  assumed the  obligations  of any Person to purchase any Mortgage
Loan  from the  Trust  for  breach  of  representations  or  warranties  or as a
Converted  Mortgage  Loan or  otherwise or to make any Advances or pay Month End
Interest  with  respect to any Mortgage  Loan except to the extent  specifically
provided  in  Sections  3.04 and 3.05  hereof.  Notwithstanding  the  foregoing,
neither the Master Servicer nor the Trustee will be obligated to make an Advance
that it  reasonably  believes to be a  NonRecoverable  Advance.  The Trustee may
conclusively  rely for any  determination  to be made by it  hereunder  upon the
determination  of the  Master  Servicer  as set forth in its  Non-Recoverability
Certificate.

               (d) To the extent that any Advance has been made by the  Trustee,
the Trustee shall be entitled to reimbursement  therefor at the times and to the
same  extent as either the  Servicer or the Master  Servicer  would have been so
entitled  had such  Person  originally  made such  Advance,  whether  or not any
provision  of the  Trust  Agreement  specifically  references  the  right of the
Trustee to such reimbursement. In the

                                             -32-


<PAGE>



event that the Trustee  determines  that it is  prevented  by law from making an
Advance, the Trustee will notify the Master Servicer within one (1) Business Day
of such determination.

               (e) Notwithstanding  anything herein to the contrary,  no Advance
shall be required to be made by the Master Servicer or the Trustee to the extent
that making such Advance  would result in the amount of aggregate  Advances then
outstanding and unreimbursed by the Master Servicer or the Trustee to exceed the
Master Servicer Advance Amount.

               Section 3.05. Month End Interest.  Unless  otherwise  provided in
the Trust  Agreement,  the Master Servicer shall pay and deposit into the Master
Servicer Custodial Account,  on or before each Master Servicer  Remittance Date,
an amount equal to Month End Interest with respect to the preceding  month,  but
only to the extent of the Master Servicer  Compensation  payable with respect to
the  following  Distribution  Date.  Such  payment  will  not  be  considered  a
Non-Recoverable  Advance.  The  Master  Servicer  shall not be  entitled  to any
recovery   or   reimbursement   of  such   payment   from  the  Trustee  or  the
Certificateholders,  but may seek and obtain  recovery  from the  Servicer  that
failed to make such  payment  through  legal  action or  otherwise to the extent
provided in the related Servicing Agreement.

               Section 3.06.  Trustee to Cooperate;  Release of Mortgage  Files.
The Trustee shall,  if requested by any Servicer with a rating  satisfactory  to
the Trustee,  execute a power of appointment pursuant to which the Trustee shall
authorize,  make,  constitute and appoint  designated  officers of such Servicer
with  full  power to  execute  in the  name of the  Trustee  (without  recourse,
representation  or  warranty)  any deed of  reconveyance,  any  substitution  of
trustee documents or any other document to release, satisfy, cancel or discharge
any  Security  Instrument  or  Mortgage  Loan upon its  payment in full or other
Liquidation;  provided, however, that such power of appointment shall be limited
to the powers listed above.  The Servicer shall promptly  forward to the Trustee
for its  files  copies  of all  documents  executed  pursuant  to such  power of
appointment.

               Upon the  Liquidation  of any Mortgage Loan, the Servicer of such
Mortgage Loan shall remit the proceeds thereof to its Servicer Custodial Account
and,  unless such Servicer has been given a power of  appointment as provided in
the proceeding  paragraph,  deliver to the Master Servicer a Request for Release
requesting  that the Trustee  execute such instrument of release or satisfaction
as is necessary to release the related  Collateral from the lien of the Security
Instrument.  Upon the Master Servicer's  receipt of such Request for Release and
its  confirmation  that all amounts  required to be remitted to the  appropriate
Servicer  Custodial  Account in connection  with such  Liquidation  have been so
deposited,  the Master  Servicer  shall  deliver such Request for Release to the
Trustee.  The Trustee  shall,  within five  Business Days of its receipt of such
Request for Release,  release,  or cause the  Custodian to release,  the related
Trustee Mortgage Loan File to the Master Servicer or the Servicer,  as requested
by the Master Servicer.  No expenses  incurred in connection with any instrument
of  satisfaction  or deed of  reconveyance  shall be  chargeable  to the  Master
Servicer Custodial Account or the Asset Proceeds Account.

               From  time to  time  and as  appropriate  for  the  servicing  or
foreclosure  of any Mortgage  Loan,  including,  but not limited to,  collection
under any Title Insurance  Policy,  Primary  Mortgage  Insurance  policy,  Flood
Insurance  policy or Hazard  Insurance  policy or to effect a partial release of
any  Collateral  from the lien of the Security  Instrument,  the Servicer  shall
deliver to the Master Servicer a Request for Release. Upon the Master Servicer's
receipt of any such  Request for Release,  the Master  Servicer  shall  promptly
forward  such Request for Release to the Trustee and the Trustee  shall,  within
five Business Days of its receipt of such Request for Release, release, or cause
the Custodian to release,  the related Trustee  Mortgage Loan File to the Master
Servicer or the Servicer, as requested by the Master Servicer.  Any such Request
for Release shall obligate the Master Servicer or the Servicer,  as the case may
be, to return  each and every  document  previously  requested  from the Trustee
Mortgage Loan File to the Trustee by the  twenty-first day following the release
thereof,  unless  (i) the  related  Mortgage  Loan has been  liquidated  and the
Liquidation  Proceeds  relating to such Mortgage Loan have been deposited in the
Asset Proceeds Account or the Servicer Custodial Account or (ii) the

                                             -33-


<PAGE>



Trustee  Mortgage Loan File or such document has been  delivered to an attorney,
or to a public trustee or other public official as required by law, for purposes
of initiating or pursuing legal action or other  proceedings for the foreclosure
of the related Mortgaged Premises either judicially or  non-judicially,  and the
Master  Servicer  has  delivered  to the  Trustee a  certificate  of the  Master
Servicer or the Servicer  certifying as to the name and address of the Person to
which such Trustee  Mortgage  Loan File or such  document was  delivered and the
purpose or purposes of such delivery.  Upon receipt of an Officer's  Certificate
of the Master  Servicer or the  Servicer  stating  that such  Mortgage  Loan was
liquidated  and that all amounts  received or to be received in connection  with
such liquidation which are required to be deposited into the Servicer  Custodial
Account  or the Asset  Proceeds  Account  have been so  deposited,  or that such
Mortgage  Loan is secured by an REO  Property,  the Request for Release shall be
released by the Trustee to the Master Servicer or the Servicer, as appropriate.

               Upon  written   certification  of  the  Master  Servicer  or  the
Servicer,  the Trustee  (subject to Section 8.01(e)  hereof),  shall execute and
deliver  to the Master  Servicer  or the  Servicer,  as  directed  by the Master
Servicer,  court  pleadings,  requests  for  trustee's  sale or other  documents
necessary  to a  foreclosure  proceeding  or  trustee's  sale  in  respect  of a
Mortgaged Premises or to any legal action brought to obtain judgment against any
Borrower on any Mortgage  Note or Security  Instrument or to obtain a deficiency
judgment,  or to enforce any other  remedies or rights  provided by any Mortgage
Note or Security  Instrument  or otherwise  available at law or in equity.  Each
such  certification  shall  include a request that such  pleadings,  requests or
other documents be executed by the Trustee and a statement as to the reason such
pleadings,  requests or other  documents are required and that the execution and
delivery thereof by the Trustee will not invalidate or otherwise affect the lien
of the  Security  Instrument,  except  for the  termination  of such a lien upon
completion of the foreclosure proceeding or trustee's sale.

               Section   3.07  Reports  to  the   Trustee;   Annual   Compliance
Statements. The Master Servicer shall deliver to the Trustee, on or before April
30 of each  year,  an Annual  Compliance  Statement  with  respect  to the Trust
Agreement (if the Master Servicer  entered into the Trust Agreement on or before
the  preceding  December  31),  signed by an  Officer  of the  Master  Servicer,
certifying  that (i) such  Officer has  reviewed  the  activities  of the Master
Servicer  during  the  preceding  calendar  year  or  portion  thereof  and  its
performance  under the Trust  Agreement  and (ii) to the best of such  Officer's
knowledge, based on such review, the Master Servicer has performed and fulfilled
its duties,  responsibilities  and obligations  under the Trust Agreement in all
material  respects  throughout such year, or, if there has been a default in the
fulfillment of any such duties, responsibilities or obligations, specifying each
such default known to such Officer and the nature and status thereof,  and (iii)
(A) an  Officer of the Master  Servicer  has  conducted  an  examination  of the
activities  of  each  Servicer  during  the  preceding  calendar  year  and  the
performance  of such  Servicer  under the related  Servicing  Agreement,  (B) an
Officer of the Master  Servicer has examined each  Servicer's  Fidelity Bond and
Errors  and  Omissions  Policy  and each such  bond or  policy is in effect  and
conforms to the requirements of the related Servicing Agreement,  (C) the Master
Servicer  has  received  from  each  Servicer  such  Servicer's  annual  audited
financial  statements and such other information as is required by the Guide and
(D) to the best of such Officer's  knowledge,  based on such  examination,  each
Servicer  has  performed  and   fulfilled  its  duties,   responsibilities   and
obligations under its Servicing  Agreement in all material  respects  throughout
such year, or, if there has been a default in the  performance or fulfillment of
any such duties,  responsibilities or obligations,  specifying each such default
known to such  Officer  and the nature and status  thereof.  The  Trustee  shall
provide copies of the Annual Compliance Statement to any Certificateholder  upon
written request provided such statement is delivered, or caused to be delivered,
by the Master Servicer to the Trustee.

               Section 3.08.Title, Management and Disposition of REO Properties.

               (a) In the  event  that any  Mortgaged  Premises  becomes  an REO
Property,  the Servicer of the related  Mortgage  Loan shall  manage,  conserve,
protect and operate such REO Property for the Certificateholders  solely for the
purpose of its prompt  disposition  and sale. If one or more REMIC elections are
made with respect to the assets of the Trust,  the  Servicer  shall use its best
efforts  to  dispose  of any REO  Property  for its  fair  market  value  within
twenty-two months of its acquisition by the Trust, unless the Trustee

                                             -34-


<PAGE>



has been  granted an  extension  of time to dispose of such REO  Property by the
Internal  Revenue  Service  pursuant  to  section  856(c)(3)  of  the  Code  (an
"Extension").  If the Trustee has been granted an Extension,  the Servicer shall
continue to attempt to sell the REO  Property  for its fair market value for the
period ending two months prior to the time such Extension  expires (the Extended
Period").  In the event the  Servicer  is unable to dispose of any REO  Property
within such twenty-two-month  period or Extended Period, as the case may be, the
Master  Servicer shall ensure that such REO Property is auctioned to the highest
bidder  within  one  month  after  the end of such  twenty-two-month  period  or
Extended  Period,  as the case may be. If no REMIC election has been or is to be
made with respect to the assets of the Trust,  the time period for  disposing of
any REO Property as specified in the  preceding  two  sentences  shall be within
eleven months of its  acquisition by the Trust. In the event of any such sale or
auction of an REO Property,  the Trustee  shall,  at the written  request of the
Master Servicer and upon being provided with appropriate forms therefor,  within
five  Business  Days of its  receipt of the  proceeds  of such sale or  auction,
release or cause to be released to the  purchaser the related  Trustee  Mortgage
Loan File and Servicer  File and shall execute and deliver such  instruments  of
transfer or assignment,  in each case without recourse, as shall be necessary to
vest in the purchaser  title to the REO Property,  and upon so doing the Trustee
shall have no further  responsibility  with regard to such Trustee Mortgage Loan
File or  Servicer  File.  Neither  the  Trustee,  the  Master  Servicer  nor the
Servicer,  acting on behalf of the Trust, shall provide financing from the Trust
to any purchaser of an REO Property.

               (b) In the event that title to any REO Property is acquired,  the
deed or  certificate  of sale shall be issued to the  Trustee for the benefit of
the Certificateholders.  Each Servicer shall, in accordance with Section 3.08(a)
hereof,  use its reasonable efforts to sell any REO Property as expeditiously as
possible, but in any event within the time period, and subject to the conditions
set forth in Section  3.08(a)  hereof.  Pursuant  to its efforts to sell any REO
Property, each Servicer shall either itself, or through an agent selected by it,
protect and conserve such REO Property in the same manner and to the same extent
as it customarily  does in connection with its own real estate acquired  through
foreclosure or by deed-in-lieu of foreclosure,  incident to its conservation and
protection  of the  interests of the  Certificateholders,  and may rent such REO
Property,  or any part thereof,  as it deems likely to increase the net proceeds
distributable  to the  Certificateholders,  subject to the terms and  conditions
described in this Section 3.08.

               For the purpose of  protecting  the  interests of the Trustee and
conserving any REO Property prior to sale, the Servicer of the related  Mortgage
Loan  may  contract  with  any  Independent  Contractor  for  the  conservation,
protection and rental of such REO Property, provided that:

                        (i) the terms and  conditions  of any such  contract may
               not be inconsistent herewith;

                         (ii)  any  such  contract  shall  require,  or shall be
               administered to require, that the Independent  Contractor (A) pay
               all costs and expenses  incurred in connection with the operation
               and  management  of such  REO  Property,  (B)  hold  all  related
               revenues  in a  segregated  account  insured  by the FDIC and (C)
               remit  all  related  revenues  collected  (net of such  costs and
               expenses retained by such Independent Contractor) to the Servicer
               on a monthly or more frequent basis; and

                        (iii)  none  of the  provisions  of  this  Section  3.08
               relating  to any such  contract or to actions  taken  through any
               such  Independent  Contractor  shall be  deemed  to  relieve  the
               Servicer of any of its duties and  obligations to the Trustee and
               the   Certificateholders   with  respect  to  the   conservation,
               protection and rental of such REO Property.

               A Servicer shall be entitled to enter into any agreement with any
Independent  Contractor  performing  services  for it  related to its duties and
obligations  hereunder for  indemnification  of the Servicer by such Independent
Contractor,  and  nothing in this  Agreement  shall be deemed to limit or modify
such indemnification. A Servicer or any Independent Contractor shall be entitled
to a fee, based on the prevailing

                                             -35-


<PAGE>



market  rate (and set in good faith at a  reasonable  level in the case of a fee
payable to a Servicer),  for the operation  and  management of any REO Property,
which fee shall be an expense of the Trust  payable  out of the gross  income on
such REO Property.

               (c) A Servicer shall deposit all funds  collected and received in
connection  with the  operation of any REO  Property in its  Servicer  Custodial
Account on or before the second Business Day following receipt of such funds.

               (d) A Servicer,  upon the final  disposition of any REO Property,
shall be entitled to be reimbursed  for any  unreimbursed  Advances and paid any
unpaid  Servicing  Fees  with  respect  to the  related  Mortgage  Loan from the
Liquidation  Proceeds  received in connection with the final disposition of such
REO Property;  provided,  however, that any such unreimbursed Advances or unpaid
Servicing  Fees may be  reimbursed  or paid,  as the case may be, out of any net
rental income or other net amounts derived from such REO Property.

               (e) The final  disposition  of any REO Property  shall be carried
out by a  Servicer  at the fair  market  value of such REO  Property  under  the
circumstances  existing  at the time of  disposition  and upon  such  terms  and
conditions  as such  Servicer  shall deem  necessary or advisable  and as are in
accordance  with accepted  servicing  practices  and in accordance  with Section
3.08(a) hereof.

               (f) A Servicer  shall deposit the  Liquidation  Proceeds from the
final  disposition of any REO Property in its Servicer  Custodial  Account on or
before the second Business Day following  receipt of such  Liquidation  Proceeds
and,  subject to such withdrawals as may be permitted by Section 3.08(d) hereof,
such proceeds shall be transferred  to the Asset  Proceeds  Account  pursuant to
Section 3.01(c) hereof.

               (g) A Servicer shall prepare and file reports of foreclosure  and
abandonment in accordance with section 6050J of the Code.

               (h)  Notwithstanding  any other  provision of this  Agreement,  a
Servicer,  acting on behalf of the Trustee,  shall not rent,  lease or otherwise
earn  income or take any action on behalf of the Trust  with  respect to any REO
Property  that  might  (i)  cause  such  REO  Property  to  fail to  qualify  as
"foreclosure  property" within the meaning of section  86OG(a)(8) of the Code or
(ii)  result in the  receipt  by the  REMIC of any  "income  from  non-permitted
assets" within the meaning of section  86OF(a)(2) of the Code or any "net income
from foreclosure property" within the meaning of section 860G(c)(2) of the Code,
both of which  types of income are  subject  to tax under the REMIC  Provisions,
unless the  Trustee has  received  an Opinion of Counsel,  at the expense of the
Trust (the costs of which shall be recoverable out of such  Servicer's  Servicer
Custodial  Account),  to the effect  that,  under the REMIC  Provisions  and any
relevant  proposed  legislation,  any income  generated for any related REMIC by
such REO Property would not result in the imposition of a tax upon such REMIC.

               Without  limiting the  generality of the  foregoing,  neither the
Trustee, the Master Servicer nor a Servicer shall knowingly:

                          (i) enter  into,  renew or extend  any New Lease  with
               respect  to any REO  Property  if the New Lease by its terms will
               give rise to any income that does not constitute  Rents From Real
               Property;

                         (ii) permit any amount to be received or accrued  under
               any New Lease other than amounts that will constitute  Rents From
               Real Property;

                        (iii)  authorize or permit any  construction  on any REO
               Property,  other  than  the  completion  of a  building  or other
               improvement thereon and then only if more than ten percent

                                             -36-


<PAGE>



               of the  construction  of such building or other  improvement  was
               completed  before  default on the  related  Mortgage  Loan became
               imminent,  all within the meaning of section  856(e)(4)(B) of the
               Code; or

                         (iv)  Directly  Operate,  or allow any other  Person to
               Directly Operate,  any REO Property on any date more than 90 days
               after its acquisition  date (unless the Person who would Directly
               Operate such REO Property is an Independent Contractor);

unless, in any such case, the Person proposing to take such action has requested
and received  the Opinion of Counsel  described in the  preceding  sentence,  in
which case the Person may take such actions as are  specified in such Opinion of
Counsel.

               A Servicer  shall not acquire any personal  property  relating to
any Mortgage Loan pursuant to this Section 3.08 unless either:

                          (i)  such  personal   property  is  incident  to  real
               property (within the meaning of section 856(e)(1) of the Code) so
               acquired by such Servicer; or

                         (ii) such Servicer shall have requested and received an
               Opinion  of  Counsel,  at the  expense of the Trust (the costs of
               which  shall  be  recoverable  out  of  its  Servicer   Custodial
               Account),  to the  effect  that  the  holding  of  such  personal
               property by the related REMIC will not cause the  imposition of a
               tax under the REMIC  Provisions on any REMIC related to the Trust
               or cause any such REMIC to fail to qualify as a REMIC at any time
               that any Certificate is outstanding.

               (j) Any actions  required or  permitted to be taken by a Servicer
under this  Section  3.08 may be taken by the Master  Servicer on behalf of such
Servicer.

               (k) Each Servicing  Agreement relating to a Trust Agreement shall
provide that the related  Servicer shall manage,  conserve,  protect and operate
any REO Property as provided in this Section  3.08,  and the Master  Servicer is
hereby  obligated to assure that each Servicer  complies with the  provisions of
this Section 3.08.

               Section 3.09. Amendments to Servicing Agreements; Modification of
the  Guide.  From  time  to time  SASCO  may,  to the  extent  permitted  by the
applicable  Servicing  Agreement,  make such modifications and amendments to the
Guide as SASCO deems necessary or appropriate to confirm or carry out more fully
the  intent  and   purpose  of  the   Servicing   Agreement   and  the   duties,
responsibilities  and  obligations  to be performed by the Servicer  thereunder;
provided,  however,  that in no event shall  SASCO  modify or amend the Guide if
such   modification   or  amendment   would  have  an  adverse   effect  on  the
Certificateholders.  Any such  modification  or  amendment of the Guide shall be
deemed to have an adverse effect on the  Certificateholders if such amendment or
modification either results in (i) the downgrading of the rating assigned by any
Rating  Agency to the  Certificates  or (ii) the loss by the Trust or the assets
thereof of REMIC status for federal  income tax purposes.  Prior to the issuance
of any such  modification  or  amendment,  SASCO  shall  deliver  to the  Master
Servicer  and  the  Trustee  an  Officer's  Certificate  setting  forth  (i) the
provision that is to be modified or amended,  (ii) the modification or amendment
that SASCO  desires to issue and (iii) the reason or reasons  for such  proposed
modification or amendment.

               Section 3.10.  Oversight of Servicing.  The Master Servicer shall
supervise,  administer,  monitor and oversee the servicing of the Mortgage Loans
by each Servicer and the  performance by each Servicer of all services,  duties,
responsibilities  and  obligations  that are to be observed or performed by such
Servicer  under its  Servicing  Agreement  (including,  but not limited to, such
Servicer's  obligation  to comply with the  provisions  of Section 3.08 hereof).
Without limiting the generality of the foregoing, the Master Servicer,

                                             -37-


<PAGE>



acting  with the  consent of SASCO but without the consent of the Trustee or any
Certificateholder,  shall have the power and  responsibility  for  approving the
transfer or other assignment of any Servicing  Agreement by any Servicer.  SASCO
shall  provide  the  Master  Servicer  with a copy  of the  Servicing  Agreement
executed by each Servicer as well as the Guide  incorporated  by reference  into
such  Servicing  Agreement on or before the Closing  Date.  The Master  Servicer
acknowledges  that,  prior to taking  certain  actions  required  to service the
Mortgage Loans, the Guide provides that the Servicer must notify,  consult with,
obtain  the  consent  of or  otherwise  follow  the  instructions  of the Master
Servicer.  [The Master Servicer is also given  authority to waive  compliance by
the Servicer with certain  provisions of the Servicing  Agreement.] In each such
instance,  the Master Servicer shall promptly instruct the Servicer or otherwise
respond to any request of the  Servicer.  In no event shall the Master  Servicer
instruct  the  Servicer  to take any  action,  give any consent to action by the
Servicer or waive compliance by the Servicer with any provision of the Servicing
Agreement if any  resulting  action or failure to act is  inconsistent  with the
obligations of the Servicer for similarly rated  transactions or would otherwise
have an adverse effect on the Certificateholders.  Any such action or failure to
act shall be deemed to have an adverse effect on the  Certificateholders if such
action or  failure to act either  results in (i) the  downgrading  of the rating
assigned by any Rating Agency to the  Certificates or (ii) the loss by the Trust
or the assets thereof of REMIC status for federal income tax purposes.

               The Master  Servicer  shall instruct each Servicer that it should
not take any action to foreclose, or accept a deed in lieu of foreclosure,  with
respect to any Mortgage Loan if such Servicer knows, or has reason to know, that
the related  Mortgaged  Premises  are  contaminated  with toxic  wastes or other
hazardous substances.

               During the term of the Trust Agreement, the Master Servicer shall
consult  fully  with  each  Servicer  as may be  necessary  from time to time to
perform and carry out the Master Servicer's  obligations  hereunder and receive,
review and evaluate all reports, information and other data that are provided to
the Master Servicer by each Servicer and otherwise  exercise  reasonable efforts
to encourage each Servicer to perform and observe the covenants, obligations and
conditions to be performed or observed by it under its Servicing Agreement.

               For the purposes of  determining  whether any  modification  of a
Mortgage  Loan shall be  permitted by the Trustee or the Master  Servicer,  such
modification  shall be construed as a substitution of the modified Mortgage Loan
for the Mortgage  Loan  originally  assigned and  transferred  to the Trust.  No
modification  shall be approved  unless (i) such  modification  is occasioned by
default or a  reasonably  foreseeable  default or (ii) there is delivered to the
Trustee an Opinion of Counsel (at the expense of the party seeking to modify the
Mortgage  Loan) to the  effect  that such  modification  would not be treated as
giving rise to a new debt instrument for federal income tax purposes.

               The  relationship  of the Master  Servicer or any Servicer to the
Trustee  under the Trust  Agreement  is intended by the parties to be that of an
independent contractor and not that of a joint venturer, partner or agent.

               Section 3.11. Credit  Enhancement.  To the extent provided in the
Trust Agreement, one or more forms of Credit Enhancement shall be maintained for
the benefit of the  Certificateholders.  The Trust  Agreement shall specify with
respect to each such form of Credit Enhancement,  among other things, the manner
in which any funds relating to such Credit  Enhancement are to be invested,  the
source and manner of payment of any Credit  Enhancement Fees, the circumstances,
if any, under which  supplemental  or replacement  Credit  Enhancement  shall be
obtained,  the manner in which such Credit  Enhancement  is to be enforced,  and
whether  such  Credit  Enhancement  covers or will cover  other  Series of asset
backed certificates.

                                             -38-


<PAGE>




                                          ARTICLE IV
                           REPORTING/REMITTING TO CERTIFICATEHOLDERS

               Section 4.01. Statements to Certificateholders.  Unless otherwise
provided in the Trust Agreement: (i) on or before each Master Servicer Reporting
Date,  the Master  Servicer  shall  prepare and deliver to the Trustee a Monthly
Statement  and (ii) on the  Distribution  Date  following  each Master  Servicer
Reporting  Date,  the Trustee shall forward a copy of such Monthly  Statement by
mail to each Certificateholder.

Each Monthly Statement shall contain the following information:

               (a)  the  amount  of  the   distribution   to  be  made  on  such
Distribution  Date to be applied to reduce the Certificate  Principal Balance of
each Class of Certificates,  separately  identifying the amounts, if any, of any
prepayments;

               (b)  the  amount  of  the   distribution   to  be  made  on  such
Distribution   Date  allocable  to  interest  with  respect  to  each  Class  of
Certificates,   and  the   Pass-Through   Rate   applicable  to  each  Class  of
Certificates;

               (c) the  amount  of the  Master  Servicing  Fee to be paid to the
Master Servicer on such  Distribution  Date, the amount of the Trustee Fee to be
paid to the Trustee on such Distribution  Date, the amount of the Servicing Fees
to be paid to the Servicers on such Distribution  Date, the amount of any Credit
Enhancement  Fees to be paid to the providers of any related Credit  Enhancement
on such  Distribution  Date, and such other customary  information as the Master
Servicer deems necessary or desirable,  or which a Certificateholder  reasonably
requests, to enable Certificateholders to prepare their tax returns;

               (d) the aggregate amount of outstanding  Advances,  together with
Non-Recoverable  Advances, if any, at the close of business on such Distribution
Date;

               (e) the  aggregate  Scheduled  Principal  Balance of the Mortgage
Loans as of such  Distribution Date and the number of Mortgage Loans outstanding
on such Distribution Date;

               (f) the number and aggregate  principal balance of Mortgage Loans
(i) delinquent two months (i.e., 60 to 89 days),  (ii)  delinquent  three months
(i.e.,  90 days or longer) and (iii) as to which  foreclosure  proceedings  have
been commenced;

               (g) the number and aggregate Unpaid Principal Balance of Mortgage
Loans that are secured by REO Properties;

               (h) the aggregate  Certificate Principal Balance of each Class of
Certificates  after  giving  effect  to the  distribution  to be  made  on  such
Distribution  Date,  separately  identifying any reduction thereof on account of
Realized Losses;

               (i) the amount of Realized  Losses  incurred during the preceding
Prepayment  Period  and since  the  Cut-Off  Date,  separately  identifying  any
Mortgagor  Bankruptcy  Losses,  Special Hazard Losses and Fraud Losses,  if such
losses are separately allocated;

               (j) the amount of Month End  Interest  Shortfall,  Soldiers'  and
Sailors' Shortfall and Realized Interest Shortfall incurred during the preceding
Due Period;

               (k) the aggregate amount of interest  remaining  unpaid,  if any,
for each Class of  Certificates  (exclusive of Interest  Shortfalls and Realized
Interest  Shortfall  allocated  to  such  Class),  after  giving  effect  to the
distribution to be made on such Distribution Date;

                                             -39-


<PAGE>



               (l) the  aggregate  amount of payments  made,  if any,  since the
Closing  Date  under each form of Credit  Enhancement  and the  amount,  if any,
remaining available under each form of Credit Enhancement;

               (m) the Senior Percentage and the Senior  Prepayment  Percentage,
if any, after giving effect to the  distribution to be made, and Realized Losses
to be allocated, on such Distribution Date;

               (n) the Subordinated  Percentage and the Subordinated  Prepayment
Percentage,  if any,  after giving effect to the  distribution  to be made,  and
Realized Losses to be allocated, on such Distribution Date; and

               (o) if a REMIC  election has been or will be made with respect to
the Trust,  any reports  required to be  provided to  Certificateholders  by the
REMIC Provisions.

               In the case of information  furnished pursuant to clauses (a) and
(b) above,  the amounts shall be expressed with respect to any  Certificate as a
dollar amount per $1,000 denomination;  provided,  however, that if any Class of
Certificates  does not have a Certificate  Principal  Balance,  then the amounts
shall be expressed as a dollar amount per 10% Percentage Interest.

               In addition to the Monthly Statement  specified above, the Master
Servicer  shall  prepare and deliver to the Trustee  prior to each  Distribution
Date, and the Trustee shall forward to each Holder of a Residual Certificate, if
any, on each  Distribution  Date, a statement setting forth the amounts actually
distributed with respect to the Residual  Certificates on such Distribution Date
and  the  aggregate  Certificate  Principal  Balance,  if any,  of any  Residual
Certificates  after  giving  effect  to any  distribution  to be  made  on  such
Distribution  Date,  separately   identifying  the  amount  of  Realized  Losses
allocated to such Residual Certificates for the preceding Prepayment Period.

               Within a reasonable period of time after the end of each calendar
year,  the Trustee shall prepare,  based on  information  provided by the Master
Servicer,  and  deliver a  statement  containing  the  information  set forth in
clauses  (a)  through  (c)  above,  to each  Person  who at any time  during the
calendar year was a  Certificateholder  that constituted a retail investor or to
any other  Certificateholder  that requests such statement,  aggregated for such
calendar   year  or   portion   thereof   during   which   such   Person  was  a
Certificateholder.  Such  obligation of the Trustee shall be deemed to have been
satisfied  to the extent  that  substantially  comparable  information  shall be
provided by the Trustee pursuant to any requirements of the Code as from time to
time are in effect.

               Within a reasonable period of time after the end of each calendar
year,  the Master  Servicer  shall  prepare and deliver to the Trustee,  and the
Trustee  shall  forward  by mail to each  Person  who at any  time  during  such
calendar year was a Holder of a Residual Certificate, a statement containing the
information  provided pursuant to the second preceding paragraph  aggregated for
such calendar year.  Such obligation of the Trustee shall be deemed to have been
satisfied  to the extent  that  substantially  comparable  information  shall be
provided by the Trustee pursuant to any requirements of the Code as from time to
time are in effect.

               The  Trustee may  provide  Certificateholders  with access to the
Monthly  Statements  and other  statements  described  in this  Section 4.01 via
electronic  on-line  reports in lieu of  forwarding  such  statements by mail to
Certificateholders  provided that such  electronic  on-line  reports satisfy the
requirements of the Code as from time to time may be in effect.

               Section  4.02.  Remittance  Reports.  The Master  Servicer  shall
prepare and deliver to the Trustee by mail,  facsimile or electronic transfer on
or before  each Master  Servicer  Reporting  Date,  the  Remittance  Report with
respect to the following Distribution Date. Each Remittance Report shall contain
the

                                             -40-


<PAGE>



information  specified in Exhibit C attached  hereto.  The  information  in such
report  shall be made  available  by the Trustee to any  Certificateholder  that
requests such report in writing.

               In the event the Master  Servicer does not furnish the Remittance
Report or any other  statement  or report as  required by this  Section  4.02 or
Section 4.01 hereof,  or if an Officer of the Trustee has actual  knowledge that
any such  Remittance  Report  or other  statement  or  report  is  erroneous  or
inaccurate in any material  respect,  and if any such Remittance Report or other
statement or report is not  furnished or  corrected,  as the case may be, within
one Business Day following the date it is due to be delivered,  then the Trustee
shall request and the Master Servicer shall furnish by electromagnetic  tape (or
such other medium as the Trustee and the Master  Servicer may agree from time to
time) the information  necessary to enable the Trustee to prepare the Remittance
Report and the other statements and reports as required by this Section 4.02 and
Section 4.01 hereof,  and the Trustee  shall  thereupon  prepare such report and
receive the Master Servicing Fee for such month.  Upon termination of the Master
Servicer pursuant to Section 7.02 hereof, the Trustee shall thereafter undertake
all of the obligations of the Master Servicer  pursuant to this Section 4.02 and
Section 4.01 hereof and shall be entitled to the compensation  otherwise payable
to the Master Servicer  pursuant hereto in  consideration  of the performance of
such obligations.

               The  Trustee  shall be under no duty to  recalculate,  verify  or
recompute the information provided to it hereunder by the Master Servicer.

               Section   4.03.   Compliance   with   Withholding   Requirements.
Notwithstanding  any other provision of the Trust  Agreement,  the Trustee shall
comply  with  all  federal  withholding   requirements  respecting  payments  to
Certificateholders  of interest or original issue  discount on the  Certificates
that the Trustee reasonably  believes are applicable under the Code. The consent
of Certificateholders  shall not be required for such withholding.  In the event
the Trustee does  withhold any amount from interest or original  issue  discount
payments  or  Advances  thereof  to any  Certificateholder  pursuant  to federal
withholding  requirements,  the Trustee shall  indicate with any payment to such
Certificateholder the amount withheld.

               Section 4.04.  Reports of Certificate  Principal  Balances to The
Depository  Trust Company.  If and for so long as any Certificate is held by The
Depository  Trust Company,  on the second Business Day before each  Distribution
Date,  the Trustee shall give oral notice to The  Depository  Trust Company (and
shall promptly  thereafter confirm in writing) the following:  (i) the amount to
be reported  pursuant to clause (a) and (b) of the  statement  to be provided to
Certificateholders  pursuant  to  Section  4.01  hereof in  respect  of the next
succeeding distribution,  (ii) the Record Date for such distribution,  (iii) the
Distribution  Date for such  distribution  and  (iv) the  aggregate  Certificate
Principal  Balance of each Class of  Certificates  to be  reported  pursuant  to
clause (h) of such statement.

               Section 4.05.  Preparation of Regulatory Reports.

               (a) Subject to the provisions of subsections  (b) and (c) of this
Section 4.05,  the Master  Servicer  shall  prepare or cause to be prepared,  on
behalf of the  Trust,  and shall  deliver or cause to be  delivered  in a timely
manner to the  Trustee  for its review and  execution,  such  supplementary  and
periodic information,  documents and reports (collectively,  "Periodic Reports")
as may be required  pursuant to Section  12(g) or Section  15(d) of the Exchange
Act, by the rules and  regulations  of the SEC  thereunder  or as a condition to
approval of any application for relief  ("Application  for Relief")  hereinafter
referred to and, in connection  therewith,  shall prepare such  applications and
requests  for  exemption  and other relief from such  provisions  as it may deem
appropriate.  The Master Servicer shall be deemed to certify as to each Periodic
Report  delivered to the Trustee for its review and execution that such Periodic
Report conforms in all material  respects to applicable  reporting  requirements
imposed by the Exchange Act or is otherwise in form and content  appropriate for
filing with the SEC. The Trustee  shall  execute all such  Periodic  Reports and
Applications for Relief delivered as provided above and shall return the same to
the Master Servicer for filing with the SEC and other required

                                             -41-


<PAGE>



filing  offices,  if any, on behalf of the Trust or shall  authorize  the Master
Servicer to execute any such Periodic  Report or  Application  for Relief on the
Trustee's behalf.

               (b) Within 30 days after the  beginning  of the first fiscal year
of the Trust during which the  obligation to file Periodic  Reports  pursuant to
the Exchange Act shall have been  suspended,  the Master Servicer shall prepare,
or cause to be prepared,  a notice on SEC Form 15 ("Form 15") and shall  forward
such notice to the Trustee for execution. The Trustee shall execute each Form 15
delivered as provided above and shall return the same to the Master Servicer for
filing  with  the SEC on  behalf  of the  Trust or shall  authorize  the  Master
Servicer to execute such Form 15 on the  Trustee's  behalf;  provided,  however,
that the Master  Servicer shall be under no obligation to prepare such notice if
the number of  Certificateholders  exceeds  300.  The Trustee  shall  notify the
Master  Servicer in a timely manner if the number of  Certificateholders  at any
one time exceeds 300. The Master Servicer shall file any Form 15 with the SEC in
accordance with the provisions of Rule 15d-6 under the Exchange Act.

               (c)  Notwithstanding  any other provision of this Agreement,  the
Trustee has not assumed, and shall not by its performance hereunder be deemed to
have assumed, any of the duties or obligations of SASCO or any other Person with
respect to (i) the registration of the  Certificates  pursuant to the Securities
Act, (ii) the issuance or sale of the  Certificates or (iii) compliance with the
provisions of the Securities Act, the Exchange Act or any applicable  federal or
state securities or other laws,  including,  but not limited to, any requirement
to update the registration  statement or prospectus relating to the Certificates
in order to render the same not materially misleading to investors.

               (d) In connection with the Master  Servicer's  preparation of any
Form 15 or any Periodic  Report,  the Trustee shall provide the Master  Servicer
with such information as the Master Servicer may reasonably  request  concerning
the number and identity of the Holders  appearing on the  Certificate  Register,
but the Trustee shall have no duty or obligation  to provide  information  which
does  not  appear  on  the  Certificate  Register,   including  any  information
concerning the ownership of Persons for whom a nominee is the  Certificateholder
of record.

                                    ARTICLE V
                   THE POOLING INTERESTS AND THE CERTIFICATES

               Section 5.01.  Pooling REMIC  Interests.  If an election has been
made to  treat  certain  assets  of the  Trust as a  Pooling  REMIC,  the  Trust
Agreement  will set forth the terms of the Regular  Interests  and the  Residual
Interest of the Pooling REMIC. Unless otherwise provided in the Trust Agreement,
(i) the Subaccounts will be the Regular  Interests in the Pooling REMIC but will
not constitute  securities or certificates of interest in the Trust and (ii) the
Trustee will be the owner of the  Subaccounts,  which may not be  transferred to
any person  other than a successor  trustee  appointed  pursuant to Section 8.07
hereof unless the party desiring the transfer obtains a Special Tax Opinion.

               Section  5.02.  The  Certificates.   The  Certificates  shall  be
designated  in the Trust  Agreement.  The  Certificates  in the  aggregate  will
represent the entire beneficial  ownership  interest in the Trust Estate. On the
Closing Date, the aggregate  Certificate  Principal  Balance of the Certificates
will be equal to or less than the aggregate  Scheduled  Principal Balance of the
Mortgage Loans as of the Cut-Off Date. The Certificates will be substantially in
the forms annexed to the Trust Agreement. Unless otherwise provided in the Trust
Agreement,  the  Certificates of each Class will be issuable in registered form,
in  denominations  or  authorized  Percentage  Interests  as  described  in  the
definition  thereof.  Each  Certificate  will share ratably in all rights of the
related Class.

               Upon  original  issue,  the  Certificates  shall be executed  and
delivered  by the  Trustee and the Trustee  shall cause the  Certificates  to be
authenticated by the Certificate Registrar to or upon the order of

                                             -42-


<PAGE>



SASCO upon  receipt by the Trustee of the  documents  specified  in Section 2.01
hereof.  The Certificates  shall be executed and attested by manual or facsimile
signature  on behalf  of the  Trustee  by an  authorized  Officer.  Certificates
bearing the manual or facsimile  signatures of individuals  who were at any time
the proper Officers of the Trustee shall bind the Trustee,  notwithstanding that
such  individuals  or any of them have ceased to hold such offices  prior to the
authentication and delivery of such Certificates or did not hold such offices at
the date of such  Certificates.  No Certificate shall be entitled to any benefit
under the Trust  Agreement or be valid for any purpose  unless there  appears on
such  Certificate  a certificate  of  authentication  substantially  in the form
provided in the Trust Agreement executed by the Certificate  Registrar by manual
signature,  and such certificate of authentication shall be conclusive evidence,
and the only evidence,  that such  Certificate has been duly  authenticated  and
delivered under the Trust Agreement. All Certificates shall be dated the date of
their execution.

               Section 5.03.  Book-Entry Certificates.

               (a) The Book-Entry Certificates shall be represented initially by
one or more  certificates  registered  in the name  designated  by the  Clearing
Agency.  SASCO,  the Master  Servicer  and the  Trustee  may for all intents and
purposes (including the making of payments on the Book-Entry  Certificates) deal
with the Clearing  Agency as the  authorized  representative  of the  Beneficial
Owners  of the  Book-Entry  Certificates  for as long as such  Certificates  are
registered in the name of the Clearing Agency.  The rights of Beneficial  Owners
of the Book-Entry  Certificates shall be limited to those established by law and
agreements  between such Beneficial  Owners and the Clearing Agency and Clearing
Agency Participants.  The Beneficial Owners of the Book-Entry Certificates shall
not be entitled to certificates for the Book-Entry Certificates as to which they
are the Beneficial Owners,  except as provided in subsection (c) below. Requests
and directions  from, and votes of, the Clearing Agency,  as  Certificateholder,
shall  not be  deemed  to be  inconsistent  if they are  made  with  respect  to
different Beneficial Owners. A Book-Entry  Certificate may not be transferred by
the Clearing  Agency without the consent of SASCO,  the Master  Servicer and the
Trustee except to another  Clearing  Agency that agrees to hold such  Book-Entry
Certificate for the account of the respective  Clearing Agency  Participants and
Beneficial Owners.

               (b) Neither SASCO, the Master Servicer nor the Trustee shall have
any  liability  for any aspect of the  records  relating  to or payment  made on
account of Beneficial Owners of the Book-Entry Certificates held by the Clearing
Agency, for monitoring or restricting any transfer of beneficial  ownership in a
Book-Entry Certificate or for maintaining,  supervising or reviewing any records
relating to such Beneficial Owners.

               (c)  The  Book-Entry   Certificates  shall  be  issued  in  fully
registered, certificated form to Beneficial Owners of Book-Entry Certificates or
their nominees,  rather than to the Clearing Agency or its nominee,  only if (i)
SASCO  advises  the  Trustee in writing  that the  Clearing  Agency is no longer
willing or able to discharge  properly its  responsibilities  as depository with
respect  to the  Book-Entry  Certificates,  and  SASCO  is  unable  to  locate a
qualified  successor  within 30 days,  or (ii) SASCO,  at its option,  elects to
terminate the book-entry system operating through the Clearing Agency.  Upon the
occurrence of either such event,  the Trustee shall notify the Clearing  Agency,
which in turn shall  notify all  Beneficial  Owners of  Book-Entry  Certificates
through  Clearing  Agency  Participants,  of the  availability  of  certificated
Certificates.  Upon  surrender  by  the  Clearing  Agency  of  the  certificates
representing  the  Book-Entry  Certificates  and  receipt  of  instructions  for
re-registration,  the Trustee  shall  reissue  the  Book-Entry  Certificates  as
certificated  Certificates to the Beneficial Owners identified in writing by the
Clearing Agency. Such certificated  Certificates shall not constitute Book-Entry
Certificates.  All reasonable costs associated with the preparation and delivery
of certificated Certificates shall be borne by SASCO.

               Section   5.04.   Registration   of  Transfer   and  Exchange  of
Certificates. The Trustee shall cause to be kept at its Corporate Trust Office a
Certificate Register in which, subject to such reasonable  regulations as it may
prescribe, the Trustee shall provide for the registration of Certificates and of
transfers and

                                             -43-


<PAGE>



exchanges of Certificates as provided in the Trust Agreement.  The Trustee shall
initially  serve  as  Certificate  Registrar  for  the  purpose  of  registering
Certificates  and  transfers and  exchanges of  Certificates  as provided in the
Trust Agreement.

               Subject to Section 5.05 hereof,  upon surrender for  registration
of transfer of any  Certificate at the Corporate  Trust Office of the Trustee or
at any other office or agency of the Trustee  maintained  for such purpose,  the
Trustee shall  execute and the  Certificate  Registrar  shall  authenticate  and
deliver,  in the name of the designated  transferee or transferees,  one or more
new Certificates of the same Class of a like aggregate Percentage Interest.

               At the option of the Certificateholders,  each Certificate may be
exchanged for other  Certificates of the same Class with the same and authorized
denominations  and a like aggregate  Percentage  Interest upon surrender of such
Certificate  to be  exchanged  at  any  such  office  or  agency.  Whenever  any
Certificates  are so  surrendered  for  exchange,  the Trustee shall execute and
cause the  Certificate  Registrar to authenticate  and deliver the  Certificates
which the  Certificateholder  making the exchange is entitled to receive.  Every
Certificate  presented  or  surrendered  for  transfer or exchange  shall (if so
required by the  Trustee) be duly  endorsed by, or be  accompanied  by a written
instrument of transfer in a form  satisfactory  to the Trustee duly executed by,
the Holder of such Certificate or his attorney duly authorized in writing.

               No service charge to the Certificateholders shall be made for any
transfer or exchange of  Certificates,  but the Trustee may require payment of a
sum  sufficient to cover any tax or  governmental  charge that may be imposed in
connection with any transfer or exchange of Certificates.

               All  Certificates  surrendered for transfer and exchange shall be
destroyed by the Certificate Registrar.

               The Trustee  shall cause the  Certificate  Registrar  (unless the
Trustee is acting as Certificate  Registrar) to provide notice to the Trustee of
each  transfer  of a  Certificate  and to  provide  the  Trustee  and the Master
Servicer with an updated copy of the Certificate  Register on January 1 and July
1 of each year.

               Section 5.05.  Restrictions on Transfers.

               (a)  Securities  Law  Compliance.  No  transfer  of  any  Private
Certificate  shall be made unless that transfer is made pursuant to an effective
registration  statement  under the Securities Act and effective  registration or
qualification   under  applicable  state  securities  laws,  or  is  made  in  a
transaction that does not require such registration or qualification. Any Holder
of a Private  Certificate  shall, and, by acceptance of such  Certificate,  does
agree to,  indemnify  SASCO,  the  Trustee and the Master  Servicer  against any
liability that may result if any transfer of such  Certificate by such Holder is
not exempt from  registration  under the Securities Act and all applicable state
securities  laws or is not made in accordance  with such federal and state laws.
Neither SASCO,  the Trustee nor the Master  Servicer is obligated to register or
qualify any Private Certificate under the Securities Act or any other securities
law or to take any action not otherwise  required  under the Trust  Agreement to
permit  the  transfer  of  such   Certificate   without  such   registration  or
qualification.  The  Trustee  shall  not  register  any  transfer  of a  Private
Certificate (other than a Residual Certificate) unless and until the prospective
transferee  provides  the  Trustee  with  a  Transferee  Agreement  or,  if  the
Certificate to be transferred is a Rule 144A Certificate,  a Rule 144A Agreement
certifying to facts which, if true, would mean that the proposed transferee is a
Qualified  Institutional  Buyer,  and  unless and until the  transfer  otherwise
complies with the  provisions of this Section 5.05. If a proposed  transfer does
not involve a Rule 144A Certificate or the transferee of a Rule 144A Certificate
does not  certify  to  facts  which,  if  true,  would  mean  that the  proposed
transferee is a Qualified  Institutional  Buyer,  the Trustee shall require that
the transferor and the proposed  transferee  certify as to the factual basis for
the  registration  exemption(s)  relied upon, and if the transfer is made within
three years of the acquisition of such  Certificate by a non-Affiliate  of SASCO
from SASCO or an Affiliate of SASCO, the Master Servicer or the Trustee also may
require an Opinion of Counsel that such

                                             -44-


<PAGE>



transfer may be made without  registration or qualification under the Securities
Act and applicable  state securities laws, which Opinion of Counsel shall not be
obtained  at  the  expense  of  SASCO,  the  Trustee  or  the  Master  Servicer.
Notwithstanding the foregoing,  no Rule 144A Agreement,  Transferee Agreement or
Opinion of Counsel shall be required in connection with the initial  transfer of
the  Private  Certificates  and no  Opinion  of  Counsel  shall be  required  in
connection with the transfer of the Private  Certificates by a broker or dealer,
if such broker or dealer was the initial transferee.

               SASCO shall provide to any Holder of a Rule 144A  Certificate and
any prospective  transferee  designated by such Holder information regarding the
related  Certificates and the Mortgage Loans and such other information as shall
be  necessary  to  satisfy  the  condition  to  eligibility  set  forth  in Rule
144A(d)(4) for transfer of any such  Certificate  without  registration  thereof
under the Securities Act pursuant to the registration exemption provided by Rule
144A.

               (b)    Regular Certificates.

                          (i)  Public  Subordinated  Certificates.   No  Regular
               Certificate that is a Public  Subordinated  Certificate  shall be
               transferred to a transferee that  acknowledges  that it is a Plan
               Investor  unless  such  transferee  provides  the Trustee and the
               Master Servicer with a Benefit Plan Opinion.  The transferee of a
               Public Subordinated Certificate that does not provide the Trustee
               and the  Master  Servicer  with a Benefit  Plan  Opinion  will be
               deemed, by virtue of its acquisition of such Certificate, to have
               represented that it is not a Plan Investor.

                         (ii)  Private  Subordinated  Certificates.  No  Regular
               Certificate that is a Private  Subordinated  Certificate shall be
               transferred  unless  the  prospective   transferee  provides  the
               Trustee and the Master Servicer with a properly completed Benefit
               Plan Affidavit,  together with a Benefit Plan Opinion if required
               in order to comply with such Benefit Plan Affidavit.

               (c) Residual Certificates. No Residual Certificate (including any
beneficial interest therein) may be transferred to a Disqualified  Organization.
In addition, no Residual Certificate (including any beneficial interest therein)
may be transferred unless (i) the proposed  transferee  provides the Trustee and
the Master Servicer with (A) a Residual Transferee Agreement, (B) a Benefit Plan
Affidavit,  (C) a  Disqualified  Organization  Affidavit and (D) if the proposed
transferee  is a Non-U.S.  Person,  a TAPRI  Certificate,  and (ii) the interest
transferred  involves  the  entire  interest  in a  Residual  Certificate  or an
undivided interest therein (unless the transferor or the transferee provides the
Master  Servicer and the Trustee with an Opinion of Counsel  (which shall not be
an expense of the Master  Servicer or the Trustee)  that the  transfer  will not
jeopardize the REMIC status of any related  REMIC).  Furthermore,  if a proposed
transfer involves a Private Certificate,  (i) the Trustee shall require that the
transferor  and  the  transferee  certify  as  to  the  factual  basis  for  the
registration  exemption(s)  relied upon and (ii) if the  transfer is made within
three years from the acquisition of the Certificate by a non-Affiliate  of SASCO
from SASCO or an Affiliate of SASCO,  the Trustee also may require an Opinion of
Counsel that such  transfer may be made without  registration  or  qualification
under the Securities Act and applicable  state securities laws, which Opinion of
Counsel  shall not be  obtained  at the  expense  of the  Trustee  or the Master
Servicer.  In any event, the Trustee shall not effect any transfer of a Residual
Certificate  except upon  notification of such transfer to the Master  Servicer.
Notwithstanding  the  foregoing,  no  Opinion of Counsel  shall be  required  in
connection  with the initial  transfer  of the  Residual  Certificates  or their
transfer  by a broker  or  dealer,  if such  broker or  dealer  was the  initial
transferee.

               Upon notice to the Trustee that any legal or beneficial  interest
in any portion of the Residual  Certificates has been  transferred,  directly or
indirectly,  to a  Disqualified  Organization  or an agent thereof  (including a
broker,  nominee or middleman) in contravention  of the foregoing  restrictions,
(i)  such  transferee  shall be  deemed  to hold the  Residual  Certificates  in
constructive   trust  for  the  last  transferor  who  was  not  a  Disqualified
Organization or an agent thereof,  and such transferor  shall be restored as the
owner of such Residual  Certificates as completely as if such transfer had never
occurred; provided, however, that the Trustee

                                             -45-


<PAGE>



may, but is not required to, recover any  distributions  made to such transferee
with  respect to the  Residual  Certificates  and return  such  recovery  to the
transferor,  and (ii) the Master  Servicer  agrees to  furnish  to the  Internal
Revenue  Service and to any transferor of the Residual  Certificates or any such
agent (within 60 days of the request  therefor by the  transferor or such agent)
such  information  as may be necessary  for the  computation  of the tax imposed
under section  860E(e) of the Code and as otherwise may be required by the Code,
including, but not limited to, the present value of the total anticipated excess
inclusions with respect to the Residual  Certificates  (or portion  thereof) for
periods after such transfer. At the election of the Master Servicer, the cost of
computing and furnishing  such  information  may be charged to the transferor or
the agent referred to above;  provided,  however, that the Master Servicer shall
in no event be excused from furnishing such information.

               If a tax or a  reporting  cost is borne by a REMIC as a result of
the transfer of a Residual  Certificate (or any beneficial  interest therein) in
violation of the  restrictions  set forth in this Section 5.05,  the  transferor
shall pay such tax or cost and, if such tax or cost is not so paid, the Trustee,
upon  notification  from the  Master  Servicer,  shall pay such tax or cost with
amounts that  otherwise  would have been paid to the  transferee of the Residual
Certificate (or the beneficial  interest  therein).  In that event,  neither the
transferee  nor the  transferor  shall have any right to seek  repayment of such
amounts from SASCO,  the Trustee,  any REMIC,  the Master  Servicer or the other
Holders  of any of the  Certificates,  and none of such  parties  shall have any
liability for payment of any such tax or reporting cost.

               Section 5.06. Mutilated,  Destroyed, Lost or Stolen Certificates.
If  (i)  any  mutilated  Certificate  is  surrendered  to  the  Trustee  or  the
Certificate  Registrar,  or the Trustee and the  Certificate  Registrar  receive
evidence  to  their  satisfaction  of the  destruction,  loss  or  theft  of any
Certificate,  and (ii) there is  delivered  to the Trustee  and the  Certificate
Registrar  such security or indemnity as may be required by them to save each of
them  harmless,  then, in the absence of actual  knowledge by the Trustee or the
Certificate  Registrar  that such  Certificate  has been acquired by a bona fide
purchaser,  the Trustee shall execute and deliver, in exchange for or in lieu of
any such mutilated,  destroyed, lost or stolen Certificate, a new Certificate of
the same Class and of like tenor and Percentage  Interest.  Upon the issuance of
any new Certificate under this Section 5.06, the Trustee may require the payment
of a sum  sufficient to cover any tax or other  governmental  charge that may be
imposed in  relation  thereto  and any other  expenses  (including  the fees and
expenses of the  Certificate  Registrar)  connected  therewith.  Any replacement
Certificate  issued pursuant to this Section 5.06 shall constitute  complete and
indefeasible evidence of ownership in the Trust as if originally issued, whether
or not the destroyed, lost or stolen Certificate shall be found at any time.

               Section 5.07. Persons Deemed Owners. Prior to due presentation of
a  Certificate  for  registration  of  transfer,  the Trustee,  the  Certificate
Registrar and any agent of either of them may treat the person in whose name any
Certificate  is registered as the owner of such  Certificate  for the purpose of
receiving  distributions and for all other purposes whatsoever,  and neither the
Trustee,  the  Certificate  Registrar  nor any agent of either of them  shall be
affected by notice to the contrary.

               Section  5.08.  Appointment  of Paying  Agent.  The  Trustee  may
appoint  a  Paying   Agent  for  the   purpose   of  making   distributions   to
Certificateholders.  The Trustee  shall  cause such Paying  Agent to execute and
deliver to the Trustee an instrument in which such Paying Agent shall agree with
the Trustee that such Paying Agent will hold all sums held by it for the payment
to  Certificateholders  in an  Eligible  Account in trust for the benefit of the
Certificateholders  entitled  thereto  until  such  sums  shall  be  paid to the
Certificateholders.  All funds  remitted by the Trustee to any such Paying Agent
for the purpose of making distributions shall be paid to the  Certificateholders
on each  Distribution Date and any amounts not so paid shall be returned on such
Distribution Date to the Trustee.

                                             -46-


<PAGE>



                                   ARTICLE VI
                          SASCO AND THE MASTER SERVICER

               Section 6.01. Liability of, and Indemnification by, SASCO and the
Master  Servicer.  SASCO  and  the  Master  Servicer  shall  each be  liable  in
accordance   herewith  only  to  the  extent  of  the   respective   obligations
specifically  imposed by the Trust  Agreement  and  undertaken  by SASCO and the
Master Servicer under the Trust Agreement.

               The Master Servicer shall indemnify and hold harmless the Trustee
and SASCO and any director, officer, employee or agent thereof against any loss,
liability or expense, including reasonable attorney's fees, arising out of or in
connection  with or  incurred  by reason of  willful  misfeasance,  bad faith or
negligence in the  performance of duties of the Master  Servicer under the Trust
Agreement or by reason of reckless disregard of its obligations and duties under
the Trust  Agreement.  Any  payment  pursuant to this  Section  6.01 made by the
Master  Servicer to SASCO or the Trustee  shall be from such entity's own funds,
without  reimbursement  therefor.  The  provisions  of this  Section  6.01 shall
survive the resignation or removal of the Master Servicer and the termination of
the Trust Agreement.

               SASCO shall  indemnify and hold harmless the Master  Servicer and
any director,  officer, employee or agent thereof against any loss, liability or
expense,  including  reasonable  attorney's fees, incurred in connection with or
arising out of or in  connection  with the Trust  Agreement  (other than a loss,
liability or expense subject to  indemnification by the Master Servicer pursuant
to the  preceding  paragraph),  any  custodial  agreement  or the  Certificates,
including,  but not limited to, any such loss,  liability or expense incurred in
connection  with any legal action  against the Master  Servicer or any director,
officer,  employee or agent  thereof,  or the  performance  of any of the Master
Servicer's  duties under the Trust Agreement  other than any loss,  liability or
expense incurred by reason of the Master  Servicer's  willful  misfeasance,  bad
faith or negligence in the  performance of its duties under the Trust  Agreement
or by reason of its reckless  disregard of its  obligations and duties under the
Trust  Agreement.  The  provisions  of  this  Section  6.01  shall  survive  the
resignation or removal of the Master  Servicer and the  termination of the Trust
Agreement.

               Section  6.02.  Merger or  Consolidation  of SASCO or the  Master
Servicer. Subject to the following paragraph, SASCO and the Master Servicer each
will keep in full effect its  existence,  rights and franchises as a corporation
under the laws of the  jurisdiction  of its  incorporation,  and will obtain and
preserve  its  qualification  to do  business as a foreign  corporation  in each
jurisdiction in which such qualification is or shall be necessary to protect the
validity and  enforceability of the Trust Agreement,  the Certificates or any of
the  Mortgage  Loans  and to  perform  its  respective  duties  under  the Trust
Agreement.

               SASCO or the Master Servicer may be merged or  consolidated  with
or into any Person,  or transfer all or  substantially  all of their  respective
assets to any  Person,  in which  case any Person  resulting  from any merger or
consolidation  to which SASCO or the Master  Servicer  shall be a party,  or any
Person succeeding to the business of SASCO or the Master Servicer,  shall be the
successor  of  SASCO or the  Master  Servicer,  as the  case may be,  hereunder,
without the  execution  or filing of any paper or any further act on the part of
any of the  parties  to the Trust  Agreement,  anything  herein to the  contrary
notwithstanding.

               Section  6.03.  Limitation  on  Liability  of SASCO,  the  Master
Servicer  and  Others.  Neither  SASCO,  the  Master  Servicer  nor  any  of the
directors,  officers,  employees or agents of SASCO or the Master Servicer shall
be under  any  liability  to the Trust or the  Certificateholders,  and all such
Persons shall be held harmless for any action taken or for  refraining  from the
taking of any  action in good  faith  pursuant  to the Trust  Agreement,  or for
errors in judgment; provided, however, that this provision shall not protect any
such Person against any breach of warranties or  representations  made herein or
against  any  liability  which would  otherwise  be imposed by reason of willful
misfeasance,  bad faith or gross  negligence in the  performance of duties or by
reason  of  reckless  disregard  of  obligations  and  duties  under  the  Trust
Agreement.  SASCO,  the  Master  Servicer  and any of the  directors,  officers,
employees or agents of SASCO or the Master Servicer may rely in good faith

                                             -47-


<PAGE>



on any  document of any kind  which,  prima  facie,  is  properly  executed  and
submitted by any Person respecting any matters arising hereunder.  Neither SASCO
nor the Master Servicer shall be under any obligation to appear in, prosecute or
defend any legal action unless such action is related to its  respective  duties
under the Trust  Agreement and in its opinion does not involve it in any expense
or liability,  except as provided in Section 10.01(b) hereof; provided, however,
that SASCO or the  Master  Servicer  may in its  discretion  undertake  any such
action that it deems  necessary or desirable with respect to the Trust Agreement
and the  rights and  duties of the  parties  thereto  and the  interests  of the
Certificateholders  thereunder if the  Certificateholders  offer to SASCO or the
Master Servicer,  as the case may be,  reasonable  security or indemnity against
the costs, expenses and liabilities that may be incurred therein or thereby.

               Section  6.04.  Resignation  of the Master  Servicer.  The Master
Servicer shall not resign from the  obligations  and duties hereby imposed on it
except (i) upon  appointment of a successor  master  servicer and receipt by the
Trustee  of a letter  from  each  Rating  Agency  that  such a  resignation  and
appointment  will not, in and of itself,  result in a  downgrading  of any rated
Certificates or (ii) upon  determination that its duties hereunder are no longer
permissible  under  applicable  law.  Any  such  determination   permitting  the
resignation  of the Master  Servicer shall be evidenced by an Opinion of Counsel
to such effect  delivered  to the  Trustee.  No such  resignation  shall  become
effective until the Trustee or a successor master servicer shall have become the
successor master servicer hereunder and agreed to perform the  responsibilities,
duties,   liabilities   and  obligations  of  the  Master  Servicer  that  arise
thereafter;  provided,  however, that no successor master servicer shall (unless
otherwise  agreed)  assume any  liability for the actions (or failure to act) of
the  Master  Servicer  prior to the date  that  such  successor  becomes  Master
Servicer under the Trust Agreement.

               Section 6.05.  Compensation  to the Master  Servicer.  The Master
Servicer shall be entitled to receive a monthly fee as compensation for services
rendered by the Master  Servicer under the Trust  Agreement.  The monthly Master
Servicing  Fee with respect to the Trust shall equal the amount set forth in the
Trust  Agreement,  which may be retained by the Master  Servicer  when it remits
funds from the Master Servicer  Custodial Account to the Asset Proceeds Account.
The Master  Servicer  also will be  entitled,  as  additional  compensation,  to
interest  paid by a Borrower  or a Servicer  in  connection  with a  Liquidation
(including a prepayment  in full) of a Mortgage  Loan that is not required to be
deposited  in the Asset  Proceeds  Account,  any late  reporting  fees paid by a
Servicer pursuant to [Section 450] of the Guide and any net investment  earnings
on the Master  Servicer  Custodial  Account,  the Asset Proceeds  Account or any
Reserve Fund that it is considered to own pursuant to the Trust Agreement.

               Section  6.06.  Assignment  or  Delegation  of  Duties  by Master
Servicer.  Except as  expressly  provided  in the Trust  Agreement,  the  Master
Servicer shall not assign or transfer any of its rights,  benefits or privileges
under the Trust  Agreement to any other  Person,  or delegate to or  subcontract
with,  or  authorize  or appoint any other  Person to perform any of the duties,
covenants or obligations to be performed by the Master  Servicer under the Trust
Agreement,  without the prior written consent of the Trustee, and any agreement,
instrument or act purporting to effect any such assignment, transfer, delegation
or appointment  without such written consent shall be void.  Notwithstanding the
foregoing,  the Master  Servicer  shall have the right without the prior written
consent of the Trustee to delegate to, subcontract with, authorize or appoint an
affiliate of the Master Servicer to perform and carry out any duties,  covenants
or obligations to be performed and carried out by the Master  Servicer under the
Trust  Agreement  and hereby  agrees so to delegate,  subcontract,  authorize or
appoint  to an  affiliate  of the  Master  Servicer  any  duties,  covenants  or
obligations  to be performed  and carried out by the Master  Servicer  under the
Trust Agreement to the extent that such duties,  covenants or obligations are to
be  performed  in any  state or  states  in which  the  Master  Servicer  is not
authorized to do business as a foreign corporation but in which the affiliate is
so authorized.  In no case, however,  shall any permitted assignment relieve the
Master  Servicer  of any  liability  to the  Trustee  or SASCO  under  the Trust
Agreement.

                                             -48-


<PAGE>



                                   ARTICLE VII
                       TERMINATION OF SERVICING AND MASTER
                             SERVICING ARRANGEMENTS

               Section  7.01.   Termination   and   Substitution   of  Servicing
Agreements.  Upon the  occurrence  of any  event  for  which a  Servicer  may be
terminated pursuant to a Servicing Agreement, the Master Servicer shall promptly
deliver to SASCO and the Trustee a certification by an Officer that an event has
occurred that may justify  termination of such Servicing  Agreement,  describing
the  circumstances  surrounding  such event and directing  what action should be
taken by the  Trustee  with  respect to such  Servicer.  If the Master  Servicer
directs that such  Servicing  Agreement  be  terminated,  the Master  Servicer's
certification must state that the breach is material and not merely technical in
nature.  Upon written direction of the Master Servicer and the consent of SASCO,
based upon such  certification  and consent,  the  Trustee,  as assignee of such
Servicing  Agreement,  shall promptly terminate such Servicing Agreement and, as
provided in the succeeding  paragraph,  the Master  Servicer shall  concurrently
therewith  appoint  another  Servicer  to  enter  into  a  substitute  Servicing
Agreement.

               The Master  Servicer  shall  indemnify  the  Trustee and hold the
Trustee  harmless from and against all claims,  liabilities,  costs and expenses
(including,  but not limited to, reasonable  attorneys' fees) arising out of, or
assessed  against the Trustee in connection  with,  termination of any Servicing
Agreement at the direction of the Master Servicer. If the Trustee terminates any
such Servicing  Agreement,  the Trustee shall enter into a substitute  Servicing
Agreement with another  mortgage loan service  company  acceptable to the Master
Servicer and each Rating Agency under which such  mortgage loan service  company
shall  assume,  satisfy,   perform  and  carry  out  all  liabilities,   duties,
responsibilities and obligations that are to be, or otherwise were to have been,
satisfied,  performed  and carried  out by the  Servicer  under such  terminated
Servicing Agreement. Notwithstanding the foregoing, no such substitute Servicing
Agreement  need  contain a  covenant  by the  substitute  Servicer  to  purchase
Converted  Mortgage  Loans.  Until  such  time  as  the  Trustee  enters  into a
substitute  servicing  agreement with respect to the Mortgage Loans,  the Master
Servicer  shall assume,  satisfy,  perform and carry out all  obligations  which
otherwise were to have been satisfied, performed and carried out by the Servicer
under the terminated Servicing Agreement. In no event, however, shall the Master
Servicer be deemed to have assumed the obligations of a Servicer to purchase any
Mortgage Loan from the Trust pursuant to any provision of the related  Servicing
Agreement or the Guide or to make  Advances  with respect to any Mortgage  Loan,
except  to  the  extent  specifically   provided  in  Section  3.04  hereof.  As
compensation to the Master Servicer for any servicing  obligations  fulfilled or
assumed by the Master  Servicer,  the Master  Servicer  shall be entitled to any
servicing  compensation  to which the Servicer  would have been  entitled if the
Servicing Agreement with the Servicer had not been terminated.

               Section 7.02.  Termination  of Master  Servicer;  Trustee to Act.
Each of the  following  shall  constitute  an Event  of  Default  by the  Master
Servicer of its obligations under the Trust Agreement:

               (a) the Master  Servicer shall fail duly to observe or perform in
any  material  respect  any of its  covenants  or  agreements  (other  than  its
obligation to make an Advance pursuant to Section 3.04 hereof)  contained in the
Trust  Agreement and such failure shall  continue  unremedied for a period of 30
days after the date on which written notice of such failure,  requiring the same
to be remedied,  shall have been given to the Master Servicer by the Trustee, or
to the Master Servicer and the Trustee by the Holders of  Certificates  entitled
to at least 25% of the Voting Rights; or

               (b) a  decree  or  order  of a court  or  agency  or  supervisory
authority  having  jurisdiction in the premises in an involuntary case under any
present or future federal or state bankruptcy,  insolvency or similar law or the
appointment  of a  conservator  or receiver  or  liquidator  in any  insolvency,
readjustment  of  debt,   marshalling  of  assets  and  liabilities  or  similar
proceeding, or for the winding-up or liquidation of its affairs, shall have been
entered against the Master Servicer and such decree or order shall have remained
in force undischarged and unstayed for a period of 60 days; or

                                             -49-


<PAGE>



               (c) the Master  Servicer  shall consent to the  appointment  of a
conservator or receiver or liquidator in any  insolvency,  readjustment of debt,
marshalling of assets and  liabilities  or similar  proceeding of or relating to
the Master Servicer or relating to all or substantially all of its property; or

               (d) the Master  Servicer  shall admit in writing its inability to
pay its debts generally as they become due, file a petition to take advantage of
any applicable insolvency or reorganization  statute, make an assignment for the
benefit of its creditors or voluntarily suspend payment of its obligations; or

               (e) the Master  Servicer  shall fail to remit funds in the Master
Servicer  Custodial Account to the Asset Proceeds Account as required by Section
3.01(c) hereof within one Business Day of the date that such funds are due; or

               (f) the Master  Servicer  shall fail to make any Advance or other
payment  required by Section 3.04 or Section 3.05 hereof within one Business Day
of the date that such Advance or other payment is due.

               The rights and obligations of the Master Servicer under the Trust
Agreement may be terminated only upon the occurrence of an Event of Default.  If
an Event of Default  described  in clauses (a) through (d) of this  Section 7.02
shall  occur,  then,  and in each and every such case,  so long as such Event of
Default shall not have been  remedied,  the Trustee may, and at the direction of
the Holders of Certificates  entitled to at least 51% of the Voting Rights,  the
Trustee shall, by notice in writing to the Master Servicer, terminate all of the
rights and obligations of the Master Servicer under the Trust  Agreement,  other
than its  rights as a  Certificateholder.  If an Event of Default  described  in
clauses (e) and (f) of this Section 7.02 shall occur, the Trustee may, by notice
in writing to the Master  Servicer,  terminate all of the rights and obligations
of the Master  Servicer  under the Trust  Agreement,  other than its rights as a
Certificateholder.  On and after the  receipt  by the  Master  Servicer  of such
written  notice,  all authority and power of the Master Servicer under the Trust
Agreement,  whether  with  respect to the  Certificates  (other than as a Holder
thereof) or the  Mortgage  Loans or  otherwise,  shall,  to the  maximum  extent
permitted  by law,  pass to and be vested in the  Trustee  pursuant to and under
this Section 7.02 (provided, however, that the Master Servicer shall continue to
be  entitled  to  receive  all  amounts  accrued  or owing to it under the Trust
Agreement  on or prior to the date of such  termination).  Without  limiting the
generality of the foregoing,  the Trustee is hereby  authorized and empowered to
execute and deliver on behalf of and at the expense of the Master  Servicer,  as
the Master Servicer's  attorney-in-fact or otherwise,  any and all documents and
other instruments,  and to do or accomplish all other acts or things that in the
Trustee's sole and absolute judgment may be necessary or appropriate,  to effect
such termination.  Notwithstanding the foregoing,  upon any such termination the
Master  Servicer  shall do all things  reasonably  requested  by the  Trustee to
effect the  termination of the Master  Servicer's  responsibilities,  rights and
powers  under the Trust  Agreement,  and the  transfer  thereof to the  Trustee,
including,  but not limited to,  promptly  providing  to the Trustee  (and in no
event later than ten Business Days  subsequent to such notice) all documents and
records electronic and otherwise  reasonably  requested by the Trustee to enable
the Trustee or its  designee to assume and carry out the duties and  obligations
that  otherwise  were to have  been  performed  and  carried  out by the  Master
Servicer but for such termination.

               Upon any such  termination,  the  Trustee  shall,  to the maximum
extent permitted by law, be the successor in all respects to the Master Servicer
in its capacity as master  servicer under the Trust  Agreement,  but the Trustee
shall not have any  liability  for, or any duty or  obligation  to perform,  any
duties or obligations of the Master  Servicer  required to be performed prior to
the date that the Trustee becomes successor master servicer.

               As successor  master  servicer,  the Trustee shall be entitled to
the fees to which the Master  Servicer  would have been  entitled  if the Master
Servicer had  continued  to act as such.  The Trustee  shall also,  as successor
master  servicer,  be entitled  to all of the  protections  and  indemnification
afforded to the Master Servicer pursuant to Section 6.03 hereof.

                                             -50-


<PAGE>



               Notwithstanding  the above,  the Trustee may, upon the occurrence
of an Event of Default,  if it shall be unwilling so to act, or shall,  if it is
unable so to act or if the Holders of  Certificates  entitled to at least 51% of
the Voting  Rights so request in writing to the Trustee,  promptly  appoint,  or
petition a court of competent  jurisdiction to appoint, any established mortgage
loan  servicing  institution  acceptable  to each Rating Agency and having a net
worth of not less than $15,000,000 as the successor to the Master  Servicer.  No
appointment of a successor to the Master  Servicer shall be effective  until the
assumption  by  such  successor  of  all  future  responsibilities,  duties  and
liabilities  of  the  Master  Servicer  under  the  Trust   Agreement.   Pending
appointment of a successor to the Master  Servicer,  the Trustee or an affiliate
shall,  to the  maximum  extent  permitted  by  law,  act in  such  capacity  as
hereinabove provided.

               In connection with any such appointment and assumption  described
herein,  the Trustee may make such  arrangements  for the  compensation  of such
successor out of payments received on the assets included in the Trust Estate as
it and such successor shall agree; provided,  however, that no such compensation
shall be in  excess  of that  permitted  the  Master  Servicer  under  the Trust
Agreement.  The Trustee and such  successor  shall take such action,  consistent
with this Agreement, as shall be necessary to effectuate any such succession.

               Upon the  occurrence  of any Event of Default,  the  Trustee,  in
addition to the rights  specified in this Section 7.02, shall have the right, in
its own name and as Trustee,  to take all actions now or  hereafter  existing at
law, in equity or by statute to enforce its rights and  remedies  and to protect
the interests,  and enforce the rights and remedies,  of the  Certificateholders
(including the institution and prosecution of all judicial,  administrative  and
other  proceedings  and the  filings  of proofs of claim and debt in  connection
therewith).  No remedy provided for by the Trust Agreement shall be exclusive of
any other remedy,  each and every remedy shall be cumulative  and in addition to
any other  remedy and no delay or failure to exercise  any right or remedy shall
impair  any such  right or remedy or shall be deemed to be a waiver of any Event
of Default.

               For the  purposes of this  Section  7.02 and Section 8.01 hereof,
the Trustee shall not be deemed to have  knowledge of an Event of Default unless
an Officer of the Trustee has actual knowledge  thereof or unless written notice
of such Event of Default  is  received  by the  Trustee at the  Corporate  Trust
Office  and such  notice  references  the  Certificates,  the Trust or the Trust
Agreement.

               Section 7.03.  Notification to Certificateholders.

               (a) Upon any termination pursuant to Section 7.01 or Section 7.02
hereof,  or any appointment of a successor to a Servicer or the Master Servicer,
the Trustee shall give prompt written  notice thereof to the  Certificateholders
at their respective addresses appearing in the Certificate Register.

               (b) Within 60 days after the  occurrence  of any Event of Default
or the Trustee's  receipt of notice of the  occurrence  of any event  permitting
termination  of  a  Servicer,   the  Trustee  shall  transmit  by  mail  to  the
Certificateholders  notice of each such Event of  Default or event  known to the
Trustee, unless such Event of Default or event shall have been cured or waived.

                                  ARTICLE VIII
                             CONCERNING THE TRUSTEE

               Section  8.01.  Duties  of  Trustee.  The  Trustee,  prior to the
occurrence of an Event of Default and after the curing of each Event of Default,
undertakes to perform such duties and only such duties as are  specifically  set
forth in the Trust  Agreement.  During an Event of Default of which the  Trustee
has notice,  the Trustee shall  exercise such of the rights and powers vested in
it by the Trust  Agreement,  and use the same  degree of care and skill in their
exercise,  as a prudent man would exercise or use under the circumstances in the
conduct of such person's own affairs.

                                             -51-


<PAGE>



               The  Trustee,  upon  receipt  of  any  resolution,   certificate,
statement,  opinion,  report,  document,  order or other instrument specifically
required to be furnished to it pursuant to any provision of the Trust Agreement,
shall  examine  such  instrument  to  determine   whether  it  conforms  to  the
requirements of the Trust Agreement;  provided,  however, that the Trustee shall
be under no duty to recalculate, verify or recompute any information provided to
it hereunder by SASCO or the Master  Servicer.  If any such  instrument is found
not to conform to the  requirements of the Trust Agreement in a material manner,
the Trustee  shall take action as it deems  appropriate  to have the  instrument
corrected, and if the instrument is not corrected to the Trustee's satisfaction,
the Trustee shall provide notice thereof to the Certificateholders.

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

               (a) Prior to the occurrence of an Event of Default, and after the
curing of each Event of Default, the duties and obligations of the Trustee shall
be  determined  solely by the express  provisions  of the Trust  Agreement,  the
Trustee  shall not be liable  except  for the  performance  of such  duties  and
obligations as are  specifically  set forth in the Trust  Agreement,  no implied
covenants  or  obligations  shall be read into the Trust  Agreement  against the
Trustee and, in the absence of bad faith on the part of the Trustee, the Trustee
may conclusively  rely, as to the truth of the statements and the correctness of
the opinions expressed  therein,  upon any certificates or opinions furnished to
the Trustee that conform to the requirements of the Trust Agreement;

               (b) The Trustee  shall not be  personally  liable for an error of
judgment  made in good faith by an Officer  of the  Trustee,  unless it shall be
proved that the Trustee was negligent in ascertaining the pertinent facts;

               (c) The Trustee  shall not be  personally  liable with respect to
any  action  taken,  suffered  or  omitted  to be taken  by it in good  faith in
accordance  with the  direction  of the Holders of  Certificates  entitled to at
least  25% of the  Voting  Rights  relating  to the  time,  method  and place of
conducting any proceeding for any remedy available to the Trustee, or exercising
any trust or power conferred upon the Trustee, under the Trust Agreement;

               (d) Any  determination  of negligence or bad faith of the Trustee
shall be made only upon a finding  that there is clear and  convincing  evidence
(and not upon the mere preponderance of evidence) thereof in a proceeding before
a court of competent jurisdiction in which the Trustee has had an opportunity to
defend; and

               (e) In no event  shall the Trustee be held liable for the actions
or omissions of the Master  Servicer or a Servicer  (excepting the Trustee's own
actions as Master  Servicer or Servicer),  and in connection  with any action or
claim for recovery  sought  against the Trustee  based upon facts  involving the
acts or omissions of the Master  Servicer or SASCO,  or involving any allegation
or claim of liability or recovery  against the Trustee by the Master Servicer or
by a Seller,  the Trustee  shall not be held to a greater  standard of care than
the Master  Servicer or the Seller would be held in such  situation.  Other than
those  obligations  assumed by the Trustee pursuant to Sections 3.04, 3.06, 4.02
and 7.02 hereof,  no provision of the Trust  Agreement shall require the Trustee
to expend or risk its own funds or otherwise  incur any  financial  liability in
the performance of any of its duties hereunder, or in the exercise of any of its
rights or  powers,  if it shall  have  reasonable  grounds  for  believing  that
repayment of such funds or adequate  indemnity against such risk or liability is
not reasonably assured to it unless such risk or liability relates to duties set
forth herein (which duties shall not be deemed to include actions required to be
taken by the Trustee  arising  out of the failure of another  person to take any
required action hereunder).

                                             -52-


<PAGE>



               Section 8.02.  Certain Matters Affecting the Trustee.

               (a)    Except as otherwise provided in Section 8.01 hereof:

                          (i) The  Trustee  may rely and shall be  protected  in
               acting or refraining from acting upon any resolution, certificate
               of auditors or other certificate, statement, instrument, opinion,
               report, notice, request, consent, order, appraisal, bond or other
               paper or  document  believed by it to be genuine and to have been
               signed or presented by the proper party or parties.  Further, the
               Trustee  may accept a copy of the vote of the Board of  Directors
               of any  party  certified  by its  clerk  or  assistant  clerk  or
               secretary or assistant  secretary as  conclusive  evidence of the
               authority of any person to act in accordance  with such vote, and
               such vote may be  considered  as in full force and  effect  until
               receipt by the Trustee of written notice to the contrary;

                         (ii) The  Trustee  may,  in the absence of bad faith on
               its  part,   rely  upon  a  certificate  of  an  Officer  of  the
               appropriate  Person whenever in the  administration  of the Trust
               Agreement  the Trustee  shall deem it desirable  that a matter be
               proved  or   established   (unless   other   evidence  be  herein
               specifically  prescribed) prior to taking,  suffering or omitting
               any action hereunder;

                        (iii) The  Trustee  may  consult  with  counsel  and the
               written advice of such counsel or any Opinion of Counsel shall be
               full and complete  authorization and protection in respect of any
               action taken or suffered or omitted by it hereunder in good faith
               and in accordance with such written advice or Opinion of Counsel;

                         (iv)  The  Trustee  shall be  under  no  obligation  to
               exercise  any of the  trusts or powers  vested in it by the Trust
               Agreement  or to  institute,  conduct  or defend  any  litigation
               thereunder  or in  relation  thereto  at the  request,  order  or
               direction  of  any  of the  Certificateholders,  pursuant  to the
               provisions of the Trust Agreement, unless such Certificateholders
               shall  have  offered  to  the  Trustee  reasonable   security  or
               indemnity  against the costs,  expenses and liabilities which may
               be incurred therein or thereby;

                          (v) The Trustee shall not be personally liable for any
               action  taken,  suffered  or  omitted  by it in  good  faith  and
               believed  by it to be  authorized  or within  the  discretion  or
               rights or powers conferred upon it by the Trust Agreement;

                         (vi)  The  Trustee  shall  not be  bound  to  make  any
               investigation into the facts or matters stated in any resolution,
               certificate,  statement,  instrument,  opinion,  report,  notice,
               request,  consent,  order,  approval,  bond  or  other  paper  or
               document,  unless requested in writing to do so by the Holders of
               Certificates  entitled  to at  least  25% of the  Voting  Rights;
               provided,  however,  that if the payment within a reasonable time
               to the Trustee of the costs, expenses or liabilities likely to be
               incurred  by it in the  making of such  investigation  is, in the
               opinion  of  the  Trustee,  not  assured  to the  Trustee  by the
               security afforded to it by the terms of the Trust Agreement,  the
               Trustee may require  indemnity  against such expense or liability
               as a condition  to taking any such  action.  The expense of every
               such  investigation  shall be paid by the Master  Servicer or, if
               paid by the Trustee,  shall be repaid by the Master Servicer upon
               demand;

                        (vii)  The  Trustee  may  execute  any of the  trusts or
               powers under the Trust Agreement or perform any duties thereunder
               either  directly  or by or through  agents or  attorneys  and the
               Trustee shall not be responsible for any misconduct or negligence
               on the part of any agent or attorney  appointed  with due care by
               it under the Trust Agreement;

                                             -53-


<PAGE>



                       (viii)  Whenever  the  Trustee  is  authorized  herein to
               require  acts or  documents  in addition to those  required to be
               provided it in any  matter,  it shall be under no  obligation  to
               make any  determination  whether or not such  additional  acts or
               documents  should be  required  unless  obligated  to do so under
               Section 8.01 hereof;

                         (ix) The  permissive  right or authority of the Trustee
               to take any action enumerated in the Trust Agreement shall not be
               construed as a duty or obligation; and

                          (x) The Trustee  shall not be deemed to have notice of
               any  matter,  including,  but  limited  to, any Event of Default,
               unless an Officer of the Trustee has actual knowledge  thereof or
               unless  written  notice thereof is received by the Trustee at the
               Corporate   Trust   Office  and  such   notice   references   the
               Certificates, the Trust or the Trust Agreement.

               (b) All rights of action  under the Trust  Agreement or under any
of the  Certificates  that are enforceable by the Trustee may be enforced by the
Trustee  without the  possession of any of the  Certificates,  or the production
thereof at any trial or other proceeding  relating  thereto,  and any such suit,
action or proceeding  instituted by the Trustee shall be brought in its name for
the benefit of all the Holders of such  Certificates,  subject to the provisions
of the Trust Agreement.

               Section  8.03.  Trustee Not Liable for  Certificates  or Mortgage
Loans.  The recitals  contained in the Trust  Agreement and in the  Certificates
(other  than  the  signature  and   countersignature   of  the  Trustee  on  the
Certificates) shall be taken as the statements of SASCO, and the Trustee assumes
no responsibility for their correctness. The Trustee makes no representations or
warranties  as to the  validity or  sufficiency  of the Trust  Agreement  or the
Certificates  (other than the signature and  countersignature  of the Trustee on
the Certificates) or of any Mortgage Loan or related document. The Trustee shall
not  be  accountable  for  the  use  or  application  by  SASCO  of  any  of the
Certificates  or of  the  proceeds  of  such  Certificates,  or for  the  use or
application  of any funds  paid to SASCO in  respect  of the  Mortgage  Loans or
deposited in or withdrawn from the Asset Proceeds Account or the Master Servicer
Custodial  Account  other than any funds held by or on behalf of the  Trustee in
accordance  with  Sections  3.01 and  3.02  hereof  or as  owner of the  Regular
Interests of the Pooling REMIC.

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

               Section 8.05.  Trustee's  Fees.  The Trustee shall be entitled to
receive  the  Trustee  Fee as  compensation  for its  services  under  the Trust
Agreement.  The Trustee Fee shall be payable from amounts  received with respect
to the Mortgage  Loans.  SASCO shall indemnify and hold harmless the Trustee and
any director,  officer, employee or agent thereof against any loss, liability or
expense,  including  reasonable  attorney's fees, incurred in connection with or
arising out of or in  connection  with the Trust  Agreement  (other than a loss,
liability or expense subject to  indemnification by the Master Servicer pursuant
to Section 6.01 hereof), any custodial agreement or the Certificates, including,
but not limited to, any such loss,  liability or expense  incurred in connection
with any legal action against the Trust or the Trustee or any director, officer,
employee or agent thereof,  or the  performance  of any of the Trustee's  duties
under the Trust Agreement other than any loss,  liability or expense incurred by
reason of the  Trustee's  willful  misfeasance,  bad faith or  negligence in the
performance of its duties under the Trust Agreement or by reason of its reckless
disregard  of  its  obligations  and  duties  under  the  Trust  Agreement.  The
provisions of this Section 8.05 shall survive the  resignation or removal of the
Trustee and the termination of the Trust  Agreement.  The Trustee may receive an
additional indemnity from a party acceptable to the Trustee.

               Section 8.06.  Eligibility  Requirements for Trustee. The Trustee
shall at all times be a bank or trust  company  that:  (i) is not an  Affiliate,
(ii) is organized and doing  business under the laws of the United States or any
state  thereof and is  authorized  under such laws to exercise  corporate  trust
powers, (iii) has a

                                             -54-


<PAGE>



combined  capital  and surplus of at least  $50,000,000,  and (iv) is subject to
supervision  or  examination  by a federal or state  authority.  If such bank or
trust company publishes reports of its condition at least annually,  pursuant to
law or to the requirements of the aforesaid  supervising or examining authority,
then for the purposes of this  Section 8.06 the combined  capital and surplus of
such  bank or trust  company  shall be  deemed to be its  combined  capital  and
surplus as set forth in its most recent report of condition so published.  If at
any  time  the  Trustee  shall  cease  to be  eligible  in  accordance  with the
provisions of this Section 8.06,  the Trustee  shall resign  immediately  in the
manner and with the effect specified in Section 8.07 hereof.

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

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

               The  Holders  of  Certificates  entitled  to at least  51% of the
Voting Rights may at any time remove the Trustee and appoint a successor trustee
by written instrument or instruments,  in triplicate,  signed by such Holders or
their  attorneys-in-fact duly authorized,  one complete set of which instruments
shall be delivered to each of SASCO, the Trustee so removed and the successor so
appointed.   SASCO   shall   deliver   a  copy  of  such   instruments   to  the
Certificateholders, the Master Servicer and each Servicer.

               Any  resignation  or removal of the Trustee and  appointment of a
successor  trustee  pursuant to any of the provisions of this Section 8.07 shall
not become effective until acceptance of appointment by the successor trustee as
provided in Section 8.08 hereof.

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

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

                                             -55-


<PAGE>



               Upon acceptance of appointment by a successor trustee as provided
in this Section, SASCO shall mail notice of the succession of such trustee under
the Trust Agreement to all Certificateholders at their addresses as shown in the
Certificate  Register.  If SASCO fails to mail such notice  within 10 days after
acceptance of appointment by the successor trustee,  the successor trustee shall
cause such notice to be mailed at the expense of SASCO.

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

               Section 8.10. Appointment of Trustee or Separate Trustee. For the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust or property  securing  the same may at the time be located,  SASCO,
the Master  Servicer  and the Trustee  acting  jointly  shall have the power and
shall  execute  and  deliver  all  instruments  to appoint  one or more  Persons
approved by the Trustee to act as  co-trustee or  co-trustees,  jointly with the
Trustee,  or separate trustee or trustees,  of all or any part of the Trust, and
to vest in such Person or Persons, in such capacity, such title to the Trust, or
any part  thereof,  and,  subject to the other  provisions of this Section 8.10,
such  powers,  duties,  obligations,  rights  and  trusts as SASCO,  the  Master
Servicer or the Trustee may  consider  necessary or  desirable.  If SASCO or the
Master Servicer shall not have joined in such  appointment  within 15 days after
the receipt by it of a request so to do, the Trustee  alone shall have the power
to make such  appointment.  No  co-trustee(s) or separate  trustee(s)  hereunder
shall be required to meet the terms of eligibility as a successor  trustee under
Section 8.06 hereof and no notice to  Certificateholders  of the  appointment of
co-trustee(s)  or separate  trustee(s)  shall be  required  under  Section  8.08
hereof.

               In the  case  of any  appointment  of a  co-trustee  or  separate
trustee  pursuant  to  this  Section  8.10,  all  rights,   powers,  duties  and
obligations  conferred or imposed upon the Trustee shall be conferred or imposed
upon and  exercised  or performed  by the Trustee and such  separate  trustee or
co-trustee jointly,  except to the extent that under any law of any jurisdiction
in which any  particular  act or acts are to be  performed  (whether  as Trustee
under the Trust  Agreement or as successor  to the Master  Servicer  pursuant to
Section 7.02 hereof), the Trustee shall be incompetent or unqualified to perform
such act or acts,  in which event such rights,  powers,  duties and  obligations
(including the holding of title to the Trust or any portion  thereof in any such
jurisdiction)  shall be  exercised  and  performed by such  separate  trustee or
co-trustee at the direction of the Trustee.

               Any notice,  request or other  writing given to the Trustee shall
be  deemed  to have  been  given  to  each of the  then  separate  trustees  and
co-trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate trustee or co-trustee shall refer to the Trust Agreement
and the conditions of this Article VIII.  Each separate  trustee and co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates or
property  specified in its  instrument of  appointment,  either jointly with the
Trustee or separately, as may be provided therein, subject to all the provisions
of the Trust  Agreement,  specifically  including  every  provision of the Trust
Agreement relating to the conduct of or affecting the liability of, or affording
protection  to,  the  Trustee.  Every  such  instrument  shall be filed with the
Trustee.

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

                                             -56-


<PAGE>



               Section 8.11.  Appointment of  Custodians.  The Trustee may, with
the consent of the Master  Servicer,  appoint one or more Custodians to hold all
or a portion of the Trustee  Mortgage  Loan Files as agent for the  Trustee,  by
entering into a custodial agreement. The appointment of any Custodian may at any
time be terminated and a substitute Custodian appointed therefor by the Trustee.
The Trustee  shall  terminate  the  appointment  of any  Custodian and appoint a
substitute custodian upon the request of the Master Servicer. The Trustee agrees
to comply with the terms of each  custodial  agreement  and to enforce the terms
and   provisions   thereof   against  the  Custodian  for  the  benefit  of  the
Certificateholders.  Each Custodian  shall be a depository  institution or trust
company  subject  to  supervision  by  federal  or state  authority,  shall have
combined  capital and surplus of at least  $10,000,000 and shall be qualified to
do business in the  jurisdiction  in which it holds any  Trustee  Mortgage  Loan
File. Any such Custodian may not be an affiliate of SASCO or any Seller.

               Section 8.12.  Trustee May Enforce Claims  Without  Possession of
Certificates.  All rights of action and claims under the Trust  Agreement or the
Certificates  may  be  prosecuted  and  enforced  by  the  Trustee  without  the
possession  of  any  of  the  Certificates  or  the  production  thereof  in any
proceeding relating thereto,  and any such proceeding  instituted by the Trustee
shall be brought in its own name or in its capacity as Trustee.  Any recovery of
judgment shall, after provision for the payment of the reasonable  compensation,
expenses,  disbursements and advances of the Trustee, its agents and counsel, be
for the  ratable  benefit  of the  Certificateholders  in  respect of which such
judgment has been recovered.

                                   ARTICLE IX
             REDEMPTION OF CERTIFICATES AND TERMINATION OF THE TRUST

               Section 9.01. Redemption.  Unless otherwise provided in the Trust
Agreement,  either  SASCO  or the  Holders  of the  majority  of the  Percentage
Interest in the Residual  Certificates (or each Class of Residual  Certificates,
if more than one), may, at their respective  options,  make or cause a Person to
make a Redeeming  Purchase for the Redemption Price on any Distribution  Date on
or after the earlier of (i) the  Distribution  Date on which,  after taking into
account  distributions  of principal to be made on such  Distribution  Date, the
aggregate  Certificate Principal Balance of the Certificates is equal to or less
than  10% of  the  initial  aggregate  Certificate  Principal  Balance  of  such
Certificates,  or (ii) the  Redemption  Date.  The Master  Servicer  will not be
obligated to redeem the Certificates at the request of SASCO or the Holders of a
majority of the Percentage Interest in the Residual  Certificates (or each Class
of Residual  Certificates,  if more than one) unless the Master  Servicer  shall
have first received cash in an amount equal to the Redemption  Price.  Unclaimed
funds otherwise  distributable to  Certificateholders  on a Distribution Date on
which a Redeeming Purchase is made shall be deposited in the Redemption Account.
Upon redemption of the  Certificates,  the redeeming  party, at its option,  may
either  (a)  make or  cause a  Person  to make a  Terminating  Purchase  for the
Termination  Price  as  described  in  Section  9.02  hereof  or (b)  hold  such
Certificates  or resell such  Certificates  (in which event, no party other than
the  Holders  of  a  majority  of  the  Percentage   Interest  in  the  Residual
Certificates  may  redeem  the  Certificates  subsequent  to  such  redemption),
provided that such redeeming party pays all administrative costs and expenses of
the Master Servicer  following such redemption in excess of the Master Servicing
Fee.

               Section 9.02.  Termination.  Whether or not the Certificates have
been redeemed, unless otherwise provided in the Trust Agreement, either SASCO or
the  Holders  of  the  majority  of the  Percentage  Interest  in  the  Residual
Certificates (or each Class of Residual Certificates, if more than one), may, at
their respective options,  make or cause a Person to make a Terminating Purchase
for the  Termination  Price on any  Distribution  Date  upon  which a  Redeeming
Purchase may be made.  Upon such  Terminating  Purchase or the final  payment or
other  liquidation  (or any advance with respect  thereto) of the last  Mortgage
Loan  remaining  in the  Trust  or the  disposition  of the  last  REO  Property
remaining in the Trust, the respective  obligations and  responsibilities  under
the Trust  Agreement of SASCO,  the Master  Servicer and the Trustee (other than
the  obligations  of the  Trustee  to make  payments  to  Certificateholders  as
hereafter set forth) shall terminate upon payment to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and required  hereunder to be so
paid, payment of all administrative  expenses  associated with the Trust and any
related REMICs, and

                                             -57-


<PAGE>



deposit of unclaimed funds otherwise  distributable to the Certificateholders in
the Termination  Account;  provided,  however,  that in no event shall the Trust
continue  beyond the  expiration of 21 years from the death of the last survivor
of the  descendants  of Joseph P.  Kennedy,  the late  ambassador  of the United
States to the Court of St. James's, living on the date hereof.

               The Trust also may be terminated and the Certificates  retired if
the Master Servicer determines, based upon an Opinion of Counsel, that the REMIC
status of any related REMIC has been lost or that a substantial risk exists that
such REMIC status will be lost for the then-current taxable year.

               Section  9.03.  Procedure  for  Redemption  or  Termination.  The
requisite Residual  Certificateholders or SASCO shall each advise the Trustee of
its election to cause a Redeeming Purchase or Terminating  Purchase on or before
the Distribution  Date in the month preceding the Distribution Date on which the
Redeeming Purchase or Terminating Purchase will occur. The Master Servicer shall
advise  the  Trustee  of the  final  payment  or other  Liquidation  of the last
Mortgage Loan remaining in the Trust or the disposition of the last REO Property
remaining in the Trust at least two Business Days prior to the  Remittance  Date
in the month in which the Trust will terminate.  Notice of the Distribution Date
on which any such redemption or termination shall occur (the "Final Distribution
Date")   shall  be  given   promptly   by  the   Trustee   by   letter   to  the
Certificateholders  mailed (i) in the event such  notice is given in  connection
with a Redeeming Purchase or a Terminating  Purchase,  not earlier than the 15th
day and not  later  than the last day of the month  preceding  the month of such
final distribution or (ii) otherwise during the month of such final distribution
on or before the Remittance  Date in such month, in each case specifying (A) the
Final  Distribution Date and that final payment of the Certificates will be made
upon  presentation  and surrender of  Certificates  at the office of the Trustee
therein  designated  on that date,  (B) the amount of any such final payment and
(C) that the Record Date otherwise applicable to such Final Distribution Date is
not applicable,  payments being made only upon presentation and surrender of the
Certificates at the office of the Trustee. The Trustee shall give such notice to
the   Certificate   Registrar   at  the   time   such   notice   is   given   to
Certificateholders.  In the  event  such  notice is given in  connection  with a
Redeeming Purchase or a Terminating Purchase, the purchaser shall deliver to the
Trustee for deposit in the Asset Proceeds  Account on the Business Day preceding
the Final  Distribution Date an amount in next day funds equal to the Redemption
Price or the Termination Price, as the case may be.

               Upon   presentation  and  surrender  of  the  Certificates  on  a
Distribution  Date  by  Certificateholders,  the  Trustee  shall  distribute  to
Certificateholders  (i) the amount otherwise  distributable on such Distribution
Date, if not in connection with a Redeeming Purchase or a Terminating  Purchase,
or (ii) if in connection with a Redeeming Purchase or a Terminating Purchase, an
amount  determined  as  follows:  with  respect  to  each  Certificate  with  an
outstanding Certificate Principal Balance, the outstanding Certificate Principal
Balance  thereof,  if any, plus interest  thereon  through the  Accounting  Date
preceding the  Distribution  Date fixed for  redemption or  termination  and any
previously  unpaid interest,  net of any unreimbursed  Advances and any Realized
Losses,  Realized Interest Shortfall and Interest  Shortfalls  allocable to such
Certificate on the Distribution Date fixed for redemption or termination; and in
addition,  with respect to each Residual  Certificate,  the Percentage  Interest
evidenced thereby  multiplied by the difference  between the Redemption Price or
the Termination Price, as applicable, and the aggregate amount to be distributed
as  provided  in the  first  clause  of this  sentence  and the next  succeeding
sentence.  The  Trustee  also shall pay each  Servicer,  the Master  Servicer or
itself the amount of their respective unreimbursed Advances.

               Upon the deposit of the  Redemption  Price in the Asset  Proceeds
Account,  the Trustee (or any Custodian) shall retain possession of the Mortgage
Loans and shall release the  Certificates to the person  effecting the Redeeming
Purchase.  Upon the  deposit  of the  Termination  Price in the  Asset  Proceeds
Account,  the Trustee (or any Custodian) shall promptly release to the purchaser
the  Trustee  Mortgage  Loan Files for the  remaining  Mortgage  Loans,  and the
Trustee shall execute all assignments,  endorsements and other  instruments,  in
each case without recourse, necessary to effectuate such transfer.

                                             -58-


<PAGE>



               In the event  that not all of the  Certificates  shall  have been
surrendered within six months after the Final Distribution Date specified in the
above-mentioned  written notice,  the Trustee shall give a second written notice
to the remaining  Certificateholders to surrender their Certificates and receive
the final  distribution  with  respect  thereto,  net of the cost of such second
written notice.  If within one year after the second written notice,  not all of
the Certificates  shall have been surrendered,  the Trustee may take appropriate
steps,  or may  appoint  an agent to take  appropriate  steps,  to  contact  the
remaining Certificateholders concerning surrender of their Certificates, and the
cost  thereof  shall  be  paid  out of the  amounts  otherwise  payable  on such
Certificates.  Any funds payable to Certificateholders  that are not distributed
on the Final  Distribution Date shall be deposited in the Redemption  Account or
the Termination  Account, as the case may be, each of which shall be an Eligible
Account,  to be held for the benefit of  Certificateholders  not  presenting and
surrendering  their  Certificates in the aforesaid manner, and shall be disposed
of in  accordance  with this Section 9.03.  Funds on deposit in such  Redemption
Account or such Termination  Account, as the case may be, shall not be invested,
and the Trustee shall have no liability to any Person for interest thereon.  The
Trust  shall  terminate  immediately  following  the  deposit  of  funds  in the
Termination Account as provided below.

               Section 9.04.  Additional Termination Requirements.

               (a) In the event of a Terminating Purchase as provided in Section
9.02 hereof,  the Trust shall be  terminated  in  accordance  with the following
additional  requirements,  unless the Trustee receives (i) a Special Tax Opinion
and (ii) a Special Tax Consent from each Holder of a Residual  Interest  (unless
the Special Tax Opinion  specially  provides that no REMIC-level tax will result
from the Terminating Purchase):

                      (A) Within 90 days prior to the Final  Distribution  Date,
               SASCO on  behalf  of each  related  REMIC  shall  adopt a plan of
               complete  liquidation  meeting  the  requirements  of a qualified
               liquidation under the REMIC Provisions (which plan may be adopted
               by the Trustee's  attachment of a statement  specifying the first
               day of the  90-day  liquidation  period  to  each  REMIC's  final
               federal income tax return);

                      (B) Upon making final payment on the Regular  Certificates
               or the deposit of any unclaimed funds otherwise  distributable to
               the  holders  of the  Regular  Certificates  in  the  Termination
               Account  on  the  Final  Distribution  Date,  the  Trustee  shall
               distribute or credit, or cause to be distributed or credited,  to
               the  Holders  of the  Residual  Certificates  all  cash  on  hand
               relating to the REMIC after such final  payment  (other than cash
               retained to meet claims),  and the REMIC shall  terminate at that
               time; and

                      (C) In no event may the final payment on the  Certificates
               be made  after  the 90th  day from the date on which  the plan of
               complete  liquidation is adopted.  A payment into the Termination
               Account with respect to any Certificate  pursuant to Section 9.03
               hereof shall be deemed a final payment on, or final  distribution
               with  respect  to,  such  Certificate  for the  purposes  of this
               clause.

               (b) By its  acceptance  of a  Residual  Certificate,  the  Holder
thereof hereby (i) authorizes such action as may be necessary to adopt a plan of
complete liquidation of any related REMIC and (ii) agrees to take such action as
may be necessary to adopt a plan of complete  liquidation  of any related  REMIC
upon the written request of the Master Servicer,  which  authorization  shall be
binding upon all successor Holders of Residual Certificates.

               (c) By its  acceptance  of a  Residual  Certificate,  the  Holder
thereof  hereby  authorizes  (i) the Holders of the  majority of the  Percentage
Interest  in the  Residual  Certificates  of  the  related  Class  to  effect  a
Terminating  Purchase or a  Redeeming  Purchase on behalf of all Holders of such
Class of Residual  Certificates  in accordance  with Section 9.01 or 9.02 hereof
and (ii) the  reimbursement  of the Holders of the  majority  of the  Percentage
Interest in the Residual Certificates for reasonable costs and expenses incurred
in connection with the

                                             -59-


<PAGE>



related Terminating Purchase or Redeeming Purchase  (including,  but not limited
to, the payment of interest on the funds advanced at the Net Rate  applicable to
the related Mortgage Loans).

                                    ARTICLE X
                              REMIC TAX PROVISIONS

               Section 10.01.  REMIC Administration.

               (a)  Unless  otherwise  specified  in the  Trust  Agreement,  the
Trustee  shall  elect (on behalf of each REMIC to be  created) to have the Trust
(or  designated  assets  thereof)  treated as one or more REMICs on Form 1066 or
such other  appropriate  federal tax or information  return for the taxable year
ending on the last day of the calendar year in which the Certificates are issued
as well as on any  corresponding  state tax or information  return  necessary to
have the Trust (or such assets) treated as one or more REMICs under state law.

               (b) The  Master  Servicer  shall  pay  any  and  all tax  related
expenses (not including taxes) of the Trust and each REMIC,  including,  but not
limited  to,  any  professional  fees or  expenses  related to (i) audits or any
administrative  or judicial  proceedings with respect to each REMIC that involve
the Internal  Revenue Service or state tax authorities or (ii) the adoption of a
plan of complete liquidation.

               (c) The Master  Servicer  shall prepare any  necessary  forms for
election as well as all of the Trust's  and each  REMIC's  federal and state tax
and  information  returns.  At the request of the Master  Servicer,  the Trustee
shall  sign and file such  returns  on behalf of each  REMIC.  The  expenses  of
preparing and filing such returns shall be borne by the Master Servicer.

               (d) The Master Servicer shall perform all reporting and other tax
compliance duties that are the  responsibility of the Trust and each REMIC under
the REMIC  Provisions  or state or local tax law.  Among  its other  duties,  if
required by the REMIC Provisions,  the Master Servicer,  acting as agent of each
REMIC,  shall provide (i) to the Treasury or other  governmental  authority such
information  as is  necessary  for the  application  of any tax  relating to the
transfer of a Residual Certificate to any Disqualified  Organization and (ii) to
the Trustee such  information  as is necessary  for the Trustee to discharge its
obligations  under  the  REMIC  Provisions  to  report  tax  information  to the
Certificateholders.

               (e) SASCO, the Master Servicer, the Trustee (to the extent it has
been  instructed  by SASCO  or the  Master  Servicer),  and the  Holders  of the
Residual  Certificates  shall  take any  action  or cause  any REMIC to take any
action necessary to create or maintain the status of such REMIC as a REMIC under
the REMIC  Provisions  and shall  assist  each other as  necessary  to create or
maintain such status.

               (f) SASCO, the Master Servicer, the Trustee (to the extent it has
been  instructed  by SASCO  or the  Master  Servicer),  and the  Holders  of the
Residual  Certificates  shall not take any action  required by the Code or REMIC
Provisions or fail to take any action,  or cause any REMIC to take any action or
fail to take any action,  that, if taken or not taken, could endanger the status
of any such REMIC as a REMIC  unless the  Trustee and the Master  Servicer  have
received an Opinion of Counsel  (at the expense of the party  seeking to take or
to fail to take such  action)  to the  effect  that the  contemplated  action or
failure to act will not endanger such status.

               (g) Unless otherwise  provided in the Trust Agreement,  any taxes
that are  imposed  upon the Trust or any REMIC by  federal  or state  (including
local)  governmental  authorities  (other than taxes paid by a party pursuant to
Section  10.02  hereof  or as  provided  in the  following  sentence)  shall  be
allocated in the same manner as Realized Losses are allocated. Any taxes imposed
upon the Trust or any REMIC by the jurisdiction (or any subdivision  thereof) in
which the  Corporate  Trust Office of the Trustee is located that would not have
been  imposed on the Trust or such REMIC in the absence of any legal or business
connection between the

                                             -60-


<PAGE>



Trustee and such  jurisdiction (or locality),  shall be paid by the Trustee and,
notwithstanding  anything  to the  contrary in the Trust  Agreement,  such taxes
shall be deemed to be part of the Trustee's cost of doing business and shall not
be reimbursable to the Trustee.

               (h) Unless otherwise provided in the Trust Agreement,  the Master
Servicer or an Affiliate shall acquire a Residual  Certificate in each REMIC and
will act as the Tax  Matters  Person  of each  REMIC  and  perform  various  tax
administration  functions of each REMIC as its agent.  If the Master Servicer or
an  Affiliate  is unable  for any reason to  fulfill  its duties as Tax  Matters
Person  for a REMIC,  the  holder  of the  largest  Percentage  Interest  of the
Residual  Certificates  in such REMIC  shall  become the  successor  Tax Matters
Person of such REMIC.

               Section  10.02.   Prohibited  Activities.   Except  as  otherwise
provided in the Trust Agreement, neither SASCO, the Master Servicer, the Holders
of the  Residual  Certificates,  nor the Trustee  shall engage in, nor shall the
parties permit,  any of the following  transactions or activities  unless it has
received  (i) a Special Tax Opinion and (ii) a Special Tax Consent  from each of
the  Holders of the  Residual  Certificates  (unless  the  Special  Tax  Opinion
specially  provides that no REMIC-level  tax will result from the transaction or
activity in question):

                          (i) the sale or other  disposition of, or substitution
        for, any Mortgage Loan except  pursuant to (A) a foreclosure  or default
        with respect to such Mortgage  Loan, (B) the bankruptcy or insolvency of
        any REMIC,  (C) the  termination  of any REMIC  pursuant to Section 9.02
        hereof or (D) a substitution or purchase in accordance with Section 2.03
        hereof;

                         (ii) the acquisition of any Mortgage Loan for the Trust
        after  the  Closing  Date  except  (A)  during  the  three-month  period
        beginning  on the Closing  Date  pursuant  to a fixed price  contract in
        effect on the Closing  Date that has been  reviewed  and approved by tax
        counsel  acceptable  to the Master  Servicer  or (B) a  substitution  in
        accordance with Section 2.03 hereof;

                        (iii) the sale or other disposition of any investment in
        the Asset Proceeds Account at a gain;

                         (iv) the sale or other disposition of any asset held in
        a Reserve  Fund for a period of less than  three  months (a  "Short-Term
        Reserve Fund  Investment") if such sale or other disposition would cause
        30% or more of a REMIC's  income from such  Reserve Fund for the taxable
        year to  consist  of gain  from the sale or  disposition  of  Short-Term
        Reserve Fund Investments;

                          (v) the  withdrawal  of any  amounts  from any Reserve
        Fund  except  (A) for the  distribution  pro rata to the  Holders of the
        Residual  Certificates  or (B) to provide for the payment of expenses of
        the related REMIC or amounts payable on the Certificates in the event of
        defaults or late  payments on the Mortgage  Loans or lower than expected
        returns on funds held in the Asset Proceeds  Account,  as provided under
        section 860G(a)(7) of the Code;

                         (vi) the  acceptance of any  contribution  to the Trust
        except (A) a cash  contribution  received  during the three month period
        beginning  on the  Closing  Date,  (B)  any  transfer  of  funds  from a
        Mortgagor  Bankruptcy Fund,  Special Hazard Fund or Interest Fund to the
        Asset Proceeds Account,  (C) a cash contribution to a Reserve Fund owned
        by a  REMIC  that is  made  pro  rata  by the  Holders  of the  Residual
        Certificates,  (D) a  cash  contribution  to  facilitate  a  Terminating
        Purchase that is made within the 90-day period  beginning on the date on
        which a plan of  complete  liquidation  is adopted  pursuant  to Section
        9.04(a)(A)  hereof, or (E) any other cash  contribution  approved by the
        Master Servicer after consultation with tax counsel; or

                                             -61-


<PAGE>



                        (vii)  any other  transaction  or  activity  that is not
        contemplated by the Trust Agreement.

               Any party  causing  the Trust to engage in any of the  activities
prohibited  in this  Section  10.02  shall be liable for the  payment of any tax
imposed on the Trust pursuant to section  860F(a)(1) or 860G(d) of the Code as a
result of the Trust engaging in such activities.

                                   ARTICLE XI
                            MISCELLANEOUS PROVISIONS

               Section 11.01. Amendment of Trust Agreement.  The Trust Agreement
may be amended or supplemented  from time to time by SASCO,  the Master Servicer
and the Trustee without the consent of any of the Certificateholders (i) to cure
any ambiguity,  (ii) to correct or supplement any provisions herein which may be
inconsistent with any other provisions herein, (iii) to modify, eliminate or add
to any of its  provisions 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, as applicable  under the Code at all times that any
Certificates  are outstanding or (iv) to make any other  provisions with respect
to matters or questions  arising  under the Trust  Agreement or matters  arising
with respect to the Trust that are not covered by the Trust Agreement,  provided
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
to the effect  that such  amendment  or  supplement  will not cause such  Rating
Agency to reduce the then current rating assigned to such Certificates.

               The  Trust  Agreement  may also be  amended  from time to time by
SASCO,  the Master  Servicer  and the Trustee with the consent of the Holders of
Certificates  entitled  to at least 66% of the Voting  Rights for the purpose of
adding any  provisions  to or changing in any manner or  eliminating  any of the
provisions  of the Trust  Agreement  or of modifying in any manner the rights of
the  Certificateholders;  provided,  however,  that no such amendment  shall (i)
reduce in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which 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 at least 66% of the Voting Rights of such
Class, or (iii) reduce the aforesaid  percentage of Certificates  the Holders of
which are required to consent to any such amendment,  without the consent of the
Holders of all such Certificates then outstanding. For purposes of the giving or
withholding of consents pursuant to this Section 11.01,  Certificates registered
in the name of SASCO or an  Affiliate  shall be entitled  to Voting  Rights with
respect to matters affecting such Certificates.

        Promptly  after the  execution of any such  amendment  the Trustee shall
furnish a copy of such amendment to each Certificateholder.

        It shall not be necessary  for the consent of  Certificateholders  under
this Section 11.01 to approve the particular form of any proposed amendment, but
it shall be sufficient if such consent shall approve the substance thereof.  The
manner of obtaining  such consents and of evidencing  the  authorization  of the
execution  thereof by  Certificateholders  shall be  subject to such  reasonable
regulations as the Trustee may prescribe.

               Section  11.02.  Recordation of Agreement;  Counterparts.  To the
extent   permitted  by  applicable  law,  the  Trust  Agreement  is  subject  to
recordation in all appropriate  public offices for real property  records in all
the  counties  or other  comparable  jurisdictions  in  which  any or all of the
properties  subject to the Security  Instruments are situated,  and in any other
appropriate  public  recording  office or elsewhere,  only if such  recording is
deemed  necessary by an Opinion of Counsel (which shall not be an expense of the
Master Servicer

                                             -62-


<PAGE>



or the Trustee) to the effect that such recordation  materially and beneficially
affects the interests of the Certificateholders.

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

               Section 11.03.  Limitation of Rights of  Certificateholders.  The
death or incapacity of any Certificateholder  shall not operate to terminate the
Trust  Agreement  or the  Trust,  nor  entitle  such  Certificateholder's  legal
representatives  or  heirs  to claim an  accounting  or to take  any  action  or
proceeding  in any  court  for a  partition  or  winding  up of the  Trust,  nor
otherwise  affect the rights,  obligations and liabilities of the parties hereto
or any of them.

               No  Certificateholder  shall  have any right to vote  (except  as
expressly  provided for herein) or in any manner otherwise control the operation
and management of the Trust, or the obligations of the parties hereto, nor shall
anything  herein set forth,  or contained in the terms of the  Certificates,  be
construed  so as to  constitute  the  Certificateholders  from  time  to time as
partners or members of an association nor shall any  Certificateholder  be under
any  liability  to any third person by reason of any action taken by the parties
to the Trust Agreement pursuant to any provision thereof.

               No  Certificateholder  shall  have  any  right by  virtue  of any
provision of the Trust Agreement to institute any suit,  action or proceeding in
equity or at law upon or under or with respect to the Trust Agreement unless (i)
such  Holder  previously  shall  have given to the  Trustee a written  notice of
default and of the continuance thereof, as hereinbefore  provided,  and (ii) the
Holders of Certificates entitled to at least 25% of the Voting Rights shall have
made  written  request  upon the  Trustee  to  institute  such  action,  suit or
proceeding in its own name as Trustee  under the Trust  Agreement and shall have
offered to the Trustee such  reasonable  indemnity as it may require against the
costs,  expenses  and  liabilities  to be incurred  therein or thereby,  and the
Trustee,  for 15 days after its  receipt of such  notice,  request  and offer of
indemnity, shall have neglected or refused to institute any such action, suit or
proceeding.  It is  understood  and intended,  and expressly  covenanted by each
Certificateholder  with every other  Certificateholder  and the Trustee, that no
one or more  Certificateholders  shall have any right in any manner  whatever by
virtue of any provision of the Trust  Agreement to affect,  disturb or prejudice
the  rights of the  Certificateholders  of any other  Certificateholders,  or to
obtain  or  seek  to  obtain   priority   over  or   preference   to  any  other
Certificateholders or to enforce any right under the Trust Agreement,  except in
the manner therein provided and for the equal, ratable and common benefit of all
Certificateholders. For the protection and enforcement of the provisions of this
Section  11.03,  each  and  every  Certificateholder  and the  Trustee  shall be
entitled to such relief as can be given either at law or in equity.

               Section  11.04.  Governing  Law.  The  Trust  Agreement  shall be
construed in accordance with and governed by the laws of the State applicable to
agreements made and to be performed therein.

               Section 11.05.  Notices.  All demands and notices under the Trust
Agreement  shall be in  writing  and shall be deemed to have been duly  given if
personally  delivered at or mailed by first class mail,  postage prepaid,  or by
express  delivery  service,  to (i) in the case of SASCO,  4880 Cox  Road,  Glen
Allen, Virginia 23060, Attention: President (telecopy number (804) 747-4294), or
such other  address or telecopy  number as may  hereafter  be  furnished to each
party to the Trust Agreement in writing by SASCO, (ii) in the case of the Master
Servicer, at its address set forth in the Trust Agreement, or such other address
or telecopy  number as may  hereafter  be  furnished  to each party to the Trust
Agreement  in  writing  by the  Master  Servicer  and  (iii)  in the case of the
Trustee, at its address set forth in the Trust Agreement,  or such other address
or telecopy  number as may  hereafter  be  furnished  to each party to the Trust
Agreement  in writing by the  Trustee.  Any notice  required or  permitted to be
mailed to a Certificateholder shall be given by first-class mail, postage

                                             -63-


<PAGE>



prepaid,   or  by   express   delivery   service,   at  the   address   of  such
Certificateholder  as shown in the  Certificate  Register.  Any notice so mailed
within the time prescribed in the Trust Agreement shall be conclusively presumed
to have been duly  given,  whether or not the  Certificateholder  receives  such
notice.  A copy of any notice required to be telecopied  hereunder also shall be
mailed to the  appropriate  party in the manner set forth  above.  A copy of any
notice given hereunder to any other party shall be delivered to the Trustee.

               Section 11.06.  Severability of Provisions. If any one or more of
the covenants,  agreements,  provisions or terms of the Trust Agreement shall be
for any  reason  whatsoever  held  invalid,  then  such  covenants,  agreements,
provisions  or terms shall be deemed  severable  from the  remaining  covenants,
agreements,  provisions  or terms of the  Trust  Agreement  and  shall in no way
affect the  validity  or  enforceability  of the other  provisions  of the Trust
Agreement or of the Certificates or the rights of the Certificateholders.

               Section 11.07.  Sale of Mortgage  Loans. It is the express intent
of SASCO and the Trustee that the  conveyance of the Mortgage  Loans by SASCO to
the  Trustee  pursuant  to the Trust  Agreement  be  construed  as a sale of the
Mortgage  Loans by SASCO to the Trustee.  It is,  further,  not the intention of
SASCO and the Trustee  that such  conveyance  be deemed a pledge of the Mortgage
Loans by SASCO to the  Trustee  to secure a debt or other  obligation  of SASCO.
However,  in the event  that,  notwithstanding  the intent of the  parties,  the
Mortgage  Loans are held to  continue to be property of SASCO then (i) the Trust
Agreement  shall be deemed to be a  security  agreement  within  the  meaning of
Article 9 of the UCC,  (ii) the  conveyance  by SASCO  provided for in the Trust
Agreement  shall be deemed to be a grant by SASCO to the  Trustee  of a security
interest in all of SASCO's  right,  title and  interest  in and to the  Mortgage
Loans and all amounts payable to the holders of the Mortgage Loans in accordance
with  the  terms  thereof  and all  proceeds  of the  conversion,  voluntary  or
involuntary,  of the  foregoing  into  cash,  instruments,  securities  or other
property,  including,  but not limited to, all  amounts,  other than  investment
earnings,  from time to time held or invested in the Master  Servicer  Custodial
Account or Asset  Proceeds  Account,  whether in the form of cash,  instruments,
securities or other  property,  (iii) the possession by the Trustee or its agent
of Mortgage  Notes and such other items of property as  constitute  instruments,
money,  negotiable  documents or chattel paper shall be deemed to be "possession
by the secured party" for purposes of perfecting the security  interest pursuant
to  Section  9-305 of the UCC of the State  and (iv)  notifications  to  persons
holding such  property,  and  acknowledgments,  receipts or  confirmations  from
persons   holding  such  property,   shall  be  deemed   notifications   to,  or
acknowledgments,  receipts  or  confirmations  from,  financial  intermediaries,
bailees or agents (as  applicable)  of the Trustee for the purpose of perfecting
such  security  interest  under  applicable  law.  SASCO and the Trustee (to the
extent it has been  instructed by SASCO or the Master  Servicer)  shall,  to the
extent  consistent  with  the  Trust  Agreement,  take  such  actions  as may be
necessary  to  ensure  that,  if the  Trust  Agreement  were  deemed to create a
security  interest in the Mortgage Loans, such security interest would be deemed
to be a perfected  security  interest of first priority under applicable law and
will be maintained as such throughout the term of the Trust Agreement.

               Section 11.08.  Notice to Rating Agency.

               (a) The Trustee  shall use its best  efforts  promptly to provide
notice to each Rating  Agency with respect to each of the  following of which it
has actual knowledge:

                         (i) any  material  change  or  amendment  to the  Trust
        Agreement or any agreement assigned to the Trust;

                         (ii) the  occurrence of any Event of Default  involving
        the Master Servicer that has not been cured or any recommendation by the
        Master   Servicer  that  a  Servicing   Agreement  with  a  Servicer  be
        terminated;

                         (iii) the resignation,  termination or merger of SASCO,
        the Master Servicer, the Trustee or any Servicer;

                                             -64-


<PAGE>



                         (iv) the  purchase or  substitution  of Mortgage  Loans
        pursuant to Section 2.03 hereof;

                          (v)   the final payment to Certificateholders;

                         (vi) any change in the location of any Master  Servicer
        Custodial Account, Reserve Fund or Asset Proceeds Account;

                        (vii) any event that would  result in the  inability  of
        the  Servicer  or  the  Master  Servicer  to  make  Advances   regarding
        delinquent  Mortgage  Loans or the  inability of the Trustee to make any
        such Advance in the event it is serving as the Master Servicer  pursuant
        to Section 7.02 hereof;

                       (viii) any change in applicable law that would require an
        Assignment of a Security Instrument, not previously recorded pursuant to
        Section 2.01 hereof, to be recorded in order to protect the right, title
        and interest of the Trustee in and to the related  Mortgage  Loan or, in
        case a court should  recharacterize  the sale of the Mortgage Loans as a
        financing, to perfect a first priority security interest in favor of the
        Trustee in the related Mortgage Loan.

               (b) The Master  Servicer shall promptly notify the Trustee of any
of the events listed in Section  11.08(a) of which it has actual  knowledge.  In
addition,  the  Trustee  shall  promptly  furnish to each  Rating  Agency at its
address set forth in the Trust Agreement copies of the following:

                         (i) each  report  to  Certificateholders  described  in
        Section 4.01 hereof; and

                         (ii)   each Annual Compliance Statement.

               (c) Any notice pursuant to this Section 11.08 shall be in writing
and shall be deemed to have been duly given if personally delivered or mailed by
first class mail,  postage  prepaid,  or by express  delivery  service,  to each
Rating Agency at the address specified in the Trust Agreement.

                                             -65-


<PAGE>



                                                                     Exhibit A-1

                                 FORM OF INITIAL CERTIFICATION

                                    [____________], 199[_]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]

[MASTER SERVICER]

[-------------------------]
[-------------------------]
Attention:  [____________________]

               Trust Agreement, dated as of [____________], 199[_]
                      among Saxon Asset Securities Company,

                   [____________________], as Master Servicer,
                    and [____________________]_, as Trustee,

                  Asset Backed Certificates, Series 199[_]-[_]

Ladies and Gentlemen:

               In  accordance  with Section  2.02 of the  Standard  Terms to the
above-captioned  Trust Agreement,  the Trustee hereby certifies that, as to each
mortgage  loan listed in the Mortgage Loan  Schedule,  it, or a Custodian on its
behalf,  has reviewed the Trustee Mortgage Loan File and determined that, except
as noted on the  Schedule  of  Exceptions  attached  hereto:  (i) all  documents
required  to be  included  in the  Trustee  Mortgage  Loan File (as set forth in
Section 2.01 of the Standard  Terms) are in its  possession or in the possession
of a Custodian on its behalf;  (ii) such  documents have been reviewed by it, or
by a  Custodian  on its behalf,  and appear  regular on their face and relate to
such Mortgage  Loan;  and (iii) based on  examination  its  examination,  or the
examination  by a Custodian on its behalf,  and only as to such  documents,  the
information  set forth on the  Mortgage  Loan  Schedule  to the Trust  Agreement
accurately reflects the information set forth in the Trustee Mortgage Loan File.
The Trustee further  certifies that its review,  or the review of its Custodian,
of each Trustee  Mortgage Loan File included  each of the  procedures  listed in
clause (b) of Section 2.02 of the Standard Terms.

               The Trustee further certifies as to each Mortgage Note that:

               (1) except for the endorsement required pursuant to clause (a) of
the definition of Trustee  Mortgage Loan File, the Mortgage Note, on the face or
the  reverse  side(s)  thereof,  does not contain  evidence  of any  unsatisfied
claims, liens, security interests, encumbrances or restrictions on transfer; and

               (2) the Mortgage Note bears an  endorsement  (which appears to be
an original)  as required  pursuant to clause (a) of the  definition  of Trustee
Mortgage Loan File.

               Except as described herein, neither the Trustee nor any Custodian
on its behalf has made an independent  examination of any documents contained in
any Trustee Mortgage Loan File. The Trustee makes no  representations as to: (i)
the validity, legality, sufficiency, enforceability or genuineness of any of the

                                            A-1-1


<PAGE>



documents  contained in any Trustee  Mortgage  Loan File for any of the Mortgage
Loans  listed on the Mortgage  Loan  Schedule to the Trust  Agreement,  (ii) the
collectibility,  insurability, effectiveness or suitability of any such Mortgage
Loan or (iii) whether any Trustee  Mortgage Loan File should  include any surety
or guaranty  agreement,  Note Assumption Rider,  buydown  agreement,  assumption
agreement, modification agreement, written assurance or substitution agreement.

               Capitalized   words  and  phrases  used  herein  shall  have  the
respective meanings assigned to them in the above-captioned Trust Agreement.

               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
executed by a duly authorized Officer this [____] day of [____________], 199[_].

                        [TRUSTEE],
                         as Trustee

                         By:____________________________

                         Title:_________________________

                                            A-1-2


<PAGE>



                                                                     Exhibit A-2

                           FORM OF FINAL CERTIFICATION

                             [____________], 199[_]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]

[MASTER SERVICER]

[-------------------------]
[-------------------------]
Attention:  [____________________]

               Trust Agreement, dated as of [____________], 199[_]
                      among Saxon Asset Securities Company,

                   [____________________], as Master Servicer,
                    and [____________________]_, as Trustee,

                  Asset Backed Certificates, Series 199[_]-[_]

Ladies and Gentlemen:

               In  accordance  with Section  2.02 of the  Standard  Terms to the
above-captioned  Trust Agreement,  the Trustee hereby certifies that,  except as
noted on the Schedule of  Exceptions  attached  hereto,  for each  Mortgage Loan
listed in the Mortgage Loan Schedule  (other than any Mortgage Loan paid in full
or listed on the  attachment  hereto)  it, or a  Custodian  on its  behalf,  has
received a  complete  Trustee  Mortgage  Loan File  which  includes  each of the
documents required to be included in the Trustee Mortgage Loan File.

               Except as  specifically  required  in the  above-captioned  Trust
Agreement,  neither  the  Trustee  nor any  Custodian  on its behalf has made an
independent  examination of any documents contained in any Trustee Mortgage Loan
File. The Trustee makes no  representations  as to: (i) the validity,  legality,
sufficiency,  enforceability or genuineness of any of the documents contained in
any  Trustee  Mortgage  Loan File for any of the  Mortgage  Loans  listed on the
Mortgage  Loan  Schedule  to  the  Trust  Agreement,  (ii)  the  collectibility,
insurability,  effectiveness  or  suitability of any such Mortgage Loan or (iii)
whether any  Trustee  Mortgage  Loan File should  include any surety or guaranty
agreement,  Note Assumption  Rider,  buydown  agreement,  assumption  agreement,
modification agreement, written assurance or substitution agreement.

               Capitalized   words  and  phrases  used  herein  shall  have  the
respective meanings assigned to them in the above-captioned Trust Agreement.

                                            A-2-1


<PAGE>



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
executed by a duly authorized Officer this [____] day of [____________], 199[_].

                         [TRUSTEE],
                         as Trustee

                         By:____________________________

                         Title:_________________________

                                            A-2-2


<PAGE>



                                                                       Exhibit B

                           FORM OF RECORDATION REPORT

                             [____________], 199[_]

[MASTER SERVICER]

[-------------------------]
[-------------------------]
Attention:  [____________________]

               Trust Agreement, dated as of [____________], 199[_]
                      among Saxon Asset Securities Company,

                   [____________________], as Master Servicer,
                    and [____________________]_, as Trustee,

                  Asset Backed Certificates, Series 199[_]-[_]

Ladies and Gentlemen:

               In accordance  with Section  2.02(e) of the Standard  Terms,  the
Trustee  hereby  notifies  you that,  as of the date hereof with  respect to the
following Mortgage Loans, it has not received the indicated documents.

               If a  Security  Instrument  for any  Mortgage  Loan  has not been
recorded  and  the  original  recorded  Security  Instrument  or a copy  of such
recorded Security  Instrument with such evidence of recordation  certified to be
true and correct by the appropriate  governmental  recording office has not been
delivered  to the  Trustee  (or to a  Custodian  on its  behalf),  the Seller or
Servicer may be required to purchase such Mortgage Loan from the Trustee if such
defect  materially  and adversely  affects the value of the Mortgage Loan or the
interest of the Trust therein.

               [If an Assignment to the Trustee or a Custodian on its behalf, as
applicable,  of the  Seller's  interest  in a Security  Instrument  has not been
recorded  within one year of the Closing Date,  the Seller or Servicer  shall be
required to (i) purchase the related  Mortgage  Loan from the Trustee or (ii) if
there have been no  defaults  in the Monthly  Payments  on such  Mortgage  Loan,
deposit an amount equal to the Purchase Price into an escrow account  maintained
by the Trustee.]

                                            Documents Not Received
                                ------------------------------------------------
                                                             Original Recorded
                                Original Recorded            Assignment of
                                Security Instrument          Security Instrument
                                or certified copy            or certified copy
SASCO Loan Number               thereof                      thereof*
- -----------------               -------------------          -------------------



               *Also required with regard to any intervening Assignments.

                                             B-1


<PAGE>



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
executed by a duly authorized Officer this [____] day of [____________], 199[_].

                        [TRUSTEE],
                        as Trustee

                         By:____________________________

                         Title:_________________________

                                             B-2


<PAGE>



                                                                       Exhibit C

                            FORM OF REMITTANCE REPORT

                         Saxon Asset Securities Company

        Trust:  Asset Backed Certificates, Series 199[_]-[_]
        Distribution Date:  [____________], 199[_]
        Reporting Month:  [____________] 199[_]

               The following  class,  series and collateral  information will be
        included on each Remittance Report, as appropriate:
<TABLE>
<CAPTION>

Class Level                  Collateral Level                  Series Level
- -----------                  ----------------                  ------------
<S> <C>
Class Name                    Asset Proceeds Account -         Scheduled Principal
Pass-Through Rate               Deposits and Withdrawals       Unscheduled Principal
Beginning Balance             Balance Information for          Scheduled Interest
Interest Distribution           Other Accounts                 Beginning Loan Count
Principal Distribution        Advances on Delinquencies        Ending Loan Count
Realized Losses               Beginning Balance                Realized Losses
Ending Balance                Interest Distribution            Weighted Average Maturity
Aggregate Realized Losses     Principal Distribution              (WAM)
Original Balance              Realized Losses                  Weighted Average
Record Date                   Ending Balance                   Mortgage Note Rate
Interest Distribution Factor  Total Distribution               Total Distribution
Principal Distribution Factor Aggregate Realized Losses        Weighted Average Net Rate
Remaining Principal Factor    Original Balance                 Weighted Average Pass-
Scheduled Principal           Remaining Principal Factor         Through Rate
Unscheduled Principal         Scheduled Principal              Delinquency Statistics
Current Interest              Unscheduled Principal               - 30, 60, and 90 day
Recovery/(Shortfall)          Current Interest                    delinquencies; foreclosures
Accretion                     Recovery/(Shortfall)                and REO's
                              Accretion

</TABLE>
                                             D-1


<PAGE>



                                                                       Exhibit D

                  FORM OF RULE 144A AGREEMENT-QIB CERTIFICATION

                         SAXON ASSET SECURITIES COMPANY
            ASSET BACKED CERTIFICATES, SERIES 199[_]-[_], CLASS [___]

                             [____________], 199[_]

[TRUSTEE]

[-------------------------]
[-------------------------]
Attention:  [____________________]

[MASTER SERVICER]

[-------------------------]
[-------------------------]
Attention:  [____________________]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]

Ladies and Gentlemen:

               In  connection  with  the  purchase  on the  date  hereof  of the
captioned  Certificates  (the "Purchased  Certificates"),  the undersigned  (the
"Transferee")  hereby  certifies and  covenants to the  transferor,  SASCO,  the
Master Servicer, the Trustee and the Trust as follows:

               1. The  Transferee is a "qualified  institutional  buyer" as that
term is defined in Rule 144A ("Rule 144A")  promulgated under the Securities Act
of 1933,  as  amended  (the  "Securities  Act")  and has  completed  the form of
certification  to that effect  attached hereto as Annex A1 (if the Transferee is
not a  registered  investment  company)  or  Annex  A2 (if the  Transferee  is a
registered  investment company).  The Transferee is aware that the sale to it is
being made in reliance on Rule 144A.

               2. The  Transferee  understands  that the Purchased  Certificates
have not been  registered  under the  Securities  Act or registered or qualified
under any state  securities  laws and that no  transfer  may be made  unless the
Purchased  Certificates  are  registered  under  the  Securities  Act and  under
applicable state law or unless an exemption from such registration is available.
The Transferee further understands that neither SASCO, the Master Servicer,  the
Trustee  nor the  Trust  is under  any  obligation  to  register  the  Purchased
Certificates or make an exemption from such registration available.

               3. The Transferee is acquiring the Purchased Certificates for its
own  account  or for the  account  of a  "qualified  institutional  buyer,"  and
understands  that  such  Purchased   Certificates  may  be  resold,  pledged  or
transferred  only (a) to a person  reasonably  believed  to be such a  qualified
institutional  buyer that  purchases for its own account or for the account of a
qualified institutional buyer to whom notice is given that the resale, pledge or
transfer  is being made in  reliance  on Rule 144A,  or (b)  pursuant to another
exemption from registration  under the Securities Act and under applicable state
securities  laws.  In  addition,  such  transfer  may be subject  to  additional
restrictions,  as set forth in Section 5.05 of the  Standard  Terms to the Trust
Agreement.

                                             D-2


<PAGE>



               4. The Transferee has been furnished with all information that it
requested regarding (a) the Purchased Certificates and distributions thereon and
(b) the Trust Agreement referred to below.

               5. If  applicable,  the Transferee has complied or will comply in
all material  respects with  applicable  regulatory  guidelines  relating to the
ownership of mortgage derivative products.

               All capitalized  terms used but not otherwise defined herein have
the respective  meanings  assigned thereto in the Trust  Agreement,  dated as of
[____________],  199[_],  which  incorporates  by reference  the Standard  Terms
thereto,  among Saxon Asset  Securities  Company,  the Master  Servicer  and the
Trustee, pursuant to which the Purchased Certificates were issued.

               IN WITNESS  WHEREOF,  the  undersigned  has caused this Rule 144A
Agreement--QIB  Certification to be executed by a duly authorized representative
this [____] day of [____________], 199[_].

                         [TRANSFEREE]

                         By:____________________________

                         Title:_________________________

                                             D-3


<PAGE>



                                                           Annex A1 to Exhibit D

             TRANSFEREES OTHER THAN REGISTERED INVESTMENT COMPANIES

               1. As indicated  below,  the undersigned is the President,  Chief
Financial  Officer,  Senior Vice  President  or other  executive  officer of the
Transferee.

               2. The  Transferee is a "qualified  institutional  buyer" as that
term is defined in Rule 144A ("Rule 144A")  promulgated under the Securities Act
of 1933, as amended (the  "Securities  Act"),  because (a) the  Transferee  owns
and/or invests on a discretionary  basis at least $100,000,000 in securities or,
if  the  Transferee  is a  dealer,  the  Transferee  owns  and/or  invests  on a
discretionary  basis at least  $10,000,000 in securities.  The Transferee  owned
and/or invested on a discretionary basis at least  $[____________] in securities
(except for the  excluded  securities  referred  to in  paragraph 3 below) as of
[_____________],  199[_] [specify a date on or since the end of the Transferee's
most  recently  ended fiscal year] (such amount being  calculated  in accordance
with Rule 144A) and (b) the Transferee meets the criteria listed in the category
marked below.

        _____  Corporation.  etc. The Transferee is an organization described in
               Section  501(c)  (3) of the  Internal  Revenue  Code of 1986,  as
               amended,  a corporation  (other than a bank as defined in Section
               3(a) (2) of the Securities Act or a savings and loan  association
               or other similar  institution  referenced in Section 3(a) (5) (A)
               of the Securities  Act), a  partnership,  or a  Massachusetts  or
               similar business trust.

        ____   Bank.   The   Transferee  (a)  is  a  national  bank  or  banking
               institution  as defined in Section 3(a) (2) of the Securities Act
               and is  organized  under  the laws of a state,  territory  or the
               District  of  Columbia.   The  business  of  the   Transferee  is
               substantially  confined  to  banking  and  is  supervised  by the
               appropriate  state or territorial  banking  commission or similar
               official or is a foreign bank or equivalent institution,  and (b)
               has an audited net worth of at least  $25,000,000 as demonstrated
               in its latest annual  financial  statements as of a date not more
               than 16 months  preceding the date of this  certification  in the
               case of a U.S.  bank,  and not more than 18 months  preceding the
               date of this  certification  in the  case  of a  foreign  bank or
               equivalent  institution,  a copy of which financial statements is
               attached hereto.

        _____  Saving  and  Loan.   The   Transferee   is  a  savings  and  loan
               association,  building and loan  association,  cooperative  bank,
               homestead  association  or  similar  institution   referenced  in
               Section 3(a) (5) (A) of the  Securities  Act. The  Transferee  is
               supervised  and examined by a state or federal  authority  having
               supervisory  authority over any such institutions or is a foreign
               savings and loan association or equivalent institution and has an
               audited net worth of at least  $25,000,000 as demonstrated in its
               latest annual financial  statements as of a date not more than 16
               months preceding the date of this  certification in the case of a
               U.S. savings and loan association or similar institution, and not
               more than 18 months  preceding the date of this  certification in
               the case of a foreign savings and loan  association or equivalent
               institution,  a copy of which  financial  statements  is attached
               hereto.

        _____  Broker-dealer.  The Transferee is a dealer registered pursuant to
               Section 15 of the Certificates Exchange Act of 1934, as amended 
               (the "1934 Act").

        _____  Insurance  Company.  The  Transferee  is an insurance  company as
               defined in Section 2(13) of the Securities Act, whose primary and
               predominant  business activity is the writing of insurance or the
               reinsuring of risks underwritten by insurance companies and which
               is subject to  supervision  by the  insurance  commissioner  or a
               similar official or agency of a state,  territory or the District
               of Columbia.

                                            D-1-1


<PAGE>



        _____  State or Local Plan.  The  Transferee is a plan  established  and
               maintained by a state, its political subdivisions,  or any agency
               or instrumentality of a state or its political subdivisions,  for
               the benefit of its employees.

        _____  ERISA Plan. The Transferee is an employee benefit plan within the
               meaning of Title I of the Employee  Retirement Income Certificate
               Act of 1974, as amended.

        _____  Investment  Adviser.  The  Transferee  is an  investment  adviser
               registered under the Investment Advisers Act of 1940, as amended.

        _____  Other.  The  Transferee  qualifies as a "qualified  institutional
               buyer" as defined  in Rule 144A on the basis of facts  other than
               those  listed in any of the entries  above.  If this  response is
               marked,  the Transferee  must certify on additional  pages, to be
               attached  to  this  certification,  to  facts  that  satisfy  the
               Servicer that the Transferee is a "qualified institutional buyer"
               as defined in Rule 144A.

               3. The term  "securities"  as used  herein  does not  include (a)
securities of issuers that are affiliated  with the  Transferee,  (b) securities
constituting  the whole or part of an unsold allotment to or subscription by the
Transferee,  if  the  Transferee  is  a  dealer,  (c)  bank  deposit  notes  and
certificates of deposit, (d) loan participations, (e) repurchase agreements, (f)
securities  owned  but  subject  to a  repurchase  agreement  and (g)  currency,
interest rate and commodity swaps.

               4. For purposes of determining the aggregate amount of securities
owned and/or invested on a discretionary basis by the Transferee, the Transferee
used the cost of such  securities to the  Transferee  and did not include any of
the securities referred to in the preceding  paragraph.  Further, in determining
such aggregate  amount,  the Transferee  may have included  securities  owned by
subsidiaries of the Transferee,  but only if such  subsidiaries are consolidated
with the  Transferee in its  financial  statements  prepared in accordance  with
generally  accepted  accounting  principles  and  if  the  investments  of  such
subsidiaries  are  managed  under  the  Transferee's  direction.  However,  such
securities were not included if the Transferee is a majority-owned, consolidated
subsidiary of another  enterprise  and the  Transferee is not itself a reporting
company under the 1934 Act.

               5. The Transferee acknowledges that it is familiar with Rule 144A
and  understands  that the Transferor and other parties related to the Purchased
Certificates are relying and will continue to rely on the statements made herein
because  one or more sales to the  Transferee  may be made in  reliance  on Rule
144A.

               6.     Will the Transferee be purchasing          YES     NO
the Purchased Certificates only for the Transferee's own account?

                      If the  answer  to the  foregoing  question  is "NO",  the
        Transferee  agrees that, in  connection  with any purchase of securities
        sold to the Transferee  for the account of a third party  (including any
        separate  account) in reliance on Rule 144A,  the  Transferee  will only
        purchase  for  the  account  of a  third  party  that  at the  time is a
        "qualified  institutional  buyer"  within the  meaning of Rule 144A.  In
        addition,  the Transferee  agrees that the Transferee  will not purchase
        securities  for a third  party  unless  the  Transferee  has  obtained a
        current  representation  letter  from such  third  party or taken  other
        appropriate steps  contemplated by Rule 144A to conclude that such third
        party  independently  meets the  definition of "qualified  institutional
        buyer" set forth in Rule 144A.

               7. The  Transferee  will notify each of the parties to which this
certification is made of any changes in the information and conclusions  herein.
Until  such  notice  is  given,  the  Transferee's  purchase  of  the  Purchased
Certificates  will constitute a reaffirmation  of this  certification  as of the
date of such purchase.  In addition,  if the Transferee is a bank or savings and
loan as provided  above,  the  Transferee  agrees  that it will  furnish to such
parties  updated  annual  financial   statements   promptly  after  they  become
available.

                                            D-1-2


<PAGE>



               IN WITNESS  WHEREOF,  the undersigned has caused this certificate
to be  executed  by  its  duly  authorized  representative  this  [____]  day of
[____________], 199[_].

                         [TRANSFEREE]

                         By:____________________________

                         Name:__________________________

                         Title:_________________________

                         Date:__________________________

                      Saxon Asset Securities Company,
                      Asset Backed Certificates, Series 199[_]-[_], Class [___]

                                            D-2-1


<PAGE>



                                                          Annex A2 to Exhibit D

              TRANSFEREES THAT ARE REGISTERED INVESTMENT COMPANIES

               1. As indicated  below,  the undersigned is the President,  Chief
Financial  Officer  or  Senior  Vice  President  of the  entity  purchasing  the
Purchased  Certificates  (the  'Transferee")  or, if the Transferee is part of a
Family of Investment  Companies (as defined in paragraph 3 below), is an officer
of the related investment adviser (the "Adviser").

               2. The  Transferee is a "qualified  institutional  buyer" as that
term is defined in Rule 144A ("Rule 144A")  promulgated under the Securities Act
of 1933, as amended (the  "Securities  Act"),  because (a) the  Transferee is an
investment  company (a "Registered  Investment  Company")  registered  under the
Investment  Company Act of 1940,  as amended  (the "1940 Act") and (b) as marked
below, the Transferee alone, or the Transferee's Family of Investment Companies,
owned at least  $100,000,000 in securities  (other than the excluded  securities
referred to in paragraph 4 below) as of  [____________],  199[_] [specify a date
on or since the end of the  Transferee's  most recently ended fiscal year].  For
purposes of determining the amount of securities  owned by the Transferee or the
Transferee's Family of Investment Companies,  the cost of such securities to the
Transferee or the Transferee's Family of Investment Companies was used.

        _____  The Transferee owned  $[____________]  in securities  (other than
               the excluded  securities  referred to in paragraph 4 below) as of
               the end of the Transferee's  most recent fiscal year (such amount
               being calculated in accordance with Rule 144A).

        _____  The Transferee is part of a Family of Investment  Companies which
               owned in the aggregate  $[____________] in securities (other than
               the excluded  securities  referred to in paragraph 4 below) as of
               the end of the Transferee's  most recent fiscal year (such amount
               being calculated in accordance with Rule 144A).

               3. The term "Family of Investment Companies" as used herein means
two or more Registered  Investment  Companies except for a unit investment trust
whose  assets  consist  solely of shares  of one or more  Registered  Investment
Companies  (provided that each series of a "series  company,  as defined in Rule
18f-2 under the 1940 Act, shall be deemed to be a separate  investment  company)
that have the same  investment  adviser  (or,  in the case of a unit  investment
trust,  the same  depositor) or  investment  advisers (or  depositors)  that are
affiliated (by virtue of being majority-owned subsidiaries of the same parent or
because one investment adviser is a majority-owned subsidiary of the other).

               4. The term  "securities"  as used  herein  does not  include (a)
securities of issuers that are affiliated with the Transferee or are part of the
Transferee's  Family  of  Investment  Companies,  (b)  bank  deposit  notes  and
certificates of deposit, (c) loan participations, (d) repurchase agreements, (e)
securities  owned  but  subject  to a  repurchase  agreement  and (f)  currency,
interest rate and commodity swaps.

               5. The Transferee is familiar with Rule 144A and understands that
the  parties to which this  certification  is being  made are  relying  and will
continue to rely on the statements  made herein because one or more sales to the
Transferee  will be in reliance on Rule 144A. In addition,  the Transferee  will
only purchase for the Transferee's own account.

               6.  The  undersigned  will  notify  the  parties  to  which  this
certification is made of any changes in the information and conclusions  herein.
Until such notice, the Transferee's purchase of the Purchased  Certificates will
constitute a reaffirmation  of this  certification  by the undersigned as of the
date of such purchase.

                                            D-2-2


<PAGE>



               IN WITNESS  WHEREOF,  the undersigned has caused this certificate
to  be  executed  by  its  duly   authorized   representative   this  [____]  of
[____________], 199[_].

                        [TRANSFEREE OR ADVISOR]

                         By:____________________________

                         Name:__________________________

                         Title:_________________________

                         Date:__________________________

                      Saxon Asset Securities Company,
                      Asset Backed Certificates, Series 199[_]-[_], Class [___]

                         IF AN ADVISER:

                         Print Name of Transferee

                         Date:__________________________

                                            D-2-3


<PAGE>




                                                                       Exhibit E

                          FORM OF TRANSFEREE AGREEMENT

                         SAXON ASSET SECURITIES COMPANY
            ASSET BACKED CERTIFICATES, SERIES 199[_]-[_], CLASS [___]

                             [____________], 199[_]

[TRUSTEE]

[-------------------------]
[-------------------------]
Attention:  [____________________]

[MASTER SERVICER]

[-------------------------]
[-------------------------]
Attention:  [____________________]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]

Ladies and Gentlemen:

               In  connection  with  the  purchase  on the  date  hereof  of the
captioned  Certificates  (the "Purchased  Certificates"),  the undersigned  (the
"Transferee")  hereby  certifies and  covenants to the  transferor,  SASCO,  the
Master Servicer, the Trustee and the Trust as follows:

               1. Representations and Warranties.  The Transferee represents and
        warrants:

                      (a) The Transferee is duly organized, validly existing and
        in good  standing  under  the  laws of the  jurisdiction  in  which  the
        Transferee  is  organized,  is  authorized  to invest  in the  Purchased
        Certificates and to enter into this Agreement, and has duly executed and
        delivered this Agreement.

                      (b) The Transferee is acquiring the Purchased Certificates
        for its own account as principal and not with a view to the distribution
        of the  Purchased  Certificates,  in whole or in part,  in  violation of
        Section 5 of the  Securities  Act of 1933,  as amended (the  "Securities
        Act").

                      (c) The Transferee is an "Accredited  Investor" as defined
        in Rule 501(a) (1), (2), (3) or (7) of Regulation D under the Securities
        Act.

                      (d) The Transferee has knowledge in financial and business
        matters  and is  capable  of  evaluating  the  merits  and  risks  of an
        investment in the Purchased Certificates; the Transferee has sought such
        accounting,  legal and tax advice as it has considered necessary to make
        an informed investment decision;  and the Transferee is able to bear the
        economic risk of an investment  in the  Purchased  Certificates  and can
        afford a complete loss of such investment;

                                             E-1


<PAGE>



                      (e) The Transferee  confirms that SASCO has made available
        to the  Transferee  the  opportunity  to ask  questions  of, and receive
        answers from,  SASCO  concerning  SASCO,  the Trust, the purchase by the
        Transferee  of the  Purchased  Certificates  and  all  matters  relating
        thereto,  and to obtain  additional  information  relating  thereto that
        SASCO possesses or can acquire without unreasonable effort or expense.

               2.     Covenants.  The Transferee Covenants:

                      (a) The Transferee  will not make a public offering of the
        Purchased  Certificates,  and will not  reoffer or resell the  Purchased
        Certificates  in a manner that would render the issuance and sale of the
        Purchased  Certificates,  whether considered together with the resale or
        otherwise, a violation of the Securities Act, or any state securities or
        "Blue Sky" laws or require registration pursuant thereto;

                      (b) The Transferee  agrees that, in its capacity as holder
        of the  Purchased  Certificates,  it will assert no claim or interest in
        the Mortgage Loans by reason of owning the Purchased  Certificates other
        than with respect to amounts  that may be properly and actually  payable
        to the Transferee  pursuant to the terms of the Trust  Agreement and the
        securities; and

                      (c) If  applicable,  the  Transferee  will  comply  in all
        material  respects  with  respect  to the  Purchased  Certificates  with
        applicable  regulatory  guidelines relating to the ownership of mortgage
        derivative products.

               3.     Transfer Restrictions.

                      (a)  The   Transferee   understands   that  the  Purchased
        Certificates  have not  been  registered  under  the  Securities  Act or
        registered  or  qualified  under any state  securities  laws and that no
        transfer may be made unless the Purchased  Certificates  are  registered
        under the  Securities  Act and under  applicable  state law or unless an
        exemption from such  registration  is available.  If so requested by the
        Master Servicer or the Trustee,  the Transferee and the transferor shall
        certify to SASCO,  the Master Servicer and the Trustee as to the factual
        basis for the registration or  qualification  exemption relied upon. The
        Transferee further  understands that neither SASCO, the Master Servicer,
        the  Trustee  nor the  Trust is under any  obligation  to  register  the
        Purchased  Certificates  or make an  exemption  from  such  registration
        available.

                      (b) In the event that the  transfer  is to be made  within
        three years of the date the  Purchased  Certificates  were acquired by a
        non-Affiliate  of SASCO from SASCO or an Affiliate of SASCO,  the Master
        Servicer or the Trustee may require an Opinion of Counsel  (which  shall
        not be an expense of SASCO,  the Master  Servicer or the  Trustee)  that
        such transfer is not required to be registered  under the Securities Act
        or state securities laws.

                      (c) Any  Certificateholder  desiring  to effect a transfer
        shall,  and does hereby agree to,  indemnify  SASCO, the Master Servicer
        and the Trustee against any liability that may result if the transfer is
        not exempt under federal or applicable state securities laws.

                      (d) The  transfer  of the  Certificates  may be subject to
        additional  restrictions,  as set forth in Section  5.05 of the Standard
        Terms of the Trust Agreement.

               All capitalized  terms used but not otherwise defined herein have
the respective  meanings  assigned thereto in the Trust  Agreement,  dated as of
[____________],  199[_],  which  incorporates  by reference  the Standard  Terms
thereto,  among Saxon Asset  Securities  Company,  the Master  Servicer  and the
Trustee, pursuant to which the Purchased Certificates were issued.

                                             E-2


<PAGE>



               IN WITNESS  WHEREOF,  the  undersigned has caused this Transferee
Agreement to be executed by its duly authorized  representative as of the [____]
day of [____________], 199[_].

                         [TRANSFEREE]

                         By:____________________________

                         Name:__________________________

                         Title:_________________________

                                             E-3


<PAGE>



                                                                       Exhibit F

                         FORM OF BENEFIT PLAN AFFIDAVIT

        Re:    Saxon Asset Securities Company
        Series 199[_]-[_] Trust (the "Trust")
        Asset Backed Certificates, Class [___]

STATE OF [____________]
                                    ss:

CITY OF [_____________]

               Under penalties of perjury, I, the undersigned,  declare that, to
the best of my knowledge  and belief,  the following  representations  are true,
correct, and complete.

               1.  I  am  a  duly  authorized  officer  of  [____________]  (the
"Purchaser"),  whose taxpayer  identification  number is [____________],  and on
behalf of which I have the authority to make this affidavit.

              2. That the  Purchaser  is  acquiring  a Class  [___]  Certificate
representing an interest in the Trust,  certain assets of which one or more real
estate  mortgage  investment  conduit  ("REMIC")  elections are to be made under
Section 860D of the Internal Revenue Code of 1986, as amended (the "Code").

              3.      The Purchaser either:

                      (i) (A) is not a Plan  Investor  and (B) either (I) is not
               an insurance  company or (II) is an insurance  company,  in which
               case none of the funds used by the Purchaser in  connection  with
               its  purchase  of the  Certificates  constitute  plan  assets  as
               defined in the Plan Asset  Regulations  ("Plan  Assets")  and its
               purchase of the Certificates shall not result in the Certificates
               or the assets of the Trust being deemed to be Plan Assets;

                      (ii) is an  insurance  company  and either (A)  represents
               that the funds used to purchase the  Certificates  are held in an
               "insurance company pooled separate account" within the meaning of
               United States  Department of Labor Prohibited  Transaction  Class
               Exemption  90-1  ("PTCE  90-1")  and that each of the  applicable
               conditions  set  forth in PTCE 90-1 are met with  respect  to the
               purchase and holding of the Certificates,  or (B) represents that
               the  funds  used to  purchase  the  Certificates  are  held in an
               "insurance  company general  account" as defined in United States
               Department of Labor Prohibited  Transaction Class Exemption 95-60
               ("PTCE 95- 60") and that each of the  applicable  conditions  set
               forth in PTCE  95-60 are met with  respect  to the  purchase  and
               holding of the Certificates; or

                      (iii) has provided a Benefit Plan Opinion, obtained at the
               Transferee's expense.

               All capitalized terms used but not otherwise defined herein shall
have the  meanings  assigned to such terms in the Trust  Agreement,  dated as of
[____________],  199[_],  which  incorporates  by reference  the Standard  Terms
thereto.

                                             E-4


<PAGE>



               IN WITNESS WHEREOF,  the undersigned has caused this Benefit Plan
Affidavit to be executed by its duly authorized  representative as of the [____]
day of [____________], 199[_].

                         [PURCHASER]

                         By:____________________________

                         Name:__________________________

                         Title:_________________________

               Personally  appeared before me  [____________________],  known or
proved to me to be the same person who executed the foregoing  instrument and to
be a [____________________]  of the Purchaser, and acknowledged to me that he or
she  executed  the  same as his or her free act and deed and as the free act and
deed of the Purchaser.

               Subscribed and sworn before me this [____] day of [____________],
199[_].

                                            ------------------------------
                                            Notary Public

               My commission expires the [____] day of [____________], 199[_].

                                             E-5


<PAGE>



                                                                       Exhibit G

                      FORM OF RESIDUAL TRANSFEREE AGREEMENT

                         SAXON ASSET SECURITIES COMPANY
             ASSET BACKED CERTIFICATES, SERIES 199[_]-[_], CLASS [R]

                             [____________], 199[_]

[TRUSTEE]

[-------------------------]
[-------------------------]
Attention:  [____________________]

[MASTER SERVICER]

[-------------------------]
[-------------------------]
Attention:  [____________________]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]

Ladies and Gentlemen:

               In  connection  with  the  purchase  on the  date  hereof  of the
captioned  Certificates  (the "Residual  Certificates"),  the  undersigned  (the
"Transferee")  hereby  certifies and  covenants to the  transferor,  SASCO,  the
Master Servicer, the Trustee, and the Trust as follows:

               1. Representations and Warranties.  The Transferee represents and
warrants:

                      (a) The Transferee's taxpayer  identification number is as
        set forth on the signature page hereof;

                      (b) The Transferee is duly organized, validly existing and
        in good  standing  under  the  laws of the  jurisdiction  in  which  the
        Transferee  is  organized,  is  authorized  to  invest  in the  Residual
        Certificates and to enter into this Agreement, and has duly executed and
        delivered this Agreement;

                      (c) The Transferee represents that (i) it understands that
        the Residual  Certificates  represent for federal  income tax purposes a
        "residual  interest"  in one or more  real  estate  mortgage  investment
        conduits  (each,  a "REMIC")  and that,  as the  holder of the  Residual
        Certificates,  it will be required to take into account,  in determining
        its taxable  income,  its pro rata share of the  taxable  income of each
        such REMIC,  (ii) it  understands  that it may incur federal  income tax
        liabilities  with respect to the Residual  Certificates in excess of any
        cash flows  generated by such  Residual  Certificates,  (iii) it has the
        financial  wherewithal  and intends to pay any tax imposed on the income
        that it derives  from the  Certificates  as they become due, and (iv) it
        has  historically  paid its debts as they  became due and intends to pay
        its debts as they become due in the future;

                      (d) The  Transferee  (i) has  knowledge in  financial  and
        business matters and is capable of evaluating the merits and risks of an
        investment   in  the  Residual   Certificates,   (ii)  has  sought  such
        accounting, legal, and tax advice as it has considered necessary to make
        an informed investment

                                             G-1


<PAGE>



        decision,  and (iii) is able to bear the economic  risk of an investment
        in the  Residual  Certificates  and can afford a  complete  loss of such
        investment;

                      *(e) The Transferee is acquiring the Residual Certificates
        for its own  account as  principal  and not with a view to the resale or
        distribution  thereof, in whole or in part, in violation of Section 5 of
        the Securities Act of 1933, as amended (the "Securities Act"); and

                      *(f) The Transferee confirms that SASCO has made available
        to the  Transferee  the  opportunity  to ask  questions  of, and receive
        answers from,  SASCO  concerning  SASCO,  the Trust, the purchase by the
        Transferee  of  the  Residual  Certificates  and  all  matters  relating
        thereto,  and to obtain  additional  information  relating  thereto that
        SASCO possesses or can acquire without unreasonable effort or expense.

               2.     Covenants.  The Transferee covenants:

                      *(a) The Transferee will not make a public offering of the
        Residual  Certificates,  and will not  reoffer  or resell  the  Residual
        Certificates  in a manner that would render the issuance and sale of the
        Residual  Certificates  whether  considered  together with the resale or
        otherwise, a violation of the Securities Act, or any state securities or
        "Blue Sky" laws or require registration pursuant thereto;

                      (b) The  Transferee  agrees  that,  in its  capacity  as a
        holder of the Residual Certificates, it will assert no claim or interest
        in the  Mortgage  Loans by reason of owning  the  Residual  Certificates
        other than with  respect to amounts  that may be properly  and  actually
        payable to the Transferee  pursuant to the terms of the Trust  Agreement
        and the Certificates;

                      (c) If applicable, the Transferee will comply with respect
        to the Residual  Certificates  in all material  respects with applicable
        regulatory  guidelines  relating to the ownership of mortgage derivative
        products;

                      (d) Upon  notice  thereof,  the  Transferee  agrees to any
        future  amendment to the provisions of the Trust  Agreement  relating to
        the transfer of the Residual Certificates (or any interest therein) that
        counsel to SASCO or the Trust may deem necessary to ensure that any such
        transfer will not result in the imposition of any tax on the Trust;

                      (e) The Transferee  hereby agrees that the Master Servicer
        or an  affiliate  thereof  will (i)  supervise  or engage in any  action
        necessary or advisable to preserve the status of each related REMIC as a
        REMIC,  (ii) be, and perform  the  functions  of, each such  REMIC's tax
        matters person ("TMP"),  and (iii) employ on a reasonable basis counsel,
        accountants,  and  professional  assistance to aid in the preparation of
        tax returns or the performance of the above;

                      (f) The Transferee hereby agrees to cooperate with the TMP
        and to take any action  required of it by the REMIC  Provisions in order
        to create or maintain the REMIC status of each related REMIC;

                      (g) The Transferee hereby agrees that it will not take any
        action that could  endanger  the REMIC  status of any  related  REMIC or
        result in the imposition of tax on any such REMIC unless counsel for, or
        acceptable to, the TMP has provided an opinion that such action will not
        result in the loss of such REMIC status or the  imposition  of such tax,
        as applicable;

                      (h) The Transferee hereby agrees to be bound by all of the
        provisions  of  the  Trust  Agreement  applicable  to the  holders  of a
        Residual Certificate  including,  but not limited to, Section 5.05(c) of
        the Standard Terms to the Trust Agreement (which relates to the transfer
        of  a  Residual  Certificate),   and  acknowledges  that  each  Residual
        Certificate will bear a legend setting forth the applicable restrictions
        on transfer;

                                             G-2


<PAGE>



                      (i) The Transferee hereby agrees that it shall pay any tax
        or  reporting  costs  borne by a REMIC as result of its  purchase of the
        Residual Certificates or any beneficial interest therein in violation of
        Section  5.05(c) of the  Standard  Terms to the Trust  Agreement  to the
        extent such tax or reporting  costs are not paid by the Transferor or by
        the Trustee out of amounts  that  otherwise  would have been paid to the
        Transferee;

                      (j) The  Transferee  hereby  agrees to indemnify  and hold
        harmless SASCO,  the Master  Servicer,  the Trustee,  the Trust and each
        other  holder  of a  Residual  Certificate  from  and  against  any  tax
        liability  or  reporting   costs  arising  from  its  violation  of  the
        restrictions  on transfer  contained in Section  5.05(c) of the Standard
        Terms  to  the   Trust   Agreement   or  its   breach   of  any  of  its
        representations, warranties, or covenants contained herein; and

                      (k) The  Transferee  agrees that it will take no action to
        question or invalidate  the interest of the Trust in the Mortgage  Loans
        or seek or maintain any claim or interest in the Mortgage Loans having a
        priority over the interest of the Trust in such Mortgage Loans.

The  representations and covenants above marked with an * apply only to Residual
Certificates that are Private Certificates.

        3.  Acknowledgments.

                      (a) The  Transferee  acknowledges  that,  if the  Residual
        Certificates are Private  Certificates,  the Residual  Certificates have
        not been registered  under the Securities Act or registered or qualified
        under any state  securities laws and that no transfer may be made unless
        the Purchased  Certificates  are registered under the Securities Act and
        under applicable state law or unless an exemption from such registration
        is available. The Transferee further understands that neither SASCO, the
        Master  Servicer nor the Trust is under any  obligation  to register the
        Certificate or make an exemption from such registration available.

                      (b)  The  Transferee   acknowledges  that  if  a  Residual
        Certificate is transferred to a Non-U.S.  Person,  the transfer will not
        be recognized  by the  Withholding  Agent (as defined  below) unless the
        Withholding   Agent  has  received  from  the  Transferee  an  affidavit
        substantially  in the form of Exhibit H-1 attached to the Standard Terms
        to Trust Agreement.

                      (c) The Transferee  acknowledges that if any United States
        federal  income tax is due at the time a  Non-U.S.  Person  transfers  a
        Residual  Certificate,  the Trustee or its  designated  Paying  Agent or
        other  person  who is  liable  to  withhold  federal  income  tax from a
        distribution on a Residual  Certificate  under sections 1441 and 1442 of
        the Code  and the  Treasury  regulations  thereunder  (the  "Withholding
        Agent")  may  (i)  withhold  an  amount  equal  to the  taxes  due  upon
        disposition  of the  Certificate  from  future  distributions  made with
        respect to the Certificate to the Transferee (after giving effect to the
        withholding  of  taxes  imposed  on such  Transferee),  and (ii) pay the
        withheld  amount to the Internal  Revenue  Service  unless  satisfactory
        written  evidence of payment of the taxes due by the transferor has been
        provided to the Withholding Agent.

                      (d) The Transferee  acknowledges the Withholding Agent may
        (i) hold  distributions  on a  Certificate,  without  interest,  pending
        determination  of amounts to be withheld,  (ii)  withhold  other amounts
        required to be withheld  pursuant to United  States  federal  income tax
        law, if any, from  distributions  that  otherwise  would be made to such
        Transferee on each  Certificate it holds,  and (iii) pay to the Internal
        Revenue Service all such amounts withheld.

                      (e) The Transferee  acknowledges  that the transfer of all
        or part of the Residual Certificates that have "tax avoidance potential"
        (as  defined in  Treasury  regulations  section  1.860G-  3(a)(2) or any
        successor  provision) to a Non-U.S.  Person will be disregarded  for all
        federal  income tax  purposes,  and that Treasury  regulations  or other
        administrative  guidance issued by the Treasury may effectively prohibit
        the transfer of the Residual Certificates to Non-U.S. Persons.

                                             G-3


<PAGE>



                      (f) The Transferee  acknowledges  that the transfer of the
        Residual  Certificates  to a U.S.  Person  will be  disregarded  for all
        federal income tax purposes if a significant  purpose of the transfer is
        to impede  the  assessment  or  collection  of the  taxes  and  expenses
        associated  with  such  Certificates  within  the  meaning  of  Treasury
        regulation section 1.860E-1(c)(1).

               IN WITNESS WHEREOF,  the undersigned has caused this Agreement to
be validly executed by its duly authorized  representative  as of the [____] day
of [____________], 199[_].

                         [TRANSFEREE]

                         By:____________________________

                         Name:__________________________

                         Title:_________________________

                         Taxpayer ID #__________________

                                             G-4


<PAGE>



                                                                     Exhibit H-1

                        FORM OF NON-U.S. PERSON AFFIDAVIT
                       AND AFFIDAVIT PURSUANT TO SECTIONS

                          860D(a)(6)(A) and 86OE(e)(4)

                OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED

Re:     Saxon Asset Securities Company
        Series 199[_]-[_] Trust (the "Trust")
        Asset Backed Certificates, Class [R]

STATE OF [____________]
                                    ss:

CITY OF [_____________]

               Under penalties of perjury,  I, the undersigned,  declare that to
the best of my knowledge  and belief,  the following  representations  are true,
correct and complete:

               1. I am a duly authorized officer of [____________________]  (the
"Transferee")  and on  behalf  of  which  I have  the  authority  to  make  this
affidavit.

               2. The  Transferee is acquiring all or a portion of the Class [R]
Certificates (the "Residual Certificates"),  which represent a residual interest
in one or more real estate  mortgage  investment  conduits (each, a "REMIC") for
which  elections are to be made under Section 860D of the Internal  Revenue Code
of 1986, as amended (the "Code").

               3. The  Transferee  is a foreign  person  within  the  meaning of
Treasury  Regulation  Section  1.860G-3(a)(1)  (i.e.,  a person other than (i) a
citizen or resident of the United States, (ii) a corporation or partnership that
is organized under the laws of the United States or any jurisdiction  thereof or
therein,  or (iii) an estate or trust that is subject to United  States  federal
income  tax  regardless  of the  source of its  income)  who would be subject to
United  States  income tax  withholding  pursuant to Section 1441 or 1442 of the
Code and the Treasury regulations thereunder on income derived from the Residual
Certificates (a "Non-U.S. Person").

               4. The  Transferee  agrees  that it will  not  hold the  Residual
Certificates  in connection  with a trade or business in the United States,  and
the  Transferee  understands  that it will be subject to United  States  federal
income tax under  sections  871 and 881 of the Code in  accordance  with section
860G of the Code and any  Treasury  regulations  issued  thereunder  on  "excess
inclusions"  that accrue with  respect to the Residual  Certificates  during the
period the Transferee holds the Residual Certificates.

               5. The  Transferee  understands  that the  federal  income tax on
excess  inclusions with respect to the Residual  Certificates may be withheld in
accordance  with section 860G(b) of the Code from  distributions  that otherwise
would be made to the Transferee on the Residual  Certificates and, to the extent
that such tax has not been imposed  previously,  that such tax may be imposed at
the time of  disposition  of any such Residual  Certificate  pursuant to section
860G(b) of the Code.

               6.  The  Transferee  agrees  (i) to file a timely  United  States
federal  income  tax  return  for the year in which  disposition  of a  Residual
Certificate  it holds  occurs (or  earlier if  required by law) and will pay any
United States  federal income tax due at that time and (ii) if any tax is due at
that time, to provide  satisfactory  written  evidence of payment of such tax to
the  Trustee or its  designated  paying  agent or other  person who is liable to
withhold  federal  income tax from a distribution  on the Residual  Certificates
under sections 1441 and 1442 of the Code and the Treasury regulations thereunder
(the "Withholding Agent").

                                            H-1-1


<PAGE>



               7. The  Transferee  understands  that until it  provides  written
evidence  of  the  payment  of  tax  due  upon  the  disposition  of a  Residual
Certificate  to the  Withholding  Agent  pursuant  to  paragraph  6  above,  the
Withholding  Agent  may (i)  withhold  an amount  equal to such tax from  future
distributions  made with  respect  to the  Residual  Certificate  to  subsequent
transferees  (after  giving effect to the  withholding  of taxes imposed on such
subsequent  transferees),  and  (ii) pay the  withheld  amount  to the  Internal
Revenue Service.

               8. The Transferee  understands that (i) the Withholding Agent may
withhold other amounts required to be withheld pursuant to United States federal
income tax law, if any, from  distributions that otherwise would be made to such
transferee on each Residual  Certificate it holds and (ii) the Withholding Agent
may pay to the Internal  Revenue Service  amounts  withheld on behalf of any and
all former holders of each Residual Certificate held by the Transferee.

               9. The  Transferee  understands  that if it  transfers a Residual
Certificate  (or any interest  therein) to a United States  Person  (including a
foreign person who is subject to net United States federal income  taxation with
respect to such Residual  Certificate),  the Withholding Agent may disregard the
transfer for federal  income tax purposes if the transfer  would have the effect
of allowing the  Transferee to avoid tax on accrued  excess  inclusions  and may
continue  to  withhold  tax from  future  distributions  as though the  Residual
Certificate were still held by the Transferee.

               10. The  Transferee  understands  that a  transfer  of a Residual
Certificate  (or any interest  therein) to a Non-U.S.  Person  (i.e.,  a foreign
person who is not subject to net United States  federal  income tax with respect
to such  Residual  Certificate)  will not be recognized  unless the  Withholding
Agent has received from the  transferee an affidavit in  substantially  the same
form as this affidavit containing these same agreements and representations.

               11. The Transferee  understands that  distributions on a Residual
Certificate may be delayed,  without interest,  pending determination of amounts
to be withheld.

               12.  The  Transferee  is not a  "Disqualified  Organization"  (as
defined below),  and the Transferee is not acquiring a Residual  Certificate for
the  account  of, or as agent or nominee  of, or with a view to the  transfer of
direct  or  indirect   record  or  beneficial   ownership  to,  a   Disqualified
Organization. For the purposes hereof, a Disqualified Organization is any of the
following:  (i) the United States, any State or political  subdivision  thereof,
any  foreign  government,  any  international  organization,  or any  agency  or
instrumentality  of any of the foregoing;  (ii) any  organization  (other than a
farmer's  cooperative as defined in Section 521 of the Code) that is exempt from
federal income taxation (including taxation under the unrelated business taxable
income provisions of the Code);  (iii) any rural telephone or electrical service
cooperative  described in Section 1381(a) (2) (C) of the Code; or (iv) any other
entity so designated by Treasury rulings or regulations promulgated or otherwise
in effect as of the date hereof. In addition,  a corporation will not be treated
as an  instrumentality  of the  United  States  or of  any  state  or  political
subdivision  thereof if all of its  activities  are subject to tax and, with the
exception of the Federal Home Loan Mortgage Corporation, a majority of its board
of directors is not selected by such governmental unit.

               13. The  Transferee  agrees to consent  to any  amendment  of the
Trust  Agreement  that shall be deemed  necessary  by SASCO  (upon the advice of
counsel to SASCO) to  constitute  a  reasonable  arrangement  to ensure  that no
interest in a Residual  Certificate  will be owned  directly or  indirectly by a
Disqualified Organization.

               14. The Transferee  acknowledges that Section 860E(e) of the Code
would impose a substantial  tax on the transferor or, in certain  circumstances,
on an agent for the Transferee,  with respect to any transfer of any interest in
any Residual Certificate to a Disqualified Organization.

                                            H-1-2


<PAGE>



               Capitalized  terms used and not  otherwise  defined  herein shall
have  the  meanings  assigned  to  them  in the  Trust  Agreement,  dated  as of
[____________],  199[_],  which  incorporates  by reference  the Standard  Terms
thereto,  among Saxon Asset  Securities  Company,  the Master  Servicer  and the
Trustee.

               IN WITNESS WHEREOF, the undersigned has caused this instrument to
be  executed  by its duly  authorized  representative  as of the  [____]  day of
[____________], 199[_].

                         [TRANSFEREE]

                         By:____________________________

                         Name:__________________________

                         Title:_________________________

               Personally  appeared before me  [____________________],  known or
proved to me to be the same person who executed the foregoing  instrument and to
be a [____________________] of the Transferee, and acknowledged to me that he or
she  executed  the  same as his or her free act and deed and as the free act and
deed of the Transferee.

               Subscribed and sworn before me this [____] day of [____________],
199[_].

                                            ------------------------------
                                            Notary Public

               My commission expires the [____] day of [____________], 199[_].

                                            H-1-3


<PAGE>


                                                                     Exhibit H-2

                          FORM OF U.S. PERSON AFFIDAVIT

                PURSUANT TO SECTIONS 860D(a)(6)(A) and 860E(e)(4)

                OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED

Re:     Saxon Asset Securities Company
        Series 199[_]-[_] Trust (the "Trust")
        Asset Backed Certificates, Class [R]

STATE OF [____________]
                                    ss:

CITY OF [_____________]

               Under penalties of perjury,  I, the undersigned,  declare that to
the best of my knowledge  and belief,  the following  representations  are true,
correct and complete:

               1. I am a duly authorized officer of [____________________]  (the
"Transferee")  and on  behalf  of  which  I have  the  authority  to  make  this
affidavit.

               2. The  Transferee is acquiring all or a portion of the Class [R]
Certificates (the "Residual Certificates"),  which represent a residual interest
in one or more real estate  mortgage  investment  conduits (each, a "REMIC") for
which  elections are to be made under Section 860D of the Internal  Revenue Code
of 1986, as amended (the "Code").

               3. The  Transferee  either is (i) a citizen  or  resident  of the
United States,  (ii) a domestic  partnership or corporation,  (iii) an estate or
trust that is subject to United  States  federal  income tax  regardless  of the
source of its  income,  or (iv) a foreign  person who would be subject to United
States  income  taxation  on a net basis on  income  derived  from the  Residual
Certificates (a "U.S. Person").

               4. The  Transferee  is a not a  "Disqualified  Organization"  (as
defined below),  and the Transferee is not acquiring a Residual  Certificate for
the  account  of, or as agent or nominee  of, or with a view to the  transfer of
direct  or  indirect   record  or  beneficial   ownership  to,  a   Disqualified
Organization. For the purposes hereof, a Disqualified Organization is any of the
following:  (i) the United States, any state or political  subdivision  thereof,
any  foreign  government,  any  international  organization,  or any  agency  or
instrumentality  of any of the foregoing;  (ii) any  organization  (other than a
farmer's  cooperative as defined in section 521 of the Code) that is exempt from
federal income taxation (including taxation under the unrelated business taxable
income provisions of the Code);  (iii) any rural telephone or electrical service
cooperative  described in section  1381(a)(2)(C)  of the Code; or (iv) any other
entity so designated by Treasury rulings or regulations promulgated or otherwise
in effect as of the date hereof. In addition,  a corporation will not be treated
as an  instrumentality  of the  United  States  or of  any  state  or  political
subdivision  thereof if all of its  activities  are subject to tax and, with the
exception of the Federal Home Loan Mortgage Corporation, a majority of its board
of directors is not selected by such governmental unit.

               5. The Transferee agrees to consent to any amendment of the Trust
Agreement that shall be deemed necessary by SASCO (upon the advice of counsel to
SASCO) to  constitute a reasonable  arrangement  to ensure that no interest in a
Residual  Certificate  will be owned  directly or indirectly  by a  Disqualified
Organization.

               6. The Transferee  acknowledges  that Section 860E(e) of the Code
would impose a substantial  tax on the transferor or, in certain  circumstances,
on an agent for the Transferee,  with respect to any transfer of any interest in
any Residual Certificate to a Disqualified Organization.

                                            H-2-1


<PAGE>


               Capitalized  terms used and not  otherwise  defined  herein shall
have  the  meanings  assigned  to  them  in the  Trust  Agreement,  dated  as of
[____________],  199[_],  which  incorporates  by reference  the Standard  Terms
thereto,  among Saxon Asset  Securities  Company,  the Master  Servicer  and the
Trustee.

               IN WITNESS WHEREOF, the undersigned has caused this instrument to
be  executed  by its duly  authorized  representative  as of the  [____]  day of
[____________], 199[_].

                         [TRANSFEREE]

                         By:____________________________

                         Name:__________________________

                         Title:_________________________

               Personally  appeared before me  [____________________],  known or
proved to me to be the same person who executed the foregoing  instrument and to
be a [____________________] of the Transferee, and acknowledged to me that he or
she  executed  the  same as his or her free act and deed and as the free act and
deed of the Transferee.

               Subscribed and sworn before me this [____] day of [____________],
199[_].

                                            ------------------------------
                                            Notary Public

               My commission expires the [____] day of [____________], 199[_].

                                            H-2-2







                                                                   EXHIBIT 99.1



                                     FORM OF
                       FINANCIAL GUARANTY INSURANCE POLICY


[CERTIFICATE GUARANTY INSURER]

TRUST:           As described in             Policy No.:  [             ]
                 Endorsement No. 1           Date of Issuance:  [             ]

CERTIFICATES:    $[             ]
                 Original Principal Amount,
                 Saxon Asset Securities Company
                 Asset Backed Certificates
                 Series 199[_]-[_], Class [   ]

         [CERTIFICATE  GUARANTY INSURER] (the "Certificate  Guaranty  Insurer"),
for consideration received, hereby UNCONDITIONALLY AND IRREVOCABLY GUARANTEES to
the Trustee for the benefit of each  Holder,  subject  only to the terms of this
Policy (which includes each endorsement  hereto),  the full and complete payment
of  Guaranteed  Distributions  with  respect  to the  Certificates  of the Trust
referred to above.

         For the further  protection of each Holder,  the  Certificate  Guaranty
Insurer irrevocably and unconditionally  guarantees payment of the amount of any
distribution  of principal or interest  with  respect to the  Certificates  made
during the Term of this Policy to such Holder  that is  subsequently  avoided in
whole or in part as a preference payment under applicable law.

         Payment of any amount  required  to be paid under this  Policy  will be
made  following  receipt  by the  Certificate  Guaranty  Insurer  of  notice  as
described in Endorsement No. 1 hereto.

         The Certificate  Guaranty  Insurer shall be subrogated to the rights of
each Holder to receive  distributions  with respect to each  Certificate held by
such Holder to the extent of any  payment by the  Certificate  Guaranty  Insurer
hereunder.

         Except to the extent  expressly  modified by Endorsement  No. 1 hereto,
the following  terms shall have the meanings  specified for all purposes of this
Policy.  "Holder" means the registered  owner of any Certificate as indicated on
the  registration  books  maintained  by or on  behalf of the  Trustee  for such
purpose or, if the Certificate is in bearer form, the holder of the Certificate.
"Trustee,"  "Guaranteed  Distributions" and "Term of this Policy" shall have the
meanings set forth in Endorsement No. 1 hereto.

         This  Policy  sets  forth in full the  undertaking  of the  Certificate
Guaranty  Insurer,  and shall not be modified,  altered or affected by any other
agreement or instrument, including any modification or amendment thereto. Except
to the extent expressly modified by an endorsement  hereto, the premiums paid in
respect of this Policy are nonrefundable for any reason whatsoever.  This Policy
may not be canceled or revoked during the Term of this Policy.  An  acceleration
payment  shall not be due under this Policy unless such  acceleration  is at the
sole option of the Certificate Guaranty Insurer.  [THIS POLICY IS NOT COVERED BY
THE PROPERTY/CASUALTY INSURANCE SECURITY FUND SPECIFIED IN ARTICLE 76 OF THE NEW
YORK INSURANCE LAW.]



                                       -1-





         In witness  whereof,  the Certificate  Guaranty Insurer has caused this
Policy to be executed on its behalf by its Authorized Officer.

                                     [CERTIFICATE GUARANTY INSURER]



                                      By
                                               Authorized Officer

[ADDRESS OF CERTIFICATE GUARANTY INSURER]
[(   )   -    ]


                                       -2-





                              ENDORSEMENT NO. 1 TO
                       FINANCIAL GUARANTY INSURANCE POLICY


[NAME OF CERTIFICATE GUARANTY INSURER]

TRUST:            Established pursuant to the Trust Agreement dated as of 
                  [             ], 199[ ] among Saxon Asset Securities Company,
                  as Seller, [             ], as Master Servicer, and
                  [             ], as Trustee

POLICY NO.:       [             ]

CERTIFICATES:     $[             ] Original Principal Amount, Saxon Asset 
                  Securities Company Asset Backed Certificates, Series 
                  199[_]-[_], Class [    ] Certificates

DATE OF
ISSUANCE:         [             ], 199[_]

         The obligation of the Certificate Guaranty Insurer under this Policy is
subject to the following conditions and agreements (the "Conditions"):

                  1.  Definitions.  For all purposes of this  Policy,  the terms
specified  below  shall  have the  meanings  or  constructions  provided  below.
Capitalized  terms used herein and not otherwise  defined  herein shall have the
meanings  provided in the Trust  Agreement  unless the context  shall  otherwise
require.

                  "Business  Day"  means any day other  than (i) a  Saturday  or
Sunday, or (ii) a day on which banking institutions in the City of New York, New
York or [ ] are authorized or obligated by law or executive order to be closed.

                  "Guaranteed   Distributions"   means,  with  respect  to  each
Distribution Date,  [principal and interest due on the Class [ ] Certificates on
such Distribution Date (other than Non-Supported  Interest Shortfalls and Relief
Act  Shortfalls   allocated  to  the  Class  [  ]   Certificates).]   Guaranteed
Distributions  shall not  include,  nor shall  coverage be  provided  under this
Policy in respect  of, any taxes,  withholding  or other  charge  imposed by any
governmental authority.

                  "Policy" means this Financial  Guaranty  Insurance  Policy and
includes each endorsement hereto.

                  "Receipt"  and   "Received"   mean  actual   delivery  to  the
Certificate Guaranty Insurer and to the Fiscal Agent (as defined below), if any,
at or prior to 12:00  noon,  New York City  time,  on a Business  Day.  Delivery
either on a day that is not a Business  Day, or after 12:00 noon,  New York City
time,  on a Business  Day shall be deemed to be Received on the next  succeeding
Business Day. If any notice or certificate given hereunder 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).

                  "Standard  Terms"  means  the [ ]  199[_]-[_]  Edition  of the
Standard Terms to Trust Agreement,  Saxon Asset Securities  Company Asset Backed
Certificates.

                  "Term of this Policy"  means the period from and including the
Date of Issuance to and including the date on which (i) the principal balance or
notional balance,  as the case may be, of all the Certificates is zero, (ii) any
period during which any payment on the Certificates could have been avoided in

                                       -3-





whole  or  in  part  as  a  preference  payment  under  applicable   bankruptcy,
insolvency,   receivership  or  similar  law  has  expired,  and  (iii)  if  any
proceedings  requisite to avoidance as a preference  payment have been commenced
prior to the  occurrence  of (i) and (ii), a final and  non-appealable  order in
resolution of each such proceeding has been entered.

                  "Trust  Agreement"  means the Trust Agreement dated as of [ ],
199[_] among Saxon Asset Securities Company, as Seller, [ ], as Master Servicer,
and [ ], as Trustee, together with the Standard Terms.

                  "Trustee" means [ ] in its capacity as Trustee under the Trust
Agreement and any successor in such capacity.

                  2. Notices and  Conditions to Payment in Respect of Guaranteed
Distributions. Following Receipt by the Certificate Guaranty Insurer of a notice
and  certificate  from the  Trustee  in the form  attached  as Exhibit A to this
Endorsement,  the  Certificate  Guaranty  Insurer  will pay any  amount  payable
hereunder  in  respect  of  Guaranteed  Distributions  out of the  funds  of the
Certificate  Guaranty  Insurer on the later to occur of (i) 12:00 noon, New York
City time,  on the second  Business Day following  such Receipt;  and (ii) 12:00
noon, New York City time, on the Distribution  Date to which such claim relates.
Payments due hereunder in respect of Guaranteed  Distributions will be disbursed
by wire transfer of immediately  available funds to the Policy Payments  Account
established  pursuant  to the Trust  Agreement  or, if no such  Policy  Payments
Account has been established, to the Trustee.

                  The Certificate  Guaranty Insurer shall be entitled to pay any
amount  hereunder  in respect of  Guaranteed  Distributions,  whether or not any
notice and  certificate  shall have been  Received by the  Certificate  Guaranty
Insurer as  provided  above.  The  Certificate  Guaranty  Insurer's  obligations
hereunder in respect of  Guaranteed  Distributions  shall be  discharged  to the
extent  funds are  disbursed  by the  Certificate  Guaranty  Insurer as provided
herein whether or not such funds are properly applied by the Trustee.

                  3. Notices and  Conditions to Payment in Respect of Guaranteed
Distributions Avoided as Preference Payments. If any Guaranteed  Distribution is
avoided  as  a  preference  payment  under  applicable  bankruptcy,  insolvency,
receivership  or similar law,  the  Certificate  Guaranty  Insurer will pay such
amount out of the funds of the Certificate  Guaranty Insurer on the later of (i)
the date when due to be paid pursuant to the Order referred to 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 of the court or other  governmental  body which exercised  jurisdiction to
the effect that the relevant  Certificateholder  is required to return principal
or interest  distributed with respect to the Certificate during the Term of this
Policy because such  distributions  were avoidable as preference  payments under
applicable  bankruptcy  law (the  "Order"),  (2) a  certificate  of the relevant
Certificateholder that the Order has been entered and is not subject to any stay
and  (3)  an   assignment   duly   executed   and   delivered  by  the  relevant
Certificateholder,  in such form as is  reasonably  required by the  Certificate
Guaranty  Insurer  and  provided  to  the  relevant   Certificateholder  by  the
Certificate Guaranty Insurer,  irrevocably assigning to the Certificate Guaranty
Insurer all rights and claims of the relevant  Certificateholder  relating to or
arising  under the  Certificate  against the debtor  which 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  shall be
disbursed  to the  receiver,  conservator,  debtor-in-possession  or  trustee in
bankruptcy  named in the Order and not to the  Trustee or any  Certificateholder
directly  (unless a  Certificateholder  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  Certificateholder  upon proof of such payment  reasonably
satisfactory  to the  Certificate  Guaranty  Insurer).  In  connection  with the
foregoing,  the  Certificate  Guaranty  Insurer  shall have the rights  provided
pursuant to Section [___] of the Trust Agreement.

                                       -4-


                  4.  Governing  Law.  This  Policy  shall  be  governed  by and
construed in accordance  with the laws of the State of New York,  without giving
effect to the conflict of laws principles thereof.

                  5. Fiscal  Agent.  At any time during the Term of this Policy,
the Certificate Guaranty Insurer may appoint a fiscal agent (the "Fiscal Agent")
for  purposes  of this  Policy by  written  notice to the  Trustee at the notice
address specified in the Trust Agreement  specifying the name and notice address
of the Fiscal  Agent.  From and after the date of receipt of such  notice by the
Trustee, (i) copies of all notices and documents required to be delivered to the
Certificate  Guaranty  Insurer  pursuant to this Policy shall be  simultaneously
delivered to the Fiscal Agent and to the Certificate  Guaranty Insurer and shall
not be deemed Received until Received by both and (ii) all payments  required to
be made by the  Certificate  Guaranty  Insurer  under  this  Policy  may be made
directly by the Certificate Guaranty Insurer or by the Fiscal Agent on behalf of
the  Certificate  Guaranty  Insurer.  The  Fiscal  Agent  is  the  agent  of the
Certificate  Guaranty  Insurer  only and the Fiscal  Agent  shall in no event be
liable to any  Holder  for any acts of the  Fiscal  Agent or any  failure of the
Certificate  Guaranty Insurer to deposit,  or cause to be deposited,  sufficient
funds to make payments due under this Policy.

                  6. Waiver of  Defenses.  To the fullest  extent  permitted  by
applicable  law, the  Certificate  Guaranty  Insurer  agrees not to assert,  and
hereby  waives,  for  the  benefit  of  each  Holder,  all  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  this  Policy in
accordance with the express provisions of this Policy.

                  7.  Notices.  All  notices to be given  hereunder  shall be in
writing (except as otherwise  specifically  provided herein) and shall be mailed
by  registered  mail or personally  delivered or  telecopied to the  Certificate
Guaranty Insurer as follows:

                           [CERTIFICATE GUARANTY INSURER]
                           [ADDRESS]
                           Attention: [                    ]
                           Telecopy No.:[(   )   -    ]
                           Confirmation:[(   )   -    ]

The Certificate Guaranty Insurer may specify a different address or addresses by
writing mailed or delivered to the Trustee.

                  8. Priorities.  In the event any term or provision of the face
of this Policy is  inconsistent  with the  provisions of this  Endorsement,  the
provisions of this Endorsement shall take precedence and shall be binding.

                  9. Exclusions From Insurance  Guaranty Funds.  [This Policy is
not  covered by the  Property/Casualty  Insurance  Security  Fund  specified  in
Article 76 of the New York  Insurance  Law.] [This  Policy is not covered by the
Florida Insurance Guaranty  Association  created under Part II of Chapter 631 of
the Florida Insurance Code.] [In the event the Certificate Guaranty Insurer were
to become  insolvent,  any claims  arising  under this Policy are excluded  from
coverage by the California Insurance Guaranty Association,  established pursuant
to Article 14.2 of Chapter 1 of Part 2 of Division 1 of the California Insurance
Code.]

                  10.  Surrender  of Policy.  The Holder  shall  surrender  this
Policy to the Certificate  Guaranty Insurer for cancellation  upon expiration of
the Term of this Policy.


                                       -5-





                  IN WITNESS  WHEREOF,  the  Certificate  Guaranty  Insurer  has
caused this Endorsement No. 1 to be executed by its Authorized Officer.

                                      [CERTIFICATE GUARANTY INSURER]


                                       By
                                            Authorized Officer


                                       -6-




                                                                      Exhibit A
                                                               To Endorsement 1


                         NOTICE OF CLAIM AND CERTIFICATE



[CERTIFICATE GUARANTY INSURER]
[ADDRESS]


                  The  undersigned,  a  duly  authorized  officer  of  [ ]  (the
"Trustee"), hereby certifies to [CERTIFICATE GUARANTY INSURER] (the "Certificate
Guaranty Insurer"),  with reference to Financial Guaranty Policy No. [ ] dated [
] (the "Policy")  issued by the Certificate  Guaranty  Insurer in respect of the
Saxon Asset Securities  Company Asset Backed  Certificates,  Series  199[_]-[_],
Class [ ] Certificates (the "Certificates"), that:

                  (i) The Trustee is the Trustee  under the Trust  Agreement for
        the Holders.

                  (ii) The sum of all amounts on deposit (or  scheduled to be on
         deposit) in the Asset Proceeds  Account and available for  distribution
         to the Holders of the Certificates pursuant to the Trust Agreement will
         be $[ ] (the "Shortfall") less than the Guaranteed  Distributions  with
         respect to the Distribution Date.

                  (iii) The  Trustee is making a claim  under the Policy for the
        Shortfall  to be applied to  distributions  of  principal or interest or
        both with respect to the Certificates.

                  (iv) The Trustee agrees that,  following receipt of funds from
         the  Certificate  Guaranty  Insurer,  it shall (A) hold such amounts in
         trust  and  apply  the  same  directly  to the  payment  of  Guaranteed
         Distributions  on the  Certificates  when due; (B) not apply such funds
         for any other  purpose;  (C) not commingle  such funds with other funds
         held by the  Trustee  and  (D)  maintain  an  accurate  record  of such
         payments with respect to each Certificate and the  corresponding  claim
         on the Policy and proceeds  thereof and, if the Certificate is required
         to  be  surrendered  for  such  payment,   shall  stamp  on  each  such
         Certificate the legend "$ [ ] paid by the Certificate  Guaranty Insurer
         and the balance  hereof has been  canceled and reissued" and then shall
         deliver such Certificate to the Certificate Guaranty Insurer.

                  (v) The Trustee, on behalf of the  Certificateholders,  hereby
         assigns  to  the  Certificate   Guaranty  Insurer  the  rights  of  the
         Certificateholders  with  respect to the Trust  Estate to the extent of
         any  payments  under the Policy,  including,  without  limitation,  any
         amounts  due to the  Certificateholders  in respect of  securities  law
         violations  arising  from the offer and sale of the Trust  Estate.  The
         foregoing  assignment  is in  addition  to, and not in  limitation  of,
         rights of subrogation  otherwise available to the Certificate  Guaranty
         Insurer in respect of such payments. The Trustee shall take such action
         and deliver such instruments as may be reasonably requested or required
         by the  Certificate  Guaranty  Insurer  to  effectuate  the  purpose or
         provisions of this clause (v).

                  (vi)  The  Trustee,  on  its  behalf  and  on  behalf  of  the
         Certificateholders, hereby appoints the Certificate Guaranty Insurer as
         agent   and   attorney-in-fact   for  the   Trustee   and   each   such
         Certificateholder  in any legal  proceeding  with  respect to the Trust
         Fund. The Trustee hereby agrees the Certificate Guaranty Insurer may at
         any time during the  continuation  of any  proceeding by or against the
         Seller  under  the  United  States  Bankruptcy  Code or any  applicable
         bankruptcy, insolvency,

                                       A-1





         receivership,   rehabilitation   or   similar   law   (an   "Insolvency
         Proceeding") direct all matters relating to such Insolvency Proceeding,
         including without limitation,  (A) all matters relating to any claim in
         connection  with an  Insolvency  Proceeding  seeking the avoidance as a
         preferential  transfer of any payment with respect to the Trust Fund (a
         "Preference  Claim"),  (B) the  direction  of any  appeal  of any order
         relating  to any  Preference  Claim at the  expense of the  Certificate
         Guaranty  Insurer  and (C) the posting of any  surety,  supersedeas  or
         performance  bond  pending any such appeal.  In  addition,  the Trustee
         hereby agrees that the Certificate Guaranty Insurer shall be subrogated
         to,   and  the   Trustee   on  its   behalf   and  on  behalf  of  each
         Certificateholder,  hereby delegates and assigns, to the fullest extent
         permitted by law, the rights of the Trustee and each  Certificateholder
         in  the  conduct  of  any  Insolvency  Proceeding,  including,  without
         limitation,  all  rights of any  party to an  adversary  proceeding  or
         action with  respect to any court order issued in  connection  with any
         such Insolvency Proceeding.

                  (vii) Payment should be made by wire transfer  directed to the
        Policy Payments Account.

                  Capitalized terms used in this Notice of Claim and Certificate
and not otherwise  defined herein shall have the meanings provided in the Policy
unless the context shall otherwise require.



                                       A-2




                  IN WITNESS  WHEREOF,  the Trustee has executed  and  delivered
        this Notice of Claim and Certificate as of the [ ] day of [ ], 199[_].

                                        [TRUSTEE], as Trustee


                                         By

                                         Its

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

For the Certificate Guaranty Insurer or Fiscal Agent Use Only


Wire transfer sent  [            ] by  [            ]
Confirmation Number  [            ]





                                       A-3




                                                                   EXHIBIT 99.2


                                     FORM OF
                         MORTGAGE POOL INSURANCE POLICY

[POOL INSURER]                                       Policy No.: [            ]
[ADDRESS]
[TELEPHONE]

Insured's Identification                             Effective Date
  Number:  [            ]                            of Policy:  [            ]


         [MORTGAGE POOL INSURER],  a [ ] corporation (the "Company"),  agrees to
pay  to [ ],  as  Trustee  for  Saxon  Asset  Securities  Company  Asset  Backed
Certificates,  Series 199[ ]-[ ], the Insured identified below, in consideration
of the premium paid or to be paid as  specified  herein,  the loss  sustained by
reason of the  default in payments  by a Borrower  on any  Residential  Mortgage
Agreement insured under this policy and listed in the attached Schedule, subject
to the terms and conditions contained herein;

INSURED: [            ], as Trustee for Saxon Asset Securities Company Asset 
         Backed Certificates, Series 199[ ]-[ ]
[ADDRESS]

PREMIUM RATE AND
PAYMENT DUE DATES: [ ]% per annum of the Aggregate  Outstanding Balance of loans
in the Pool,  to be  calculated  and paid  monthly at [ ]% of the total  monthly
amortized principal balances of the Residential Mortgage Agreements.

Total Initial Principal Balances:  $[        ] (Maximum Dollar Amount of Loans)

Aggregate Loss Percentage:  [            ][   ]%

Aggregate Loss Limit:  $[            ]

Security:  Saxon Asset Securities Company Asset Backed Certificates, Series 
           199[ ]-[ ]

Special Conditions:

         1.  [COMPLETE IF APPLICABLE]
         2.
         3.

THIS POLICY  PROVIDES  SUPPLEMENTAL  COVERAGE IN EXCESS OF ANY PRIMARY  MORTGAGE
GUARANTY INSURANCE POLICIES ON INDIVIDUAL MORTGAGE AGREEMENTS IN THE POOL.
SEE CONDITIONS 7, 8 AND 9 HEREIN.


         The  obligation  of the  Company  under  this  Policy is subject to the
following conditions and agreements (the "Conditions"):

                  1.  Definitions.  For all purposes of this  Policy,  the terms
specified  below  shall  have the  meanings  or  constructions  provided  below.
Capitalized  terms used herein and not otherwise  defined  herein shall have the
meanings  provided in the [Trust  Agreement]  unless the context shall otherwise
require.

                                       1




                  "Approved  Sale" is (i) a sale of a property  acquired  by the
Insured  because of a Default by the Borrower and to which the Company has given
prior  approval,  (ii) a foreclosure  or trustee's sale of a property to a third
party at a price equal to or  exceeding  the  maximum  amount  specified  by the
Company to be bid by the  Insured,  (iii) the  acquisition  of a property by the
insurer  pursuant to a Primary Policy,  or (iv) the acquisition of a property by
the Company pursuant to Condition 8(d) herein.

                  "Borrower" is the Person required to repay the debt obligation
created pursuant to a Mortgage Agreement insured under this Policy.

                  "Company" means the Insurer.

                  "Default"  occurs when the  Borrower  becomes in arrears in an
amount equal to or greater than one (1) monthly  principal and interest  payment
due under the terms of the  Mortgage  Agreement  or  violates  any other term or
condition of the Mortgage Agreement which is a basis for a foreclosure action.

                  "Four (4) Months in Default" occurs when the Borrower  becomes
in arrears in an amount equal to or greater than four (4) monthly  principal and
interest payments due under the terms of the Mortgage Agreement.

                  "Good and  Merchantable  Title" is title free and clear of all
liens, encumbrances,  covenants,  conditions,  restrictions and easements except
for municipal and zoning ordinances and exceptions to title set forth in Federal
Housing  Administration  Reg.  Section 203-389 and Section 314.02 of the Federal
National Mortgage Association Conventional Selling Contract Supplement,  both to
the extent in effect at the  effective  date of this Policy,  and except for any
other  impediments which will not have an adverse effect on the marketability of
the title.

                  "Initial Principal Balance" is the unpaid principal balance of
a Mortgage  Agreement at the time of purchase in connection with the sale of the
Security.

                  "Insured" is the Person designated on the face of this Policy.
The  Insured  may  contract  with any other  Person  to  perform  the  Insured's
obligations under this Policy.

                  "Mortgage Agreement" is any note and any mortgage,  bond, deed
of trust,  or other  instrument  used in connection with the Borrower's loan and
evidencing a first lien or charge on Residential real property.

                  "Person"   is  any   individual,   corporation,   partnership,
association or other entity.

                  "Policy" is this  policy of  insurance  and all  applications,
commitments,  endorsements  and  schedules  relating  hereto,  all of which  are
incorporated by reference herein.

                  "Primary  Mortgage  Guaranty  Insurance  Policy"  or  "Primary
Policy"  is a policy,  certificate,  or  guarantee,  issued  with  respect to an
individual  Mortgage Agreement insured under this Policy, by a mortgage guaranty
insurance  company or government  agency or  instrumentality  which provides the
coverage  required by  Condition  7 herein.  The  existence  of any and all such
Primary Policies with respect to individual  Mortgage Agreements is indicated on
the Schedule.

                  "Qualified"   means  the  Company  is  duly  qualified   under
applicable state laws as a mortgage guaranty insurance company,  duly authorized
to write the insurance provided by this Policy, and is approved as an insurer by
the Federal Home Loan Mortgage Corporation.

                  "Residential"  is a type of building or condominium unit which
is designed for occupancy by not more than four families.



                                       2



                  "Schedule" is the listing of Residential  Mortgage  Agreements
which are insured under this Policy.

                  "Security" is the bond(s),  certificate(s),  or other security
instrument(s) identified or referred to on the face of this Policy.

                  "Total Initial  Principal  Balances" is the sum of the Initial
Principal  Balances of all of the Mortgage  Agreements  purchased in  connection
with the sale of the Security.

                  "Total Amortized  Principal Balances" is the sum of the unpaid
principal balances of the Mortgage  Agreements  purchased in connection with the
sale of the  Security,  outstanding  at the  beginning of the month after giving
effect to  scheduled  principal  payments due on or before the first day of such
month.

                  Any  pronouns,  when used  herein,  shall  mean the  single or
plural, masculine or feminine, as the case may be.

                  2.   Effective   Date,   Policy   Period,    Termination   and
Cancellation.  The effective  date of this Policy shall be the date specified on
the face  hereof.  This Policy shall  continue in force until (i) each  Mortgage
Agreement in the Schedule has either been paid in full, is no longer represented
by the Security or is otherwise liquidated, or (ii) the Security is redeemed. If
at any time the Company  ceases to be  Qualified,  the Insured may terminate the
Policy upon written  notice to the Company.  The Company  shall use all diligent
effort to remain Qualified. Except as provided in this Condition 2 and Condition
3 herein, there is no right of cancellation under this Policy.

                  3.  Premiums

                           (a) The premium for this Policy  shall be paid to the
         Company in the manner and at the  premium  rate  specified  on the face
         hereof.  Failure to pay any  installment  of the premium  within thirty
         (30)  business  days after receipt of notice from the Company that such
         installment  is due and unpaid  will  terminate  the  liability  of the
         Company with respect to the  coverage  contained in this Policy,  which
         Policy  shall be  cancelled.  The Company will provide the Insured with
         prior written notice mailed to the last known address of the Insured at
         least  ten  (10)  days  in  advance  of  the  effective  date  of  such
         cancellation.  Except as provided  herein,  there shall be no refund of
         premiums under this Policy.

                           (b) If the  Aggregate  Losses under this Policy reach
         the Aggregate Loss Limit specified in Condition 8(f) herein,  the total
         premium  under  this  Policy is due and  shall  remain  due;  provided,
         however,  that the premium shall  continue to be calculated and paid in
         accordance with Condition 3(a) above.

                  4. Assumptions. If a Mortgage Agreement listed in the Schedule
is assumed, the coverage under this Policy shall remain in force if the original
Borrower is not released from personal liability. If the original Borrower by an
assumption is released from personal liability on a Mortgage Agreement listed in
the Schedule,  the liability of the Company for coverage under this Policy as to
such  Mortgage  Agreement  shall  terminate  unless  the  Company  approves  the
assumption  in  writing.   The  Insured  shall  provide  the  Company  with  the
information  and  documentation  required by the Company.  The Company shall not
unreasonably withhold approval of an assumption.

                  5. Notice of Prepayments  and  Assumptions.  Unless  otherwise
mutually  agreed by the Insured and the  Company,  the Insured  shall  quarterly
(within  fifteen  (15) days  after the last day of March,  June,  September  and
December)  provide the Company with: (i) a listing of those Mortgage  Agreements
which have been prepaid in full or which have been  assumed,  and (ii) a listing
of those Mortgage  Agreements  which are no longer  covered by Primary  Mortgage
Guaranty Insurance Policies pursuant to Condition 7 herein.



                                       3



                  6. Notice of  Default.  Within ten (10) days after the Insured
receives notice or otherwise becomes aware that:

                  (a) A  Borrower  is Four (4)  Months in  Default,  as  defined
        herein, or

                  (b) Proceedings to acquire title to a Borrower's property have
        been commenced,

whichever  event occurs first,  notice  thereof shall be given to the Company by
the insured  upon the form  furnished by the Company;  provided,  however,  that
failure of the  Company to furnish  forms  shall not  relieve the Insured of the
obligation  to give  notice in any  reasonable  form within the  required  time.
Thereafter,  the Insured shall report monthly to the Company in summary form the
status of the Borrower's  account,  until a claim is submitted to the Company or
until the  Borrower  is less than Four (4)  Months in  Default.  Failure  by the
Insured to give any notice or file any report required under this Policy, within
the time  period  specified,  shall not  constitute  failure  to  comply  with a
material  condition of this Policy provided that such failure is remedied within
ten (10) days of receipt of notice thereof from the Company.

                  Notice of Default  shall  also be given to the  Insurer of any
Primary  Policy in  accordance  with the terms and  conditions  of such  Primary
Policy,  but in no event  later than the time  Notice of Default is given to the
Company under this Policy.

                  7. Primary  Policies.  As a condition  precedent to payment of
any Loss as may be  determined  to be due under this Policy,  the Insured  shall
maintain a Primary  Policy which is acceptable to the Company and which provides
coverage  against losses resulting from Default of the Borrower on each Mortgage
Agreement insured under this Policy that has a loan-to-value  ratio in excess of
eighty percent (80%) at the time of origination.  The Primary Policy shall, as a
minimum,  provide coverage on the amount of the Mortgage  Agreement in excess of
seventy-five  percent  (75%) of  original  fair  market  value of the  property,
defined as of the lesser of either sale price or appraised  value at the time of
origination. Such Primary Policy must remain in force until the unpaid principal
balance of the Mortgage Agreement is reduced to eighty percent (80%) of original
fair market value.

                  8.  Loss Computation and Conditions

                           (a) Advances - In the event of Default, it shall be a
         condition  precedent  to payment of a claim on any  Mortgage  Agreement
         that the Insured advance:  (1) hazard insurance  premiums,  (2) Primary
         Policy premiums as required under  Condition 7 herein,  (3) real estate
         property taxes, (4) property protection and preservation  expenses, (5)
         property sales  expenses,  and (6)  foreclosure  costs  including court
         costs and reasonable attorneys fees.

                           (b)  Restoration - In the event of Default,  if there
         is any physical loss or damage to the property from any cause,  whether
         by accidental means or otherwise,  it shall be a condition precedent to
         payment of a claim on the Mortgage  Agreement that the Insured  restore
         the  property  to its  condition  at the time of the  issuance  of this
         Policy, reasonable wear and tear excepted.

                           (c)  Computation of Loss - Subject to the requirement
         of a Primary Policy pursuant to Condition 7 herein and to the Aggregate
         Loss Limit  contained  in (f) below,  the amount of Loss payable to the
         Insured on each individual claim shall be:

                  The Total Of:

                            (1) The  amount of the unpaid  principal  balance at
                  the time of an Approved Sale of the property;

                            (2)  the  amount  of  the   accumulated   delinquent
                  interest  computed  to the  date of  claim  settlement  at the
                  Mortgage Agreement rate of interest, and

                            (3) the amount of advances made by the Insured under
                  (a) above,

                  Less:

                            (1) the net  proceeds  upon an Approved  Sale of the
                  property, and

                            (2) any amount  received by the Insured  pursuant to
                  any  applicable  Primary  Policy as  required  by  Condition 7
                  herein.

                           (d) Claim Payment Option - Subject to the requirement
         of a Primary  Policy  pursuant to Condition 7 herein and the  Aggregate
         Loss  Limit  contained  in (f)  below,  in  lieu  of  paying  the  loss

                                       4


         determined  by the  computation  in (c) above,  the Company may, at its
         option, pay the Insured the total of the amounts under (1), (2) and (3)
         of (c) above,  less any amount received by the Insured  pursuant to any
         applicable  Primary  Policy as  required by  Condition  7 herein.  As a
         condition  precedent  to the  payment  of any claim for Loss under this
         claim payment  option,  the Insured shall provide the Company with Good
         and  Merchantable  Title to the  property  unless it had been  Conveyed
         pursuant  to a  Primary  Policy.  Within  thirty  (30)  days  after the
         property is sold by the Company,  the Company shall give written notice
         to the Insured of the net amount received from such sale.

                           (e)  Discharge of  Obligation - Any claim  payment by
         the  Company  pursuant  to (c) or (d)  above  shall be a full and final
         discharge of its obligation  with respect to such claim under the terms
         of this Policy.

                           (f)  Aggregate  Loss  Limit  -  Notwithstanding   the
         provisions  of (c) and (d)  above,  the  Aggregate  Loss  Limit  of the
         Company under this Policy is equal to the Aggregate Loss  Percentage of
         the Total  Initial  Principal  Balances of the Mortgage  Agreements  as
         indicated on the face of this policy.  The Aggregate Losses are the sum
         of Losses paid by the Company pursuant to (c) and (d) above, reduced by
         any net amount the Company receives upon disposal of any property. When
         the  Aggregate  Losses paid by the Company  under this Policy  reach an
         amount equal to the Aggregate Loss Limit,  the liability of the Company
         to pay any  additional  claims for Losses  ceases  until the  Aggregate
         Losses are reduced to an amount below the Aggregate Loss Limit.

                  9. Submission and Payment of Claims

                           (a)  Claims  with a  Primary  Policy  - If a  Primary
         Policy is required  on a Mortgage  Agreement  pursuant  to  Condition 7
         herein, it shall be a condition  precedent to submission and payment of
         a claim on such Mortgage  Agreement  under this Policy that the Insured
         first  submit and  settle  any all  claims  for loss under the  Primary
         Policy.  If the Insured  negotiates a claim settlement on a basis other
         than on  conditions  stated in the Primary  Policy,  the  Insured  must
         obtain the consent of the Company to such settlement.  A claim for Loss
         may be filed with the Company on the  appropriate  form provided by the
         Company within sixty (60) days after any and all claim(s) for loss have
         been  settled  and paid under the Primary  Policy or within  sixty (60)
         days after the Insured has conveyed  title to the Property  pursuant to
         an  Approved  Sale,  whichever  occurs  later.  The  Company  shall not
         unreasonably withhold the approval necessary for such an Approved Sale.
         The Company is not liable under this Policy for any amount(s) of claims
         for losses under a Primary Policy.

                           (b)  Claims   without  a  Primary   Policy  -  Unless
         otherwise  mutually  agreed,  a claim  for loss  may be filed  with the
         Company on the  appropriate  form provided by the Company  within sixty
         (60) days after the Insured has conveyed title to the property pursuant
         to an Approved  Sale. The Company shall not  unreasonably  withhold the
         approval necessary for such an Approved Sale.



                                       5



                           (c)  Failure  to File -  Failure  to file a claim for
         Loss  within  sixty (60) days after a claim  could first be filed under
         (a) or (b) above  shall be deemed an  election  by the Insured to waive
         any right to claim  payment  under the terms of this  Policy,  provided
         that  such  sixty  (60)  day  period  shall  not  commence   until  the
         appropriate form has been provided by the Company to the Insured.

                  10.  Where  Notice is Given.  All  notices,  claims,  tenders,
reports and other data  required to be  submitted  to the Company by the Insured
shall be mailed postpaid to: [MORTGAGE POOL INSURER] [ADDRESS].  The Company may
change this address by giving written notice to the Insured.  All notices to the
Insured shall be mailed postpaid to the Insured at its address shown on the face
of this Policy.

                  11. To Whom  Provisions  Applicable.  The  provisions  of this
Policy  shall  inure to the  benefit of and be  binding  upon the  Company,  the
Insured, and any of their respective successors and assigns.

                  12. Suit. No suit or action on this Policy for recovery of any
claim  shall be  sustained  in any court of law or equity  unless  all  material
conditions of this Policy have been complied  with,  except that a condition may
be  specifically  waived by the Company in writing.  A suit  against the Company
must be commenced within three (3) years after the loss can be determined.

                  13.  Waiver  of  Conditions.   No  condition  of  the  Policy,
amendment or endorsement  thereto shall be deemed  waived,  altered or otherwise
compromised  unless stated in writing and duly executed.  Each of the conditions
of this Policy is  severable,  and a waiver,  alteration  or  compromise  of one
condition  shall not be construed as a waiver,  alteration  or compromise of any
other condition.

                  14.  Conflict with Laws. Any provision of this Policy which is
in conflict with the laws of the jurisdiction in which it is effective is hereby
amended to conform with the minimum requirements of such laws.

                  IN WITNESS WHEREOF,  The Company has caused its Corporate Seal
to be hereto  affixed  and these  presents  to be signed by its duly  authorized
officers.

                                         [MORTGAGE POOL INSURER]


                                          Authorized Signature



                                       6



                             ENDORSEMENT NO. [ ] TO
                         MORTGAGE POOL INSURANCE POLICY


[MORTGAGE POOL INSURER]

TRUST:                 Established pursuant to the Trust Agreement dated as of 
                       [             ], 199[ ] among Saxon Asset Securities 
                       Company, as Seller, [             ], as Master Servicer, 
                       and [             ], as Trustee

POLICY NO.:            [             ]

CERTIFICATES:          $[             ] Original Principal Amount, Saxon Asset 
                       Securities Company Asset Backed Certificates, Series 
                       199[_]-[_], Class [    ] Certificates

DATE OF
ISSUANCE:              [             ], 199[_]

        The  obligation  of the  Company  under  this  Policy is  subject to the
following conditions and agreements (the "Conditions"):

                With  respect to the above  captioned  Mortgage  Pool  Insurance
Policy (the "Policy"), [ ] hereby agrees to the following WAIVER OF RIGHTS:

                Notwithstanding  any  provisions  to the contrary in the Policy,
the Company will pay Claims properly submitted  thereunder despite the existence
of any legal or equitable rights of denial,  adjustments,  or rescission arising
out  of  fraud,   dishonesty,   or  misrepresentation  in  connection  with  the
origination of the insured Mortgage Agreements.  The Company further agrees that
it will not adjust,  deny, or rescind its coverage  under the Policy  because of
the adjustment, denial, or rescission of coverage by the mortgage insurer giving
primary  coverage in connection with any insured Mortgage  Agreement.  Provided,
however,  that the  Company's  obligations  shall in no event  extend  to losses
arising through the nonpayment of any claim by the primary mortgage insurer(s).

This Waiver shall only be enforceable to the extent that:

                1. For the first year of coverage,  the Company's aggregate Loss
payments   for   Mortgage   Agreements   evidencing   fraud,   dishonesty,    or
misrepresentation  ("Fraud Loss"), less net liquidation proceeds, if any, do not
exceed [ ]% of the initial principal balances of the Mortgage Agreements insured
pursuant to the Policy; and

                2. For a second  year of  coverage,  the  Company's  Fraud  Loss
payments do not exceed the lesser of (i) [ ]% of the initial principal  balances
of the Mortgage Agreements insured pursuant to the Policy, or (ii) the excess of
the [ ]% Fraud Loss limit set forth in  Paragraph  1 over the actual  Fraud Loss
paid in the first year of coverage; and

                3. For each of the third  through  fifth years of coverage,  the
Company's  Fraud  Loss  payments  do not  exceed  the  lesser of (i) [ ]% of the
initial principal  balances of the Mortgage  Agreements  insured pursuant to the
Policy, or (ii) the excess of the [ ]% Fraud Loss limit set forth in Paragraph 1
over the actual  Fraud  Loss paid in the years of  coverage  preceding  the then
current year.


                                       7


               IN WITNESS WHEREOF,  The Company has caused its Corporate Seal to
be hereto  affixed  and  these  presents  to be  signed  by its duly  authorized
officers.


                                        [MORTGAGE POOL INSURER]



                                         Authorized Signature

 
                                        8


                             ENDORSEMENT NO. [ ] TO
                         MORTGAGE POOL INSURANCE POLICY


[MORTGAGE POOL INSURER]

TRUST:                 Established pursuant to the Trust Agreement dated as of 
                       [             ], 199[ ] among Saxon  Asset Securities 
                       Company, as Seller, [             ], as Master Servicer, 
                       and [             ], as Trustee

POLICY NO.:            [             ]

CERTIFICATES:          $[             ] Original Principal Amount, Saxon Asset 
                       Securities Company Asset Backed Certificates, Series 
                       199[_]-[_], Class [    ] Certificates

DATE OF
ISSUANCE:              [             ], 199[_]

A new Condition  9(d) is hereby  inserted in the  above-captioned  Mortgage Pool
Insurance Policy as follows:

        9 (d) Advance Claims Payment -

                               (1)  Security - The  specific  Security  to which
                this  Endorsement  applies is:  Saxon Asset  Securities  Company
                Asset Backed Certificates, Series 199[ ]-[ ].

                               (2) Amount and Payment - The Insured shall notify
                the Company setting forth (A) each insured Mortgage Agreement on
                which a monthly  payment has become  fifteen  (15) days past due
                and in  respect of which the  servicer  or master  servicer  has
                failed  to  make  required  advance(s)  pursuant  to  the  Trust
                Agreement for the  Security;  and (B) the amount (or portion) of
                advance  claims  which the Insured  will  request the Company to
                pay. The advance claim payment shall be determined for each such
                delinquent  insured  Mortgage  Agreement  and shall be an amount
                equivalent  to the aggregate of the unpaid  monthly  payments of
                principal and interest on such insured Mortgage Agreement.

                The  Company  shall,  within four (4) days of the receipt of any
                request for advance  claims  payment in respect to such  insured
                Mortgage Agreements, pay to the Insured the requested amount.

                               (3)  Limitation  on Advance Claim Payment - Prior
                to the commencement of foreclosure proceedings the Company shall
                be  obligated  to pay under this Policy to the  Insured  advance
                claim  payments  with  respect to any such  delinquent,  insured
                Mortgage  Agreements for a period not to exceed four (4) months,
                provided that the servicer or master servicer has failed to make
                required advances under the Pooling and Servicing  Agreement for
                the  Security.  The Company  shall be  obligated to make advance
                claim  payments  beyond the four (4) months period in respect of
                such delinquent,  insured Mortgage  Agreements provided that (i)
                the failure of the servicer or master  servicer to make required
                advances continues and (ii) foreclosure proceedings with respect
                to  such  delinquent,  insured  Mortgage  Agreements  have  been
                commenced  and  are  being  diligently  pursued.  However,  this
                limitation on advances will not apply,  if and only in the event
                that the  commencement or pursuit of foreclosure  proceedings is
                stayed as a result of a bankruptcy proceeding.


                                       9


                               (4)  Limiting  Advance  Claim  Payments  - In the
                event the Company  makes advance  claim  payments  which are not
                credited against a payment of a subsequent claim under Condition
                9, the Insured  shall remit to the Company  within  fifteen (15)
                days of collection  recoveries  of such advance  claim  payments
                from any source. The recovery by the Insured of amounts shall be
                first allocated to the Company, and the remainder, if any, shall
                be retained by the  Insured.  To the extent such amounts are not
                recovered or remitted by the Insured, the Company may reduce any
                future claim payments under this Policy.

                               (5)  Report of  Disposition  - So long as advance
                claim  payments shall be  outstanding,  the Insured shall notify
                the  Company  of the  collections  on, or  liquidation  or other
                disposition  of, the Insured  Mortgage  Agreement  to which such
                advance claim  payments  relate and the  recoveries  made by the
                Insured for the purpose of enabling the Company to ascertain its
                rights and the amounts  which may be due.  Such report  shall be
                made by the Insured  within  fifteen (15) days after the Insured
                becomes aware of such liquidation, disposition or recovery.

                IN WITNESS WHEREOF, The Company has caused its Corporate Seal to
be hereto  affixed  and  these  presents  to be  signed  by its duly  authorized
officers.

                                   [MORTGAGE POOL INSURER]



                                    Authorized Signature







                                       10


                                                                   EXHIBIT 99.3


                                     FORM OF
                         SPECIAL HAZARD INSURANCE POLICY


[SPECIAL HAZARD INSURER]                             Policy No.: [            ]
[ADDRESS]
[TELEPHONE]

Insured's Identification                             Effective Date
  Number:         [            ]                     of Policy:  [            ]


         [SPECIAL HAZARD INSURER], a [ ] corporation (the "Company"),  agrees to
pay to the Insured  identified  below, in  consideration  of the premium paid as
specified herein, the amount of Loss, subject to the terms and conditions herein
contained.

INSURED:  [            ]
[ADDRESS]

PREMIUM: $[            ]

Total Initial Principal Balance: $[            ]

Aggregate Loss Percentage:  [            ][   ]%

Aggregate Loss Limit: $[            ]

Endorsements attached at issuance:  [            ]

         The  obligation  of the  Company  under  this  Policy is subject to the
following conditions and agreements (the "Conditions"):

                  1.  Definitions.  For all purposes of this  Policy,  the terms
specified  below  shall  have the  meanings  or  constructions  provided  below.
Capitalized  terms used herein and not otherwise  defined  herein shall have the
meanings  provided in the Trust  Agreement  unless the context  shall  otherwise
require.

                  "Advances" are as defined in Paragraph 9(a).

                  "Aggregate Loss Limit" is as defined in Paragraph 9(f).

                  "Aggregate Loss Percentage" is the percentage specified on the
face of this Policy.

                  "Aggregate Losses" are as defined in Paragraph 9(f).

                  "Borrower" is the Person required to repay the debt obligation
created pursuant to a Mortgage Agreement.

                  "Default"  occurs when the  Borrower  becomes in arrears in an
amount equal to or greater  than one (1) monthly  payment due under the terms of
the Mortgage Agreement or violates any other term or


                                       1



condition of the Mortgage Agreement which is a basis for a foreclosure action.

                  "Four (4) Months in Default" occurs when the Borrower  becomes
in arrears in an amount equal to or greater  than four (4) monthly  payments due
under the terms of the Mortgage Agreement.

                  "Good and  Merchantable  Title" is title free and clear of all
liens,   encumbrances,   covenants,   conditions,   restrictions  and  easements
(hereinafter referred to as Liens), except for: (i) the lien of any public bond,
assessment or tax, when no  installment,  call or payment of or under such bond,
assessment  or tax is  delinquent,  (ii) any Liens which were  reflected  in the
appraisal  provided  to the Company  and to which  there was no  objection,  any
municipal  and zoning  ordinances  and  exceptions to title set forth in Federal
Housing  Administration Reg. Sec. 203.389 and acceptable to the Federal National
Mortgage  Association  under its mortgage  purchasing  standards for  first-lien
single  family  mortgages in effect at the  effective  date of this Policy,  and
(iii) any other impediments  which will not have a materially  adverse effect on
the marketability of the title.

                  "Initial Principal Balance" is the unpaid principal balance of
an insured  Mortgage  Agreement at the later of (i) the  effective  date of this
Policy  and (ii) the date the  Mortgage  Agreement  became an  Insured  Mortgage
Agreement.

                  "Insured" is the Person designated on the face of this Policy.
The  insured  may  contract  with any other  Person  to  perform  the  Insured's
obligations under this Policy.

                  "Insured Mortgage  Agreement" is any Mortgage  Agreement which
is  purchased  from the  proceeds  of the  Security  and which the  Company  has
underwritten  and  approved  and to which  coverage  under this  policy has been
extended.

                  "Insurer" is the Company.

                  "Loss" is the  direct  physical  Loss or  damage to  Mortgaged
Property  which  occurs  during the term of this policy  either (i) prior to the
Insured's  acquiring  Good and  Merchantable  Title  because of a Default by the
Borrower  or (ii) while the  Insured  has Good and  Merchantable  Title that was
acquired because of a Default by the Borrower.

                  "Mortgage Agreement" is any note and any mortgage,  bond, deed
of trust  or other  instrument  which  constitutes  a first  lien or  charge  on
Residential  real  property  and  which   collateralizes   the  Borrower's  debt
obligation.

                  "Mortgaged  Property"  is the  property  subject to an Insured
Mortgage Agreement.

                  "Other Insurance" is as defined in Paragraph 9(c).

                  "Person"   is  any   individual,   corporation,   partnership,
association or other entity.

                  "Policy" is this policy of  insurance  plus all  applications,
commitments,  endorsements  and  schedules  related  hereto,  all of  which  are
attached hereto and incorporated herein.

                  "Residential"  is a type of  building  which is  designed  for
occupancy by not more than four families or a condominium unit.

                  "Schedule"  is the  listing or  listings  of insured  Mortgage
Agreements under this policy.

                  "Security"  is  the  bond,   certificate   or  other  security
instrument noted or referred to on the face of this policy.

                  "Total  Initial  Principal  Balance" is the sum of the Initial
Principal Balances of all the Insured

                                        2





Mortgage  Agreements  together with the amount,  if any, of additional  Mortgage
Agreements intended to be purchased with unexpended proceeds of the Security.

                  Any  pronouns,  when used  herein,  shall  mean the  single or
plural, masculine or feminine, as the case may be.

                  2.   Effective   Date,   Policy   Period,    Termination   and
Cancellation.  The effective  date of this Policy shall be the date specified on
the face  hereof.  This Policy  shall  continue in force until (i) each  Insured
Mortgage  Agreement either has been paid in full or is no longer  represented by
the  Security  or (ii) the  Security  is  redeemed.  Except as  provided in this
Paragraph 2 and in  Paragraph 3, there shall be no right of  cancellation  under
this Policy.

                  3.       Premiums

                           (a) The premium for this Policy  shall be paid in the
         manner and at the rate  specified on the face hereof.  The  provisional
         premium  stated in  Endorsement  No. 1 is due on the effective  date of
         this Policy.  Failure to pay the premium  within  fifteen (15) business
         days from the mailing date of the  cancellation  notice will  terminate
         the liability of the Company with respect to this Policy.

                           (b) If the Aggregate  Loss under this Policy  reaches
         the Aggregate Loss Limit as defined in Condition  9(f),  then the total
         premium  under  this  Policy is due and  shall  remain  due;  provided,
         however,  that the premium shall  continue to be calculated and paid in
         the manner specified on the face hereof.

                  4. Notice or Prepayment/Assumption.  Unless otherwise mutually
agreed by the  Company and the  Insured,  the Insured  shall  quarterly  (within
fifteen (15) days after the last day of March,  June,  September  and  December)
provide the Company with a listing of those Insured  Mortgage  Agreements  which
have been prepaid in full or which have been assumed.

                  5.       Limits of Liability

                           (a)  The   Company's   liability   for  Loss  on  the
         individual  properties secured by the Mortgage Loan Agreements shall be
         the Actual Loss Sustained as defined in Paragraph 9(b).

                           (b) The Company's total aggregate  liability for Loss
         during the term of this Policy  shall not exceed the  greatest of 1% of
         the Total Initial  Principal Balance or two times the largest Principal
         Balance of any  Insured  Mortgage  Agreement  or $[ ], and  adjusted in
         accordance with Premium Endorsement No. 1.

                  The total  aggregate  limit of  liability is the sum of Losses
paid by the Company  pursuant to Paragraph 9 - Loss  Procedures,  and subject to
the provisions of Paragraph 9(f) - Aggregate Loss Limit.

                  6. Perils Insured  Against.  This Policy insures  against Loss
that is caused by all risks of direct  physical  Loss or damage  which occurs to
the Mortgaged Property from any cause, except as hereinafter excluded, and which
occurs  during  the  term of this  Policy  either  (i)  prior  to the  Insured's
acquiring Good and Merchantable Title because of a Default by a Borrower or (ii)
while the Insured has Good and Merchantable Title that was acquired because of a
Default by the Borrower.

                  7. Perils  Excluded.  This Policy does not insure against Loss
or damage caused by or resulting from:


                                        3





                           (a) the perils of fire, lightning,  windstorm,  hail,
         explosion,  riot, riot attending a strike,  civil commotion,  aircraft,
         vehicles,  smoke,  sprinkler leakage,  vandalism or malicious mischief,
         except to the extent of that  portion  of the Loss which was  uninsured
         because of the application of a coinsurance clause of another insurance
         policy covering these perils;

                           (b) errors in design,  faulty  workmanship  or faulty
         materials, unless the collapse of the property or a part thereof ensues
         and then only for the ensuing Loss;

                           (c) nuclear or chemical reaction or nuclear radiation
         or radioactive  or chemical  contamination,  all whether  controlled or
         uncontrolled, and whether such Loss be direct or indirect, proximate or
         remote  or  be in  whole  or  in  part  caused  by,  contributed  to or
         aggravated by a peril insured against in this Policy;

                           (d) (1) hostile or warlike action in time of peace or
                  war,  including  action in  hindering,  combating or defending
                  against an actual,  impending  or  expected  attack (i) by any
                  government or sovereign power (de jure or de facto), or by any
                  authority maintaining or using military,  naval or air forces;
                  or (ii) by military, naval or air forces; or (iii) by an agent
                  of any such government, power, authority or forces;

                                    (2)  any  weapon  of  war  or  facility  for
                  producing same employing atomic fission,  radioactive force or
                  chemical or biological contaminants,  whether in time of peace
                  or war;

                                    (3)  insurrection,   rebellion,  revolution,
                  civil  war,  usurped  power or  action  taken by  governmental
                  authority in hindering, combating or defending against such an
                  occurrence, seizure or destruction under quarantine or customs
                  regulations, confiscation by order of any government or public
                  authority, or risks of contraband or illegal transportation or
                  trade.

                           (e)  Infidelity,  conversion  or any dishonest act on
         the part of any Insured or an Insured's agent or employee.

                           (f) It is  understood  and  agreed  that this  Policy
         excludes  loss caused by normal wear and tear,  marring or  scratching,
         gradual deterioration, inherent vice, or latent defect, rust, mold, wet
         or dry rot, animals,  birds, vermin, insects, or inadequate maintenance
         of part or all of mortgaged property on or off designated premises.

                  8. Notice of  Default.  Within ten (10) days after the Insured
becomes aware that:

                           (a) a  Borrower  is Four (4)  Months in  Default,  as
         defined herein, or

                           (b)  proceedings  to  acquire  title to a  Borrower's
         property have been  commenced by the Insured or its agents,  successors
         or assigns, whichever event occurs first,

         notice  thereof  shall be given to the Company by the Insured  upon the
         form furnished by the Company;  provided,  however, that failure of the
         Company  to  furnish  forms  shall  not  relieve  the  Insured  of  the
         obligation  to give notice in any  reasonable  form within the required
         time.  Thereafter,  the Insured shall report  monthly to the Company in
         summary  form the status of the  Borrower's  account,  until a claim is
         submitted  to the Company or until the  Borrower's  account is current.
         Failure by the Insured to give notice or file any report required under
         this  Policy  within the time  period  specified  shall not  constitute
         failure to comply with a material  condition of this  Policy;  provided
         that such  failure  is  remedied  within  ten (10) days of receipt of a
         notice thereof from the Company.

                                        4






                  9.       Loss Proceeds

                           (a) Advances -- In the event of Default,  it shall be
         a  condition  to payment of a claim on any Insured  Mortgage  Agreement
         that the Insured  advance:  (i) hazard  insurance  premiums and (ii) as
         necessary  and  approved  in advance  by the  Company  (A) real  estate
         property taxes and property protection and preservation  expenses,  and
         (B) foreclosure costs;  including court costs and reasonable attorney's
         fees.

                           (b) Actual Loss Sustained -- Applicable  whenever the
         Insured has not collected from Other Insurance, means the lesser of:

                                    (1) the cost of repair or  replacement  with
                  material of like  quality and kind  within a  reasonable  time
                  after such damage; or

                                    (2)  the  unpaid  principal   balance  on  a
                  Mortgage  Agreement  at the time of  acquisition  of Mortgaged
                  Property  by the  Insured  by  foreclosure  or deed in lieu of
                  foreclosure,  plus accumulated delinquent interest computed to
                  the date of  claim  payment  by the  Company  at the  Mortgage
                  Agreement rate of interest (excluding  applicable late charges
                  and penalty interest), plus Advances, less any net proceeds if
                  there be any from the sale of the property.

                                    (3)  in  Paragraph   9(b)(1)(2)  above,  the
                  Actual Loss  Sustained  shall be the Loss after  crediting any
                  applicable  funds  received by the Insured as a result of Loss
                  or damage to the related Mortgaged Property.

                           (c)  Other  Insurance  -- If at the  time  of Loss or
         damage   there  is  available  to  the  Insured  any  other  valid  and
         collectible  insurance which would apply in the absence of this Policy,
         the  insurance  under this Policy shall apply only as excess  insurance
         over such Other Insurance.

                           (d) Claim  Payment -- Subject to the  Aggregate  Loss
         Limit  contained in Paragraph 9(f) below,  the Company shall pay to the
         insured the amount of the Loss  computed in accordance  with  Paragraph
         9(b) above.  As a condition  precedent  to the payment of any claim for
         Loss in  accordance  with B(2)  above,  the Insured  shall  provide the
         Company with Good and Merchantable Title to the Mortgaged Property.

                           (e)  Discharge of  Obligation -- Any claim payment by
         the Company  pursuant to Paragraph 9(d) above shall be a full and final
         discharge of its obligation  with respect to such claim under the terms
         of this Policy.

                           (f)  Aggregate  Loss  Limit  --  Notwithstanding  the
         provisions of Paragraph  9(b) and 9(d) above,  the Aggregate Loss Limit
         of the  Company  under  this  Policy  is  equal to the  Aggregate  Loss
         Percentage  of the  Total  Initial  Principal  Balance  of the  Insured
         Mortgage Agreements. The Aggregate Losses are the sum of Losses paid by
         the  Company  pursuant  to  Paragraph  9(d)  above,  reduced by any net
         proceeds the Company receives upon disposal of any Mortgaged  Property.
         Any  Loss  paid  hereunder  shall  reduce  the  amount  of this  Policy
         available for additional claims.  When the Aggregate Losses paid by the
         Company under this policy equal the Aggregate Loss Limit, the liability
         of the Company to pay any additional  claims for Loss shall cease until
         the Aggregate Losses are reduced below the Aggregate Limit Loss.

                           (g)  Appraisal -- If the Insured and the Company fail
         to agree as to the  amount of any claim,  each  shall,  on the  written
         demand of either, made within sixty (60) days after receipt of proof of
         claim by the Company,  select a competent and disinterested  appraiser,
         and the appraisal shall

                                        5





         be made at a  reasonable  time and place.  The  appraisers  shall first
         select a competent and  disinterested  umpire,  and failing for fifteen
         (15) days to agree  upon  such  umpire,  then,  on the  request  of the
         Insured or the  Company,  such umpire shall be selected by a judge of a
         court of record in the state in which such  appraisal  is pending.  The
         appraisers shall then appraise the claim, stating separately the Actual
         Loss Sustained in accordance  with Paragraph 9(b), and failing to agree
         shall submit their  differences  to the umpire.  An award in writing of
         any two  shall  determine  the  amount of claim.  The  Insured  and the
         Company shall each pay its chosen  appraiser and shall bear equally the
         other  expenses of the appraisal and the umpire.  The Company shall not
         be  held to have  waived  any of its  rights  by any  act  relating  to
         appraisal.

                           (h)  Maintenance  and  Examination  of Records -- The
         Insured  shall  maintain  and, as often as may be  reasonably  required
         during the term of this Policy and for one year thereafter, produce for
         examination by the Company or its duly authorized  representative,  all
         the books and  records  of the  Insured  with  respect  to the  Insured
         Mortgage Agreements and their outstanding unpaid balances at the end of
         each Policy year.

                           (i)  Claims  Against  Third  Parties  -- The  Insured
         shall,  if known,  give notice to the  Company as to any party  against
         whom a subrogation claim may be asserted.

                           (j)  Preservation of Mortgaged  Property -- When Loss
         occurs to Mortgaged  Property from a period  covered by this Policy and
         notice of  foreclosure  has been given to the  mortgagor,  the  Insured
         shall use  reasonable  means to protect  the  Mortgaged  Property  from
         further  Loss if it has the right to do so  (whether or not the Loss is
         covered by this Policy).  Any further covered Loss due to the Insured's
         failure to protect  the  Mortgaged  Property  shall not be  recoverable
         under this Policy.  The Company will reimburse the Insured for expenses
         thus  reasonably  incurred.  Such expenses  shall be in addition to the
         limit of liability of this Policy.

                           (k)  Impairment  of  Recovery  Rights  -- Any  act or
         agreement by the Insured whereby any right to the Insured to recover in
         whole or in part for  Loss or  damage  to  property  covered  hereunder
         against any other  party  liable  therefor,  is released or impaired or
         lost without the consent of the Company,  shall render that  particular
         claim  uncollectible,  but the Company's right to retain or recover the
         premium  shall not be affected.  The Company is not liable for any Loss
         or damage  which,  without  its  written  consent  has been  settled or
         compromised by the Insured.

                           (l)  Abandonment  -- There can be no  abandonment  to
         this Company of any Mortgaged Property.

                           (m)  Subrogation  -- The Company may require from the
         Insured an  assignment  of all right of recovery  against any party for
         Loss to the extent that payment therefor is made by the Company.

                           (n) Examination  Under Oath -- The Insured,  as often
         as may be reasonably  required,  shall exhibit to any person designated
         by the  Company  all that  remains  in any  Mortgaged  Property  herein
         described,  and shall submit, and insofar as is within its power, cause
         its  employees and others to submit to  examinations  under oath by any
         person named by the Company and subscribe to the same; and, as often as
         may be reasonably required, shall produce for examination all writings,
         books of account,  bills,  invoices  and other  vouchers,  or certified
         copies  thereof if the originals be lost, at such  reasonable  time and
         place as may be designated by the Company or its  representatives,  and
         shall  permit   extracts  and  copies  thereof  to  be  made.  No  such
         examination  under oath or examination  of books or documents,  nor any
         other act of the Company or any of its employees or  representatives in
         connection with the investigation of any Loss or claim hereunder, shall
         be deemed a waiver of any  defense  which the Company  might  otherwise
         have asserted with respect to any Loss or claim, but all such

                                        6





         examinations and acts shall be deemed to have been made or done without
         prejudice to the Company's liability.

                  10.      Submitting And Paying Claims

                           (a)  Filing  Claims  --  Unless  otherwise   mutually
         agreed,  a  claim  for  Loss  may be  filed  with  the  Company  on the
         appropriate  form provided by the Company  within sixty (60) days after
         either: (i) the Insured has acquired Good and Merchantable Title to the
         Mortgaged Property or (ii) the Mortgaged Property is damaged by a peril
         insured  against  under this Policy,  which damage  occurred  while the
         Insured had Good and Merchantable  Title that had been acquired because
         of a Default by the Borrower.

                           (b)  Failure  to File --  Failure to file a claim for
         Loss  within  sixty (60) days after a claim for Loss  should  have been
         filed  under (a) above  shall be deemed an  election  by the Insured to
         waive  any  right to claim  payment  under  the  terms of this  Policy;
         provided,  however,  that the failure to file a claim for Loss is filed
         within one (1) year after the time  required by  Paragraph  10(a) above
         unless (i) the Company is prejudiced thereby and (ii) it was reasonably
         possible for the Insured to meet the time limit.

                           (c)  Payment  of Claim -- Any claim  payment  due the
         Insured  shall be payable  within  thirty (30) days after an acceptable
         proof  of  Loss  is  received  by the  Company.  The  date  of a  claim
         settlement is the date on which the Company issues a claim payment.


                  11. Notice. All notices,  claims,  tenders,  reports and other
data  required to be  submitted  to the  Company by the Insured  shall be mailed
postage  prepaid to the  administrative  office of the Company at [ ] [ ], or to
its  authorized  agent.  The Company may change this  address by giving  written
notice to the  Insured.  All  notices  to the  Insured  shall be mailed  postage
prepaid  to the  address  on the  face of this  Policy  unless  the  Company  is
otherwise  notified in writing.  The Company and the Insured may mutually  agree
that notice shall be sent to additional Persons.

                  12. Provisions Applicable. The provisions of this Policy shall
inure to the benefit of and be binding upon the  Company,  the Insured and their
respective successors and assigns.

                  13. Suit. No suit or action on this Policy for recovery of any
claim  shall be  sustained  in any court of law or equity  unless  all  material
conditions of this Policy shall have been complied with, except that a condition
may be specifically waived by the Company in writing. A suit against the Company
must be commenced within three (3) years after the Loss can be determined.

                  14.  Waiver  of  Conditions.   No  condition  of  the  Policy,
amendment or endorsement  thereto shall be deemed  waived,  altered or otherwise
compromised  unless stated in writing and duly executed.  Each of the conditions
of this Policy is  severable,  and a waiver,  alteration  or  compromise  of one
condition  shall not be construed as a waiver,  alteration  or compromise of any
other condition.

                  15.      Representations.

                           (a)  Knowledge of Agent -- The  knowledge of an agent
         of the  Company  shall be  knowledge  of the  Company.  Any fact  which
         breaches  a  Condition  of this  Policy and is known to an agent of the
         Company shall not void this Policy or prevent a recovery  thereunder in
         the event of a claim for Loss.

                           (b)  Misrepresentation  --  No  misrepresentation  or
         breach of affirmative warranty

                                        7





         made  by or on  behalf  of  the  Insured  shall  affect  the  Company's
         obligation  under this Policy unless (i) the Company relies on the fact
         misrepresented or falsely warranted and (ii) the fact misrepresented or
         falsely warranted contributed to the Loss.

                           (c)  Breach  -- No  failure  to abide by a  Condition
         prior to a Loss or no  breach  of a  promissory  warranty  affects  the
         Company's  obligation  under this Policy  unless such failure to breach
         exists at the time of the Loss and either (i) increases the risk at the
         time of Loss or (ii)  contributes  to the Loss.  The provisions of this
         Condition do not apply to the failure to tender payment of premium.

                  16.  Conflict with Laws. Any provision of this Policy which is
in conflict with the laws of the jurisdiction in which it is effective is hereby
amended to conform with the minimum requirements of such laws.

                  17.  Misrepresentation  and Fraud. This entire Policy shall be
void,  if,  whether  before  or  after a Loss,  the  Insured  has  concealed  or
misrepresented  any material fact or  circumstance  concerning this insurance or
the subject thereof,  or the interest of the Insured therein,  or in the case of
any fraud, attempted fraud, or false swearing by the Insured relating thereto.

                  18. Governing Law. This Policy shall be deemed to be issued in
the State of New York, and the rights and liabilities created hereunder shall be
determined  in accordance  with the laws of the State of New York  applicable to
requirements made and to be performed in such State.

                  19.  Venue.  Any action or  proceeding of any kind against the
Company  arising out of, by reason of, or relating to the Policy must be brought
in a State or Federal court of competent  jurisdiction in the State of New York.
The Insured consents to the jurisdiction and venue of such courts and waives any
defenses or objections to such jurisdiction and venue, including any defenses or
objections based upon the convenience of forum in such courts.

                                        8





                             ENDORSEMENT NO. [ ] TO
                         SPECIAL HAZARD INSURANCE POLICY


[SPECIAL HAZARD INSURER]

TRUST:            Established pursuant to the Trust Agreement dated as of 
                  [            ], 199[ ] among Saxon Asset Securities Company, 
                  as Seller, [            ], as Master Servicer, and
                  [            ], as Trustee

POLICY NO.:       [            ]

DATE OF
ISSUANCE:         [            ], 199[ ]


THE PREMIUM FOR THE PERIOD [            ] to [            ] is $[            ] 
AND IS SUBJECT TO MINIMUM EARNED PREMIUM AS FOLLOWS:

                  1. The premium for annual  periods  during  which loans are no
longer  eligible for  origination  will be  calculated  at the beginning of each
anniversary  date of this  Policy at the fixed  yearly rate of [ ]% of the total
outstanding  principal balance of the Insured Mortgage  Agreements for the month
immediately  preceding  the month in which such  anniversary  date  occurs.  The
minimum premium for any annual period shall be $1,000.

                  2. For subsequent annual periods the Insured shall,  within 30
days of each anniversary date of this Policy, furnish the Company with a written
statement of the total  outstanding  principal  balance of the Insured  Mortgage
Agreements as of such anniversary date.

                  3. If the Insured  has failed to report the total  outstanding
principal  balance of the Insured  Mortgage  Agreements for any policy year, the
Company at its sole  discretion,  and after 30 days'  notice,  may  compute  the
actual premium by substituting for such unreported outstanding balance the Total
Initial Principal Balance.

ALL OTHER TERMS AND CONDITIONS REMAIN UNCHANGED.

EFFECTIVE DATE:



                                             Authorized Signature


                                        9





                             ENDORSEMENT NO. [ ] TO
                         SPECIAL HAZARD INSURANCE POLICY

                            FLOOD INSURANCE REQUIRED



[SPECIAL HAZARD INSURER]

TRUST:            Established pursuant to the Trust Agreement dated as of 
                  [            ], 199[ ] among Saxon Asset Securities Company, 
                  as Seller, [            ], as Master Servicer, and
                  [            ], as Trustee

POLICY NO.:       [            ]

DATE OF
ISSUANCE:         [            ], 199[ ]

                  The  Insured  shall  cause  to be  maintained  on any  Insured
Mortgage  Property  designated  as eligible  for the  National  Flood  Insurance
Program, flood insurance in an amount which is at least equal to the lesser of:

                  1. the  unpaid  principal  balance of the  unrelated  Mortgage
Agreement; and

                  2. the maximum insurance  available on any one structure under
the National Flood Insurance program.

                  Maintenance  of a  blanket  policy  so  insuring  the  related
Mortgaged  Property shall be  conclusively  deemed to satisfy the obligation set
forth above.  If such coverage is not  maintained  and a Loss occurs which would
have been covered by the National  Flood  Insurance  Program,  the claim will be
reduced by the amount that such flood insurance policy would have covered.




ALL OTHER TERMS AND CONDITIONS REMAIN UNCHANGED.

EFFECTIVE DATE:



                                               Authorized Signature

                                       10







                             ENDORSEMENT NO. [ ] TO
                         SPECIAL HAZARD INSURANCE POLICY


[SPECIAL HAZARD INSURER]

TRUST:            Established pursuant to the Trust Agreement dated as of 
                  [            ], 199[ ] among Saxon Asset Securities Company, 
                  as Seller, [            ], as Master Servicer, and
                  [            ], as Trustee

POLICY NO.:       [            ]

DATE OF
ISSUANCE:         [            ], 199[ ]


                  Paragraph  9(f) of this Policy is deleted in its  entirety and
is replaced by a new Paragraph 9(f), which reads as follows:

                  "9.      Loss Procedures --

                           (f)  Aggregate  Loss  Limit  --  Notwithstanding  the
         provisions of Paragraphs  9(b) and (d) above,  the Aggregate Loss Limit
         of the Company  under this Policy is an amount equal to the greater of:
         (i) the Aggregate Loss Percentage and (ii) twice the principal  balance
         reflected on the schedule for the Insured Mortgage Agreement having the
         largest  principal  balance  reflected  on the  Schedule of any Insured
         Mortgage  Agreement  and  (iii)  the  total  of the  principal  balance
         reflected on the Schedule for the Insured  Mortgage  Agreements  having
         the highest  concentration  in any one zip code of any Insured Mortgage
         Agreements.  The  aggregate  Losses  are the sum of Losses  paid by the
         Company  pursuant to Paragraph 9(d) above,  reduced by any net proceeds
         the Company receives upon disposal of any Mortgaged Property.  When the
         Aggregate  Losses  paid by the  Company  under  this  Policy  equal the
         Aggregate  Loss  Limit,  the  liability  of  the  Company  to  pay  any
         additional  claims for Loss shall cease until the Aggregate  Losses are
         reduced below the Aggregate Loss Limit."

ALL OTHER TERMS AND CONDITIONS REMAIN UNCHANGED.

EFFECTIVE DATE:




                                             Authorized Signature

                                       11






                             ENDORSEMENT NO. [ ] TO
                         SPECIAL HAZARD INSURANCE POLICY



[SPECIAL HAZARD INSURER]

TRUST:            Established pursuant to the Trust Agreement dated as of 
                  [            ], 199[ ] among Saxon Asset Securities Company, 
                  as Seller, [            ], as Master Servicer, and
                  [            ], as Trustee

POLICY NO.:       [            ]

DATE OF
ISSUANCE:         [            ], 199[ ]

                  The Security referred to in the Policy is:

                  Saxon Asset Securities Company Asset Backed Certificates, 
                  Series 199[ ]-[ ], Class [   ]














ALL OTHER TERMS AND CONDITIONS REMAIN UNCHANGED.

EFFECTIVE DATE:




                                           Authorized Signature

                                       12




                             ENDORSEMENT NO. [ ] TO
                         SPECIAL HAZARD INSURANCE POLICY


[SPECIAL HAZARD INSURER]

TRUST:            Established pursuant to the Trust Agreement dated as of 
                  [            ], 199[ ] among Saxon Asset Securities Company, 
                  as Seller, [            ], as Master Servicer, and
                  [            ], as Trustee

POLICY NO.:       [            ]

DATE OF
ISSUANCE:         [            ], 199[ ]


                  The definition of "Insured Mortgage  Agreement" in Paragraph 1
of this policy is deleted in its entirety and replaced by the following:

                  "Insured Mortgage  Agreement" is any Mortgage  Agreement which
is listed on the Schedule, dated [ ], 199[ ].












ALL OTHER TERMS AND CONDITIONS REMAIN UNCHANGED.

EFFECTIVE DATE:




                                            Authorized Signature

                                       13







                                                                    EXHIBIT 99.4


                                     FORM OF
                                 BANKRUPTCY BOND


BOND NO.:[            ]               Effective Date: [            ], 199[_]
                                      Anniversary Date:  [            ], 20[   ]


                  KNOW ALL MEN BY THESE PRESENTS,  that those certain Mortgagors
or their successors or assigns (hereinafter referred to as "Mortgagor/Principal"
or  "Mortgagors/Principals"),  listed on the attached  mortgage  loan  schedule,
marked  Exhibit "A",  which  identifies all of the mortgage loans subject to the
Agreement as defined and referred to  hereinafter,  and by this reference made a
part hereof under the terms of those certain  Promissory Notes (the "Contracts")
secured by mortgages or deeds of trust (the  "Mortgages")  on those certain [one
to four  family]  residential  properties  (the  "Properties")  as set  forth in
Exhibit "A", and [
    ], a corporation organized under the laws of the State of [ ] and authorized
to transact business as a surety in the State of [ ], as Surety ("Surety"),  are
held and firmly bound unto [ ], with its principal place of business  located at
[ ] as Obligee  ("Obligee")  under the terms of the  Contracts,  for its use and
benefit, subject to conditions 1-20 set forth below, in an amount not to exceed:

          (a)  during  each of the first  ten  years of this Bond (the  "Initial
   Policy  Years")  the  greater  of (i) $[ ] or (ii) $[ ] which is One  Percent
   (1.0%) of the initial outstanding principal amount of the
Contracts,  as of [ ], 199[_];  provided,  however, with respect to (i) and (ii)
above, the following amount is to be subtracted:  claims  previously paid during
the  applicable  Initial  Policy  Year minus net  recoveries  made  during  such
applicable  Initial Policy Year,  from whatever  source (however such recoveries
are not to exceed the amount of claims theretofore paid); and

         (b) thereafter,  the amount for each twelve (12) month period beginning
on the day following the  expiration  date of the tenth Initial Policy Year (the
"Subsequent  Policy  Years")  shall be the  greater  of (i)  $100,000,  (ii) One
Percent (1.0%) of the then outstanding  principal amount of the Contracts at the
beginning of each  Subsequent  Policy Year  (computed as of the first day of the
first month of each  Subsequent  Policy Year) or (iii) the sum of the net claims
paid during the twelve months immediately preceding such Subsequent Policy Year;
provided,  however,  with respect to (i),  (ii) and (iii) above,  the  following
amount  is to be  subtracted:  claims  previously  paid  during  the  applicable
Subsequent  Policy  Year  minus  net  recoveries  made  during  such  applicable
Subsequent Policy Year, from whatever source (however such recoveries are not to
exceed the amount of claims theretofore paid);

for the payment whereof  Mortgagors/Principals and Surety bind themselves, their
heirs, executors, administrators, successors and assigns, jointly and severally,
firmly by these presents. The Initial Policy Year and the Subsequent Policy Year
shall  together  hereinafter  be defined as the "Policy  Year." It is understood
that  coverage  for each  Policy  Year is not  cumulative  and is to be computed
separately  with no carry  back or  carry  forward  or any  unused  coverage  or
recovery with respect to any Policy Year.

                  WHEREAS,   Mortgagors/Principals  have  entered  into  certain
Contracts  secured  by  Mortgages  on  the  Properties,   said  Mortgages  being
identified in the attached Exhibit A;

                  WHEREAS,  the Obligee has  assigned  the  Mortgages  to [ ] as
Trustee (the  "Trustee"),  with its principal  place of business  located at [ ]
under the terms of the Trust Agreement dated as of [ ], 199[_] (the "Agreement")
for the  Saxon  Asset  Securities  Company  Asset  Backed  Certificates,  Series
199[_]-[_];

                                       -1-






                  WHEREAS,  Mortgagors/Principals  have agreed to perform all of
their duties and  obligations  and make any and all payments  required under the
terms of the respective Contracts;

                  NOW,  THEREFORE,  the  conditions of this  Obligation are such
that if any one of the following  occurs:  (i) the  Mortgagors/Principals  shall
faithfully  perform all of their  duties and  obligations  and make all payments
required under the Contracts;  (ii) all of the Mortgages  securing the Contracts
have been paid in full;  or (iii) all of the  Mortgages  are  released  from the
Agreement; then the obligation under this Bond shall be null and void, otherwise
it shall remain in full force and effect.

         The  obligation  of Surety under this Bond is subject to the  following
conditions and agreements (the "Conditions"):

                  1. The Surety shall be obligated  to make  payments  hereunder
only in the event of all of the following:

                           (a)   a    filing    by   one   or    more   of   the
         Mortgagors/Principals  obligated  under the  Contracts  pursuant to the
         Bankruptcy  Code,  as  amended  form  time to  time  (11  U.S.C.)  (the
         "Filing"); and

                           (b)  the  Filing  results  in  one  or  more  of  the
         Properties being retained by the respective  Mortgagor/Principal  (as a
         Debtor under the Filing); and

                           (c)  the  Filing  results  in  one  or  more  of  the
         Properties  being valued by the  Bankruptcy  Court or in the Bankruptcy
         case in an amount less than the then outstanding indebtedness under the
         respective Contract and Mortgage (the "Deficient Valuation").

                  The amount of the difference between the outstanding principal
indebtedness under the Contract and Mortgage and the Deficient Valuation made by
the Bankruptcy Court is hereinafter referred to as the "Principal Differential."

                  2.  No  assignment,   modification  or  other  change  in  the
provisions   of  the   Contracts   or  any  other   related   document   between
Mortgagor/Principal  and  Obligee  which  would  in any  way  increase  Surety's
obligations  or risks under this Bond shall be binding or effective as to Surety
unless  Surety  agrees  to such  assignment,  modification  or other  change  in
writing.

                  3. The Obligee or its designee  shall  immediately  notify the
Surety in writing in the event  Obligee or its designee or its agent  receives a
notice of a Filing  involving any of the  Mortgagors/Principals  as a debtor and
under no  circumstance  shall said  notice be given to Surety any later than the
commencement  of any hearing  scheduled for the  respective  Mortgagor/Principal
pursuant to Section 341 of the Bankruptcy Code or such other comparable  hearing
under any other section of the  Bankruptcy  Code (such hearing under Section 341
or other section being hereinafter referred to as the "Hearing"). The Obligee or
its designee shall also file a proof of claim within such time as the Bankruptcy
Court directs,  but under no  circumstances  later than the  commencement of the
Hearing.  The  proof of claim and its  filing  shall be in  accordance  with the
Bankruptcy Code and all Rules and Orders,  and shall include the interest of the
Surety.

                  4. In the  event  any of the  Properties  are  proposed  to be
valued by the  Bankruptcy  Court or in the  bankruptcy  case or proceeding in an
amount less than the outstanding  indebtedness under the respective Contract and
Mortgage,  the Obligee or its designee  shall timely and properly  challenge the
valuation, unless Surety agrees in writing that such challenge is not necessary.
The Obligee or its designee  must attend the  Hearing,  must timely and properly
object to the valuation, must attend the subsequent valuation hearing and/or

                                       -2-






trial,  must  object  to any  valuation  which  is  less  than  the  outstanding
indebtedness under the respective Contract and Mortgage, and must take all other
reasonable  and prudent action to protect the interests of Surety and the holder
of the Contract, as may be directed by Surety from time to time.

                  5. If, due to or in  connection  with a Filing or  proceeding,
one or more of the  Properties  receives a Deficient  Valuation,  Obligee or its
designee  shall  submit  to Surety a signed  statement  (the  "Default  Notice")
stating all of the following:

                           (a) the Principal Differential;

                           (b) the payment  history of the Contract and Mortgage
         since the date of the Filing including the following:  the date of last
         full  payment  made by the  respective  Mortgagor/Principal  under  the
         Contract  and  Mortgage,  the date and amounts of any partial  payments
         made subsequent to the date of the last full payment,  and the due date
         and amount of any  payments not made prior to the date of the last full
         payment;

                           (c) the amount of interest  which would have been due
         since the date of the Filing  computed  at the  interest  rate  charged
         under the Contract (the "Contract  Rate") from the  Mortgagor/Principal
         with respect to the Principal  Differential had it not been the subject
         of a Deficient Valuation;

                           (d) the per diem interest charge at the Contract Rate
         on the Principal Differential;

                           (e) an  amortization  schedule  based on the original
         terms of the respective Contract and Mortgage;

                           (f) an  amortization  schedule based on the Deficient
         Valuation; and

                           (g) other such information as the Surety may require.

                  6. Surety shall pay jointly to the Trustee and Obligee, within
fifteen (15) days after receipt of the Default Notice:

                           (a) at the  option  of the  Surety,  either  (i)  the
         amount  of the  Principal  Differential  in a lump  sum,  or  (ii) on a
         monthly  basis,  the amount of the Principal  Differential  during such
         month,  which  would have  otherwise  been  amortized  pursuant  to the
         Contract plus accrued interest on the Principal  Differential ("Accrued
         Interest") with such monthly payments to terminate upon payment in full
         of the related Mortgage, or upon final claims settlement payments under
         all mortgage insurance policies; and

                           (b) the amount of interest  computed at the  Contract
         Rate owed on the Principal  Differential from the date of the Filing to
         the date of payment  made under  (a)(i)  above or the date of the first
         payment made under (a)(ii) above ("Initial Lost Interest");

provided,  however,  that the  failure of the  Obligee or Trustee to receive the
above  referenced  Principal  Differential  and  Accrued  Interest  (if any) and
Initial Lost Interest payment (the "Deficient Funds") occurred solely due to the
effect of the  Deficient  Valuation.  The  above-described  payments  to be made
jointly to the Trustee and Obligee shall be made by Surety and shall satisfy all
obligations of Surety hereunder owed to

                                       -3-






Obligee and Trustee.  Separate Default Notices shall be submitted to Surety each
time  Deficient  Funds  occur as the  result  of the  filing  of a  petition  in
Bankruptcy by one or more Mortgagors/Principals.

                  7. Obligee  shall make a claim  hereunder no later than twenty
(20)  days  after  the date on which  the  Bankruptcy  court  makes a  Deficient
Valuation or after a hearing by the Bankruptcy Court on the Deficient  Valuation
issue,  whichever  occurs  later,  unless Surety agrees in writing to extend the
time for filing a claim.

                  8. Notice  shall be sent by  registered  or  certified  United
States mail, postage prepaid, or by telex or telegram, addressed as follows:

                  if to Surety:

                  [NAME]
                  [ADDRESS]

                  if to Mortgagor/Principal:

                  [NAME]
                  [ADDRESS]

                  if to Obligee:

                  [NAME]
                  [ADDRESS]

                  if to Trustee:

                  [NAME]
                  [ADDRESS]

or such  other  place or  person as they may,  from time to time,  designate  in
writing.

                  9. No  agreement  by Surety and no course of  dealing  between
Surety and Obligee  shall be effective to change or modify or to  discharge,  in
whole or in part, this Bond, unless in writing and executed by Surety.

                  10. No waiver of any  rights or powers of Surety or Obligee or
consent  by  either  of them  shall be valid  unless  in  writing  signed  by an
authorized  officer  or agent  thereof.  The  waiver  of any  right by Surety or
Obligee or failure to exercise  promptly  any right shall not be  construed as a
waiver of any other right to exercise the same at any time thereafter.

                  11. The first year's premium for this Bond is $[ ], payable by
the Obligee upon delivery of this Bond. Thereafter,  the annual premium shall be
the  greater  of  (i)  $[1,000]  or  (ii)  [0.0001]  per  annum  applied  to the
outstanding principal balances of mortgages being serviced under the Contract as
of the first day of January of each year of the Bond.  After the Initial  Policy
Year,  the annual  premium is payable by the Obligee on the [25th] day following
the  anniversary  date of this Bond.  The  premium  shall be fully  earned  when
received, and there shall be no refund of any premium under this Bond.


                                       -4-






                  12. This Bond is  irrevocable,  absolute  and  continuing  and
shall  remain  in full  force  and  effect  so long as the  Agreement  (and  any
supplements or amendments  thereto) remains in full force and effect,  except in
the event the premium required hereunder is not paid when due. There shall be no
right of cancellation under this Policy, except for non-payment of premium.

                  13.  (a) The  premium  for this Bond shall be due and owing as
long as the Bond is in full force and  effect.  Surety  will  furnish  notice to
Obligee and the Trustee of the amount of premium due each year not less than ten
(10) days prior to the due date of such premium.

                           (b) The Obligee shall provide Surety with the balance
         outstanding  under the Contracts and such other  information  as Surety
         may be required to compute the  applicable  premium.  Such  information
         shall be  furnished to Surety by [ ] of each year and shall be computed
         based on the [ ]  balances.  Failure of the  Obligee  to  provide  such
         information  within  thirty (30) days after receipt of notice that such
         information  is due will  entitle  Surety  to  charge  the  Obligee  an
         estimated  premium  based on Surety's  records,  and with Surety's only
         refund  obligation  to refund  any  excess  premium  (without  interest
         thereon)  upon  the  Obligee  providing  such  information  as  may  be
         necessary  to  compute  the  correct  premium  as of its due date,  and
         without the Obligee being relieved of its obligation to pay any further
         premium if the estimated premium was less than the correct premium.

                           (c)  Failure to pay any  premium  within  thirty (30)
         days after  receipt of notice from Surety that such  premium is due and
         unpaid will  terminate  the  liability  of Surety  with  respect to the
         coverage contained in this Bond.

                  14.  In the  event of a  Bankruptcy  of the  Obligee,  nothing
herein contained shall be interpreted so as to obligate the Surety to assume any
additional  responsibilities,  including  but not limited to collection of funds
for distribution to the Trustee and/or Certificateholders.

                  15.  Whenever  the Surety  makes  payment to the  Trustee  and
Obligee on behalf of the Principal in settlement of a claim or obligation  under
this Bond, the Surety is then subrogated to the rights and claims of the Trustee
and Obligee against the Principal to sue the Principal and pursue whatever other
remedies of law or equity  which were  available to the Trustee and Obligee with
respect thereto. Without limiting the foregoing, the Obligee shall file with the
Bankruptcy  Court an  assignment  of its  proof of claim  and make  claim in the
Bankruptcy  Court in the amount of the claim  made  under this Bond or  whatever
portion  thereof is so subject to a claim in Bankruptcy on behalf of the Surety.
Upon payment from the Bankruptcy  Court,  Obligee shall  reimburse to the Surety
the full amount  received  from the  Bankruptcy  Court as a result of  Obligee's
claim.

                  16.  Notwithstanding the fact that payments under the terms of
this Bond are to be made by Surety to  Trustee,  the  obligations  and duties of
Obligee and all other  conditions  of this Bond must be fully met for a claim to
be filed and fully payable.

                  17. For all purposes of this Bond,  including all Endorsements
hereto, any addition to the principal amount of the Contracts resulting from the
accrual  and  deferral  of  interest  set forth in a  schedule  in the  original
Contracts, shall be deemed to be principal under this Bond.

                  18.  Notwithstanding  any other  provision  contained  herein,
Surety shall be under no  obligation  to make any payment,  or portion  thereof,
which has previously been made by Mortgagor/Principal.

                  19. The  Trustee  shall be a party to this  Agreement  for the
purpose of receipt of payment hereunder and for no other purpose.


                                       -5-





                  20.  This Bond shall be  effective  as of 12:01 a.m.  standard
time at the  address of the  Obligee on [ ],  199[_] and shall  continue in full
force and effect during the term of the Contract.


                                           [OBLIGEE]


         (Corporate Seal)                  By

                                           Its
         Witness:


                                           [SURETY]


         (Corporate Seal)                  By

                                           Its
         Witness:

                                           [TRUSTEE]


         (Corporate Seal)                  By

                                           Its
         Witness:



















                                       -6-




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission