SAXON ASSET SECURITIES CO
424B5, 1997-11-12
ASSET-BACKED SECURITIES
Previous: AMERICAN RESIDENTIAL SERVICES INC, 424B2, 1997-11-12
Next: LAMINATING TECHNOLOGIES INC, 8-K, 1997-11-12





                                             FILED PURSUANT TO RULE 424(B)(5)
                                                 FILE NO. 333-4127

PROSPECTUS SUPPLEMENT
(To Prospectus Dated February 19, 1997)

<TABLE>
<CAPTION>
                                  $600,308,000
                      Saxon Asset Securities Trust 1997-3
<S> <C>
$124,075,000  Class AF-1 Certificates  $20,832,000  Class AF-6 Certificates  $124,125,000  Class AV-1 Certificates
 $22,000,000  Class AF-2 Certificates  $10,533,000  Class MF-1 Certificates  $178,938,000  Class AV-2 Certificates
 $10,000,000  Class AF-3 Certificates   $9,363,000  Class MF-2 Certificates    $28,384,000  Class MV-1 Certificates
 $15,000,000  Class AF-4 Certificates   $5,852,000  Class BF Certificates      $21,974,000  Class MV-2 Certificates
 $16,414,000  Class AF-5 Certificates                                          $12,818,000  Class BV Certificates
</TABLE>

                                     [LOGO]
             Mortgage Loan Asset Backed Certificates, Series 1997-3
                         Saxon Asset Securities Company
                                  as Depositor

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

         The Mortgage Loan Asset Backed Certificates, Series 1997-3, will
consist of: (a) the following Group I Certificates: (i) Class AF-1, Class AF-2,
Class AF-3, Class AF-4, Class AF-5 and Class AF-6 Certificates (collectively,
the "Class A Group I Certificates"), (ii) Class MF-1 and Class MF-2 Certificates
(collectively, the "Mezzanine Group I Certificates") and (iii) Class BF
Certificates (collectively, with the Mezzanine Group I Certificates, the
"Subordinated Group I Certificates"); (b) the following Group II Certificates:
(i) Class AV-1 and Class AV-2 Certificates (the "Class A Group II
Certificates"), (ii) Class MV-1 and Class MV-2 Certificates (collectively, the
"Mezzanine Group II Certificates") and (iii) Class BV Certificates (collectively
with the Mezzanine Group II Certificates, the "Subordinated Group II
Certificates"); and (c) Class C and Class R Certificates (the "Retained
Certificates"). Only the Group I Certificates and the Group II Certificates
(collectively, the "Offered Certificates") are offered hereby.


         Interest will accrue on the Class AF-2, Class AF-3, Class AF-4, Class
AF-6, Class MF-1 and Class MF-2 Certificates at the respective fixed
Pass-Through Rates set forth herein and on the Class AF-5 and Class BF
Certificates at the respective Pass-Through Rates equal to the lesser of (i) the
applicable fixed interest rate set forth herein and (ii) the weighted average
net Mortgage Interest Rates on the Mortgage Loans in Group I. The Pass-Through
Rates for the Class AF-1 Certificates and for the Group II Certificates will
adjust monthly and with respect to the first Distribution Date will be
determined on November 10, 1997, by the Paying Agent.

         For a discussion of significant matters affecting investment in the
Offered Certificates, see "Risk Factors" beginning on page S-10 herein and
beginning on page 5 in the Prospectus.

         The Certificates will represent undivided ownership interests in pools
of mortgage loans (the "Mortgage Loans") held by a trust (the "Trust") created
pursuant to a Trust Agreement dated as of November 1, 1997 (the "Agreement"),
among Saxon Asset Securities Company (the "Depositor"), Texas Commerce Bank
National Association, as Master Servicer (the "Master Servicer"), and Citibank,
N.A., as trustee (the "Trustee"). The Mortgage Loans will be acquired by the
Depositor from Saxon Mortgage, Inc. ("the Seller"), an affiliate of the
Depositor which originated or acquired the Mortgage Loans from various mortgage
banking institutions.(Cover continued on next page)

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

THE OFFERED CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND DO
NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, THE MASTER SERVICER,
       THE TRUSTEE, ANY SELLER, ANY SERVICER OR ANY OF THEIR AFFILIATES.
          NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE
               INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.

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

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

         The Offered Certificates will be purchased by the Underwriters from the
Depositor and will be offered by the Underwriters from time to time in
negotiated transactions or otherwise, at varying prices to be determined at the
time of sale. Proceeds to the Depositor are expected to be approximately
$598,751,759, plus accrued interest, before deducting expenses payable by the
Depositor estimated to be $460,000. See "Underwriting" herein.

         The Offered Certificates are offered by the Underwriters, subject to
prior sale, withdrawal, cancellation or modification of the offer without
notice, to delivery and acceptance by the Underwriters and certain other
conditions. It is expected that delivery of the Offered Certificates in
book-entry form will be made on or about November 13, 1997, only through the
facilities of The Depository Trust Company, CEDEL S.A. and the Euroclear System.

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

Prudential Securities Incorporated
                       Merrill Lynch & Co.
                                     J.P. Morgan & Co.
                                                    Morgan Stanley Dean Witter

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

           The date of this Prospectus Supplement is November 6, 1997



<PAGE>


(Cover continued from previous page)

         The assets of the Trust will include two pools (each, a "Mortgage Loan
Group" or "Group") of mortgage loans (the "Mortgage Loans") secured by first or
second mortgages or deeds of trust (the "Mortgages") on residential properties,
including investment properties, which may be detached, attached, a two-to-four
family dwelling, condominiums, townhouses, manufactured housing or units in a
planned unit development (the "Mortgaged Premises"), to be conveyed by the
Depositor to the Trust on the Closing Date. Substantially all the Mortgage Loans
will be serviced by Meritech Mortgage Services, Inc., an affiliate of the
Depositor. Distributions in respect of the Group I Certificates will generally
be calculated with reference to a pool of fixed-rate first or second lien
Mortgage Loans ("Group I"). Distributions in respect of the Group II
Certificates will generally be calculated with reference to a pool of
adjustable-rate first lien Mortgage Loans ("Group II"). See "DESCRIPTION OF THE
OFFERED CERTIFICATES " in this Prospectus Supplement.

         All the Mortgage Loans were originated or acquired in accordance with
the Seller's loan programs for non-conforming credits. See "RISK FACTORS -- Risk
of Higher Delinquencies Associated With Underwriting Standards" in this
Prospectus Supplement.

         Distributions of principal and interest to each Class of the Offered
Certificates will be made on the 25th day of each month or, if the 25th day is
not a business day, the first business day thereafter (each, a "Distribution
Date"), beginning on November 25, 1997. Distributions on the Subordinated
Certificates and the Retained Certificates are subordinate to distributions on
the Class A Certificates to the extent described herein.

         One or more elections will be made to treat certain assets of the Trust
as real estate mortgage investment conduits ("REMIC") for federal income tax
purposes. As described more fully herein, each Class of Offered Certificates
will constitute a "regular interest" in a REMIC. See "CERTAIN FEDERAL INCOME TAX
Consequences" in this Prospectus Supplement and "CERTAIN FEDERAL INCOME TAX
CONSEQUENCES -- REMIC Certificates" in the Prospectus. Only the Class AV-1,
Class AV-2 and Class MV-1 Certificates will constitute "mortgage related
securities" for purposes of SMMEA (as defined herein). See "LEGAL INVESTMENT
CONSIDERATIONS" in this Prospectus Supplement.

         There is currently no secondary market for the Offered Certificates.
Each Underwriter intends to make a secondary market in the Offered Certificates
offered by such Underwriter but has no obligation to do so. There can be no
assurance that a secondary market for the Offered Certificates will develop or,
if it does develop, that it will continue.


                               TABLE OF CONTENTS
                             Prospectus Supplement

                                                                           PAGE

SUMMARY....................................................................S-1
RISK FACTORS...............................................................S-10
THE MORTGAGE LOAN POOL.....................................................S-13
     General...............................................................S-13
     Underwriting Standards................................................S-13
     Characteristics of the Mortgage Loans.................................S-14
     Additional Information................................................S-17
     Servicing of the Mortgage Loans.......................................S-18
     Servicing and Other Compensation and Payment of
         Expenses; Repurchase..............................................S-19
     Advances and Month End Interest.......................................S-19
     Interest Payments on the Mortgage Loans...............................S-19
     The Master Servicer...................................................S-20
USE OF PROCEEDS............................................................S-20
PREPAYMENT AND YIELD CONSIDERATIONS........................................S-20
     General...............................................................S-20
     Prepayments and Yields for Offered Certificates.......................S-21
     Payment Delay Feature of Group I Certificates.........................S-27
DESCRIPTION OF THE OFFERED CERTIFICATES....................................S-27
     General...............................................................S-27
     Distributions.........................................................S-28
     Overcollateralization and Crosscollateralization
         Provisions........................................................S-32
     Calculation of One Month LIBOR........................................S-33
     Book Entry Registration of the Offered Certificates...................S-33
THE AGREEMENT..............................................................S-34
     Formation of the Trust................................................S-34
     Reports to Certificateholders.........................................S-34
     Delivery and Substitution of Mortgage Loans...........................S-35
     The Trustee, the Certificate Registrar and the Paying Agent...........S-35
     Voting Rights.........................................................S-35
     Termination...........................................................S-35
     Sale of Mortgage Loans................................................S-35
     Events of Default.....................................................S-36
     Governing Law.........................................................S-36
CERTAIN FEDERAL INCOME TAX CONSEQUENCES....................................S-36
     REMIC Elections.......................................................S-36
ERISA CONSIDERATIONS.......................................................S-37
RATINGS....................................................................S-39
LEGAL INVESTMENT CONSIDERATIONS............................................S-39
UNDERWRITING...............................................................S-40
CERTAIN LEGAL MATTERS......................................................S-40
INDEX TO LOCATION OF  PRINCIPAL DEFINED TERMS..............................A-1


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


         The Certificates offered by this Prospectus Supplement will be part of
a separate series of Certificates being offered by the Seller pursuant to its
Prospectus dated February 19, 1997, of which this Prospectus Supplement is a
part and which accompanies this Prospectus Supplement. The Prospectus contains
important information regarding this offering which is not contained herein, and
prospective investors are urged to read the Prospectus and this Prospectus
Supplement in full.

         Information under "THE MORTGAGE LOAN POOL -- Servicing of Mortgage
Loans" and "PREPAYMENT AND YIELD CONSIDERATIONS" in this Prospectus Supplement
includes "forward-looking statements" within the meaning of Section 27A of the
Securities Act of 1933. Such statements are qualified by the important factors
discussed under such captions that could cause actual results to differ
materially from those in the forward-looking statements.



<PAGE>



                                    SUMMARY

         The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus Supplement and the
accompanying Prospectus. Reference is made to the "Index to Location of
Principal Defined Terms" in this Prospectus Supplement and in the Prospectus for
the definitions of certain capitalized terms.

<TABLE>
<CAPTION>


<S> <C>
Trust:                              Saxon Asset Securities Trust 1997-3 (the "Trust").
Certificates:                       The Mortgage Loan Asset Backed  Certificates,  Series 1997-3,  will consist of: (a) the
                                    following Group I Certificates:  (i) Class AF-1,  Class AF-2,  Class AF-3,  Class AF-4,
                                    Class  AF-5  and  Class  AF-6  Certificates   (collectively,   the  "Class  A  Group  I
                                    Certificates"),  (ii)  Class  MF-1  and  Class  MF-2  Certificates  (collectively,  the
                                    "Mezzanine Group I Certificates") and (iii) Class BF Certificates  (collectively,  with
                                    the Mezzanine Group I Certificates,  the "Subordinated Group I Certificates");  (b) the
                                    following  Group II  Certificates:  (i) Class  AV-1 and Class  AV-2  Certificates  (the
                                    "Class  A Group  II  Certificates"),  (ii)  Class  MV-1  and  Class  MV-2  Certificates
                                    (collectively,  the "Mezzanine Group II Certificates")  and (iii) Class BV Certificates
                                    (collectively  with the Mezzanine Group II  Certificates,  the  "Subordinated  Group II
                                    Certificates");   and  (c)   Class  C  and   Class  R   Certificates   (the   "Retained
                                    Certificates").   Only  the  Group  I  Certificates   and  the  Group  II  Certificates
                                    (collectively,  the "Offered Certificates") are offered hereby.  References to Class A,
                                    Class M-1,  Class M-2,  Class B, Mezzanine and  Subordinated  Certificates  are, as the
                                    context  requires,  references  to  Certificates  of either or both  Groups of  similar
                                    designations.

Certificates Offered:               The  Initial  Certificate  Principal  Balances,  the  Pass-Through  Rates  and the Last
                                    Scheduled Distribution Dates for the Offered Certificates are as follows:

                                                        Initial Certificate   Pass-Through      Last Scheduled
                                            Class       Principal Balance(1)     Rates         Distribution Date(2)
                                       ---------------  -------------------   -------------   ---------------------


                                           Group I
                                         Class AF-1        $124,075,000            (3)        October 25, 2020
                                         Class AF-2        $ 22,000,000          6.715%       August 25, 2023
                                         Class AF-3        $ 10,000,000          6.775%       August 25, 2024
                                         Class AF-4        $ 15,000,000          6.950%       January 25, 2026
                                         Class AF-5        $ 16,414,000          7.065%(4)    April 25, 2027
                                         Class AF-6        $ 20,832,000          6.730%       February 25, 2027
                                         Class MF-1        $ 10,533,000          6.935%       February 25, 2027
                                         Class MF-2        $  9,363,000          7.115%       December 25, 2026
                                             BF            $  5,852,000          7.460%(4)    September 25, 2026
                                          Group II
                                         Class AV-1        $124,125,000            (3)        August 25, 2027
                                         Class AV-2        $178,938,000            (3)        August 25, 2027
                                         Class MV-1        $ 28,384,000            (3)        July 25, 2027
                                         Class MV-2        $ 21,974,000            (3)        June 25, 2027
                                         Class BV          $ 12,818,000            (3)        April 25, 2027

</TABLE>

(1) As of any Distribution Date, the "Certificate Principal Balance" of each
    Class of Offered Certificates is the aggregate principal amount thereof
    immediately prior to such Distribution net of (i) all amounts to be applied
    on such Distribution Date to reduce principal and (ii) in the case of the
    Subordinated Classes of Certificates, Applied Realized Loss Amounts
    allocated in respect of such Class. See "DESCRIPTION OF THE
    CERTIFICATES--Overcollateralization and Crosscollateralization
    Provisions--Realized Losses" in this Prospectus Supplement.

(2) Calculated in accordance with the assumptions for the determination of Last
    Scheduled Distribution Date set forth under "PREPAYMENT AND YIELD
    CONSIDERATIONS--Prepayments and Yields for Offered Certificates" in this
    Prospectus Supplement. It is expected that the actual last Distribution Date
    for each Class of Certificates will occur significantly earlier.

(3) The Pass-Through Rates for the Class AF-1 Certificates and for the Group II
    Certificates adjust monthly as described on the next page.

(4) The Pass-Through Rates for the indicated Classes of the Group I Certificates
    on any Distribution Date will equal the lesser of (i) the per annum rate for
    such Class set forth above (increased, for the Class AF-5 Certificates, by
    0.50% for any Distribution Date after the Initial Optional Termination Date
    (as defined under "Optional Termination" in this Summary)) and (ii) the
    weighted average Interest Rates on the Mortgage Loans in Group I less the
    Servicing Fee Rate and the Master Servicing Fee Rate.

<PAGE>

                                    The Pass-Through Rates per annum for the
                                    Class AF-1 Certificates and for the Group II
                                    Certificates will be equal to the least of
                                    (i) the London interbank offered rate for
                                    one month United States dollar deposits
                                    ("One Month LIBOR") (calculated as described
                                    under "DESCRIPTION OF THE OFFERED
                                    CERTIFICATES -- Calculation of One Month
                                    LIBOR" in this Prospectus Supplement) as of
                                    the second business day prior to the
                                    immediately preceding Distribution Date
                                    (November 10, 1997, for the first
                                    Distribution Date) plus the Applicable
                                    Spread per annum, (ii) the weighted average
                                    of the Mortgage Interest Rates on the
                                    Mortgage Loans in Group I (in the case of
                                    the Class AF-1 Certificates) or the weighted
                                    average of the maximum lifetime Mortgage
                                    Interest Rates on the Mortgage Loans in
                                    Group II (in the case of the Group II
                                    Certificates) less, in each case, the
                                    applicable Servicing Fee Rate and the Master
                                    Servicing Fee Rate and (iii) the applicable
                                    Available Funds Cap. The "Class AF-1
                                    Available Funds Cap" is defined as a per
                                    annum rate equal to (w)(i) the total
                                    scheduled interest on the Mortgage Loans in
                                    Group I for the related Due Period less (ii)
                                    the Servicing Fees and Master Servicing Fee
                                    for such Due Period divided by (x) the
                                    Certificate Principal Balance of the Group I
                                    Certificates divided by (y) the actual
                                    number of days in the related Accrual Period
                                    and (z) multiplied by 360. The "Group II
                                    Available Funds Cap" is defined as a per
                                    annum rate equal to (w)(i) the total
                                    scheduled interest on the Mortgage Loans in
                                    Group II for the related Due Period less
                                    (ii) the Servicing Fees and Master Servicing
                                    Fee for such Due Period divided by (x) the
                                    Certificate Principal Balance of the Group
                                    II Certificates divided by (y) the actual
                                    number of days in the related Accrual Period
                                    and (z) multiplied by 360.

                                    The Applicable Spread is as follows: for any
                                    Distribution Date before the Step Up Date:
                                    Class AF-1, 0.16%; Class AV-1, 0.18%; Class
                                    AV-2, 0.19%; Class MV-1, 0.375%; Class MV-2,
                                    0.60% and Class BV 1.00%; and for any
                                    Distribution Date on or after the Step Up
                                    Date: Class AV-1, 0.36%; Class AV-2, 0.38%;
                                    Class MV-1, 0.5625%; Class MV-2, 0.90%; and
                                    Class BV, 1.50%.

                                    If on any Distribution Date the Pass-Through
                                    Rate for a Class of the Group II
                                    Certificates is based upon the Group II
                                    Available Funds Cap, the excess of (i) the
                                    amount of interest that such Class would
                                    have been entitled to receive on such
                                    Distribution Date had the Variable
                                    Pass-Through Rate for that Class not been
                                    calculated based on the Group II Available
                                    Funds Cap over (ii) the amount of interest
                                    such Class received on such Distribution
                                    Date based on the Group II Available Funds
                                    Cap, together with the unpaid portion of any
                                    such excess from prior Distribution Dates
                                    (and interest accrued thereon at the then
                                    applicable Pass-Through Rate, without giving
                                    effect to the Group II Available Funds Cap),
                                    is the "Group II Certificates Carryover" for
                                    such Class. Any Group II Certificates
                                    Carryover will be payable on future
                                    Distribution Dates (to the extent available
                                    funds are sufficient therefor but only on or
                                    prior to the last Distribution Date with
                                    respect to a Class) as described herein. The
                                    rating of the Group II Certificates does not
                                    address the likelihood of the payment of any
                                    Group II Certificates Carryover. No such
                                    carryover amounts will be payable with
                                    respect to the Class AF-1 Certificates in
                                    the event the Pass-Through Rate for such
                                    Certificates is limited on any Distribution
                                    Date by the Class AF-1 Available Funds Cap.

Agreement:                          The  Certificates  will be  issued  pursuant
                                    to a trust  agreement  to be  dated as of
                                    November 1, 1997, among the Depositor, the
                                    Master Servicer and the Trustee.

Denominations:                      The Offered  Certificates  are issuable in
                                    book entry form in minimum  denominations of
                                    $1,000 in original principal amount and
                                    integral multiples thereof.

<PAGE>

Depositor:                          Saxon Asset Securities Company, a Virginia
                                    corporation and wholly owned limited purpose
                                    financing subsidiary of Dominion Mortgage
                                    Services, Inc. The Depositor's principal
                                    executive offices are located at 4880 Cox
                                    Road, Glen Allen, Virginia 23060, and its
                                    phone number is (804) 967-7400.

Seller:                             Saxon Mortgage, Inc., a Virginia corporation
                                    and an affiliate of the Depositor.

Master Servicer:                    Texas Commerce Bank National Association

Trustee:                            Citibank, N.A., a national banking
                                    association.

Certificate Registrar and
Paying Agent:                       Texas Commerce Bank National Association, a
                                    national banking association.


Servicers:                          Meritech  Mortgage  Services,  Inc., an
                                    affiliate of the Depositor  ("Meritech"),
                                    will service approximately 99% of the
                                    Mortgage Loans.  Ameriquest Mortgage Company
                                    (formerly Long Beach Mortgage Company) will
                                    service the balance of the Mortgage  Loans.
                                    Each of them is referred to as a "Servicer".

Closing Date:                       On or about November 13, 1997.

Cut-Off Date:                       As of the close of business on October 1,
                                    1997.

Trust Assets:                       Trust assets will include  two pools  (each,
                                    a "Mortgage Loan Group" or "Group") of
                                    mortgage  loans (the "Mortgage  Loans")
                                    secured by  mortgages  or deeds of trust
                                    (the "Mortgages") on residential  properties
                                    including investment properties,  which may
                                    be detached, attached,  two-to-four  family
                                    dwellings, condominium  units,  townhouses,
                                    manufactured   housing  or  units  in  a
                                    planned  unit   development  (the "Mortgaged
                                    Premises"), to be conveyed to the Trust on
                                    the Closing Date .

                                    Distributions on the Group I  Certificates
                                    will generally be made from payments on a
                                    pool of fixed-rate first or second lien
                                    Mortgage Loans ("Group I"). Distributions on
                                    the Group  II Certificates will generally be
                                    made  from payments  on a pool  of
                                    adjustable-rate first lien Mortgage Loans
                                    ("Group  II"). See "DESCRIPTION  OF THE
                                    OFFERED CERTIFICATES" in this Prospectus
                                    Supplement.

                                    All the Mortgage Loans will be originated or
                                    acquired by the Seller in accordance  with
                                    its mortgage  loan program. As a general
                                    matter,  the Seller's mortgage loan program
                                    consists of the origination (or purchase)
                                    and packaging of mortgage loans relating to
                                    non-conforming  credits.  A non-conforming
                                    credit  means a  mortgage loan which  is
                                    ineligible  for  purchase by Federal
                                    National  Mortgage  Association ("FNMA") due
                                    to credit  characteristics that do not meet
                                    FNMA  guidelines. Mortgage loans  originated
                                    under  the  Seller's mortgage  loan  program
                                    are likely  to experience   rates  of
                                    delinquency, bankruptcy and loss that are
                                    higher (perhaps significantly) than mortgage
                                    loans originated  under  FNMA guidelines.
                                    See "RISK  FACTORS"  in  this  Prospectus
                                    Supplement.

Mortgage Loans:                     Wherever reference is made herein to the
                                    characteristics of the Mortgage Loans (or to
                                    the Mortgage  Loans in a Group) or to a
                                    percentage  thereof,  the  reference is
                                    approximate and is based on the Scheduled
                                    Principal Balances of the Mortgage Loans (or
                                    the Mortgage  Loans in a Group) as of the
                                    Cut-Off  Date.  See "THE MORTGAGE LOAN
                                    POOL-- Additional Information" in this
                                    Prospectus Supplement.

                                    The Mortgage Loans consist of 5,155
                                    fixed-rate and adjustable-rate  Mortgage
                                    Loans of which less than 1% were 30 days or
                                    more delinquent as of the Cut-Off  Date. See
                                    "RISK FACTORS-- Risk of Higher Delinquencies
                                    Associated with Underwriting Standards" in
                                    this Prospectus Supplement.


<PAGE>


<TABLE>
<CAPTION>
                                    Group I. The following  summarizes the
                                    characteristics  of the Mortgage Loans in
                                    Group I (percentages are based on the
                                    aggregate Scheduled Principal Balances of
                                    Group I):
<S> <C>
                                    Aggregate Scheduled Principal Balances                          $234,069,402.87
                                      Average Scheduled Principal Balance                                   $90,165
                                      Range of Scheduled Principal Balances                       $9,933-$3,083,360
                                      Range of Mortgage Interest Rates                                   7.7%-16.5%
                                      Weighted Average Mortgage Interest Rate                                 10.1%
                                      Weighted Average Loan-to-Value Ratio                                    73.2%
                                      Weighted Average Combined Loan-to-Value Ratio                           76.7%
                                      Weighted Average Remaining Amortization Term                       336 Months
                                      Range of Remaining Amortization Terms                          114-360 Months
                                      Second Liens                                                             6.2%
                                      Balloon Mortgage Loans                                                  14.6%
                                      Mortgaged Premises
                                          Single-family detached dwellings                                    83.1%
                                          Single-family attached dwellings                                     2.7%
                                          Planned unit developments                                            3.3%
                                          Condominiums                                                         3.9%
                                      Weighted Average Servicing Fee Rate                                     0.50%
                                      Master Servicing Fee Rate                                              0.029%

                                      Group II. The following summarizes the
                                      characteristics of the Mortgage Loans in
                                      Group II (percentages are based on the
                                      aggregate Scheduled Principal Balances of
                                      Group II):

                                      Aggregate Scheduled Principal Balances                        $366,239,036.94
                                      Average Scheduled Principal Balance                                  $143,118
                                      Range of Scheduled Principal Balances                      $14,907-$1,700,000
                                      Mortgage Interest Rates(4)
                                        Weighted Average By Type of Index:
                                          Six Month LIBOR                                                      8.9%
                                          3/27 and 2/28/LIBOR                                                  9.8%
                                          Two Step/LIBOR                                                       9.7%
                                          One Year CMT                                                         8.9%
                                      Gross Margin Range:
                                          Six Month LIBOR                                                 3.0%-9.8%
                                          3/27 and 2/28/LIBOR                                             2.8%-8.8%
                                          Two Step/LIBOR                                                  5.3%-6.0%
                                          One Year CMT                                                    2.8%-9.0%
                                      Current Weighted Average Mortgage Interest Rate                          9.5%
                                      Range of Current Mortgage Interest Rates                         5.71%-14.75%
                                      Weighted Average Maximum Lifetime Mortgage Interest Rate                15.9%
                                      Range of Maximum Lifetime Mortgage Interest Rates               11.71%-20.75%
                                      Weighted Average Lifetime Minimum Mortgage Interest Rate                 9.3%
                                      Range of Minimum Lifetime Mortgage Interest Rates               4.00%-14.75%%
                                      Weighted Average Loan-to-Value Ratio                                    79.8%
                                      Weighted Average Remaining Amortization Term                       357 Months
                                      Range of Remaining Amortization Terms                          120-360 Months
                                      Second Lien Mortgage Loans                                               None
                                      Mortgage Premises
                                          Single-family detached dwelling                                     84.4%
                                          Single-family attached dwelling                                      1.6%
                                          Planned unit developments                                            6.8%
                                          Condominiums                                                         4.1%
                                      Weighted Average Servicing Fee Rate                                     0.50%
                                      Master Servicing Fee Rate                                              0.029%

                                    See "THE MORTGAGE LOAN POOL --
                                    Characteristics of the Mortgage Loans" in
                                    this Prospectus Supplement.
</TABLE>

(1) All the Mortgage Loans in Group II are expected to be subject to periodic
    interest rate adjustment caps, lifetime interest rate ceilings and lifetime
    interest rate floors. Substantially all such Mortgage Loans had interest
    rates which were not fully indexed (i.e., the Mortgage Interest Rates did
    not equal the sum of the gross margin and the applicable index) as of the
    Cut-Off Date. Six Month LIBOR Mortgage Loans bear interest at a rate that
    adjusts semiannually based on the London interbank offered rate for six
    month United States Dollar deposits in the London market based on quotations
    of major banks as published in The Wall Street Journal ("Six Month LIBOR");
    3/27/LIBOR Mortgage Loans and 2/28/LIBOR Mortgage Loans bear interest
    initially at a rate fixed at origination for three (or two) years and
    thereafter at a rate that adjusts semiannually based on Six Month LIBOR; Two
    Step/LIBOR Mortgage Loans bear interest initially at a rate fixed at
    origination for six months, then at the initial rate plus 1.5% for two years
    and thereafter at a rate that adjusts One Year CMT Mortgage Loans bear
    interest at a rate that adjusts annually based on the weekly average yield
    on United States Treasury Securities adjusted to a constant maturity of one
    year as made available by the Federal Reserve Board ("One Year CMT").

<PAGE>


Distributions, Generally:           Distributions on the Certificates  will be
                                    made on the 25th day of each calendar month,
                                    or if such day is not a  business  day,  the
                                    next  succeeding  business  day  (each,  a
                                    "Distribution  Date")  commencing  on
                                    November 25, 1997, to the holders of record
                                    as of the last business day of the month
                                    immediately  preceding the calendar  month
                                    in which such  Distribution  Date  occurs,
                                    or the  Closing  Date  in  the  case  of the
                                    first Distribution Date (each a "Record
                                    Date").

Distributions of Interest:          On  each  Distribution  Date,  interest
                                    distributable  with  respect  to the  Group
                                    I Certificates  (other  than the  Class AF-1
                                    Certificates)  is the  interest  which has
                                    accrued thereon at the related  Pass-Through
                                    Rate during the calendar month immediately
                                    preceding  the  calendar  month  in  which
                                    such  Distribution  Date  occurs;  interest
                                    distributable   with  respect  to  the
                                    Class  AF-1   Certificates  and  the  Group
                                    II Certificates is the interest which has
                                    accrued  thereon at the then applicable
                                    related Pass-Through  Rate from and
                                    including  the  preceding  Distribution
                                    Date (or from the Closing  Date in the case
                                    of the  first  Distribution  Date) to and
                                    including  the day prior to the current
                                    Distribution  Date. Each period referred to
                                    in the prior sentence relating to the
                                    accrual of interest is the  "Accrual
                                    Period" for the related  Class of Offered
                                    Certificates.

                                    All  calculations  of interest on the Group
                                    I  Certificates  (except for the Class AF-1
                                    Certificates)  will be made on the basis of
                                    a 360-day year assumed to consist of twelve
                                    30-day months.  All calculations of interest
                                    on the Class AF-1 Certificates and on the
                                    Group II Certificates  will be made on the
                                    basis of the  actual  number of days and a
                                    year of 360 days.

Distributions of Principal:         On each  Distribution  Date,  monthly
                                    distributions  in reduction  of the
                                    Certificate Principal   Balances  of  the
                                    Offered   Certificates:   (i)  will
                                    generally   reflect collections  of
                                    principal in respect of the Mortgage  Loans
                                    in the related  Group;  and (ii) until
                                    certain  overcollateralization levels have
                                    been reached, will include excess interest;
                                    provided,  however, to the extent described
                                    herein, amounts distributable in respect  of
                                    principal  to the Class AV-1 and Class AV-2
                                    Certificates  will  represent collections of
                                    principal in respect of the Mortgage Loans
                                    in Subgroup A ("Subgroup A") and Subgroup B
                                    ("Subgroup  B"),  respectively,  of Group
                                    II. See  "DESCRIPTION  OF THE OFFERED
                                    CERTIFICATES  --    Distributions"    and
                                    "-- Overcollateralization    and
                                    Crosscollateralization Provisions" in this
                                    Prospectus Supplement.

Credit Enhancement:                 The  Credit  Enhancement  provided  for  the
                                    benefit  of the  Holders  of the  Offered
                                    Certificates  consists  of (x) with  respect
                                    to the  Class A  Certificates  and,  to a
                                    limited   extent,   the  Mezzanine
                                    Certificates,   the  provisions  with
                                    respect  to preferential  distributions  of
                                    principal  and interest  described  herein
                                    and (y) the application of excess  interest
                                    on the Mortgage  Loans under the
                                    overcollateralization and
                                    crosscollateralization mechanics of the
                                    Trust.

                                    Preferential  Distributions:  Initially
                                    principal will be  distributed  exclusively
                                    to the Class A Certificates of a Group (in
                                    the manner  described  herein) until the
                                    excess of the  aggregate  Scheduled
                                    Principal  Balances of the Mortgage  Loans
                                    of the related Group  over the Class A
                                    Certificate  Principal  Balances  of such
                                    Group is equal to or exceeds 27.00% for
                                    Group I (40.00% for Group II) of such
                                    Scheduled  Principal Balances; thereafter,
                                    principal is required to be distributed so
                                    as to maintain that ratio.

                                    After the  principal  of the Class A
                                    Certificates  of a Group has been  reduced
                                    to the extent described above (and not
                                    before the Distribution  Date in November
                                    2000,  unless the Certificate  Principal
                                    Balance of the related Class A Certificates
                                    has been reduced to  zero),  principal  not
                                    required  to be  distributed  with  respect
                                    to the Class A Certificates  of that Group
                                    will be distributed to the Class M-1
                                    Certificates  of that Group generally until
                                    the excess of the aggregate  Scheduled

<PAGE>

                                    Principal Balances of the Mortgage  Loans in
                                    the  related  Group  over  the  sum of the
                                    Class A and  Class  M-1 Certificate
                                    Principal  Balances of the related Group is
                                    equal to or exceeds 18.00% for Group I
                                    (24.50%  for  Group  II) of such  Scheduled
                                    Principal  Balances;  thereafter, principal
                                    not  required to be  distributed  with
                                    respect to the Class A and Class M-1
                                    Certificates  will be distributed  to the
                                    Class M-2  Certificates  generally  until
                                    the excess of the  aggregate  Scheduled
                                    Principal  Balances of the  Mortgage  Loans
                                    in the related  Group  over the sum of the
                                    Class  A,  Class  M-1 and  Class  M-2
                                    Certificate Principal  Balances  of the
                                    related  Group is equal to or  exceeds
                                    10.00% for Group I (12.50% for Group II) of
                                    such Scheduled  Principal Balances;
                                    thereafter  principal not required  to be
                                    distributed  with  respect  to the  Class A,
                                    Class  M-1 and Class M-2 Certificates  will
                                    be  distributed  to the Class B Certificates
                                    of the related  Group generally  until the
                                    excess  of the aggregate  Scheduled
                                    Principal  Balances of the Mortgage  Loans
                                    in the related Group over the sum of the
                                    Class A, Class M-1, Class M-2 and Class B
                                    Certificate  Principal Balances of the
                                    related Group is equal to or exceeds 5.00%
                                    for  Group  I  (5.50%  for Group  II) of
                                    such  Scheduled  Principal Balances;
                                    thereafter  principal not required to be
                                    distributed to the Offered Certificates will
                                    be distributed to the Retained Certificates.

                                    Notwithstanding  the  foregoing,  (i) while
                                    a Trigger  Event (as defined  herein)  with
                                    respect to a Group exists,  principal  will
                                    be  distributed  exclusively to the Class A
                                    Certificates of the related Group (and,
                                    after the Certificate  Principal Balance of
                                    the related Class A  Certificates  has been
                                    reduced to zero,  exclusively  to the Class
                                    M-1 Certificates of the related Group, and,
                                    after the Certificate  Principal Balance of
                                    the related Class M-1 Certificates  has been
                                    reduced to zero,  exclusively to the Class
                                    M-2 Certificates of the related Group and,
                                    after the Certificate  Principal  Balance of
                                    the related Class M-2  Certificates  has
                                    been reduced to zero,  exclusively  to the
                                    Class B Certificates of the related Group),
                                    (ii) if the Certificate  Principal  Balance
                                    of the Class A  Certificates  of a Group has
                                    been  reduced  to zero  before  November
                                    2000, principal will be distributed
                                    exclusively to the Class M-1 Certificates of
                                    the related Group until November 2000 (or
                                    until the Certificate  Principal Balance
                                    thereof has been reduced to zero),  and, if
                                    the Certificate  Principal  Balance of the
                                    related Class M-1 Certificates  has been
                                    reduced to zero before  November 2000,
                                    exclusively to the Class M-2  Certificates
                                    of the related Group until  November 2000
                                    (or until the  Certificate Principal Balance
                                    thereof has been reduced to zero) and, if
                                    the Certificate  Principal Balance of the
                                    related Class M-2  Certificates has been
                                    reduced to zero before November 2000,
                                    exclusively to the Class B Certificates of
                                    the related Group until November 2000 (or
                                    until the  Certificate  Principal  Balance
                                    thereof has been reduced to zero);  and
                                    (iii) while a  Subordinated  Trigger Event
                                    (as defined  herein) with respect to a Group
                                    exists,  principal  otherwise  distributable
                                    to  the  Retained  Certificates  will  be
                                    distributed to the related Subordinated
                                    Certificates (in inverse order of
                                    seniority).

                                    See "DESCRIPTION OF OFFERED  CERTIFICATES--
                                    Distributions-- Distributions of Principal"
                                    in this Prospectus Supplement.

                                    Overcollateralization   and
                                    Crosscollateralization.   The   distribution
                                    priorities provided by the  Agreement  are
                                    expected to result  initially  in an
                                    increased  rate of amortization  of the
                                    Offered  Certificates  with  respect  to a
                                    Mortgage  Loan  Group relative to the
                                    amortization of the related  Mortgage Loans
                                    through the application of excess  interest
                                    to the payment of the principal of such
                                    Offered  Certificates  until a required
                                    level of  overcollateralization  is
                                    achieved.  In  addition,  under  certain
                                    circumstances,  excess  interest  generated
                                    by one Mortgage  Loan Group will be applied
                                    with respect to the other  Mortgage Loan
                                    Group.  As a result,  the aggregate
                                    Scheduled Principal  Balances of the
                                    Mortgage  Loans in

<PAGE>

                                    each  Mortgage  Loan Group are  expected,
                                    from time to time, to exceed the Certificate
                                    Principal Balances of the related Offered
                                    Certificates. Generally,  once the required
                                    level of overcollateralization is reached,
                                    the increased rate of amortization of the
                                    Offered Certificates will cease.

                                    See "DESCRIPTION   OF  THE   OFFERED
                                    CERTIFICATES  --   Overcollateralization and
                                    Crosscollateralization Provisions" in this
                                    Prospectus Supplement.

                                    Realized Losses. If on any  Distribution
                                    Date the Certificate  Principal  Balances of
                                    the Offered  Certificates  of a Group exceed
                                    the Scheduled  Principal  Balances of the
                                    Mortgage Loans in the related Group, the
                                    Certificate  Principal Balances of the
                                    related Subordinated  Certificates  (but not
                                    the  Class A  Certificates)  will be
                                    reduced,  in reverse  order of  seniority
                                    (first the Class B  Certificates,  until the
                                    Certificate Principal  Balance thereof has
                                    been reduced to zero, second the Class M-2
                                    Certificates, until the  Certificate
                                    Principal  Balance  thereof has been reduced
                                    to zero, and third the Class M-1
                                    Certificates  until the Certificate
                                    Principal  Balance thereof has been reduced
                                    to zero),  by the amount of the  excess; any
                                    such  excess is referred to as an "Applied
                                    Realized Loss Amount".  Thereafter, such
                                    Subordinated  Certificates will only be
                                    entitled  to  distributions  of  interest
                                    and  principal  with  respect  to  their
                                    Certificate  Principal Balances as so
                                    reduced, and the amounts representing any
                                    Applied Realized Loss Amount will be
                                    distributable  to the  applicable  Class of
                                    Subordinated Certificates  only to the
                                    extent of future  excess cash flow as
                                    described  herein.  See "DESCRIPTION    OF
                                    THE   OFFERED    CERTIFICATES   --
                                    Overcollateralization    and
                                    Crosscollateralization-- Realized Losses".

Advances and Month
End Interest:                       Each Servicer  will be obligated to make
                                    advances with respect to delinquent
                                    payments of interest (at the related
                                    Mortgage  Interest Rate less the Servicing
                                    Fee, as defined below) and  scheduled
                                    principal  due on each  Mortgage  Loan
                                    serviced  by it if it is determined,  in
                                    good faith,  that such advances will be
                                    recoverable.  See "SERVICING OF MORTGAGE
                                    LOANS-- Advances" in the  Prospectus.  In
                                    addition,  each  Servicer  will be required
                                    to deposit an amount  equal to Month End
                                    Interest  (as defined  herein)  with respect
                                    to the preceding  prepayment period but only
                                    to the extent of the Servicing Fee payable
                                    with respect to the related remittance date.

Servicing Fee:                      Each  Servicer  will be entitled to (i) a
                                    monthly  servicing  fee with  respect to
                                    each Mortgage Loan serviced by it (the
                                    "Servicing  Fee"), in an amount equal to
                                    one-twelfth of a fixed percentage per annum
                                    (the "Servicing Fee Rate")  multiplied by
                                    the Scheduled Principal  Balance of such
                                    Mortgage Loan on the first day of the Due
                                    Period (the period from and  including  the
                                    second day of a month to and  including  the
                                    first day of the following month) with
                                    respect to each Distribution  Date and (ii)
                                    additional  servicing compensation described
                                    herein.  See "THE  MORTGAGE  LOAN POOL--
                                    Servicing  and Other Compensation  and
                                    Payment of Expenses" in this Prospectus
                                    Supplement and "SERVICING OF THE MORTGAGE
                                    LOANS" in the Prospectus.

Master Servicing Fee:               The Master  Servicer  will be entitled to a
                                    monthly fee with  respect to each  Mortgage
                                    Loan (the "Master  Servicing  Fee"),
                                    payable on each  Distribution  Date, in an
                                    amount equal to  one-twelfth  of the Master
                                    Servicing  Fee Rate  multiplied  by the
                                    Scheduled Principal  Balance  of such
                                    Mortgage  Loan on the  first  day of the Due
                                    Period  with respect to each  Distribution
                                    Date.  The Master  Servicer  will pay the
                                    Trustee,  the Paying  Agent  and the
                                    Certificate  Registrar  their  monthly  fees
                                    out of the  Master Servicing  Fee. See "THE
                                    MORTGAGE LOAN POOL-- The Master  Servicer"
                                    in this  Prospectus Supplement  and
                                    "SERVICING  OF  MORTGAGE  LOANS --  Master
                                    Servicer  Duties"  in  the Prospectus.

<PAGE>

Optional Termination:               Meritech  will have the right to purchase
                                    all the Mortgage  Loans on any  Distribution
                                    Date when the  aggregate  Scheduled
                                    Principal  Balances  of the  Mortgage  Loans
                                    have declined  to  less  than  10% of the
                                    aggregate  Scheduled  Principal  Balances
                                    of the Mortgage Loans as of the Closing Date
                                    (the first such  Distribution  Date, the
                                    "Initial Optional  Termination  Date").  Any
                                    such repurchase will result in the early
                                    retirement of the Offered  Certificates. See
                                    "THE  AGREEMENT--  Termination"  in this
                                    Prospectus Supplement.

Ratings:                            It is a  condition  of the  original
                                    issuance  of the  Offered  Certificates
                                    that the Offered  Certificates receive
                                    ratings by Moody's Investors Service,  Inc.
                                    ("Moody's"), and Fitch Investors Service,
                                    L.P. ("Fitch"), as follows:

                                     Group I Certificates     Moody's    Fitch
                                        Class AF-1              Aaa       AAA
                                        Class AF-2              Aaa       AAA
                                        Class AF-3              Aaa       AAA
                                        Class AF-4              Aaa       AAA
                                        Class AF-5              Aaa       AAA
                                        Class AF-6              Aaa       AAA
                                        Class MF-1              Aa2       AA
                                        Class MF-2               A2        A
                                        Class BF                Baa2      BBB


                                    Group II Certificates     Moody's    Fitch
                                        Class AV-1              Aaa       AAA
                                        Class AV-2              Aaa       AAA
                                        Class MV-1              Aa2       AA
                                        Class MV-2               A2        A
                                        Class BV                Baa2      BBB

                                    A security rating is not a recommendation to
                                    buy, sell or hold securities and may be
                                    subject to revision or withdrawal at any
                                    time by the assigning entity. The ratings do
                                    not represent any assessment of the
                                    likelihood or rate of principal prepayments,
                                    or the likelihood that any Group II
                                    Certificates Carryover will be paid. See
                                    "PREPAYMENT AND YIELD CONSIDERATIONS" and
                                    "RATINGS" in this Prospectus Supplement and
                                    "MATURITY, PREPAYMENT AND YIELD
                                    CONSIDERATIONS" in the Prospectus.

Book-Entry Registration of
the Offered Certificates:           The  Offered  Certificates  will  initially
                                    be  issued  in  book-entry  form.  Persons
                                    acquiring beneficial ownership interests in
                                    Offered Certificates  ("Beneficial Owners")
                                    may elect to hold their interests through
                                    The Depository Trust Company ("DTC"),  in
                                    the United States, or CEDEL Bank, S.A.
                                    ("CEDEL") or the Euroclear System
                                    ("Euroclear"),  in Europe.  Transfers within
                                    DTC, CEDEL or Euroclear,  as the case may
                                    be, will be made in accordance  with the
                                    usual rules and operating  procedures of the
                                    relevant  system.  So long as the  Offered
                                    Certificates  are  Book-Entry  Certificates
                                    (as  defined  in the Prospectus),   such
                                    Certificates  will  be  evidenced  by  one
                                    or  more  Certificates registered in the
                                    name of Cede & Co. ("Cede").  Cross-market
                                    transfers between persons holding  directly
                                    or  indirectly  through  DTC,  on the one
                                    hand,  and  counterparties holding  directly
                                    or  indirectly  through  CEDEL or
                                    Euroclear,  on the other,  will be effected
                                    in DTC  through  Citibank,  N.A.
                                    ("Citibank")  or The Chase  Manhattan  Bank
                                    ("Chase",  and together  with  Citibank,
                                    the  "European  Depositaries"),  the
                                    relevant depositaries of CEDEL and
                                    Euroclear,  respectively,  and each a
                                    participating member of DTC.  No  Beneficial
                                    Owner  will be  entitled  to  receive  a
                                    definitive  certificate representing such
                                    person's interest,  except in the event that
                                    Definitive  Certificates (as defined herein)
                                    are issued under the limited  circumstances
                                    described herein.  All references  in this
                                    Prospectus  Supplement  to any  Offered
                                    Certificates  reflect the rights of
                                    Beneficial  Owners only as such rights may
                                    be exercised  through DTC and its
                                    participating  organizations for so long as
                                    such Offered  Certificates are held by DTC.
                                    See "DESCRIPTION OF THE OFFERED
                                    CERTIFICATES-- Book-Entry  Registration of
                                    the Offered Certificates" and "--Global
                                    Clearance,  Settlement and Tax Documentation
                                    Procedures" in the Prospectus.

Federal Income Tax Aspects:         For Federal  income tax purposes one or more
                                    elections  will be made to treat  certain
                                    assets of the Trust as a "real estate
                                    mortgage  investment  conduit"  ("REMIC").
                                    Each Class of the Offered  Certificates and
                                    the Class C Certificates will be designated
                                    as a "regular  interest" in a REMIC and
                                    generally  will be treated as a debt
                                    instrument of the Trust for  federal  income
                                    tax  purposes.  The  REMICs  will also issue
                                    the Class R Certificates,  which will be
                                    designated  as the sole class of "residual
                                    interests" in the  REMICs.   See  "CERTAIN
                                    FEDERAL  INCOME  TAX  CONSEQUENCES"  in
                                    this  Prospectus Supplement and in the
                                    Prospectus.

ERISA Considerations:               Fiduciaries  of  employee  benefit  plans
                                    subject to the  Employee  Retirement  Income
                                    Security Act of 1974,  as amended ("ERISA"),
                                    or plans  subject to Section 4975 of the
                                    Internal  Revenue Code of 1986 (the "Code")
                                    should  carefully  review with their legal
                                    advisors  whether the purchase or holding of
                                    the Class A  Certificates could give rise to
                                    a transaction  prohibited or not otherwise
                                    permissible under ERISA or the Code. The
                                    Subordinated  Certificates may not be
                                    purchased  by employee  benefit plans that
                                    are subject  to ERISA  except  as provided
                                    herein.  See  "ERISA CONSIDERATIONS"  in
                                    this Prospectus Supplement and in the
                                    Prospectus.

Legal Investment
Considerations:                     The Class  AV-1,  Class  AV-2 and Class MV-1
                                    Certificates  will  constitute  "mortgage
                                    related  securities" for purposes of the
                                    Secondary  Mortgage Market  Enhancement Act
                                    of 1984  ("SMMEA")  for so  long as  they
                                    are  rated  in one of the  two  highest
                                    rating categories by one or more nationally
                                    recognized  statistical rating
                                    organizations.  As such,  they will be legal
                                    investments  for certain  entities to the
                                    extent provided in SMMEA,  subject  to state
                                    laws  overriding  SMMEA.  In  addition,
                                    institutions  whose investment activities
                                    are subject to review by federal or state
                                    regulatory  authorities may be or may become
                                    subject to  restrictions,  which may be
                                    retroactively  imposed by such regulatory
                                    authorities,  on the investment by such
                                    institutions in certain forms of mortgage
                                    related  securities.  Furthermore,  certain
                                    states have enacted legislation overriding
                                    the legal investment provisions of SMMEA.

                                    Although  the Class A  Certificates  in
                                    Group I and the  Class  MF-1  Certificates
                                    are expected to be rated in one of the two
                                    highest rating  categories by Moody's and
                                    Fitch, they will not constitute  "mortgage
                                    related  securities" for purposes of SMMEA
                                    because some of the Mortgage  Loans in Group
                                    I are secured by second liens.  Accordingly,
                                    many institutions  with legal authority to
                                    invest in comparably  rated securities may
                                    not be legally authorized to invest in
                                    those.


<PAGE>


                                  RISK FACTORS

         Prospective investors in the Offered Certificates should consider the
following factors (as well as the factors set forth under "RISK FACTORS" in the
Prospectus) in connection with the purchase of the Offered Certificates.

         Risk of Mortgage Loan Interest Rates Reducing Pass-Through Rate for
Group II Certificates. Subject to the Group II Available Funds Cap, the
Pass-Through Rates for the Group II Certificates are based upon the value of an
index (One Month LIBOR) which is different from the value of the indices
applicable to the Mortgage Loans in Group II, as described in this Prospectus
Supplement (either as a result of the use of a different index rate,
determination date, rate adjustment date, rate cap or rate floor). Group II
contains Mortgage Loans the interest rates on which adjust semi-annually based
upon Six Month LIBOR, annually based upon One Year CMT or semi-annually based
upon Six Month LIBOR beginning from two to three years after origination,
whereas the Pass-Through Rates on the Group II Certificates adjust monthly based
upon One Month LIBOR, subject to the Group II Available Funds Cap. Consequently,
the Pass-Through Rate for any Distribution Date may not equal the rate
determined on the basis of One Month LIBOR plus the applicable margin on the
Group II Certificates during the related Accrual Period. In particular, the
Pass-Through Rates adjust monthly, while the interest rates of the Mortgage
Loans in Group II adjust less frequently, with the result that the Group II
Available Funds Cap may be lower than the otherwise applicable Pass-Through
Rates for extended periods in a rising interest rate environment. In addition,
One Month LIBOR and the indices applicable to such Mortgage Loans may respond to
different economic and market factors, and there is not necessarily any
correlation between them. Thus, it is possible, for example, that One Month
LIBOR may rise during periods in which such indices are stable or are falling or
that, even if One Month LIBOR and such indices rise during the same period, One
Month LIBOR may rise much more rapidly than such indices. If, on any
Distribution Date, the Pass-Through Rates on one or more classes of Group II
Certificates are limited by application of the Group II Available Funds Cap, a
Group II Certificates Carryover will result and, to the extent funds are
available (as to which no assurances can be given) on subsequent Distribution
Dates in accordance with the priority of payment provisions set forth in the
Agreement, will be distributed to the Group II Certificates. The ratings on the
Group II Certificates do not represent an assessment of the likelihood of
payment of any Group II Certificates Carryover.

         Risk of Reduction in Class AF-1 Certificate Pass-Through Rate. The
Pass-Through Rate for the Class AF-1 Certificates is based upon an index (One
Month LIBOR) whereas the interest rates on the Mortgage Loans in Group I are
fixed. Thus, if One Month LIBOR rises above the weighted average interest rate
on the Mortgage Loans in Group I, the Pass-Through Rate on the Class AF-1
Certificates will be limited by application of the Class AF-1 Available Funds
Cap. No interest carryover amounts will be payable with respect to the Class
AF-1 Certificates in the event the Pass-Through Rate for such Certificates is
limited on any Distribution Date by the Class AF-1 Available Funds Cap.

         Risk of Higher Delinquencies Associated with Underwriting Standards.
All the Mortgage Loans will be originated or acquired by the Seller in
accordance with its mortgage loan program as described herein and in the
Prospectus. As a general matter, the Seller's mortgage loan program consists of
the origination (or purchase) and packaging of mortgage loans relating to
non-conforming credits. A non-conforming credit means a mortgage loan which is
ineligible for purchase by Federal National Mortgage Association ("FNMA") due to
credit characteristics that do not meet FNMA guidelines. Mortgage loans
originated under the Seller's mortgage loan program are likely to experience
rates of delinquency, bankruptcy and loss that are higher (perhaps
significantly) than mortgage loans originated under FNMA guidelines.
Nevertheless, approximately 75.8% and approximately 86.2% (by aggregate
Scheduled Principal Balances as of the Cut-off Date) of the Mortgage Loans in
Group I and Group II, respectively, had a first monthly payment due on or before
October 1, 1997. Therefore, it was not possible for any Mortgage Loan other than
such Mortgage Loans to have had a monthly payment that was delinquent 30 days or
more.

         Subordination--Limited Protection Afforded to Class A Certificates. The
rights of the Class M-1 Certificates of each Group to receive distributions with
respect to the Mortgage Loans of such Group will be subordinate to the rights of
the Class A Certificates of such Group to receive such distributions, the rights
of the Class M-2 Certificates to receive distributions with respect to the
Mortgage Loans of such Group will be subordinate to the rights of the Class A
and the Class M-1 Certificates of such Group to receive such distributions and
the rights of the Class B Certificates of such Group to receive distributions
with respect to the Mortgage Loans of such Group will be subordinate to the
rights of the Class A, Class M-1 and Class M-2 Certificates of such Group to
receive such distributions. The subordination of the Subordinated Certificates
of each Group relative to the Class A Certificates of such Group (and of the
more lower-ranking Classes of the Subordinates Certificates of each Group to the
higher-ranking Classes thereof) is intended to enhance the likelihood of regular
receipt by each Class of the Class A Certificates (and such higher ranking
Classes) of the full amount of the monthly distributions allocable to them and
to afford protection against losses.

         Subordination--Allocation of Losses to Subordinated Certificates. If
Realized Losses are incurred with respect to the Mortgage Loans in a Group to
the extent that the aggregate Certificate Principal Balances of the Offered
Certificates

<PAGE>

of such Group exceed the Scheduled Principal Balances of the Mortgage Loans in
such Group, the Certificate Principal Balances of the Subordinated Certificates
of such Group will be reduced in reverse order of seniority (first Class B,
second Class M-2 and third Class M-1) by the amount of the excess. SEE
"DESCRIPTION OF THE OFFERED CERTIFICATES -- Overcollateralization and
Crosscollateralization Provisions". Consequently, the yields actually realized
on the Mezzanine Certificates and Class B Certificates of each Group will be
sensitive, in varying degrees, to defaults on the Mortgage Loans in such Group
(and the timing thereof). Investors should fully consider the risks associated
with an investment in the Mezzanine Certificates or Class B Certificates,
including the possibility that such investors may not fully recover their
initial investment as a result of Realized Losses on the Mortgage Loans. See
"DESCRIPTION OF THE OFFERED CERTIFICATES -- Overcollateralization and
Crosscollateralization Provisions" and "-- Risk of Higher Delinquencies
Associated with Underwriting Standards".

         Risk of Higher Default Rates Associated with California Real Property.
Because the Mortgaged Premises for approximately 27.7% of the Mortgage Loans
(approximately 37.2% by Scheduled Principal Balance) in Group II and
approximately 14.7% of the Mortgage Loans (approximately 20.4% by Scheduled
Principal Balance) in Group I are located in California, an overall decline in
the California residential real estate market could adversely affect the values
of the Mortgaged Premises securing such Mortgage Loans, causing the Scheduled
Principal Balances of the related Mortgage Loans to equal or exceed the value of
such Mortgaged Premises.

         The standard hazard insurance policy required to be maintained under
the terms of each Mortgage Loan does not insure against physical damage arising
from earth movement (including earthquakes, landslides and mudflows). See
"SERVICING OF MORTGAGE LOANS -- Standard Hazard Insurance Policies" in the
Prospectus. Accordingly, if any such event causes losses in respect of the
Mortgage Loans and the protection afforded by the overcollateralization and
cross-collateralization of the Certificates is insufficient, the Holders of the
Offered Certificates could experience a loss on their investment.

         Risk of Higher Default Rates Associated with Second Liens; Decline in
Market Value; Breaches of Representations. Because approximately 6.2% of the
aggregate Scheduled Principal Balance of the Mortgage Loans in Group I are
secured by second liens subordinate to the rights of the mortgagee or
beneficiary under the related first mortgage or deed of trust, the proceeds from
any liquidation, insurance or condemnation proceedings with respect to such
Mortgage Loans will be available to satisfy the outstanding balance of such a
Mortgage Loan only to the extent that the claims of such first mortgagee or
beneficiary have been satisfied in full, including any related foreclosure
costs. In addition, a second mortgagee may not foreclose on the property
securing a second mortgage unless it forecloses subject to the first mortgage,
in which case it must either pay the entire amount due on the first mortgage to
the first mortgagee at or prior to the foreclosure sale or undertake the
obligation to make payments on the first mortgage in the event the mortgagor is
in default thereunder. The Trust will have no source of funds to satisfy the
first mortgage or make payments due to the first mortgagee. See "MORTGAGE LOAN
POOL -- Advances and Month-End Investment" herein.

         An overall decline in the residential real estate market, the general
condition of Mortgaged Premises, or other factors, could adversely affect the
values of the Mortgage Premises such that the outstanding balances of the
Mortgage Loans, together with any senior liens on the Mortgage Premises, equal
or exceed the value of the Mortgaged Premises. A decline in the value of
Mortgaged Premises would affect the interest of the Trust in the Mortgaged
Premises before having any effect on the interest of the related first
mortgagee, and could cause the Trust's interest in the Mortgage Premises to be
extinguished. If such a decline occurs, the actual rates of delinquencies,
foreclosures and losses on the Mortgage Loans could be higher than those
currently experienced in the mortgage lending industry in general. In addition,
adverse economic conditions (which may or may not affect real property values)
may affect the timely payment by borrowers of scheduled payments of principal
and interest on the Mortgage Loans and, accordingly, the actual rates of
delinquencies, foreclosures and losses with respect to the Trust.

         Under the Sales Agreement, the Seller will represent and warrant that,
upon default by a borrower and subsequent foreclosure of each Mortgaged
Premises, the holder of the related Mortgage Loan will be able to obtain good
and merchantable title to the related Mortgaged Premises; however, for a second
Mortgage Loan with a balance of less than $50,000, the Seller may not have
obtained title insurance. In the event of an uncured breach of such
representation and warranty that materially and adversely affects the interests
of Certificateholders, the Seller will be required to repurchase the affected
Mortgage Loan or substitute another mortgage loan therefor.

         Risk of Higher Default Rates for Balloon Loans. Approximately 14.6% of
the aggregate Scheduled Principal Balance of the Mortgage Loans in Group I are
"balloon loans" that provide for the payment of the unamoritized principal
balance in a single payment at maturity ("Balloon Loans"). Balloon Loans provide
for equal monthly payments, consisting of principal and interest, generally
based on a 30-year amortization schedule, and a single payment of the remaining
balance of the Balloon Loan, generally five, seven, ten or 15 years after
origination. Amortization of a Balloon Loan based on a


<PAGE>

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 Depositor 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 and because the ability to repay such amounts is frequently dependent
upon the ability to obtain refinancing, it is possible that the default risk
associated with Balloon Loans is greater than that associated with
fully-amortizing Mortgage Loans. Neither the Servicers nor the Master Servicer
will be required to advance defaulted payments at maturity on Balloon Loans.

         Other Legal Considerations; Litigation. Applicable state laws generally
regulate interest rates and other charges, require certain disclosures, and
require licensing of the Seller and the other originators. In addition, other
state laws, public policy and general principles of equity relating to the
protection of consumers, unfair and deceptive practices and debt collection
practices may apply to the origination, servicing and collection of the Mortgage
Loans. The Seller has represented that all applicable federal and state laws
were complied with in connection with the origination of the Mortgage Loans. If
such representation is breached in respect of any Mortgage Loan in a manner that
materially and adversely affects Certificateholders, the Seller will be
obligated to repurchase the affected Mortgage Loan at a price equal to the
unpaid principal balance thereof plus accrued interest or to substitute a new
mortgage loan in place of the affected Mortgage Loan. Unscheduled recoveries of
principal of Mortgage Loans due to any such repurchase by the Seller, depending
on the magnitude thereof and the availability of funds therefor, will accelerate
the timing of principal distributions to holders of the related Certificates and
thereby affect the yields and weighted average lives of such Certificates,
especially those purchased at a premium. See "PREPAYMENT AND YIELD
CONSIDERATIONS" herein. In addition, depending on the provisions of the
applicable law and the specific facts and circumstances involved, violations of
these laws, policies and principles may limit the ability of the Trust to
collect all or part of the principal of or interest on the Mortgage Loans, may
entitle the borrower to a refund of amounts previously paid and, in addition,
could subject the Depositor to damages and administrative enforcement. See
"CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS -- Anti-Deficiency Legislation and
Other Limitations on Lenders" in the Prospectus.

         In November 1996, the Seller and another mortgage lending institution
were served with a complaint in which the plaintiffs alleged: (a) in obtaining
mortgage loans from bankers, the Seller and the other mortgage lending
institution paid brokers "yield spread premiums", which the plaintiffs alleged
are illegal under the Real Estate Settlement Procedures Act of 1974 ("RESPA");
(b) although the yield spread premiums paid to the brokers were in most
instances disclosed on the HUD-1 settlement sheets, they were not made available
prior to closing in the good faith estimates; and (c) payment of such excess
amounts is prohibited under RESPA regardless of disclosure. The complaint
requested certification of a class of similarly situated persons and damages
equal to three times the settlement charges. In January 1997, the court
dismissed the part of the complaint based on the alleged failure to disclose the
excess amounts on the good faith estimate. In response to a preliminary motion
filed by the other mortgage lending institution involved in the case, the court
indicated that payment of the excess amounts was prohibited by RESPA but that
the availability to the defendants of the RESPA "safe harbor" for acts done in
good faith conformity with applicable regulations could not be resolved at that
time; subsequently, the court indicated that it had not reached a final decision
about the legality of the payment of the excess amounts. In July 1997 the court
denied the plaintiffs' motion to certify a class and the defendants settled with
the original plaintiffs; subsequently another person asserting that she was a
member of the class appealed the denial of the request for certification of the
class as to the Seller, and the defendants appealed the denial of their motion
to dismiss the decision allowing the new alleged class member to intervene in
the litigation. A number of major mortgage lending institutions have been sued
on the basis of similar allegations. The Seller requires that the brokers from
which it purchases mortgage loans provide evidence that the payment of excess
amounts has been disclosed in the good faith estimate and does not believe that
the resolution of the lawsuit will have a material adverse effect on its
business. To the extent, however, that a class of plaintiffs is certified which
includes borrowers under the Mortgage Loans and the court ultimately determines
that payment of the excess amounts was prohibited by RESPA, the related Mortgage
Loans may be subject to repurchase as described in the preceding paragraph.

         Higher Balance Mortgage Loans. Certain of the Mortgage Loans are
expected to have high principal balances (in one case, $3,083,360 as of the
Cut-Off Date). As a result, the payment experience on any such Mortgage Loan may
have a disproportionate effect on the amortization of the related Certificates,
the default experience of the Subordinate Certificates and, in the case of the
Group I Certificates, the related Pass-Through Rates thereof.

         Risk of Seller Insolvency. The Seller believes that the transfer of the
Mortgage Loans by the Seller to the Depositor and by the Depositor to the Trust
constitute sales by the Seller to the Depositor and by the Depositor to the
Trust and, accordingly, that the Mortgage Loans will not be part of the assets
of the Seller or the Depositor in the event of the insolvency of the Seller and
will not be available to the creditors of the Seller. Nevertheless, in the event
of an insolvency, it is possible that a bankruptcy trustee or a creditor of the
Seller may argue that the transaction between the Seller and the Depositor was a
pledge of such Mortgage Loans in

<PAGE>

connection with a borrowing by the Seller rather than a true sale. Such an
attempt, even if unsuccessful, could result in delays in distributions on the
Certificates.

         On the Closing Date, the Trustee, the Depositor and the Rating Agencies
will have received an opinion of Arter & Hadden, counsel to the Depositor, with
respect to the true sale of the Mortgage Loans from the Seller to the Depositor
and from the Depositor to the Trust, in form and substance satisfactory to the
Rating Agencies.

                             THE MORTGAGE LOAN POOL

General

         All the Mortgage Loans will be originated or acquired by the Seller in
accordance with its mortgage loan program as described herein or in the
Prospectus. As a general matter, the Seller's mortgage loan program consists of
the origination and packaging of mortgage loans relating to non-conforming
credits. A non-conforming credit means a mortgage loan which is ineligible for
purchase by FNMA due to credit characteristics that do not meet FNMA guidelines.
Mortgage loans originated or purchased under the Seller's mortgage loan program
are likely to experience rates of delinquency, bankruptcy and loss that are
higher (perhaps significantly) than mortgage loans originated under FNMA
guidelines.

Underwriting Standards

         The following is a description of the underwriting procedures
customarily employed by the Seller with respect to mortgage loans which it
purchases or originates. The Seller's underwriting guidelines are designed to
determine: (i) the borrower's ability and willingness to repay a loan according
to its terms and (ii) whether the value of the property securing the loan will
allow the lender to recover its investment if a loan default occurs. Each loan
is underwritten individually with the underwriting decision based on the risk
profile of the loan, even in instances where the Seller purchases a group of
mortgage loans in bulk. In a portion of such bulk purchases, the Seller engages
contract underwriters to underwrite individual mortgage loans under the direct
supervision of the Seller's senior underwriting staff.

         The Seller has established classifications with respect to the credit
profile of the applicant. The terms of the loans and the maximum loan-to-value
ratios and debt-to-income ratios vary based on the classification of the
applicant. Loan applicants with less favorable credit ratings are generally
offered loans with higher interest rates and lower loan-to-value ratios than
applicants with more favorable credit ratings. The general guidelines used by
the Seller's underwriting staff in classifying loan applicants are set forth
below.

<TABLE>
<CAPTION>

        A+                  A                  A-                 B                  C                  D
<S> <C>
                                                 Mortgage History

No late payments   No late payments     Maximum of two     Maximum of four    Maximum of five    Maximum of six
                                        30-day late        30-day late        30-day and one     30-day, two
                                        payments in last   payments or two    60-day late        60-day and one
                                        12 months          30-day and one     payments or four   90-day late
                                        (maximum of one    60-day late        30-day and one     payments
                                        30-day late        payments in last   90-day late
                                        payment if LTV     12 months          payments in last
                                        is greater than                       12 months
                                        85%)

                                                  Secondary Credit

Maximum of two     Maximum of three     Maximum of three   Maximum of four    Discretionary      Discretionary
30-day late        30-day late          30-day late        30-day and one
payments on        payments on          payments on        60-day late
revolving credit;  revolving credit;    revolving          payments on
one 30-day late    three 30-day late    credit; three      revolving credit;
payment on         payments on          30-day late        three 30-day and
installment        installment          payments on        one 60-day late
credit             credit               installment        payments on
                                        credit (isolated   installment
                                        60-day late        credit (isolated
                                        payments           90-day late
                                        acceptable)        payments
                                                           acceptable)

                                                Bankruptcy Filings

Chapters           Chapter 7-           Chapter 7-         Chapter 7-         Chapter 7-         Chapter 7-
7 & 13 -           Discharged           Discharged         Discharged 2       Discharged         Discharged
Discharged         2 years              2 years            years Chapter      2 years            2 years
3 years            Chapter 13-          Chapter 13-        13-Discharged      Chapter 13-        Chapter 13-
(re-estab-         Discharged           Discharged         1 year (good       Discharged 1       Discharged
lished credit      1 year               1 year (re-        credit since       year (fair         1 year
since the          (re-established      established        discharge)         credit since       (fair to poor
discharge)         credit since         credit since                          discharge)         credit since
                   discharge)           discharge)                                               discharge)

                                               Debt-To-Income Ratio

     28%/38%       If LTV is less than         45%                50%               55%                60%
                   or equal to 80%,
                   33%/40%
                   If LTV is greater
                   than 80%,  33%/38%

                                              Maximum Loan-To-Value
       95%                 95%                 90%                85%               80%                65%
</TABLE>

         The  Seller's  underwriting  philosophy  is to analyze the overall
situation  of the  borrower,  and to take into account compensating factors
which may be used to offset certain areas of weakness. Specific compensating
factors include loan-to-value, mortgage payment history, employment stability
and years at residence.

         The Seller's underwriting standards are applied in accordance with
applicable federal and state laws and regulations and require a qualified
appraisal of the mortgaged property which conforms to Federal Home Loan Mortgage
Corporation ("FHLMC") and Federal National Mortgage Corporation ("FNMA")
standards. Each appraisal includes a market data analysis

<PAGE>

based on recent sales of comparable homes in the area and a replacement cost
analysis based on the current cost of constructing a similar home. The appraisal
is required to be no more than 180 days old on the day the loan is originated.
In most instances, a second drive-by appraisal is required in connection with
properties that have a value of $300,000 to $500,000 and a second full appraisal
is required in connection with properties that have a value over $500,000.

         The Seller has four loan documentation programs: (i) Full
Documentation, (ii) Limited Documentation, (iii) Stated Income and (iv) No
Ratio. Under the Full Documentation program, the underwriter reviews the
borrower's credit report, handwritten loan application, property appraisal, and
the documents that are provided to verify employment and bank deposits (e.g.,
W-2's and paystubs, or signed tax returns for the past two years). The Limited
Documentation program is only available for self-employed borrowers. Under the
Limited Documentation program, six months of personal and/or business bank
statements are acceptable documentation of the borrower's stated cash flow.

         The Stated Income program is also only available for self-employed
borrowers. Under the Stated Income program, the borrower's income as stated on
the loan application must be reasonable for the related occupation because the
income is not independently verified. The Seller does, however, verify the
existence of the business; and the business must have been in existence for at
least two years. The No Ratio program was specifically created for borrowers
that want to be qualified based primarily on their equity positions in their
homes and their individual credit profiles. The Stated Income and the No Ratio
programs are not available to borrowers that fall under the A+ credit
classification. In addition, the Seller may, from time-to-time, apply
underwriting criteria which are either more stringent or more flexible depending
on the economic conditions of a particular market.

         The following table shows the distribution of the Mortgage Loans in
relation to the classifications described above:

<TABLE>
<CAPTION>

                                   Group I                                           Group II
               ---------------------------------------------    -------------------------------------------------
Saxon Credit   Number of  Number of    Current        Current   Number of  Number of      Current        Current
    Grade        Loans    Loans(%)     Balance      Balance(%)    Loans    Loans(%)      Balance      Balance(%)
<S> <C>
     A+            135      5.20  $ 13,864,704.52       5.92        58       2.27    $ 12,498,047.05      3.41
     A             978     37.67   101,060,636.40      43.18       282      11.02      45,115,536.98     12.32
     A-            913     35.17    81,624,510.74      34.87     1,506      58.85     222,877,688.80     60.86
     B             351     13.52    24,792,043.02      10.59       418      16.33      53,745,199.79     14.67
     C             161      6.20     9,576,916.30       4.09       213       8.32      23,818,343.85      6.50
     D              58      2.23     3,150,591.89       1.35        82       3.20       8,184,220.47      2.23
               -------      ----     ------------       --------------       ----       ------------      ----
                 2,596       100  $234,069,402.87        100     2,559        100    $366,239,036.94       100
               =======       ===  ===============        ===    ======        ===    ===============       ===
</TABLE>

         The Mortgaged Premises consist of residential properties which may be
detached, attached, two- to- four family dwellings, condominium units,
townhouses, manufactured housing, or units in a planned unit development. The
Mortgaged Premises may be owner-occupied (which includes second and vacation
homes) or non-owner occupied investment properties. The Mortgage Loans are
secured by first and second lien mortgages on the Mortgaged Premises.

         The Mortgage Loans satisfy certain criteria including: a remaining term
to stated maturity of no more than 360 months; and a Mortgage Interest Rate as
of the Cut-Off Date of at least 7.7% with respect to Group I; and at least 5.7%
with respect to Group II. Substantially all the Mortgage Loans had a
loan-to-value ratio not in excess of 95% and were originated less than six
months prior to the Cut-Off Date. Each Mortgage Loan in the Trust will be
assigned to one of the two Mortgage Loan Groups comprised of Mortgage Loans
which bear fixed interest rates only, in the case of Group I, and Mortgage Loans
which bear adjustable interest rates only, in the case of Group II. Subject to
the crosscollateralization provisions described herein, the Group I Certificates
represent undivided ownership interests in all Mortgage Loans contained in Group
I, and the Group II Certificates represent undivided ownership interests in all
Mortgage Loans contained in Group II.

Characteristics of the Mortgage Loans

         The information in the following tables (including the textual
information beneath each table) has been based solely on the Mortgage Loans as
of the Cut-Off Date. Totals may not sum to 100% due to rounding. All of the
calculations are a percent of the given pool.


<PAGE>


1)       Current Scheduled Principal Balance

                         Group II             Group I
                         --------             -------
                    No. of    Scheduled  No. of    Scheduled
Current Scheduled  Mortgage   Principal  Mortgage  Principal
Principal Balance  Loans(%)   Balance(%) Loans(%)  Balance(%)

$50,000 and below       7.8       2.1      34.8     13.0
  50,001-  100,000     33.1      17.7      37.7     29.9
100.001 -  150,000     27.5      23.5      16.1     21.8
150,001 -  200,000     13.5      16.5       5.0      9.6
200,001 -  250,000      7.8      12.1       2.4      5.9
250,001 -  300,000      3.8       7.1       1.2      3.5
300,001 -  350,000      1.9       4.4       0.7      2.6
350,001 -  400,000      1.4       3.7       0.2      0.7
400,001 -  450,000      0.9       2.7       0.5      2.4
450,001 -  500,000      0.8       2.6       0.5      2.9
500,001 -  550,000      0.5       1.7       0.2      0.9
550,001 -  600,000      0.4       1.6       0.3      1.7
600,001 -  650,000      0.2       1.0       0.0      0.3
650,001 -  700,000      0.2       0.7       0.2      1.1
700,001 -  750,000      0.2       0.8       0.0      0.0
750,001 -  800,000      0.0       0.0       0.0      0.0
800,001 -  850,000      0.0       0.0       0.0      0.3
850,001 -  900,000      0.0       0.0       0.0      0.0
900,001 -  950,000      0.0       0.0       0.0      0.4
950,001 - 1,000,000     0.0       0.3       0.0      0.4
 over     1,000,000     0.2       1.6       0.1      2.4
                        ---       ---       ---      ---
       Totals:          100      100       100       100
                        ===      ===       ===       ===

The average Scheduled Principal Balance is (a) $116,452 for the Mortgage Loans,
(b) $143,118 for Group II ($108,617 for Subgroup A and $183,564 for Subgroup B)
and (c) $90,165 for Group I. The minimum and maximum Scheduled Principal
Balances of the Mortgage Loans are $9,933 and $3,083,360, respectively. The
minimum and maximum Scheduled Principal Balances are $18,700 and $213,665,
respectively, for Subgroup A and $14,907 and $1,700,000, respectively, for
Subgroup B.

2)       Current Mortgage Interest Rates
                           Group II          Group I
                           --------          -------
    Current          No. of   Scheduled  No. of   Scheduled
Mortgage Interest   Mortgage  Principal  Mortgage Principal
    Rate(%)          Loans(%) Balance(%) Loans(%) Balance(%)

 5.500   -  5.999       0.1      0.1       0.0      0.0
 6.000  -   6.499       0.0      0.0       0.0      0.0
 6.500  -   6.999       0.6      0.6       0.0      0.0
 7.000  -   7.499       1.1      1.8       0.0      0.0
 7.500  -   7.999       4.8      6.7       0.2      0.3
 8.000  -   8.499       5.2      6.5       1.3      1.6
 8.500  -   8.999      17.0     18.4       6.5      8.9
 9.000  -   9.499      12.3     13.1      12.2     17.8
 9.500  -   9.999      26.3     26.2      20.6     25.8
10.000  -  10.499      10.3      9.2      12.9     13.6
10.500  -  10.999      12.2     10.2      14.5     12.3
11.000  -  11.499       4.8      3.6       9.9      7.3
11.500  -  11.999       3.4      2.4       8.7      5.9
12.000  -  12.499       0.8      0.4       5.8      3.2
12.500  -  12.999       0.7      0.4       3.2      1.8
13.000  -  13.499       0.1      0.1       2.1      0.8
13.500  -  13.999       0.2      0.1       1.1      0.4
14.000  -  14.499       0.0      0.1       0.3      0.1
14.500  -  14.999       0.0      0.0       0.3      0.1
15.000  -  15.499       0.0      0.0       0.2      0.1
15.500  -  15.999       0.0      0.0       0.1      0.0
16.000  -  16.499       0.0      0.0       0.0      0.0
16.500 and above        0.0      0.0       0.1      0.0
                        ---      ---       ---      ---
       Totals:          100      100       100      100
                        ===      ===       ===      ===

The weighted average current Mortgage Interest Rate is (a) 9.7% per annum for
the Mortgage Loans, (b) 9.5% per annum for Group II (9.54% for Subgroup A and
9.43% for Subgroup B) and (c) 10.1% per annum for Group I. The minimum and
maximum current Mortgage Interest Rates are 5.71% and 13.00%, respectively, for
Subgroup A and 6.25% and 14.75%, respectively, for Subgroup B.


3)       Maximum Lifetime Mortgage Interest Rates on
         Group II

  Maximum Lifetime         No. of          Scheduled
 Mortgage Interest        Mortgage        Principal
      Rates(%)            Loans(%)        Balance(%)

11.500   -  11.999            0.1              0.1
12.000   -  12.499            0.1              0.1
12.500   -  12.999            0.7              0.8
13.000   -  13.499            1.0              1.6
13.500   -  13.999            3.6              5.4
14.000   -  14.499            3.3              4.2
14.500   -  14.999           10.8             12.3
15.000   -  15.499            8.6              9.8
15.500   -  15.999           19.7             19.5
16.000   -  16.499           10.1              9.3
16.500   -  16.999           19.0             18.1
17.000   -  17.499            7.3              6.5
17.500   -  17.999            8.9              7.6
18.000   -  18.499            3.4              2.5
18.500   -  18.999            2.4              1.6
19.000   -  19.499            0.4              0.2
19.500   -  19.999            0.4              0.1
20.000   -  20.499            0.1              0.1
20.500   -  20.999            0.1              0.0
                              ---              ---
      Totals:                 100              100
                              ===              ===

The weighted average maximum lifetime Mortgage Interest Rate is 15.9%. One Group
II Mortgage Loan does not have a cap on the Mortgage Interest Rate.

4)       Minimum Lifetime Mortgage Interest Rates on Group II

  Minimum Lifetime         No. of          Scheduled
 Mortgage Interest        Mortgage        Principal
      Rates(%)            Loans(%)        Balance(%)

 4.000   -   4.499            0.1              0.1
 4.500   -   4.999            0.1              0.3
 5.000   -   5.499            0.4              1.0
 5.500   -   5.999            1.1              2.0
 6.000   -   6.499            0.5              0.9
 6.500   -   6.999            1.9              1.9
 7.000   -   7.499            1.9              2.4
 7.500   -   7.999            4.9              5.6
 8.000   -   8.499            5.0              5.9
 8.500   -   8.999           16.0             17.2
 9.000   -   9.499           11.4             11.7
 9.500   -   9.999           25.2             25.5
10.000   -  10.499           10.1              9.0
10.500   -  10.999           12.1             10.1
11.000   -  11.499            4.2              3.0
11.500   -  11.999            3.2              2.3
12.000   -  12.499            0.7              0.4
12.500   -  12.999            0.7              0.4
13.000   -  13.499            0.0              0.0
13.500   -  13.999            0.2              0.0
14.000   -  14.499            0.0              0.1
14.500   -  14.999            0.0              0.0
                              ---              ---
       Totals:                100             100
                              ===             ===

The weighted average minimum lifetime Mortgage Interest Rate for Group II is
9.3% per annum. Substantially all the Group II Mortgage Loans have a minimum
lifetime Mortgage Interest Rate greater than the applicable Gross Margin.


<PAGE>






5)       Next Interest Adjustment Date (Group II)

     Interest             No. of            Scheduled
 Adjustment Date     Mortgage Loans(%)     Principal Balance(%)

November 1, 1997             3.0                3.4
December 1, 1997             0.9                1.0
January 1, 1998              5.5                5.3
February 1, 1998             5.5                5.6
March 1, 1998                6.9                6.9
April 1, 1998                6.1                6.5
May 1, 1998                  1.2                1.6
June 1, 1998                 0.3                0.3
July 1, 1998                 1.4                2.0
August 1, 1998               0.5                0.5
September 1, 1998            0.7                1.1
October 1, 1998              1.4                1.4
November 1, 1998             1.1                0.8
December 1, 1998             0.1                0.1
January 1, 1999              0.3                0.2
February 1, 1999             0.2                0.1
March 1, 1999                0.5                0.4
April 1,1999                 1.1                1.2
May 1, 1999                  3.4                3.0
June 1, 1999                 6.4                6.0
July 1, 1999                15.6               15.3
August 1, 1999              17.6               17.0
September 1, 1999           14.0               13.5
October 1, 1999              4.5                5.2
November 1, 1999             0.4                0.3
December 1, 1999             0.0                0.0
May 1, 2000                  0.1                0.1
June 1, 2000                 0.2                0.2
July 1, 2000                 0.4                0.3
August 1, 2000               0.2                0.1
September 1, 2000            0.5                0.5
October 1, 2000              0.0                0.0
                             ---                ---
     Totals:                 100                100
                             ===                ===

The weighted average next Interest Adjustment Date for Group II is February 1,
1999.


6)       Gross Margins on Group II

                           No. of            Scheduled
  Gross Margin (%)    Mortgage Loans(%)     Principal
                                            Balance(%)

2.500   -  2.999             0.2                0.2
3.000   -  3.499             0.7                1.2
3.500   -  3.999             2.1                3.4
4.000   -  4.499             2.3                3.2
4.500   -  4.999             4.5                4.1
5.000   -  5.499            11.7               10.8
5.500   -  5.999            26.1               26.8
6.000   -  6.499            19.0               18.5
6.500   -  6.999            24.0               23.8
7.000   -  7.499             6.0                5.3
7.500   -  7.999             3.0                2.3
8.000   -  8.499             0.4                0.3
8.500   -  8.999             0.1                0.1
9.000   -  9.499             0.0                0.0
9.500   -  9.999             0.0                0.0
                             ---                ---
       Totals:               100                100
                             ===                ===

The weighted average Gross Margin for Group II is 5.9%.



7)       Original Loan-to-Value Ratios(1)

                       Group II            Group I
                       --------            -------
                   No. of    Scheduled  No. of    Scheduled
Original Loan-to-  Mortgage  Principal  Mortgage  Principal
  Value Ratio(%)   Loans(%)  Balance(%) Loans(%)  Balance(%)

50.00 and below        2.7      2.1      20.0     11.4
50.01  -55.00          1.5      1.1       2.1      2.2
55.01  -60.00          2.7      2.1       3.3      5.0
60.01  -65.00          4.7      4.9       4.5      5.2
65.01  -70.00          7.4      7.1       6.9      6.3
70.01  -75.00         14.6     13.9      12.5     13.9
75.01  -80.00         21.7     23.8      21.2     25.2
80.01  -85.00         13.4     13.4       8.5      7.4
85.01  -90.00         30.6     31.0      18.1     20.3
90.01  -95.00          0.7      0.7       2.8      3.3
95.01+                 0.0      0.0       0.1      0.1
                      ----     ----      ----     ----
     Totals:          100      100       100      100
                      ===      ===       ===      ===

(1) The Loan-to-Value Ratio of a Mortgage Loan (including second Mortgage Loans)
is equal to the ratio (expressed as a percentage) of the original Scheduled
Principal Balance of the Mortgage Loan and the fair market value of the
Mortgaged Premises at the time of origination. The fair market value is the
lower of (i) the purchase price and (ii) the appraised value in the case of
purchases and is the appraised value in all other cases. The weighted average
original loan-to-value ratio is 73.2% for Group I and 79.8% for Group II.


8)       Occupancy Type of Mortgaged Premises

                        Group II             Group I
                        --------             -------
                   No. of    Scheduled   No. of   Scheduled
                   Mortgage  Principal   Mortgage Principal
Occupancy Type(1)  Loans(%)  Balance(%)  Loans(%) Balance(%)

Primary Home          92.3     94.3       88.0     90.7
Second Home            2.3      1.5        2.0      1.6
Investor               5.4      4.2        9.9      7.7
                      ----     ----       ----   ------
    Totals:           100       100        100      100
                      ===       ===        ===      ===

(1) As represented by the borrowers on their Mortgage Loan applications.

9)       Origination Program

                          Group II          Group I
                          --------          -------
                      No. of   Scheduled   No. of    Scheduled
                      Mortgage Principal   Mortgage  Principal
 Origination Program  Loans(%) Balance(%)  Loans(%)  Balance(%)

Full Documentation      77.3     72.1        75.2      64.6
Limited                  8.4     13.3        10.5      15.6
Documentation(1)
Stated Income(2)        13.6     14.2        11.6      16.5
No Ratio                 0.6      0.4         2.7       3.2
                        ----     ----         ---      ----
     Totals:            100       100         100       100
                        ===       ===         ===       ===

(1) Limited documentation is used for self-employed borrowers only.  The
borrower is asked for six months of bank statements.

(2) Stated income is the amount of income stated by the borrower on its loan
application. A reduced loan-to-value ratio is used for mortgage loans made on
the basis of stated income.

10)      Mortgage Loan Purpose

                        Group II             Group I
                        --------             -------
                   No. of    Scheduled   No. of     Scheduled
                   Mortgage  Principal   Mortgage   Principal
   Loan Purpose    Loans(%)  Balance(%)  Loans(%)   Balance(%)

Purchase             39.1     39.4        25.3        27.7
Refinance            41.6     40.3        59.8        53.2
(Cash-Out)
Refinance (No Cash-  19.3     20.3        14.9        19.2
Out)                 ----     ----        ----        ----
        Totals:       100      100         100         100
                      ===      ===         ===         ===

<PAGE>


11)      Remaining Amortization Term

                       Group II            Group I
                 No. of    Scheduled No. of    Scheduled
   Remaining     Mortgage  Principal Mortgage  Principal
 Term (Months)   Loans(%)  Balance(%)Loans(%)  Balance(%)
 -------------   --------  ------------------  ----------
      360           12.2      13.8      19.5      21.2
      359           21.2      21.7      15.8      17.7
      358           23.4      22.9      16.7      18.3
      357           22.4      22.8      13.3      14.7
      356            7.7       7.4       4.7       4.7
      355            6.3       6.2       3.2       3.4
      354            2.5       2.3       1.8       2.1
    238-353          3.5       2.6       3.4       6.3
    178-237          0.4       0.1      13.0       7.1
 less than 178       0.4       0.1       8.6       4.5
                     ---       ---       ---       ---
      Totals:        100       100       100       100
                     ===       ===       ===       ===

The weighted average remaining amortization term is 336 months for Group I and
357 months for Group II.


12)      Property Types of Mortgage Premises

                           Group II           Group I
                           --------           -------
                      No. of   Scheduled    No. of   Scheduled
                      Mortgage Principal   Mortgage  Principal
    Property Type     Loans(%) Balance(%)  Loans(%)  Balance(%)

Single-Family            82.7    84.4       81.1       83.1
Detached
                          2.2     1.6        3.5        2.7
Attached
De Minimis PUD            0.1     0.3        0.1        0.1
PUD                       4.6     6.5        1.8        3.1
Condominium  Low Rise     5.3     4.0        4.0        3.4
Manufactured  Housing     2.7     1.2        4.7        2.8
Condominium  High Rise    0.2     0.2        0.6        0.6
Townhouse                 0.2     0.2        0.4        0.3
2-4 Family                2.0     1.7        3.8        3.9
                          ---    ----       ----       ----
      Totals:             100     100        100        100
                          ===     ===        ===        ===

13)      State Distribution of Mortgage Premises

<TABLE>
<CAPTION>

                                        Group II                                      Group I
                                        --------                                      -------
State                  No. of Mortgage     Scheduled Principal         No. of Mortgage        Scheduled Principal
                           Loans(%)             Balance(%)                 Loans(%)                Balance(%)
<S> <C>
Alaska                        0.0                   0.0                        0.0                   0.0
Alabama                       0.0                   0.0                        0.1                   0.1
Arizona                       3.0                   3.5                        2.2                   2.0
Arkansas                      0.1                   0.0                        0.4                   0.2
California                   27.7                  37.2                       14.7                  20.4
Colorado                      9.4                   8.2                        2.0                   2.0
Connecticut                   1.1                   1.1                        1.0                   1.0
Delaware                      0.1                   0.1                        0.5                   0.5
District of Columbia          0.2                   0.4                        0.3                   0.4
Florida                       4.1                   3.6                       11.2                  10.8
Georgia                       1.8                   1.7                        3.7                   3.5
Hawaii                        0.1                   0.3                        0.4                   2.6
Idaho                         1.0                   0.7                        1.0                   1.0
Illinois                      2.5                   2.7                        2.1                   2.5
Indiana                       0.4                   0.3                        2.9                   1.6
Iowa                          0.2                   0.1                        0.2                   0.2
Kansas                        0.4                   0.2                        0.9                   0.6
Kentucky                      0.5                   0.3                        0.6                   0.4
Louisiana                     0.5                   0.2                        0.9                   0.5
Maryland                      1.2                   1.5                        2.3                   2.7
Massachusetts                 0.1                   0.1                        0.1                   0.1
Michigan                      3.4                   2.9                        2.2                   1.5
Minnesota                     2.7                   2.3                        1.6                   1.5
Mississippi                   0.1                   0.1                        0.8                   0.4
Missouri                      0.9                   0.4                        1.8                   1.5
Montana                       0.4                   0.2                        0.4                   0.3
Nevada                        1.0                   0.8                        0.9                   1.3
New Hampshire                 0.0                   0.0                        0.2                   0.1
New Jersey                    0.6                   0.5                        1.6                   1.9
New Mexico                    0.7                   0.5                        1.4                   1.5
New York                      0.4                   0.6                        1.7                   2.4
North Carolina                1.7                   1.3                        3.2                   2.5
Ohio                          1.7                   1.2                        4.6                   3.1
Oklahoma                      0.5                   0.2                        1.1                   0.8
Oregon                        5.5                   4.8                        3.9                   4.3
Pennsylvania                  2.9                   2.0                        6.8                   4.6
South Carolina                0.6                   0.4                        3.4                   2.2
South Dakota                  0.0                   0.0                        0.0                   0.0
Tennessee                     1.3                   0.9                        4.6                   3.5
Texas                         2.9                   2.2                        3.0                   2.9
Utah                          9.1                   7.9                        3.4                   3.8
Virginia                      1.8                   1.8                        3.2                   4.2
Washington                    6.6                   6.5                        1.7                   2.0
West Virginia                 0.2                   0.1                        0.2                   0.1
Wisconsin                     0.2                   0.1                        0.3                   0.3
Wyoming                       0.2                   0.1                        0.3                   0.4
                              ---                   ---                        ---                   ---
    Totals:                   100                   100                        100                   100
                              ===                   ===                        ===                   ===
</TABLE>

Additional Informationnt Mortgage Loans

         The description in this Prospectus Supplement of the Mortgage Loans and
the Mortgaged Premises is based upon the pool of Mortgage Loans, as constituted
at the close of business on the Cut-Off Date. Mortgage Loans may be removed
prior to closing as a result of incomplete documentation or non-compliance with
representations and warranties set forth in the Agreement or if the Depositor
deems such removal necessary or appropriate, and the Depositor may substitute
other Mortgage Loans subject to certain terms and conditions set forth in the
Agreement.

<PAGE>


Neither the deletion of Mortgage Loans nor the addition of Mortgage Loans are
expected to cause material variances from the information set forth herein.

         A current report on Form 8-K will be available to purchasers of the
Offered Certificates and will be filed with the Commission, together with the
Agreement, within fifteen days after the initial issuance of the Offered
Certificates. Any Mortgage Loans that are added to, or removed from, the pool as
set forth in the preceding paragraph will be noted in the current report on Form
8-K. Also, the Depositor intends to file certain additional yield tables and
other computational materials with the Commission in a report on Form 8-K. Such
tables and materials were prepared by the Underwriters at the request of certain
prospective investors, based on assumptions provided by, and satisfying the
special requirements of, such prospective investors. Such tables and assumptions
may be based on assumptions that differ from the Modeling Assumptions; see
"PREPAYMENT AND YIELD CONSIDERATIONS" in this Prospectus Supplement.
Accordingly, such tables and other materials may not be relevant to or
appropriate for investors other than those specifically requesting them.

Servicing of the Mortgage Loans

         General. Meritech Mortgage Services, Inc., an affiliate of the
Depositor ("Meritech"), will service approximately 99% of the Mortgage Loans.
Ameriquest Mortgage Company (formerly Long Beach Mortgage Company) will service
the balance of the Mortgage Loans. Each of them is referred to as a "Servicer".
The Servicers are (a) HUD-approved originators and (b) approved by and in good
standing with FNMA and FHLMC. The Servicers will provide customary servicing
functions with respect to the Mortgage Loans. Among other things, each Servicer
is obligated under certain circumstances to advance delinquent payments of
principal and interest with respect to the Mortgage Loans and to pay Month End
Interest with respect to Mortgage Loans serviced by it. Each servicing agreement
requires the related Servicer to obtain approvals of the Master Servicer with
respect to certain servicing activities. See "SERVICING OF THE MORTGAGE LOANS"
in the Prospectus.

         Meritech.  Meritech Mortgage Services,  Inc. ("Meritech")  commenced
its servicing operations in 1960 and operated under the name Cram Mortgage
Service,  Inc.,  prior to September  1994.  The principal  offices of Meritech
are located in Fort Worth, Texas.

         As of September 30, 1997, Meritech serviced a portfolio of
approximately 17,681 one- to- four family conventional residential mortgage
loans totaling approximately $2,104 million. The following tables set forth
certain unaudited information concerning the delinquency experience (including
loans in foreclosure) and mortgage loans foreclosed with respect to Meritech's
conventional loan servicing portfolio as of the end of the indicated period. The
indicated periods of delinquency are based on the number of days past due on a
contractual basis. No mortgage loan is considered delinquent for these purposes
until 31 days past due on a contractual basis.

<TABLE>
<CAPTION>

                                                       Percentage of Total Portfolio
                       -------------------------------------------------------------------------------------------
                         September 30, 1997       December 31, 1996       December 31, 1995      December 31, 1994
                         ------------------       -----------------       -----------------      -----------------
                       By No. of    By Dollar     By No.     By Dollar     By No.     By Dollar   By No. of  By Dollar
                         Loans       Amount      of Loans     Amount      of Loans     Amount      Loans      Amount
<S> <C>
Period of delinquency
(including foreclosure)
   31 to 60 days          4.04        3.87           3.72%      3.10%       3.56%      3.25%       2.18%       1.75%
   61 to 90 days          1.31        1.52           1.02       1.03        0.65       0.71        0.28        0.14
   91 days or more        1.29        1.18           1.33       1.48        1.57       2.30        0.40        0.21
 Percentage of Total
   Portfolio
      Delinquent          6.65        6.58           6.08       5.62        5.79       6.27        2.87        2.12
      Foreclosed          1.60        2.18           0.91       1.31        0.73       0.99        0.71        0.41
</TABLE>

(1)Totals may not sum due to rounding.

         The above statistics represent the recent experience of Meritech. There
can be no assurance, however, that the delinquency and foreclosure experience of
the Mortgage Loans will be comparable. In addition, the foregoing statistics are
based on all the one-to-four family residential mortgage loans in Meritech's
servicing portfolio, including mortgage loans with a variety of payment and
other characteristics, including geographic locations and underwriting
standards. Not all the mortgage loans in Meritech's servicing portfolio
constitute non-conforming credits. Accordingly, there can be no assurance that
the delinquency and foreclosure experience of the Meritech Mortgage Loans in the
future will correspond to the future delinquency and foreclosure experience of
Meritech's one-to-four family conventional residential mortgage loan servicing
portfolio. The actual delinquency and foreclosure experience of the Mortgage
Loans will depend, among other things, upon the value of real estate securing
such Mortgage Loans and the ability of borrowers to make required payments.

<PAGE>

Servicing and Other Compensation and Payment of Expenses; Repurchase

         The Servicing Fee Rate applicable to each Mortgage Loan equals one
twelfth of a fixed percentage per annum of the Scheduled Principal Balance of
such Mortgage Loan with respect to each Distribution Date. In addition, late
payment fees with respect to the Mortgage Loans, and any interest or other
income earned on collections with respect to the Mortgage Loans pending
remittance to the Asset Proceeds Account, will be paid to or retained by each
Servicer as additional servicing compensation. Each Servicer is obligated to pay
certain insurance premiums and certain ongoing expenses associated with the
Mortgage Loans and expenses incurred by each Servicer in connection with its
responsibilities under the related servicing agreement. Each Servicer, may
transfer its servicing to successor servicers that meet the criteria for
servicers approved by the Rating Agencies.

         Each Servicer and/or the Depositor will have the right, but not the
obligation, to repurchase from the Trust any Mortgage Loan delinquent as to
three consecutive scheduled payments, at a price equal to the unpaid principal
balance thereof plus accrued interest thereon.

Advances and Month End Interest

         Prior to each Distribution Date, each Servicer is, and any successor
servicer will be, obligated to advance its own funds with respect to delinquent
payments of principal of and interest on the Mortgage Loans, net of the
Servicing Fees with respect to any Mortgage Loan for which it is making an
advance, unless the Servicer deems such advance "non-recoverable". Advances of
principal and interest will be deemed to be non-recoverable only to the extent
such amounts are not reimbursable from late collections, insurance proceeds,
liquidation proceeds and other assets of the Trust. Any failure by a Servicer to
make any such required advance will constitute an event of default under the
related servicing agreement. If a Servicer fails to make a required advance of
principal and interest, the Master Servicer will be obligated to make such
advance. The total advance obligations of the Master Servicer may be subject to
a dollar limitation that is acceptable to the Rating Agencies as set forth in
the Agreement. See "SERVICING OF MORTGAGE LOANS -- Advances" in the Prospectus.

         In addition, each Servicer will be required to deposit in its Custodial
Account on or before each remittance date (as defined in its servicing
agreement), an amount equal to Month End Interest with respect to the preceding
prepayment period (as defined in its servicing agreement) but only to the extent
of the Servicing Fee payable with respect to the remittance date. "Month End
Interest" means, with respect to any Mortgage Loan prepaid in full during a
prepayment period, the difference between the interest that would have been paid
on such Mortgage Loan through the last day of the month in which such
liquidation or prepayment occurred and interest actually received by the
applicable Servicer with respect to such Mortgage Loan, in each case net of the
Servicing Fee (except that Month End Interest does not accrue with respect to a
prepayment of a Mortgage Loan during the period from the first day of a month
through the last day of the prepayment period ending during such month). The
Master Servicer is not obligated to pay Month End Interest.

Interest Payments on the Mortgage Loans

         There are a number of Mortgage Loans in Group I on which interest is
charged at the interest rate on the outstanding principal balance calculated
based on the number of days elapsed between receipt of the last payment through
receipt of the most current payment (such Mortgage Loans, "Simple Interest
Loans"). Such interest is deducted from the payment amount and the remainder, if
any, of the payment is applied as a reduction to the outstanding principal
balance. Although the equal monthly payments are required to be remitted on a
specified monthly payment date that would reduce the outstanding principal
balance to zero at the maturity date, if one or more payments are made more than
one month after the respective preceding payment date, the outstanding principal
balance not to be reduced to zero on its maturity date. In such a case, an
additional principal payment would be required to be made at the maturity date.
On the other hand, if one or more payments (other than a Prepayment) are made
early, the reduction in the outstanding principal balance would occur over a
shorter period of time than would have occurred had it been based on the
schedule of amortization. Accordingly, the timing of payments to Holders of the
Offered Certificates may be affected by the fact that actual payments on Simple
Interest Loans may not be made on the specified date therefor.

         The Mortgage Loans which are not Simple Interest Loans (the "Actuarial
Loans") provide that interest is charged thereunder, and payments are due, as of
a scheduled day of each month which is fixed at the time of origination.

<PAGE>

Scheduled monthly payments made on the Actuarial Loans either earlier or later
than the scheduled due dates thereof will not affect the amortization schedule
or the relative application of such payments to principal and interest.

The Master Servicer

         Texas Commerce Bank National Association will act as master servicer of
the Mortgage Loans (in such capacity, the "Master Servicer"). The Master
Servicer has limited experience master servicing mortgage loans. The Master
Servicer will supervise the servicing of the Mortgage Loans, provide certain
reports to the Trustee regarding the Mortgage Loans, make advances to the extent
described herein with respect to the Mortgage Loans if the Servicer fails to
make a required advance and appoint a successor servicer if a Servicer is
terminated. The Master Servicer is entitled to the Master Servicing Fee, payable
on each Distribution Date, in the amount equal to one-twelfth of the Master
Servicing Fee Rate multiplied by the Scheduled Principal Balance of such
Mortgage Loan on the first day of the Due Period with respect to each
Distribution Date. The Master Servicer will pay the Trustee, the Paying Agent
and the Certificate Registrar their monthly fees out of the Master Servicing
Fee.

                                USE OF PROCEEDS

         The Depositor will sell the Mortgage Loans to the Trust concurrently
with the delivery of the Certificates. Net proceeds from the sale of the Offered
Certificates will (together with the Retained Certificates retained by the
Depositor or its affiliates) represent the purchase price to be paid by the
Trust to the Depositor for the Mortgage Loans.

                      PREPAYMENT AND YIELD CONSIDERATIONS

General

         The weighted average life of, and, if purchased at other than par, the
yield to maturity on each Class of the Offered Certificates will be directly
related: (i) principally to the rate of payment of principal of the Mortgage
Loans in the related Mortgage Loan Group (and, in the case of the Class AV-1 and
Class AV-2 Certificates, the related Subgroup), including payments in full prior
to stated maturity, liquidations due to defaults, casualties and condemnations,
and repurchases of Mortgage Loans by the Depositor and (ii) to a lesser degree,
to the timing of the distribution of excess spread (interest received on the
Mortgage Loans in excess of interest distributable on the Certificates) to
reduce the principal of the Offered Certificates as described herein. The actual
rate of principal prepayments on pools of mortgage loans is influenced by a
variety of economic, tax, geographic, demographic, social, legal and other
factors and has fluctuated considerably in recent years. In addition, the rate
of principal prepayments may differ among pools of mortgage loans at any time
because of specific factors relating to the mortgage loans in the particular
pool, including, among other things, the age of the mortgage loans, the
geographic locations of the properties securing the loans, the extent of the
mortgagors' equity in such properties, and changes in the mortgagors' housing
needs, job transfers and employment status.

         The timing of changes in the rate of prepayments may significantly
affect the actual yield to investors who purchase the Offered Certificates at
prices other than par, even if the average rate of principal prepayments is
consistent with the expectations of investors. In general, the earlier the
payment of principal of the Mortgage Loans the greater the effect on an
investor's yield to maturity. As a result, the effect on an investor's yield of
principal prepayments occurring at a rate higher (or lower) than the rate
anticipated by the investor during the period immediately following the issuance
of the Offered Certificates may not be offset by a subsequent like reduction (or
increase) in the rate of principal prepayments. Investors must make their own
decisions as to the appropriate prepayment assumptions to be used in deciding
whether to purchase any of the Offered Certificates. The Depositor does not make
any representations or warranties as to the rate of prepayment or the factors to
be considered in connection with such determination.

         "Weighted average life" refers to the average amount of time that will
elapse from the date of issuance of a Certificate until each dollar of principal
of such Certificate will be distributed to the investor. As described above, the
weighted average life and yield to maturity (if purchased at a price other than
par) of each class of the Offered Certificates will be influenced by the rate at
which principal payments on the Mortgage Loans in the related Mortgage Loan
Group are paid, which may be in the form of scheduled amortization or
prepayments (for this purpose, the term "prepayment" includes prepayments,
liquidations due to default or early termination of the Trust) and will also be

<PAGE>

significantly influenced by the amount of excess spread generated by the
Mortgage Loans and applied in reduction of the Certificate Principal Balances of
such Certificates. The level of excess spread available on any Distribution Date
to be applied in reduction of the Certificate Principal Balances of the Offered
Certificates will be influenced by, among other factors, (i) the
overcollateralization level of the assets in the Trust at such time (i.e., the
extent to which interest on the Mortgage Loans is accruing on a higher Scheduled
Principal Balance than the Certificate Principal Balance of the Certificates);
(ii) the delinquency and default experience of the Mortgage Loans (i.e., excess
spread will be applied to interest shortfalls on the Certificates before it is
distributed in reduction of the Certificate Principal Balances thereof); (iii)
the level of One Month LIBOR and the indices for the adjustable rate Mortgage
Loans (i.e., for the Mortgage Loans in Group II excess spread is largely a
function of the extent to which the values of the indices applicable to those
Mortgage Loans plus the applicable gross margin exceed the applicable
Pass-Through Rates); and (iv) the provisions of the Agreement that permit excess
spread to be distributed to the Retained Certificates when required
overcollateralization levels have been met. To the extent that greater amounts
of excess spread are distributed in reduction of the Certificate Principal
Balances of a Class of Certificates, the weighted average life thereof can be
expected to shorten. No assurance, however, can be given as to the amount of
excess spread distributed at any time or in the aggregate. See "DESCRIPTION OF
THE OFFERED CERTIFICATES -- Overcollateralization and Crosscollateralization
Provisions" in this Prospectus Supplement.

         The Class AF-6 Certificates will not be entitled to distributions of
principal (either scheduled or unscheduled) until November 2000 (except as
otherwise described herein). Thereafter, the relative entitlement of the Class
AF-6 Certificates to payments in respect of principal is subject to increase in
accordance with the calculation of the Class AF-6 Distribution Amount. See
"DESCRIPTION OF THE OFFERED CERTIFICATES -- Distributions -- Distributions of
Principal" in the Prospectus Supplement.

Prepayments and Yields for Class A Certificates

         Generally, if purchased at other than par, the yield to maturity on the
Offered Certificates will be affected by the rate of the payment of principal of
the Mortgage Loans in the related Mortgage Loan Group (and, in the case of the
Class AV-1 and Class AV-2 Certificates, the related Subgroup). If the actual
rate of payments on the Mortgage Loans in a Mortgage Loan Group is slower than
the rate anticipated by an investor who purchases related Offered Certificates
at a discount, the actual yield to such investor will be lower than such
investor's anticipated yield. If the actual rate of payments on the Mortgage
Loans in a Mortgage Loan Group is faster than the rate anticipated by an
investor who purchases related Offered Certificates at a premium, the actual
yield to such investor will be lower than such investor's anticipated yield.

         All the Mortgage Loans in Group I are fixed rate Mortgage Loans. The
rate of prepayments with respect to conventional fixed rate mortgage loans has
fluctuated significantly in recent years. In general, if prevailing interest
rates fall significantly below the interest rates on fixed rate mortgage loans,
such mortgage loans are likely to be subject to higher prepayment rates than if
prevailing rates remain at or above the interest rates on such mortgage loans.
Conversely, if prevailing interest rates rise appreciably above the interest
rates on fixed rate mortgage loans, such mortgage loans are likely to experience
a lower prepayment rate than if prevailing rates remain at or below the interest
rates on such mortgage loans.

         The Pass-Through Rate applicable to the Class AF-5 and Class BF
Certificates on any Distribution Date will equal the lesser of (x) a fixed rate
applicable thereto as set forth herein and (y) the weighted average Mortgage
Interest Rate of the Mortgage Loans in Group I, net of Servicing Fees and Master
Servicing Fees, for such Distribution Date (the "Weighted Average Net Rate"). As
a result, payments of principal on the Mortgage Loans in Group I having net
Mortgage Interest Rates which exceed the Weighted Average Net Rate may reduce
the Pass-Through Rates and yields on such Certificates. The Mortgage Interest
Rates of the Mortgage Loans in Group I are expected to range from 7.7% to 16.5%
per annum and, under certain scenarios, it is likely that principal prepayments
will be concentrated among Mortgage Loans with higher Mortgage Interest Rates,
thus potentially reducing the Pass-Through Rates on such Certificates. The
Weighted Average Net Rate of Group I as of the Cut-Off Date is expected to be
approximately 9.56% per annum.

         The Pass-Through Rate applicable to the Class AF-1 Certificates is
equal to One Month LIBOR plus the Applicable Spread, subject to the Class AF-1
Available Funds Cap, whereas the Mortgage Interest Rates on the Mortgage Loans
in Group I are fixed. Thus, if One Month LIBOR rises above the Weighted Average
Net Interest Rate for Group I, the Pass-Through Rate on the Class AF-1
Certificates will be limited by application of the Class AF-1 Available Funds
Cap.

<PAGE>

         All the Mortgage Loans in Group II are adjustable rate Mortgage Loans.
As is the case with conventional fixed rate mortgage loans, adjustable rate
mortgage loans may be subject to a greater rate of principal prepayments in a
declining interest rate environment. For example, if prevailing interest rates
fall significantly, adjustable rate mortgage loans could be subject to higher
prepayment rates than if prevailing interest rates remain constant because the
availability of fixed rate mortgage loans at lower interest rates may encourage
mortgagors to refinance their adjustable rate mortgage loans to a lower fixed
interest rate. Nevertheless, no assurance can be given as to the level of
prepayments that the Mortgage Loans will experience.

         The Last Scheduled Distribution Date for each Class of the Offered
Certificates (see "SUMMARY -- Certificates Offered" in this Prospectus
Supplement) is the date on which the Certificate Principal Balance thereof would
be reduced to zero assuming, among other things, that no prepayments are
received on the Mortgage Loans in the related Group and that scheduled monthly
payments of principal of and interest on each of such Mortgage Loans are timely
received and that excess interest is used to make accelerated payments of
principal. The actual final Distribution Date with respect to each Class of
Offered Certificates could occur significantly earlier than its Last Scheduled
Distribution Date because (i) prepayments are likely to occur which will be
applied to the payment of the Certificate Principal Balances thereof and (ii)
Meritech will have the right to purchase all the Mortgage Loans on any
Distribution Date when the aggregate Scheduled Principal Balances of the
Mortgage Loans have declined to less than 10% of the aggregate Scheduled
Principal Balances of the Mortgage Loans as of the Closing Date. The actual
final Distribution Date with respect to each Class of the Offered Certificates
could, depending on the default and recovery experience of the Mortgage Loans,
occur after its Last Scheduled Distribution Date.

         Prepayments on mortgage loans are commonly measured relative to a
prepayment model or standard. For Group I, the model used in this Prospectus
Supplement ("Home Equity Prepayment" or "HEP") is a prepayment assumption which
represents an assumed rate of prepayment each month relative to the then
outstanding principal balance of a pool of mortgage loans for the life of such
mortgage loans. 20% HEP (Scenario IV for Group I) assumes prepayment rates of 2%
per annum of the then outstanding principal balance of the related Mortgage
Loans in the first month of the life of such Mortgage Loans and an additional 2%
per annum in each month thereafter up to and including the tenth month.
Beginning in the eleventh month and in each month thereafter during the life of
such Mortgage Loans, 20% HEP assumes a constant prepayment rate of 20% per
annum. For Group II, the model used in this Prospectus Supplement ("Constant
Prepayment Rate" or "CPR") represents an assumed rate of constant prepayment
relative to the then outstanding principal balance of the pool of mortgage loans
for the life of such mortgage loans. 30% CPR (Scenario IV for Group II) assumes
a constant prepayment rate of 30% per annum. As used in the table below, 0%
Prepayment Assumption (Scenario I for each Group below) assumes prepayment rates
equal to 0% of the Prepayment Assumption, i.e., no prepayments on the mortgage
loans having the characteristics described below. Neither prepayment assumption
purports to be a historical description of prepayment experience or a prediction
of the anticipated rate of prepayment of any pool of mortgage loans, including
the related Mortgage Loans.

         The following tables have been prepared on the basis of the following
assumptions (collectively, the "Modeling Assumptions"): (i) the Mortgage Loans
of the related Mortgage Loan Groups prepay at the indicated percentage of the
related prepayment assumption; (ii) distributions on the Offered Certificates
are received, in cash, on the 25th day of each month, commencing November 1997,
in accordance with the payment priorities defined herein; (iii) no defaults or
delinquencies in, or modifications, waivers or amendments respecting, the
payment by the Mortgagors of principal and interest on the Mortgage Loans occur;
(iv) scheduled payments are assumed to be received on the first day of each Due
Period commencing on November 1, 1997, and prepayments represent payment in full
of individual Mortgage Loans and are assumed to be received on the last day of
each prepayment period, commencing October 1997, and include 30 days' interest
thereon; (v) the level of Six-Month LIBOR remains constant at 5.8125%; (vi) the
level of One Year CMT remains constant at 5.35%; (vii) the Pass-Through Rates
for the Group II Certificates remain constant (based on One-Month LIBOR of
5.65625%); (viii) the Closing Date for the Certificates is November 13, 1997;
(ix) the Mortgage Interest Rate for each Mortgage Loan in Group II is adjusted
on its next Mortgage Interest Rate change date (and on subsequent Mortgage
Interest Rate change dates, if necessary) to equal the sum of (a) the assumed
level of the applicable index and (b) the respective gross margin (such sum
being subject to the applicable periodic adjustment caps and floors); (x)
overcollateralization levels are initially set as specified in the Agreement,
and thereafter decrease in accordance with the provisions of the Agreement; (xi)
the Offered Certificates are redeemed on the Initial Optional Termination Date;

<PAGE>


(xii) credit enhancement percentages for each Group were derived from the
Certificate Principal Balances of the Certificates set forth herein; and (xiii)
each Mortgage Loan Group consists of Mortgage Loans having the approximate
characteristics described below:


                                                     FIXED RATE GROUP

<TABLE>
<CAPTION>

                                                              Original     Remaining    Original   Remaining
   Amortization         Current                     Net      Amortization Amortization  Term to    Term to
   Methodology          Balance         WAC         WAC         Term          Term       Balloon    Balloon
<S> <C>
     Balloon       $    289,523.25     9.840%      9.266%        180          177          60          57
     Balloon         34,001,524.74    10.913      10.335         360          358         180         178
      Level          24,984,599.17    10.257       9.674         178          176         N.A.        N.A.
      Level         174,793,755.71     9.912       9.394         356          354         N.A.        N.A.
</TABLE>


                                                 VARIABLE RATE GROUP

<TABLE>
<CAPTION>


Subgroup A
                                                                          Initial
    Current                Net    Original  Remaining   Gross    Periodic Periodic    Net      Net    Reset      Next
    Balance        WAC     WAC      Term      Term      Margin     Cap      Cap     Life Cap  Floor   Frequency  Reset
<S> <C>
         Six Month LIBOR Loans
 $ 4,355,550.23    9.119%   8.590%  360        357      5.626%     1.050%  1.162%   15.174%    8.071%    6         3
   8,316,555.83    8.849    8.320   358        356      6.022      1.000   1.000    14.616     8.103     6         4
  10,589,870.40    8.715    8.186   359        358      6.206      1.039   1.041    14.340     8.056     6         5
   5,291,463.77    8.641    8.112   357        352      5.766      1.079   1.129    14.351     8.051     6         1
  10,488,122.13    9.188    8.659   358        357      5.950      1.014   1.038    15.131     8.444     6         6
   9,142,999.49    9.460    8.931   360        356      5.834      1.260   3.074    15.843     8.793     6         20
  19,335,674.44    9.835    9.306   359        356      5.928      1.185   2.968    15.987     9.214     6         21
  29,567,451.90    9.834    9.305   360        358      5.896      1.113   2.946    15.774     9.202     6         22
  24,181,496.20    9.897    9.368   360        359      5.971      1.103   2.989    15.946     9.340     6         23
   7,985,875.59    9.553    9.024   360        354      5.956      1.421   2.936    15.941     9.024     6         18
   8,949,249.32    9.850    9.321   360        360      6.035      1.040   2.957    15.738     9.132     6         24
   2,340,149.85    9.858    9.329   360        357      4.946      1.082   2.944    15.979     8.630     6         33
         One Year CMT Loans
   9,455,642.22    9.414   8.885    360        359      5.677      2.000   2.000   15.562     8.216     12         11

Subgroup B

         Six Month LIBOR Loans
  14,663,548.55    8.721   8.192    360       357       5.976      1.020   1.027    14.338    7.911     6        3
  11,512,084.68    9.107   8.578    360       358       6.069      0.997   0.997    14.736    8.322     6        4
  14,760,518.10    9.129   8.600    359       358       6.179      1.006   1.006    14.684    8.440     6        5
  10,769,204.54    8.685   8.156    360       354       5.617      1.050   1.070    14.164    7.771     6        1
  18,959,279.84    8.937   8.408    358       356       5.799      1.040   1.040    14.723    7.915     6        6
  12,933,585.08    9.606   9.079    360       356       5.926      1.390   2.959    15.829    9.080     6        20
  36,839,992.91    9.705   9.176    360       357       6.015      1.584   2.833    15.628    9.170     6        21
  32,793,182.34    9.807   9.278    360       358       6.218      1.114   2.977    15.784    9.259     6        22
  25,431,848.60    9.847   9.318    360       359       6.023      1.107   2.960    15.928    9.236     6        23
  11,069,554.03    9.657   9.129    360       354       6.055      1.827   2.815    15.728    9.066     6        18
  11,240,085.00   10.076   9.547    360       360       6.284      1.099   2.996    15.979    9.387     6        24
   2,264,150.28   10.446   9.917    360       358       6.061      1.084   3.000    16.917    9.913     6        34
         One Year CMT Loans
  13,001,901.62    8.586    8.057   360       357       4.649      2.000   2.017    14.322   6.721    12        10
</TABLE>


                              PREPAYMENT SCENARIOS

                 Scenario  Scenario  Scenario  Scenario  Scenario  Scenario
                     I        II       III       IV         V         VI
Group I (HEP):       0%      10%        15%      20%        25%       30%
Group II (CPR):      0%      15%        25%      30%        35%       40%

         The following tables set forth the approximate percentages of the
initial principal amount of the Offered Certificates that would be outstanding
after each of the dates shown, and the approximate weighted average life years
of the Offered Certificates, based on prepayment scenarios described in the
table entitled "Prepayment Scenarios." The percentages have been rounded to the
nearest 1%.


<PAGE>


              PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

                          Class AF-1 Scenario
                 --------------------------------------
                  I     II     III    IV     V     VI
Initial Percent   100   100   100    100   100    100
   11/25/98        94    79    72     65    57     50
   11/25/99        92    61    46     32    19      6
   11/25/00        90    44    24      6     0      0
   11/25/01        88    30     7      0     0      0
   11/25/02        85    17     0      0     0      0
   11/25/03        83     6     0      0     0      0
   11/25/04        80     0     0      0     0      0
   11/25/05        78     0     0      0     0      0
   11/25/06        76     0     0      0     0      0
   11/25/07        73     0     0      0     0      0
   11/25/08        70     0     0      0     0      0
   11/25/09        66     0     0      0     0      0
   11/25/10        62     0     0      0     0      0
   11/25/11        57     0     0      0     0      0
   11/25/12        34     0     0      0     0      0
   11/25/13        31     0     0      0     0      0
   11/25/14        27     0     0      0     0      0
   11/25/15        23     0     0      0     0      0
   11/25/16        18     0     0      0     0      0
   11/25/17        14     0     0      0     0      0
   11/25/18        10     0     0      0     0      0
   11/25/19         5     0     0      0     0      0
   11/25/20         0     0     0      0     0      0
   11/25/21         0     0     0      0     0      0
   11/25/22         0     0     0      0     0      0
   11/25/23         0     0     0      0     0      0
   11/25/24         0     0     0      0     0      0
   11/25/25         0     0     0      0     0      0
   11/25/26         0     0     0      0     0      0
   11/25/27         0     0     0      0     0      0
Weighted         13.1   2.8   2.0    1.5   1.2    1.0
Average Life
Years(1)


                          Class AF-2 Scenario
                 --------------------------------------
                  I     II     III    IV     V     VI
Initial Percent   100   100    100    100   100    100
   11/25/98       100   100    100    100   100    100
   11/25/99       100   100    100    100   100    100
   11/25/00       100   100    100    100    42      0
   11/25/01       100   100    100     50     0      0
   11/25/02       100   100     73      0     0      0
   11/25/03       100   100     28      0     0      0
   11/25/04       100    97      0      0     0      0
   11/25/05       100    76      0      0     0      0
   11/25/06       100    54      0      0     0      0
   11/25/07       100    30      0      0     0      0
   11/25/08       100     7      0      0     0      0
   11/25/09       100     0      0      0     0      0
   11/25/10       100     0      0      0     0      0
   11/25/11       100     0      0      0     0      0
   11/25/12       100     0      0      0     0      0
   11/25/13       100     0      0      0     0      0
   11/25/14       100     0      0      0     0      0
   11/25/15       100     0      0      0     0      0
   11/25/16       100     0      0      0     0      0
   11/25/17       100     0      0      0     0      0
   11/25/18       100     0      0      0     0      0
   11/25/19       100     0      0      0     0      0
   11/25/20        99     0      0      0     0      0
   11/25/21        67     0      0      0     0      0
   11/25/22        31     0      0      0     0      0
   11/25/23         0     0      0      0     0      0
   11/25/24         0     0      0      0     0      0
   11/25/25         0     0      0      0     0      0
   11/25/26         0     0      0      0     0      0
   11/25/27         0     0      0      0     0      0
Weighted         24.4   9.1    5.5    4.0   3.1    2.4
Average Life
Years(1)


                          Class AF-3 Scenario
                 --------------------------------------
                  I     II     III    IV     V     VI
Initial Percent   100   100    100    100   100    100
   11/25/98       100   100    100    100   100    100
   11/25/99       100   100    100    100   100    100
   11/25/00       100   100    100    100   100     16
   11/25/01       100   100    100    100    57      0
   11/25/02       100   100    100     79     0      0
   11/25/03       100   100    100      0     0      0
   11/25/04       100   100     83      0     0      0
   11/25/05       100   100     50      0     0      0
   11/25/06       100   100      7      0     0      0
   11/25/07       100   100      0      0     0      0
   11/25/08       100   100      0      0     0      0
   11/25/09       100    68      0      0     0      0
   11/25/10       100    22      0      0     0      0
   11/25/11       100     0      0      0     0      0
   11/25/12       100     0      0      0     0      0
   11/25/13       100     0      0      0     0      0
   11/25/14       100     0      0      0     0      0
   11/25/15       100     0      0      0     0      0
   11/25/16       100     0      0      0     0      0
   11/25/17       100     0      0      0     0      0
   11/25/18       100     0      0      0     0      0
   11/25/19       100     0      0      0     0      0
   11/25/20       100     0      0      0     0      0
   11/25/21       100     0      0      0     0      0
   11/25/22       100     0      0      0     0      0
   11/25/23        79     0      0      0     0      0
   11/25/24         0     0      0      0     0      0
   11/25/25         0     0      0      0     0      0
   11/25/26         0     0      0      0     0      0
   11/25/27         0     0      0      0     0      0
Weighted         26.3  12.4    7.9    5.3   4.1    3.0
Average Life
Years(1)


                          Class AF-4 Scenario
                 --------------------------------------
                  I     II     III    IV     V     VI
Initial Percent   100   100    100    100   100    100
   11/25/98       100   100    100    100   100    100
   11/25/99       100   100    100    100   100    100
   11/25/00       100   100    100    100   100    100
   11/25/01       100   100    100    100   100     52
   11/25/02       100   100    100    100    57      0
   11/25/03       100   100    100     93     8      0
   11/25/04       100   100    100     50     0      0
   11/25/05       100   100    100      0     0      0
   11/25/06       100   100    100      0     0      0
   11/25/07       100   100     76      0     0      0
   11/25/08       100   100      0      0     0      0
   11/25/09       100   100      0      0     0      0
   11/25/10       100   100      0      0     0      0
   11/25/11       100    86      0      0     0      0
   11/25/12       100     0      0      0     0      0
   11/25/13       100     0      0      0     0      0
   11/25/14       100     0      0      0     0      0
   11/25/15       100     0      0      0     0      0
   11/25/16       100     0      0      0     0      0
   11/25/17       100     0      0      0     0      0
   11/25/18       100     0      0      0     0      0
   11/25/19       100     0      0      0     0      0
   11/25/20       100     0      0      0     0      0
   11/25/21       100     0      0      0     0      0
   11/25/22       100     0      0      0     0      0
   11/25/23       100     0      0      0     0      0
   11/25/24        87     0      0      0     0      0
   11/25/25        14     0      0      0     0      0
   11/25/26         0     0      0      0     0      0
   11/25/27         0     0      0      0     0      0
Weighted         27.5  14.6    9.9    7.1   5.2    4.0
Average Life
Years(1)

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

(1) The weighted average life of the Offered Certificates is determined by (i)
multiplying the amount of each principal payment by the number of years from the
date of issuance to the related Distribution Date, (ii) adding the results, and
(iii) dividing the sum by the initial respective Certificate Principal Balance
for such Class of Offered Certificates.


<PAGE>


              PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE


                          Class AF-5 Scenario
                 --------------------------------------
                  I     II     III    IV     V     VI
Initial Percent   100   100    100    100   100    100
   11/25/98       100   100    100    100   100    100
   11/25/99       100   100    100    100   100    100
   11/25/00       100   100    100    100   100    100
   11/25/01       100   100    100    100   100    100
   11/25/02       100   100    100    100   100     84
   11/25/03       100   100    100    100   100      0
   11/25/04       100   100    100    100     0      0
   11/25/05       100   100    100      0     0      0
   11/25/06       100   100    100      0     0      0
   11/25/07       100   100    100      0     0      0
   11/25/08       100   100      0      0     0      0
   11/25/09       100   100      0      0     0      0
   11/25/10       100   100      0      0     0      0
   11/25/11       100   100      0      0     0      0
   11/25/12       100     0      0      0     0      0
   11/25/13       100     0      0      0     0      0
   11/25/14       100     0      0      0     0      0
   11/25/15       100     0      0      0     0      0
   11/25/16       100     0      0      0     0      0
   11/25/17       100     0      0      0     0      0
   11/25/18       100     0      0      0     0      0
   11/25/19       100     0      0      0     0      0
   11/25/20       100     0      0      0     0      0
   11/25/21       100     0      0      0     0      0
   11/25/22       100     0      0      0     0      0
   11/25/23       100     0      0      0     0      0
   11/25/24       100     0      0      0     0      0
   11/25/25       100     0      0      0     0      0
   11/25/26         0     0      0      0     0      0
   11/25/27         0     0      0      0     0      0
Weighted         28.6  14.8   10.0    7.9   6.4    5.2
Average
Life Years(1)


                          Class AF-6 Scenario
                 --------------------------------------
                  I     II     III    IV     V     VI
Initial Percent   100   100    100    100   100    100
   11/25/98       100   100    100    100   100    100
   11/25/99       100   100    100    100   100    100
   11/25/00       100   100    100    100   100    100
   11/25/01        99    94     90     89    89     91
   11/25/02        99    87     83     80    78     77
   11/25/03        97    77     72     66    61      0
   11/25/04        95    68     60     52     0      0
   11/25/05        89    46     35      0     0      0
   11/25/06        83    32     20      0     0      0
   11/25/07        76    21     11      0     0      0
   11/25/08        69    14      0      0     0      0
   11/25/09        62     9      0      0     0      0
   11/25/10        54     6      0      0     0      0
   11/25/11        47     4      0      0     0      0
   11/25/12        15     0      0      0     0      0
   11/25/13        13     0      0      0     0      0
   11/25/14        12     0      0      0     0      0
   11/25/15        10     0      0      0     0      0
   11/25/16         8     0      0      0     0      0
   11/25/17         6     0      0      0     0      0
   11/25/18         5     0      0      0     0      0
   11/25/19         4     0      0      0     0      0
   11/25/20         3     0      0      0     0      0
   11/25/21         2     0      0      0     0      0
   11/25/22         1     0      0      0     0      0
   11/25/23         1     0      0      0     0      0
   11/25/24         0     0      0      0     0      0
   11/25/25         0     0      0      0     0      0
   11/25/26         0     0      0      0     0      0
   11/25/27         0     0      0      0     0      0
Weighted         13.1   8.1    7.1    6.4   5.7    5.0
Average
Life Years(1)


                          Class MF-1 Scenario
                 --------------------------------------
                  I     II     III    IV     V     VI
Initial Percent   100   100    100    100   100    100
   11/25/98       100   100    100    100   100    100
   11/25/99       100   100    100    100   100    100
   11/25/00       100   100    100    100   100    100
   11/25/01       100   100    100     83    65     50
   11/25/02       100   100     87     66    48     35
   11/25/03       100   100     73     52    36      0
   11/25/04       100    90     61     41     0      0
   11/25/05       100    79     51      0     0      0
   11/25/06       100    70     42      0     0      0
   11/25/07       100    62     35      0     0      0
   11/25/08       100    54      0      0     0      0
   11/25/09       100    47      0      0     0      0
   11/25/10       100    41      0      0     0      0
   11/25/11       100    35      0      0     0      0
   11/25/12       100     0      0      0     0      0
   11/25/13       100     0      0      0     0      0
   11/25/14       100     0      0      0     0      0
   11/25/15       100     0      0      0     0      0
   11/25/16       100     0      0      0     0      0
   11/25/17        96     0      0      0     0      0
   11/25/18        90     0      0      0     0      0
   11/25/19        83     0      0      0     0      0
   11/25/20        75     0      0      0     0      0
   11/25/21        66     0      0      0     0      0
   11/25/22        57     0      0      0     0      0
   11/25/23        46     0      0      0     0      0
   11/25/24        35     0      0      0     0      0
   11/25/25        22     0      0      0     0      0
   11/25/26         0     0      0      0     0      0
   11/25/27         0     0      0      0     0      0
Weighted         25.2  11.4    7.8    6.0   4.9    4.2
Average Life
Years(1)


                          Class MF-2 Scenario
                 --------------------------------------
                  I     II     III    IV     V     VI
Initial Percent   100   100    100    100   100    100
   11/25/98       100   100    100    100   100    100
   11/25/99       100   100    100    100   100    100
   11/25/00       100   100    100    100   100    100
   11/25/01       100   100    100     83    65     50
   11/25/02       100   100     87     66    48     35
   11/25/03       100   100     73     52    36      0
   11/25/04       100    90     61     41     0      0
   11/25/05       100    79     51      0     0      0
   11/25/06       100    70     42      0     0      0
   11/25/07       100    62     35      0     0      0
   11/25/08       100    54      0      0     0      0
   11/25/09       100    47      0      0     0      0
   11/25/10       100    41      0      0     0      0
   11/25/11       100    35      0      0     0      0
   11/25/12       100     0      0      0     0      0
   11/25/13       100     0      0      0     0      0
   11/25/14       100     0      0      0     0      0
   11/25/15       100     0      0      0     0      0
   11/25/16       100     0      0      0     0      0
   11/25/17        96     0      0      0     0      0
   11/25/18        90     0      0      0     0      0
   11/25/19        83     0      0      0     0      0
   11/25/20        75     0      0      0     0      0
   11/25/21        66     0      0      0     0      0
   11/25/22        57     0      0      0     0      0
   11/25/23        46     0      0      0     0      0
   11/25/24        35     0      0      0     0      0
   11/25/25        22     0      0      0     0      0
   11/25/26         0     0      0      0     0      0
   11/25/27         0     0      0      0     0      0
Weighted         25.2  11.4    7.8    6.0   4.9    4.2
Average Life
Years(1)


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

(1) The weighted average life of the Offered Certificates is determined by (i)
multiplying the amount of each principal payment by the number of years from the
date of issuance to the related Distribution Date, (ii) adding the results, and
(iii) dividing the sum by the initial respective Certificate Principal Balance
for such Class of Offered Certificates.


<PAGE>


              PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE


                           Class BF Scenario
                 --------------------------------------
                  I     II     III    IV     V     VI
Initial Percent   100   100    100    100   100    100
   11/25/98       100   100    100    100   100    100
   11/25/99       100   100    100    100   100    100
   11/25/00       100   100    100    100   100    100
   11/25/01       100   100    100     83    65     50
   11/25/02       100   100     87     66    48     35
   11/25/03       100   100     73     52    36      0
   11/25/04       100    90     61     41     0      0
   11/25/05       100    79     51      0     0      0
   11/25/06       100    70     42      0     0      0
   11/25/07       100    62     35      0     0      0
   11/25/08       100    54      0      0     0      0
   11/25/09       100    47      0      0     0      0
   11/25/10       100    41      0      0     0      0
   11/25/11       100    35      0      0     0      0
   11/25/12       100     0      0      0     0      0
   11/25/13       100     0      0      0     0      0
   11/25/14       100     0      0      0     0      0
   11/25/15       100     0      0      0     0      0
   11/25/16       100     0      0      0     0      0
   11/25/17        96     0      0      0     0      0
   11/25/18        90     0      0      0     0      0
   11/25/19        83     0      0      0     0      0
   11/25/20        75     0      0      0     0      0
   11/25/21        66     0      0      0     0      0
   11/25/22        57     0      0      0     0      0
   11/25/23        46     0      0      0     0      0
   11/25/24        35     0      0      0     0      0
   11/25/25        22     0      0      0     0      0
   11/25/26         0     0      0      0     0      0
   11/25/27         0     0      0      0     0      0
Weighted         25.2  11.4    7.8    6.0   4.9    4.1
Average Life
Years(1)



                          Class AV-1 Scenario
                 --------------------------------------
                  I     II     III    IV     V     VI
Initial Percent   100   100    100    100   100    100
   11/25/98        96    78     66     60    54     48
   11/25/99        95    62     43     34    26     19
   11/25/00        95    49     26     17     8      1
   11/25/01        94    38     22     17     8      1
   11/25/02        93    31     17     12     8      1
   11/25/03        92    26     12      8     5      0
   11/25/04        91    22      9      6     0      0
   11/25/05        90    19      7      0     0      0
   11/25/06        89    16      5      0     0      0
   11/25/07        88    13      4      0     0      0
   11/25/08        86    11      0      0     0      0
   11/25/09        84     9      0      0     0      0
   11/25/10        83     8      0      0     0      0
   11/25/11        80     6      0      0     0      0
   11/25/12        78     0      0      0     0      0
   11/25/13        75     0      0      0     0      0
   11/25/14        72     0      0      0     0      0
   11/25/15        69     0      0      0     0      0
   11/25/16        65     0      0      0     0      0
   11/25/17        60     0      0      0     0      0
   11/25/18        55     0      0      0     0      0
   11/25/19        50     0      0      0     0      0
   11/25/20        44     0      0      0     0      0
   11/25/21        37     0      0      0     0      0
   11/25/22        32     0      0      0     0      0
   11/25/23        27     0      0      0     0      0
   11/25/24        21     0      0      0     0      0
   11/25/25        14     0      0      0     0      0
   11/25/26         0     0      0      0     0      0
   11/25/27         0     0      0      0     0      0
Weighted         20.1   4.4    2.6    2.0   1.6    1.2
Average Life
Years(1)


                          Class AV-2 Scenario
                 --------------------------------------
                  I     II     III    IV     V     VI
Initial Percent   100   100    100    100   100    100
   11/25/98        96    78     66     60    54     48
   11/25/99        95    62     43     34    26     19
   11/25/00        95    49     26     17     8      1
   11/25/01        94    38     22     17     8      1
   11/25/02        93    31     17     12     8      1
   11/25/03        92    26     12      8     5      0
   11/25/04        91    22      9      6     0      0
   11/25/05        90    19      7      0     0      0
   11/25/06        89    16      5      0     0      0
   11/25/07        88    13      4      0     0      0
   11/25/08        86    11      0      0     0      0
   11/25/09        84     9      0      0     0      0
   11/25/10        83     8      0      0     0      0
   11/25/11        80     6      0      0     0      0
   11/25/12        78     0      0      0     0      0
   11/25/13        75     0      0      0     0      0
   11/25/14        72     0      0      0     0      0
   11/25/15        69     0      0      0     0      0
   11/25/16        65     0      0      0     0      0
   11/25/17        60     0      0      0     0      0
   11/25/18        55     0      0      0     0      0
   11/25/19        50     0      0      0     0      0
   11/25/20        44     0      0      0     0      0
   11/25/21        37     0      0      0     0      0
   11/25/22        32     0      0      0     0      0
   11/25/23        27     0      0      0     0      0
   11/25/24        21     0      0      0     0      0
   11/25/25        14     0      0      0     0      0
   11/25/26         0     0      0      0     0      0
   11/25/27         0     0      0      0     0      0
Weighted         20.1   4.4    2.6    2.0   1.6    1.2
Average Life
Years(1)


                          Class MV-1 Scenario
                 ---------------------------------------
                   I     II    III    IV     V     VI
Initial Percent   100    100    100   100    100   100
   11/25/98       100    100    100   100    100   100
   11/25/99       100    100    100   100    100   100
   11/25/00       100    100    100   100    100   100
   11/25/01       100    100     62    52     80   100
   11/25/02       100     86     46    33     23    58
   11/25/03       100     73     34    23     15     0
   11/25/04       100     61     26    16      0     0
   11/25/05       100     52     19     0      0     0
   11/25/06       100     43     14     0      0     0
   11/25/07       100     36     10     0      0     0
   11/25/08       100     31      0     0      0     0
   11/25/09       100     26      0     0      0     0
   11/25/10       100     21      0     0      0     0
   11/25/11       100     18      0     0      0     0
   11/25/12       100      0      0     0      0     0
   11/25/13       100      0      0     0      0     0
   11/25/14       100      0      0     0      0     0
   11/25/15       100      0      0     0      0     0
   11/25/16       100      0      0     0      0     0
   11/25/17       100      0      0     0      0     0
   11/25/18       100      0      0     0      0     0
   11/25/19       100      0      0     0      0     0
   11/25/20       100      0      0     0      0     0
   11/25/21       100      0      0     0      0     0
   11/25/22        88      0      0     0      0     0
   11/25/23        73      0      0     0      0     0
   11/25/24        57      0      0     0      0     0
   11/25/25        38      0      0     0      0     0
   11/25/26         0      0      0     0      0     0
   11/25/27         0      0      0     0      0     0
Weighted         27.1    9.0    5.5   4.8    4.7   4.9
Average    Life
Years(1)

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

(1) The weighted average life of the Offered Certificates is determined by (i)
multiplying the amount of each principal payment by the number of years from the
date of issuance to the related Distribution Date, (ii) adding the results, and
(iii) dividing the sum by the initial respective Certificate Principal Balance
for such Class of Offered Certificates.

<PAGE>

              PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE


                           Class MV-2 Scenario
                  --------------------------------------
                   I     II    III    IV     V     VI
Initial Percent    100   100    100   100    100   100
    11/25/98       100   100    100   100    100   100
    11/25/99       100   100    100   100    100   100
    11/25/00       100   100    100   100    100   100
    11/25/01       100   100     62    47     35    35
    11/25/02       100    86     46    33     23    15
    11/25/03       100    73     34    23     15     0
    11/25/04       100    61     26    16      0     0
    11/25/05       100    52     19     0      0     0
    11/25/06       100    43     14     0      0     0
    11/25/07       100    36     10     0      0     0
    11/25/08       100    31      0     0      0     0
    11/25/09       100    26      0     0      0     0
    11/25/10       100    21      0     0      0     0
    11/25/11       100    18      0     0      0     0
    11/25/12       100     0      0     0      0     0
    11/25/13       100     0      0     0      0     0
    11/25/14       100     0      0     0      0     0
    11/25/15       100     0      0     0      0     0
    11/25/16       100     0      0     0      0     0
    11/25/17       100     0      0     0      0     0
    11/25/18       100     0      0     0      0     0
    11/25/19       100     0      0     0      0     0
    11/25/20       100     0      0     0      0     0
    11/25/21       100     0      0     0      0     0
    11/25/22        88     0      0     0      0     0
    11/25/23        73     0      0     0      0     0
    11/25/24        57     0      0     0      0     0
    11/25/25        38     0      0     0      0     0
    11/25/26         0     0      0     0      0     0
    11/25/27
Weighted          27.1   9.0    5.5   4.7    4.2   4.0
Average
Life Years(1)



                            Class BV Scenario
                  --------------------------------------
                   I     II    III    IV     V     VI
Initial Percent    100   100    100   100    100   100
    11/25/98       100   100    100   100    100   100
    11/25/99       100   100    100   100    100   100
    11/25/00       100   100    100   100    100   100
    11/25/01       100   100     62    47     35    25
    11/25/02       100    86     46    33     23    13
    11/25/03       100    73     34    23     12     0
    11/25/04       100    61     26    14      0     0
    11/25/05       100    52     19     0      0     0
    11/25/06       100    43     11     0      0     0
    11/25/07       100    36     04     0      0     0
    11/25/08       100    31      0     0      0     0
    11/25/09       100    26      0     0      0     0
    11/25/10       100    21      0     0      0     0
    11/25/11       100    17      0     0      0     0
    11/25/12       100     0      0     0      0     0
    11/25/13       100     0      0     0      0     0
    11/25/14       100     0      0     0      0     0
    11/25/15       100     0      0     0      0     0
    11/25/16       100     0      0     0      0     0
    11/25/17       100     0      0     0      0     0
    11/25/18       100     0      0     0      0     0
    11/25/19       100     0      0     0      0     0
    11/25/20       100     0      0     0      0     0
    11/25/21       100     0      0     0      0     0
    11/25/22        88     0      0     0      0     0
    11/25/23        73     0      0     0      0     0
    11/25/24        57     0      0     0      0     0
    11/25/25        38     0      0     0      0     0
    11/25/26         0     0      0     0      0     0
    11/25/27
Weighted          27.1   9.0    5.4   4.5    4.0   3.7
Average
Life Years(1)

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

(1) The weighted average life of the Offered Certificates is determined by (i)
multiplying the amount of each principal payment by the number of years from the
date of issuance to the related Distribution Date, (ii) adding the results, and
(iii) dividing the sum by the initial respective Certificate Principal Balance
for such Class of Offered Certificates.

         There is no assurance that prepayments will occur at any constant
percentage or in accordance with any of the aforementioned Prepayment
Assumptions.

Payment Delay Feature of Fixed Rate Certificates

         The effective yield to the Holders of the Group I Certificates (other
than the Class AF-1 Certificates) will be lower than the yield otherwise
produced by the related Certificate Pass-Through Rate and the purchase price of
such Certificates because principal and interest distributions will not be
payable to such holders until at least the 25th day of the month following the
month of accrual (without any additional distributions of interest or earnings
thereon in respect of such delay).

                    DESCRIPTION OF THE OFFERED CERTIFICATES

General

         The Certificates will consist of the Group I Certificates (which are
comprised of the Class A Group I Certificates and the Subordinated Group I
Certificates), and the Group II Certificates (which are comprised of the Class A
Group II Certificates and the Subordinated Group II Certificates), and the
Retained Certificates. The Certificates will be issued by Saxon Asset Securities
Trust 1997-3, pursuant to the Agreement. Only the Offered Certificates are
offered hereby. The Retained Certificates will be retained initially by the
Depositor or its affiliates and are not being offered hereby.

         Persons in whose name Certificates are registered in the Certificate
Register maintained by the Certificate Registrar are the "Holders" of the
Certificates. For so long as the Offered Certificates are in book-entry form
with DTC, the only "Holder" of the Offered Certificates as the term "Holder" is
used in the Agreement will be Cede & Co., a nominee of DTC. No Beneficial Owners
will be entitled to receive a definitive certificate representing such person's
interest in the Trust, except in the event that physical Certificates are issued
under limited circumstances set forth in the Agreement. All references herein to
the Holders of Offered Certificates shall mean and include the rights of Holders
as such rights may be exercised through DTC and its participating organizations,
except as otherwise specified in the Agreement.

<PAGE>

         As described under "THE MORTGAGE LOAN POOL" in this Prospectus
Supplement, the Mortgage Loan Pool is divided into Group I, which contains
Mortgage Loans having fixed interest rates, and Group II, which contains
Mortgage Loans having adjustable interest rates.

         The Agreement requires that the Trustee create an Asset Proceeds
Account and a Distribution Account. All funds therein are required to be
invested and reinvested as directed by the Master Servicer, in Permitted
Investments (as defined in the Prospectus). See "THE AGREEMENT -- Administration
of Accounts" in the Prospectus.

         One business day prior to the related Distribution Date (or, if such
day is not a business day, the immediately preceding business day) (the "Master
Servicer Remittance Date") the Master Servicer is required to withdraw from the
Master Servicer Custodial Account and remit to the Asset Proceeds Account and
then to the Distribution Account an amount equal to the Interest Funds and
Principal Funds with respect to each Group.

         The "Interest Funds" with respect to each Mortgage Loan Group and
Master Servicer Remittance Date, to the extent actually deposited in the Master
Servicer Custodial Account, are equal to the sum, without duplication, of (i)
all scheduled interest collected by the Servicers during the related Due Period
less the related Servicing Fee and Master Servicing Fee, (ii) all Advances
relating to interest, (iii) all Month End Interest and (iv) liquidation proceeds
(to the extent such liquidation proceeds relate to interest) less all
non-recoverable Advances relating to interest and certain expenses reimbursed
during the related Due Period.

         The "Principal Funds" with respect to each Mortgage Loan Group and
Master Servicer Remittance Date, to the extent actually deposited in the Master
Servicer Custodial Account, are equal to the sum, without duplication, of (i)
the scheduled principal collected by the Servicers during the related Due Period
or advanced on or before such Master Servicer Remittance Date, (ii) prepayments
collected by the Servicers in the applicable prepayment period, (iii) the
Scheduled Principal Balance of each Mortgage Loan that was repurchased by the
Depositor, (iv) any Substitution Shortfall (the amount, if any, by which the
aggregate unpaid principal balance of any substitute Mortgage Loans is less than
the aggregate unpaid principal balance of any deleted Mortgage Loans) delivered
by the Depositor in connection with a substitution of Mortgage Loans and (v) all
liquidation proceeds collected by the Servicer during the related Due Period (to
the extent such liquidation proceeds related to principal) less all
non-recoverable advances relating to principal reimbursed during the related Due
Period.

Distributions

         General. Distributions on each Class of the Certificates will be made
on each Distribution Date to Holders of each Class of the Certificates as of the
immediately preceding Record Date in an amount equal to the product of such
Holder's Percentage Interest and the amount to be distributed to each such Class
on such Distribution Date. The "Percentage Interest" represented by any
Certificate will be equal to the percentage obtained by dividing the Certificate
Principal Balance of such Certificate by the Certificate Principal Balance of
all Certificates of the same Class.

         Distributions of Interest. On each Distribution Date, interest
distributable with respect to the Group I Certificates (other than the Class
AF-1 Certificates) is the interest which has accrued thereon at the related
Pass-Through Rate during the calendar month immediately preceding the calendar
month in which such Distribution Date occurs; interest distributable with
respect to the Class AF-1 Certificates and the Group II Certificates is the
interest which has accrued thereon at the then applicable related Pass-Through
Rate from and including the preceding Distribution Date (or from the Closing
Date in the case of the first Distribution Date) to and including the day prior
to the current Distribution Date. Each period referred to in the prior sentence
relating to the accrual of interest is the "Accrual Period" for the related
Class of Offered Certificates.

         All calculations of interest on the Group I Certificates (except for
the Class AF-1 Certificates) will be made on the basis of a 360-day year assumed
to consist of twelve 30-day months. All calculations of interest on the Class
AF-1 Certificates and on the Group II Certificates will be made on the basis of
the actual number of days and a year of 360 days.

         On each Distribution Date, the Interest Funds for such Distribution
Date with respect to each Mortgage Loan Group are required to be distributed in
the following order of priority until such Interest Funds have been fully
distributed:

<PAGE>

         (i)      to each Class of the Class A Certificates of such Group, the
                  Current Interest and any Interest Carry Forward Amount for
                  such Class; provided, however, if the Interest Funds are not
                  sufficient to make a full distribution of the Current Interest
                  and any Interest Carry Forward Amount with respect to the
                  Class A Certificates of each Group, the related Interest Funds
                  will be distributed pro rata among each Class of the Class A
                  Certificates of such Group based on the ratio of (x) the
                  Current Interest and Interest Carry Forward Amount for such
                  Class to (y) the total amount of Current Interest and any
                  Interest Carry Forward Amount for the Class A Certificates of
                  such Group;

         (ii)      to the Class M-1 Certificates of such Group, the Current
                   Interest for such Class;

         (iii)     to the Class M-2 Certificates of such Group, the Current
                   Interest for such Class;

         (iv)      to the Class B Certificates of such Group, the Current
                   Interest for such Class; and

         (v)       any   remainder   to  be   distributed   as   described below
                   under  "--   Overcollateralization   and
                   Crosscollateralization Provisions".

         "Current Interest", with respect to each Class of the Offered
Certificates and each Distribution Date, is the interest accrued on the
Certificate Principal Balance of such Class immediately prior to such
Distribution Date during the applicable Accrual Period at the applicable
Pass-Through Rate plus any amount previously distributed with respect to
interest for such Class that is recovered as a voidable preference by a trustee
in bankruptcy.

         "Interest Carry Forward Amount", with respect to each Class of the
Offered Certificates and each Distribution Date, is the sum of (i) the excess of
(A) Current Interest for such Class with respect to prior Distribution Dates
(excluding any Group II Certificates Carryover) over (B) the amount actually
distributed to such Class with respect to interest on such prior Distribution
Dates and (ii) interest on such excess at the applicable Pass-Through Rate.

         Distributions of Principal. Initially principal will be distributed
exclusively to the Class A Certificates of a Group (in the manner described
herein) until the excess of the aggregate Scheduled Principal Balances of the
Mortgage Loans of the related Group over the Class A Certificate Principal
Balances of such Group is equal to or exceeds 27.00% for Group I (40.00% for
Group II) of such Scheduled Principal Balances; thereafter, principal is
required to be distributed so as to maintain that ratio.

         After the principal of the Class A Certificates of a Group has been
reduced to the extent described above (and not before the Distribution Date in
November 2000, unless the Certificate Principal Balance of the related Class A
Certificates has been reduced to zero), principal not required to be distributed
with respect to the Class A Certificates of that Group will be distributed to
the Class M-1 Certificates of that Group generally until the excess of the
aggregate Scheduled Principal Balances of the Mortgage Loans in the related
Group over the sum of the Class A and Class M-1 Certificate Principal Balances
of the related Group is equal to or exceeds 18.00% for Group I (24.50% for Group
II) of such Scheduled Principal Balances; thereafter, principal not required to
be distributed with respect to the Class A and Class M-1 Certificates will be
distributed to the Class M-2 Certificates generally until the excess of the
aggregate Scheduled Principal Balances of the Mortgage Loans in the related
Group over the sum of the Class A, Class M-1 and Class M-2 Certificate Principal
Balances of the related Group is equal to or exceeds 10.00% for Group I (12.50%
for Group II) of such Scheduled Principal Balances; thereafter principal not
required to be distributed with respect to the Class A, Class M-1 and Class M-2
Certificates will be distributed to the Class B Certificates of the related
Group generally until the excess of the aggregate Scheduled Principal Balances
of the Mortgage Loans in the related Group over the sum of the Class A, Class
M-1, Class M-2 and Class B Certificate Principal Balances of the related Group
is equal to or exceeds 5.00% for Group I (5.50% for Group II) of such Scheduled
Principal Balances; thereafter principal not required to be distributed to the
Offered Certificates will be distributed to the Retained Certificates.

         Notwithstanding the foregoing, (i) while a Trigger Event (as defined
herein) with respect to a Group exists, principal will be distributed
exclusively to the Class A Certificates of the related Group (and, after the
Certificate Principal Balance of the related Class A Certificates has been
reduced to zero, exclusively to the Class M-1 Certificates of the related Group,
and, after the Certificate Principal Balance of the related Class M-1
Certificates has been reduced to zero, exclusively to the Class M-2 Certificates
of the related Group and, after the Certificate Principal Balance of the related
Class M-2 Certificates has been reduced to zero, exclusively to the Class B
Certificates of the related Group), (ii) if the Certificate Principal Balance of
the Class A Certificates of a Group has been reduced to zero before November
2000, principal will be distributed exclusively to the Class M-1 Certificates of
the related Group until November 2000 (or until the Certificate Principal
Balance thereof has been reduced to zero), and, if the Certificate Principal
Balance of the related Class M-1 Certificates has been reduced to zero before
November 2000, exclusively to the Class M-2 Certificates of the related Group
until November 2000 (or until the Certificate Principal Balance thereof has been
reduced to zero) and, if the Certificate Principal Balance of the related Class

<PAGE>

M-2 Certificates has been reduced to zero before November 2000, exclusively to
the Class B Certificates of the related Group until November 2000 (or until the
Certificate Principal Balance thereof has been reduced to zero); and (iii) while
a Subordinated Trigger Event (as defined herein) with respect to a Group exists,
principal otherwise distributable to the Retained Certificates will be
distributed to the related Subordinated Certificates (in inverse order of
seniority).

         On each Distribution Date, the Principal Distribution Amount for such
Distribution Date with respect to each Mortgage Loan Group is required to be
distributed as follows until such Principal Distribution Amount has been fully
distributed:

         (i)       to the Class A Certificates  of such Group,  the Class A
                  Principal  Distribution  Amount for such Group; the Class A
                  Principal  Distribution  Amount for Group I is required to be
                  distributed as follows:  first, the Class AF-6 Distribution
                  Amount to the Class AF-6 Certificates,  and then the balance
                  of such Class A Distribution  Amount  sequentially to the
                  Class AF-1,  Class AF-2, Class AF-3, Class AF-4, Class AF-5
                  and Class  AF-6  Certificates  so that no  such  distribution
                  will be  made  to any  such  Class  until  the Certificate
                  Principal  Balances of all Class A Group I  Certificates  with
                  a lower numeral  denomination shall have been reduced to zero;
                  and the Class A Principal  Distribution  Amount for Group II
                  is required to be distributed as follows:  first, amounts
                  constituting  Principal Funds attributable to Subgroup A to
                  the Class AV-1 Certificates and amounts  constituting
                  Principal Funds  attributable to Subgroup B to the Class  AV-2
                  Certificates,  and then the excess of the Class A  Principal
                  Distribution  Amount  over the amounts  distributed  in the
                  preceding  clause  will be  prorated  between the Class AV-1
                  and Class AV-2 Certificates;  provided,  however, if the
                  Certificate Principal Balance of the Class AV-1 Certificates
                  or the Class AV-2  Certificates  is reduced to zero,  the
                  Class A  Principal  Distribution  Amount  shall be distributed
                  to the  remaining  Class A Group  II  Certificates;  and
                  provided,  further,  that,  on any Distribution  Date on which
                  the Certificate  Principal  Balances for the Class A Group I
                  Certificates are equal to or greater than the Scheduled
                  Principal Balances of the Mortgage Loans in such Group, the
                  Class A Principal  Distribution  Amount for Group I will be
                  distributed  pro rata and not  sequentially  to the Class A
                  Group I Certificates;

         (ii)      to the Class M-1 Certificates of such Group, the Class M-1
                   Principal Distribution Amount for such Class;

         (iii)     to the Class M-2 Certificates of such Group, the Class M-2
                   Principal Distribution Amount for such Class;

         (iv)      to the Class B Certificates of such Group, the Principal
                   Class B Distribution Amount for such Class; and

         (v)       any   remainder   to  be   distributed   as   described below
                   under  "--   Overcollateralization   and
                   Crosscollateralization Provisions".

         "Principal Distribution Amount", with respect to each Distribution Date
and Mortgage Loan Group, is the sum of (i) the Principal Funds for such
Distribution Date and such Group and (ii) any Extra Principal Distribution
Amount for such Distribution Date and such Group.

         "Class A Principal Distribution Amount" for a Mortgage Loan Group is
(i) with respect to any Distribution Date prior to the Stepdown Date or as to
which a Trigger Event exists, 100% of the Principal Distribution Amount for such
Group and such Distribution Date and (ii) with respect to any Distribution Date
on or after the Stepdown Date and as to which a Trigger Event does not exist,
the excess of (A) the related Class A Certificate Principal Balance immediately
prior to such Distribution Date over the lesser of (I) 73.00% for Group I
(60.00% for Group II) of the Scheduled Principal Balances of the Mortgage Loans
in such Group on the preceding Due Date and (II) the Scheduled Principal
Balances of the Mortgage Loans in such Group on the preceding Due Date less
$1,170,347 for Group I ($1,831,195 for Group II).


<PAGE>


         "Class AF-6 Distribution Amount", for any Distribution Date, is the
product of (i) a fraction, the numerator of which is the Class AF-6 Certificate
Principal Balance and the denominator of which is the Class A Certificate
Principal Balance for Group I, in each case immediately prior to such
Distribution Date, (ii) the Class A Principal Distribution Amount with respect
to Group I for such Distribution Date and (iii) the applicable percentage for
such Distribution Date set forth in the following table:

          Distribution Date                      Percentage

     November 1997 - October 2000                      0%
     November 2000 - October 2002                     45%
     November 2002 - October 2003                     80%
     November 2003 - October 2004                    100%
     November 2004 and thereafter                    300%

         "Class M-1 Principal Distribution Amount", for a Mortgage Loan Group
and with respect to any Distribution Date on or after the related Stepdown Date
and as long as a Trigger Event is not in effect for such Group (as described
above), is the excess of (i) the sum for such Group of (A) the related Class A
Certificate Principal Balance and (B) the related Class M-1 Certificate
Principal Balance immediately prior to such Distribution Date over (ii) the
lesser of (A) 82.00% for Group I (75.50% for Group II) of the Scheduled
Principal Balances of the Mortgage Loans in such Group on the preceding Due Date
and (B) the Scheduled Principal Balances of the Mortgage Loans in such Group on
the preceding Due Date less $1,170,347 for Group I ($1,831,195 for Group II).

         "Class M-2 Principal Distribution Amount", for a Mortgage Loan Group
and with respect to any Distribution Date on or after the related Stepdown Date
and as long as a Trigger Event is not in effect for such Group (as described
above), is the excess of (i) of the sum for such Group of (A) the related Class
A Certificate Principal Balance, (B) the related Class M-1 Certificate Principal
Balance, and (C) the related Class M-2 Certificate Principal Amount immediately
prior to such Distribution Date over the lesser of (A) 90.00% for Group I
(87.50% for Group II) of the aggregate Scheduled Principal Balances of the
Mortgage Loans in such Group and (B) the Scheduled Principal Balances of the
Mortgage Loans in such Group on the preceding Due Date less $1,170,347 for Group
I ($1,831,195 for Group II).

         "Class B Principal Distribution Amount", for a Mortgage Loan Group and
with respect to any Distribution Date on or after the related Stepdown Date and
as long as a Trigger Event is not in effect for such Group (as described above),
is the excess of (i) the sum for such Group of (A) the related Class A
Certificate Principal Balance, (B) the related Class M-1 Certificate Principal
Balance, (C) the related Class M-2 Certificate Principal Balance and (D) the
related Class B Certificate Principal Balance immediately prior to such
Distribution Date over the lesser of (A) 95.00% for Group I (94.50% for Group
II) of the Scheduled Principal Balances of the Mortgage Loans in such Group on
the preceding Due Date and (B) the Scheduled Principal Balances of the Mortgage
Loans in such Group on the preceding Due Date less $1,170,347 for Group I
($1,831,195 for Group II).

         "Extra Principal Distribution Amount", for a Mortgage Loan Group and
with respect to any Distribution Date, is (i) prior to the Stepdown Date, the
excess of (A) the sum of (I) the aggregate Certificate Principal Balances of the
Certificates of such Group and (II) approximately $5,851,735 for Group I
(approximately $10,071,574 for Group II) over (B) the Scheduled Principal
Balances of the Mortgage Loans in such Group and (ii) on and after the Stepdown
Date, the excess of (A) the sum of (I) the aggregate Certificate Principal
Balances of the Certificates of such Group and (II) the greater of (x) 5.00% for
Group I (5.50% for Group II) of the Scheduled Principal Balances of the Mortgage
Loans in such Group and (y) approximately $1,170,347 for Group I (approximately
$1,831,195 for Group II) over (B) the Scheduled Principal Balances of the
Mortgage Loans in such Group.

         "Stepdown Date", with respect to each Group, is the earlier to occur of
(i) the later to occur of (A) the Distribution Date in November 2000 and (B) the
first Distribution Date on which (I) the Class A Certificate Principal Balance
of such Group (less the Principal Funds for such Group on such date) is less
than or equal to (II) 73.00% for Group I (60.00% for Group II) of the Scheduled
Principal Balances of the Mortgage Loans in such Group and (ii) the Distribution
Date on which the Certificate Principal Balance of the related Class A
Certificates has been reduced to zero.

         A "Trigger Event", with respect to each Group and a Distribution Date
after the Stepdown Date, exists if the product, expressed as a percentage, of
(i) two times for Group I (2.5 times for Group II) (ii) the quotient of (A) the
aggregate Scheduled Principal Balance of all 60 and over day delinquent Mortgage
Loans for such Group and (B) the Scheduled Principal Balance of that Group as of
the preceding Master Servicer Remittance Date equals or exceeds 27.00% for Group
I (40.00% for Group II).

<PAGE>

Overcollateralization and Crosscollateralization Provisions

         As set forth below, Interest Funds and Principal Funds with respect to
each Group not otherwise required to be distributed with respect to principal of
and interest on the Offered Certificates will be required to be applied as an
Extra Principal Distribution Amount with respect to a Mortgage Loan Group
whenever the Scheduled Principal Balances of the Mortgage Loans in such Group do
not exceed, by the required amount, the aggregate Certificate Principal Balances
of the related Certificates.

         Realized Losses. If on any Distribution Date, after giving effect to
any Extra Principal Distribution Amount, the aggregate Certificate Principal
Balances of the Offered Certificates with respect to a Mortgage Loan Group
exceed the Scheduled Principal Balances of the Mortgage Loans in such Group, the
Certificate Principal Balances of the Subordinated Certificates (but not the
Class A Certificates) of such Group will be reduced, in inverse order of
seniority, by an amount equal to such excess; such that any such excess will be
applied first to reduce the Certificate Principal Balances of the related Class
B Certificates until the Certificate Principal Balances thereof have been
reduced to zero; second, to the related Class M-2 Certificates until the
Certificate Principal Balances thereof have been reduced to zero; and finally,
to the Class M-1 Certificates until the Certificate Principal Balances thereof
have been reduced to zero. If the Certificate Principal Balance of a Class of
Subordinated Certificates is reduced, that Class thereafter will be entitled to
distributions of interest and principal only with respect to the Certificate
Principal Balance as so reduced. On subsequent Distribution Dates, however, as
described below, Interest Funds and Principal Funds with respect to each Group
not otherwise required to be distributed with respect to principal of and
interest on the Offered Certificates will be applied to reduce Unpaid Realized
Loss Amounts in direct order of seniority.

         On each Distribution Date, Interest Funds and Principal Funds with
respect to each Group not otherwise required to be distributed with respect to
principal of and interest on the Offered Certificates as described above will be
required to be distributed as follows until fully distributed:

         (i)       the Extra Principal Distribution Amount for such Group;

         (ii)      to the Class M-1 Certificates of such Group, the Class M-1
                   Interest Carry Forward Amount for such Class;

         (iii)     to the Class M-1 Certificates of such Group, the Class M-1
                   Unpaid Realized Loss Amount for such Class;

         (iv)      to the Class M-2 Certificates of such Group, the Class M-2
                   Interest Carry Forward Amount for such Class;

         (v)       to the Class M-2 Certificates of such Group, the Class M-2
                   Unpaid Realized Loss Amount for such Class;

         (vi)      to the Class B Certificates of such Group, the Class B
                   Interest Carry Forward Amount for such Class;

         (vii)     to the Class B Certificates of such Group, the Class B Unpaid
                   Realized Loss Amount for such Class;

         (viii)   for distribution to the other Group to the extent that any of
                  the amounts listed above with respect to the other Group have
                  not otherwise been distributed in full for such Distribution
                  Date in accordance with the priorities set forth above;

         (ix)     in the case of Group II, to the Group II Certificates, in the
                  order in which distributions of Current Interest are made, the
                  Group II Certificates Carryover;

         (x)      if a Subordinated Trigger Event exists with respect to such
                  Group, the excess of the related Principal Funds over the sum
                  of the related Class A, Class M-1, Class M-2 and Class B
                  Principal Distribution Amounts to the Subordinated
                  Certificates of such Group in reverse order of seniority; and

         (xi)      to the Retained Certificates, the remaining amount.

         "Applied Realized Loss Amount", with respect to any Class of the
Subordinated Certificates and as to any Distribution Date, means the sum of the
Realized Losses with respect to Mortgage Loans which have been applied in
reduction of the Certificate Principal Balance of such Class.

<PAGE>

         "Realized Loss" is the excess of the Scheduled Principal Balance of a
defaulted Mortgage Loan over the liquidation proceeds with respect thereto that
are allocated to principal.

         "Unpaid Realized Loss Amount", with respect to any Class of
Subordinated Certificates and as to any Distribution Date, is the excess of (i)
Applied Realized Loss Amounts with respect to such Class over (ii) the sum of
all distributions in reduction of the Applied Realized Loss Amounts to such
Class on all previous Distribution Dates. Any amounts distributed to a Class of
Subordinated Certificates in respect of any Unpaid Realized Loss Amount will not
further reduce the Certificate Principal Balance of such Class.

         A "Subordinated Trigger Event", with respect to each Group and a
Distribution Date after the Stepdown Date, exists if (a) Realized Losses since
the Cut-Off Date with respect to the Mortgage Loans in that Group as a
percentage of the initial Scheduled Principal Balance of the Group exceed the
percentage set out below with respect to such Distribution Date and (b) the
Scheduled Principal Balance of the Mortgage Loans in that Group that, as of such
Distribution Date are 60 or more days delinquent as a percentage of the
Scheduled Principal Balance of the Mortgage Loans in that Group exceeds the
Delinquency Percentage set out below with respect to such Distribution Date:

<TABLE>
<CAPTION>

    Distribution Date (inclusive)              Realized Loss Percentage                Delinquency Percentage
    -----------------------------            ----------------------------            -------------------------
                                             Group I             Group II            Group I          Group II
                                             -------             --------            --------         --------
<S> <C>
    November 1999 - October 2000              1.60                 2.20               5.00              5.50
    November 2000 - October 2001              2.70                 3.70               5.00              5.50
    November 2001 - October 2002              3.40                 4.70               7.50              8.25
    November 2002 - October 2003              3.90                 5.30               7.50              8.25
    November 2003 - October 2004              4.20                 5.70               10.00             11.00
    November 2004 and thereafter              4.40                 6.00               10.00             11.00
</TABLE>

Calculation of One Month LIBOR

         On the second business day preceding each Distribution Date other than
the first Distribution Date (each such date, an "Interest Determination Date"),
the Paying Agent will determine One Month LIBOR (as defined below).

         "One Month LIBOR" means, as of any Interest Determination Date, the
rate for one-month U.S. dollar deposits ("LIBOR") which appears in the Telerate
Page 3750, as of 11:00 a.m., (London time) on such Interest Determination Date.
If such rate does not appear on Telerate Page 3750, the rate for that day will
be determined on the basis of the rates at which deposits in United States
dollars are offered by the Reference Banks (as defined below) at approximately
11:00 a.m., London time, on that day to prime banks in the London interbank
market for a period equal to the relevant Accrual Period (commencing on the
first day of such Accrual Period). The Paying Agent will request the principal
London office of each of the Reference Banks to provide a quotation of its rate.
If at least two such quotations are provided, the rate for that day will be the
arithmetic-mean of the quotations. If fewer than two quotations are provided as
requested, the rate for that day will be the arithmetic-mean of the rates quoted
by major banks in New York City, selected by the Paying Agent, at approximately
11:00 a.m., New York City time, on that day for loans in United States dollars
to leading European banks for a period equal to the relevant Accrual Period
(commencing on the first day of such Accrual Period).

         "Telerate Page 3750" means the display page currently so designated on
the Dow Jones Telerate Service (or such other page as may replace that page on
that service for the purpose of displaying comparable rates or prices) and
"Reference Banks" means leading banks selected by the Paying Agent and engaged
in transactions in Eurodollar deposits in the international Eurocurrency market.

Book Entry Registration of the Class A Certificates

         The Offered Certificates will be book-entry Certificates (the
"Book-Entry Certificates"). Beneficial Owners may elect to hold their Book-Entry
Certificates directly through DTC in the United States, or CEDEL or Euroclear
(in Europe) if they are participants of such systems ("Participants"), or
indirectly through organizations which are Participants. The Book-Entry
Certificates will be issued in one or more certificates per Class of Offered
Certificates which in the aggregate equal the principal balance of such Offered
Certificates and will initially be registered in the name of Cede & Co., the
nominee of DTC. See "DESCRIPTION OF THE CERTIFICATES -- Book Entry Procedures"
and -- Global Clearance Settlement and Tax Documentation Procedures" in the
Prospectus.

<PAGE>

                                 THE AGREEMENT

         In addition to the provisions of the Agreement summarized elsewhere in
this Prospectus Supplement, there is set forth below a summary of certain other
provisions of the Agreement. See also "THE AGREEMENT -- The Trustee", "--
Administration of Accounts", "-- Events of Default and Remedies", "--
Amendment", and "-- Termination" in the Prospectus.

Formation of the Trust

         On the Closing Date, the Trust will be created and established pursuant
to the Agreement. On such date, the Depositor will sell without recourse the
Mortgage Loans to the Trust and the Trust will issue the Certificates pursuant
to the Agreement. Reference is made to the Prospectus for important additional
information regarding the terms and conditions of the Certificates. The
Depositor will provide to any prospective or actual Holder of Offered
Certificates, upon written request, a copy (without exhibits) of the Agreement.
Requests should be addressed to Saxon Asset Securities Company, 4880 Cox Road,
Glen Allen, Virginia 23060, Attention: Secretary.

         The Trust created pursuant to the Agreement will consist of (a) the
Mortgage Loans, (b) such assets as from time to time are identified as deposited
in any account held for the benefit of the Certificateholders, (c) any Mortgaged
Premises acquired on behalf of the Certificateholders by foreclosure or by deed
in lieu of foreclosure, (d) the rights of the Trustee to receive the proceeds of
applicable insurance policies and funds, if any, required to be maintained
pursuant to the Agreement, (e) certain rights of the Depositor to the
enforcement of representations and warranties made by the Seller relating to the
Mortgage Loans and (f) the servicing agreements.

         The Offered Certificates will not represent an interest in or an
obligation of, nor will the Mortgage Loans be guaranteed by, the Seller, the
Depositor, the Servicers, the Master Servicer or the Trustee.

Reports to Certificateholders

         On each Distribution Date the Master Servicer is required to report in
writing to each Holder of an Offered Certificate:

                  (i)       with  respect to each Class of Offered  Certificates
                            (based on a  Certificate  in the original principal
                            amount of $1,000):

                           (a)  the amount of the distribution on such
                                Distribution Date;

                           (b)  the amount of such distribution allocable to
                                interest;

                           (c)  the amount of such distribution allocable to
                                principal, separately identifying the aggregate
                                amount of any prepayments, Substitution
                                Shortfalls, repurchase amounts or other
                                recoveries of principal included therein and any
                                Extra Principal Distribution Amount and any
                                Applied Realized Loss Amount with respect to,
                                and any Unpaid Realized Loss at, such
                                Distribution Date;

                           (d)  the principal balance after giving effect to any
                                distribution  allocable to principal; and

                           (e)  any Interest Carry Forward Amount;


                  (ii)     the weighted  average of the mortgage  interest
                           rates on the Mortgage Loans in each Group less the
                           Servicing and Master Servicing Fee Rates;

                  (iii)    the largest Mortgage Loan balance outstanding in each
                           Group;

                  (iv)     the Servicing Fees and Master Servicing Fees
                           allocable to each Group;

                  (v)      One-Month LIBOR on the most recent Interest
                           Determination Date; and

                  (vi)     the  Pass-Through  Rates for the Class AF-1
                           Certificates and the Group II Certificates for the
                           urrent Accrual Period.

Delivery and Substitution of Mortgage Loans

         If any Mortgage Loan proposed to be included in the Mortgage Loan
Groups is not delivered with all the required documentation on the Closing Date,
the Depositor will be required to repurchase any such Mortgage Loan on or before
a specified Distribution Date. Under the limited circumstances specified in the
Agreement, certain

<PAGE>

mortgage loans may be substituted for Mortgage Loans initially delivered. It is
anticipated that any permitted substitution will not materially change the
characteristics of the Mortgage Pools, as set forth above. See "THE TRUSTS --
The Mortgage Assets -- Substitution of Mortgage Assets" in the Prospectus.

The Trustee, Certificate Registrar, Paying Agent and the Custodian

         Citibank, N.A., a national banking association, will act as Trustee of
the Trust and the mailing address of its Corporate Trust Office is 120 Wall
Street, New York, New York 10043, and its telephone number is (212) 412-6179.
Texas Commerce Bank National Association will act as Certificate Registrar and
Paying Agent and the mailing address of its Corporate Trust Office is 601
Travis, Houston, Texas 77002 and its telephone number is (713) 216-4181.

Voting Rights

         The voting rights of the Trust will be allocated as follows: 1% to each
Class of the Retained Certificates and 98% to the Classes of Offered
Certificates in proportion to their respective outstanding Certificate Principal
Balances.

Termination of the Trust

         The Agreement provides that the Trust will terminate upon the payment
to the Holders of all Certificates of all amounts required to be paid to such
Holders upon the last to occur of: (a) the final payment or other liquidation
(or any advance made with respect hereto) of the last Mortgage Loan, (b) the
disposition of all property acquired in respect of any Mortgage Loan remaining
in the Trust and (c) at any time when a qualified liquidation (as defined in the
Code) of the Trust is effected as described below.

         By Meritech. At its option, Meritech may, on any Distribution Date when
the aggregate outstanding Scheduled Principal Balances of the Mortgage Loans are
less than 10% of the Mortgage Loans as of the Closing Date (the first such
Distribution Date, "Initial Optional Termination Date"), purchase from the Trust
all (but not fewer than all) remaining Mortgage Loans, in whole only, and other
property acquired by foreclosure, deed in lieu of foreclosure, or otherwise then
constituting the Trust at a price equal to 100% of the aggregate Schedule
Principal Balances of the Mortgage Loans plus one month's interest computed as
provided in the Agreement.

         Termination Upon Loss of REMIC Status. Following a final determination
by the Internal Revenue Service or by a court of competent jurisdiction, in
either case from which no appeal is taken within the permitted time for such
appeal, or if any appeal is taken, following a final determination of such
appeal from which no further appeal may be taken, to the effect that each REMIC
established under the Agreement does not and will no longer qualify as a "REMIC"
pursuant to Section 860D of the Code (the "Final Determination"), at any time on
or after the date which is 30 calendar days following such Final Determination,
Holders of a majority in Percentage Interests represented by the Offered
Certificates then outstanding may direct the Trustee on behalf of the Trust to
adopt a plan of complete liquidation.

Sale of Mortgage Loans

         In connection with the sale of Mortgage Loans, the Depositor will be
required to deliver a file with respect to each Mortgage Loan consisting of (i)
the original note endorsed in blank or to the order of the Trustee or a
Custodian acting on behalf of the Trustee with all prior and intervening
endorsements; (ii) the original recorded security instrument or a certified
copy, or if the original security instrument has been submitted for recordation
but has not been returned by the applicable public recording office, a photocopy
certified by an officer of the related Servicer, title company,
closing/settlement-escrow agent or closing attorney; (iii) each original
recorded intervening assignment of the security instrument as may be necessary
to show a complete chain of title to the related Servicer, Trustee or custodian
(the Seller, in some instances, having instructed the party selling a Mortgage
Loan to the Seller to record an assignment directly to such custodian) or if any
such assignment has been submitted for recordation but has not been returned
from the applicable public recording office or is otherwise not available, a
copy certified by an officer of the related Servicer; (iv) 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 custodian in recordable form; (v) except
as to any second Mortgage Loan with a balance of less than $50,000, an original
title insurance policy, certificate of title insurance or written commitment or
a copy certified as true and correct by the insurer; and (vi) if indicated on
the applicable schedule, the original or certified copies of each assumption
agreement, modification agreement, written assurance or substitution agreement,
if any. The custodian is required to review each such file on or before the
Closing Date and again prior to the first anniversary of the Closing Date and to
deliver to the Depositor and the Master Servicer a certification as to the
completeness of the file for each Mortgage Loan, with any applicable exceptions
noted.

<PAGE>


         On the Closing Date, the Depositor will also assign to the Trustee all
the Depositor's right, title and interest in the Sales Agreement insofar as it
relates to the representations and warranties made therein by the Seller in
respect of the origination of the Mortgage Loans and the remedies provided for
breach of such representations and warranties. Upon discovery by the Trustee or
the Master Servicer of a breach of any such representation, warranty or covenant
which materially and adversely affects the interests of the Holders of the
Certificates, such party will promptly notify the Depositor and the Seller. The
Seller will have 60 days from its discovery or its receipt of such notice to
cure such breach or, if required, to repurchase the Mortgage Loan or to
substitute a qualified substitute mortgage loan.

Events of Default

         The Master Servicer will have the right to direct the termination of a
Servicer in the event of a breach by such Servicer under its servicing
agreement. In the event of such termination, the Master Servicer will be
required to appoint a successor servicer to assume the obligations of such
Servicer under the servicing agreement, including the obligation to make
advances (the Master Servicer will not be obligated to pay Month End Interest).
See "THE MORTGAGE LOAN POOL -- Advances and Month End Interest" in this
Prospectus Supplement. If the Master Servicer is unable to appoint a successor
servicer, the Trustee will appoint or petition a court of competent jurisdiction
for the appointment of a suitable mortgage loan servicing institution to act as
successor servicer. Pending such appointment, the Master Servicer will be
obligated to service the Mortgage Loans. Any successor servicer will be entitled
to compensation arrangements similar to (but no greater than) those provided to
the predecessor Servicer. See "SERVICING OF THE MORTGAGE LOANS -- General" in
the Prospectus.

Governing Law

         The Agreement and each Certificate will be construed in accordance with
and governed by the laws of the State of New York applicable to agreements made
and to be performed therein.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The following discussion of certain of the material anticipated federal
income tax consequences of the purchase, ownership and disposition of the
Offered Certificates is to be considered only in connection with "CERTAIN
FEDERAL INCOME TAX CONSEQUENCES" in the Prospectus. The discussion herein and in
the Prospectus is based upon laws, regulations, rulings and decisions now in
effect, all of which are subject to change. The discussion below and in the
Prospectus does not purport to deal with all federal tax consequences applicable
to all categories of investors, some of which may be subject to special rules.
Investors should consult their own tax advisors in determining the federal,
state, local and any other tax consequences to them of the purchase, ownership
and disposition of the Offered Certificates.

REMIC Elections

         The Trustee will cause elections to be made to treat certain assets of
the Trust as REMICs for federal income tax purposes. The assets of the Pooling
REMIC will consist of the Mortgage Loans and substantially all other property in
the Trust; the Pooling REMIC will issue uncertificated interests (the "Pooling
REMIC Regular Interests"), which will be designated as the regular interests in
the Pooling REMIC, and the Class R Certificates, which will be designated as the
residual interest in the Pooling REMIC. The assets of the Issuing REMIC will
consist of the Pooling REMIC Regular Interests; the Issuing REMIC will issue the
Offered Certificates and the Class C Certificates, which will be designated as
the regular interests in the Issuing REMIC, and the Class R Certificates, which
will be designated as the residual interest in the Issuing REMIC.

         In the opinion of Arter & Hadden, counsel to the Depositor, for federal
income tax purposes, assuming (i) the REMIC elections are made, (ii) the
Agreement is fully executed, delivered and enforceable against the parties
thereto in accordance with its terms, (iii) the transactions described herein
are completed on substantially the terms and conditions set forth herein and
(iv) compliance with the Agreement, each REMIC will be treated as a REMIC and
each Class of Offered Certificates will be treated as "regular interests" in the
Issuing REMIC and generally will be treated as debt instruments issued by the
Issuing REMIC. Holders of Offered Certificates that otherwise report income
under a cash method of accounting will be required to report income with respect
to such Offered Certificates under an accrual method.

<PAGE>


         As a result of the qualification of the Pooling REMIC and the Issuing
REMIC as REMICs, the Trust will not be subject to federal income tax except with
respect to (i) income from prohibited transactions, (ii) "net income from
foreclosure property" and (iii) certain contributions to the Trust after the
Closing Date. The total income of the Trust (exclusive of any income that is
taxed at the REMIC level) will be taxable to the beneficial owners of the
Certificates.

         Under the laws of New York State and New York City, an entity that is
treated for federal income tax purposes as a REMIC generally is exempt from
entity level taxes imposed by those jurisdictions. This exemption does not
apply, however, to the income on the Offered Certificates.

                              ERISA CONSIDERATIONS

         The Employee Retirement Income Security Act of 1974, as amended
("ERISA"), imposes certain requirements on those employee benefit plans and
individual retirement arrangements (and entities whose underlying assets include
plan assets by reason of such a plan's or arrangement's investment in such
entities) to which it applies ("Plan") and on those persons who are fiduciaries
with respect to such Plans. Any Plan fiduciary which proposes to cause a Plan to
acquire any of the Class A Certificates should consult with counsel with respect
to the consequences under ERISA and the Code of the Plan's acquisition and
ownership of such Certificates. See "ERISA CONSIDERATIONS -- Plan Asset
Regulations," "-- Prohibited Transaction Class Exemption," "-- Tax Exempt
Investors" and "-- Consultation with Counsel" in the Prospectus.

         Section 406 of ERISA prohibits Plans from engaging in certain
transactions involving the assets of such Plans with Parties in Interest with
respect to such Plans, unless a statutory or administrative exemption is
applicable to the transaction. Excise taxes under Section 4975 of the Code,
penalties under Section 502 of ERISA and other penalties may be imposed on Plan
fiduciaries and Parties in Interest (or "disqualified persons" under the Code)
that engage in "prohibited transactions" involving assets of a Plan. Individual
retirement arrangements and other plans that are not subject to ERISA, but are
subject to Section 4975 of the Code, and disqualified persons with respect to
such arrangements and plans, also may be subject to excise taxes and other
penalties if they engage in prohibited transactions. Furthermore, based on the
reasoning of the United States Supreme Court in John Hancock Life Ins. Co. v.
Harris Trust and Sav. Bank, 510 U.S. 86 (1993) an insurance company may be
subject to excise taxes and other penalties if such insurance company's general
account is deemed to include assets of the Plans investing in the general
account (e.g., through the purchase of an annuity contract).

         The Department of Labor (the "DOL") has issued a regulation (the "Plan
Asset Regulation") describing what constitutes the assets of a Plan when the
Plan acquires an equity interest in another entity. The Plan Asset Regulation
states that, unless an exemption described in the regulation is applicable, the
underlying assets of an entity are considered, for purposes of ERISA, to be the
assets of the investing Plan. Pursuant to the Plan Asset Regulation, if the
assets of the Trust were deemed to be plan assets by reason of a Plan's
investment in any Class A Certificates, such plan assets would include an
undivided interest in the Mortgage Loans and any other assets held by the Trust.
In such an event, persons providing services with respect to assets of the
Trust, may be Parties in Interest, subject to the fiduciary responsibility of
including the prohibited transaction provisions of Section 406 of ERISA and
Section 4975 of the Code with respect to transactions involving such assets
unless such transactions are subject to a statutory or administrative exception.

         The DOL has issued to Prudential Securities Incorporated, an individual
prohibited transaction exemption, Prohibited Transaction Exemption 90-32 (the
"Exemption"), which generally exempts from the application of the prohibited
transaction provision of Section 406(a), Section 406(b)(1) and Section 406(b)(2)
of ERISA and the excise taxes imposed pursuant to Sections 4975(a) and (b) of
the Code, relating to the initial purchase, the holding and the subsequent
resale by Plans of certificates in pass-through trusts that consist of certain
receivables, loans and other obligations with respect to which Prudential
Securities Incorporated or any of its affiliates is the sole underwriter or the
manager or co-manager of the underwriting syndicate; provided that the
conditions and requirements of the Exemption are met. The loans covered by the
Exemption include mortgage loans such as the Mortgage Loans.

         Among the conditions that must be satisfied for the Exemption to apply
to the Class A Certificates are the following:

                  (1) the acquisition of Class A Certificates by a Plan is on
         terms (including the price therefor) that are at least as favorable to
         the Plan as they would be in an arm's-length transaction with an
         unrelated party;

                  (2) the rights and interests evidenced by Class A Certificates
         acquired by the Plan are not subordinated to the rights and interests
         evidenced by other certificates of the trust;

<PAGE>


                  (3) Class A Certificates acquired by the Plan have received a
         rating at the time of such acquisition that is one of the three highest
         generic rating categories from either Standard & Poor's Rating
         Services, a Division of The McGraw-Hill Companies, Inc., Moody's, Duff
         & Phelps Credit Rating Co. or Fitch;

                  (4) the Trustee must not be an affiliate of any other member
         of the Restricted Group (as defined below);

                  (5) the sum of all payments made to and retained by the
         Underwriters in connection with the distribution of the Class A
         Certificates represents not more than reasonable compensation for
         underwriting the Class A Certificates; the sum of all payments made to
         and retained by the Depositor pursuant to the assignment of the loans
         to the Trust represents not more than the fair market value of such
         loans; the sum of all payments made to and retained by any Servicer
         represents not more than reasonable compensation for such person's
         services under the servicing agreement and reimbursement of such
         person's reasonable expenses in connection therewith; and

                  (6) the Plan investing in Class A Certificates is an
         "accredited investor" as defined in Rule 501(a)(1) of Regulation D of
         the Securities and Exchange Commission under the Securities Act of
         1933.

         The Trust must also meet the following requirements:

                  (i) the corpus of the Trust must consist solely of assets of
         the type that have been included in other investment pools;

                  (ii) certificates in such other investment pools must have
         been rated in one of the three highest rating categories of Standard &
         Poor's, Moody's, Fitch or D&P for at least one year prior to the Plan's
         acquisition of certificates; and

                  (iii) certificates evidencing interests in such other
         investment pools must have been purchased by investors other than Plans
         for at least one year prior to the Plan's acquisition of certificates.

         Moreover, the Exemption provides relief from certain
self-dealing/conflict of interest prohibited transactions that may occur when
the Plan fiduciary causes a Plan to acquire certificates in a trust in which the
fiduciary (or its affiliate) is an obligor on the receivables held in the trust;
provided that, among other requirements, (i) in the case of an acquisition in
connection with the initial issuance of certificates, at least fifty percent of
each class of certificates in which Plans have invested is acquired by persons
independent of the Restricted Group and at least fifty percent of the aggregate
interest in the trust is acquired by persons independent of the Restricted
Group; (ii) such fiduciary (or its affiliate) is an obligor with respect to five
percent or less of the fair market value of the obligations contained in the
trust; (iii) the Plan's investment in certificates of any class does not exceed
twenty-five percent of all the certificates of that class outstanding at the
time of the acquisition; and (iv) immediately after the acquisition, no more
than twenty-five percent of the assets of the Plan with respect to which such
person is a fiduciary are invested in certificates representing an interest in
one or more trusts containing assets sold or serviced by the same entity. The
Exemption does not apply to Plans sponsored by the Depositor, the Underwriters,
the Trustee, the Master Servicer, any obligor with respect to Mortgage Loans
included in the Trust constituting more than five percent of the aggregate
unamortized principal balance of the assets in the Trust, or any affiliate of
such parties (the "Restricted Group").

         Prospective Plan investors should consult with their legal advisors
concerning the impact of ERISA and the Code, the applicability of the Exemption,
and the potential consequences in their specific circumstances, prior to making
an investment in the Class A Certificates. Moreover, each Plan fiduciary should
determine whether under the general fiduciary standards of investment procedure
and diversification an investment in the Class A Certificates is appropriate for
the Plan, taking into account the overall investment policy of the Plan and the
composition of the Plan's investment portfolio.

         The Exemption does not apply to the initial purchase, the holding or
the subsequent resale of the Subordinated Certificates because the Subordinated
Certificates are subordinate to certain other Classes of Certificates.
Accordingly, Plans may not purchase the Subordinated Certificates, except that
any insurance company may purchase Subordinated Certificates with assets of its
general account if the exemptive relief granted by the DOL for transactions
involving insurance company general accounts in Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) is available with respect to such
investment. Any insurance company proposing to purchase the Subordinated
Certificates for its general account should consider whether such relief would
be available. Under the Agreement, Subordinated Certificates may not be
transferred to a transferee that acknowledges that it is a Plan investor unless
such transferee provides the Certificate Registrar with a Benefit Plan Opinion.
The transferee of a Subordinated Certificate that does not furnish a Benefit

<PAGE>

Plan Opinion is deemed, by virtue of its acquisition of a Subordinated
Certificate to have represented that it is not a Plan investor. A Benefit Plan
Opinion is 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 the
Seller, the Depositor, 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 the Seller, the Master Servicer or the Trustee).

                                    RATINGS

         It is a condition of the issuance of the Offered Certificates that they
receive ratings set forth under Ratings in the Summary.

         The ratings do not represent any assessment of the likelihood or rate
of principal prepayments, or the likelihood that any Group II Certificates
Carryover will be paid.

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

         Explanations of the significance of such ratings may be obtained from
Moody's, 99 Church Street, New York, New York, 10004, and Fitch, One State
Street Plaza, 33rd Floor, New York, New York 10004. Such ratings will be the
views only of such rating agencies. There is no assurance that any such ratings
will continue for any period of time or that such ratings will not be revised or
withdrawn. Any such revision or withdrawal of such ratings may have an adverse
effect on the market price of the Offered Certificates.

                        LEGAL INVESTMENT CONSIDERATIONS

         The Class AV-1, Class AV-2 and Class MV-1 Certificates will constitute
"mortgage related securities" for purposes of the Secondary Mortgage Market
Enhancement Act of 1984 ("SMMEA") for so long as they are rated in one of the
two highest rating categories by one or more nationally recognized statistical
rating organizations. As such, they will be legal investments for certain
entities to the extent provided in SMMEA, subject to state laws overriding
SMMEA. In addition, institutions whose investment activities are subject to
review by federal or state regulatory authorities may be or may become subject
to restrictions, which may be retroactively imposed by such regulatory
authorities, on the investment by such institutions in certain forms of mortgage
related securities. Furthermore, certain states have enacted legislation
overriding the legal investment provisions of SMMEA.

         Although the Class A Group I Certificates and Class MF-1 Certificates
expected to be rated in one of the two highest rating categories by Moody's and
Fitch, such Certificates will not constitute "mortgage related securities" for
purposes of SMMEA because some of the Mortgage Loans in Group I are secured by
second liens. Accordingly, many institutions with legal authority to invest in
comparably rated securities may not be legally authorized to invest in those
Certificates.


<PAGE>


                                  UNDERWRITING

         Subject to the terms and conditions set forth in the Underwriting
Agreement for the sale of the Offered Certificates, the Depositor has agreed to
cause the Trust to sell and the Underwriters named below (the "Underwriters")
have severally agreed to purchase the principal amount of Offered Certificates
set forth below.

<TABLE>
<CAPTION>

                                             Merrill Lynch,
                 Prudential Securities     Pierce, Fenner &               J.P. Morgan             Morgan Stanley &
    Class            Incorporated         Smith Incorporated              Securities Inc.         Co. Incorporated
<S> <C>
     AF-1              $43,426,000             $31,019,000                  $24,815,000               $24,815,000
     AF-2                7,700,000               5,500,000                    4,400,000                 4,400,000
     AF-3                3,500,000               2,500,000                    2,000,000                 2,000,000
     AF-4                5,250,000               3,750,000                    3,000,000                 3,000,000
     AF-5                5,746,000               4,104,000                    3,282,000                 3,282,000
     AF-6                7,291,000               5,209,000                    4,166,000                 4,166,000
     MF-1                3,687,000               2,633,000                    2,107,000                 2,106,000
     MF-2                3,277,000               2,340,000                    1,873,000                 1,873,000
      BF                 2,049,000               1,463,000                    1,170,000                 1,170,000
     AV-1               43,444,000              31,031,000                   24,825,000                24,825,000
     AV-2               62,628,000              44,734,000                   35,788,000                35,788,000
     MV-1                9,934,000               7,096,000                    5,677,000                 5,677,000
     MV-2                7,691,000               5,494,000                    4,395,000                 4,394,000
      BV                 4,486,000               3,204,000                    2,564,000                 2,564,000
</TABLE>

         The Underwriters have advised the Depositor that they propose to offer
the Offered Certificates for sale from time to time in one or more negotiated
transactions or otherwise, at market prices prevailing at the time of sale, at
prices related to such market prices or at negotiated prices. The Underwriters
may effect such transactions by selling Offered Certificates to or through
dealers, and such dealers may receive compensation in the form of underwriting
discounts, concessions or commissions from the Underwriters or purchasers of the
Offered Certificates for whom they may act as agent. Any dealers that
participate with the Underwriters in the distribution of the Certificates
purchased by the Underwriters may be deemed to be underwriters, and any
discounts or commissions received by them or the Underwriters and any profit on
the resale of Offered Certificates by them or the Underwriters may be deemed to
be underwriting discounts or commissions under the Securities Act.

         Proceeds to the Depositor are expected to be approximately
$598,751,759, plus accrued interest, before deducting expenses payable by the
Depositor in connection with the Offered Certificates, estimated to be $460,000.
In connection with the purchase and sale of the Offered Certificates, the
Underwriters may be deemed to have received compensation from the Depositor in
the form of underwriting discounts.

         The Depositor and the Seller have agreed to indemnify the Underwriters
against certain liabilities including liabilities under the Securities Act of
1933, as amended.

         Certain of the Mortgage Loans may have been the subject of financing
provided by affiliates of the Underwriters.

                             CERTAIN LEGAL MATTERS

         Certain legal matters relating to the validity of the issuance of the
Certificates will be passed upon for the Depositor and the Seller by Arter &
Hadden, Washington, D.C. Certain legal matters relating to insolvency issues and
certain federal income tax matters concerning the Certificates will also be
passed upon for the Depositor by Arter & Hadden, Washington, D.C. Certain legal
matters relating to the validity of the Certificates will be passed upon for the
Underwriters by Brown & Wood LLP, Washington, D.C.


<PAGE>


                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

2/28/LIBOR Mortgage Loans...........................4
3/27/LIBOR Mortgage Loans...........................4
Accrual Period......................................2
Applied Realized Loss Amount.......................33
Asset Proceeds Account.............................28
Beneficial Owners...................................8
Book Entry Certificates............................33
Cede................................................8
CEDEL...............................................8
Certificate Principal Balance.......................1
Certificate Registrar...............................3
Class A Principal Distribution Amount..............30
Class AF-1..........................................1
Class AF-1 Available Funds Cap......................2
Class AF-2..........................................1
Class AF-3..........................................1
Class AF-4..........................................1
Class AF-5..........................................1
Class AF-6..........................................1
Class AF-6 Distribution Amount.....................31
Class AV-1..........................................1
Class B Principal Distribution Amount..............31
Class BF............................................1
Class BV............................................1
Class M-1 Principal Distribution Amount............31
Class M-2 Principal Distribution Amount............31
Class MF-1..........................................1
Class MF-2..........................................1
Class MV-1..........................................1
Class MV-2..........................................1
Closing Date........................................3
Code................................................9
constant prepayment rate...........................22
Credit Enhancement..................................5
Current Interest...................................29
Cut-Off Date........................................3
Denominations.......................................2
Depositor...........................................3
Distribution Account...............................28
Distribution Date...................................5
DOL................................................37
DTC.................................................8
Due Period..........................................7
ERISA...............................................9
Euroclear...........................................8
European Depositaries...............................9
Exemption..........................................37
Extra Principal Distribution.......................31
Fitch...............................................8
Fixed Rate Group....................................3
FNMA...............................................10
Group...............................................3
Group II Available Funds Cap........................2
Group II Certificates Carryover.....................2
Holder.............................................27
Interest Carry Forward Amount......................29
Interest Determination Date........................33
Interest Funds.....................................28
Last Scheduled Distribution Dates...................1
Master Servicer.....................................3
Master Servicer Remittance Date....................28
Master Servicing Fee................................7
Master Servicing Fee Rate...........................4
Meritech...........................................18
Modeling Assumptions...............................22
Month End Interest.................................19
Moody's.............................................8
Mortgage Interest Rates.............................1
Mortgage Loan Group.................................3
mortgage related securities.........................2
Mortgaged Premises..................................3
Mortgages...........................................3
One Month LIBOR.....................................2
One Year CMT........................................4
One Year CMT Mortgage Loans.........................4
Participants.......................................33
Paying Agent........................................3
Percentage Interest................................28
Permitted Investments..............................28
Plan...............................................37
Plan Asset Regulation..............................37
prepayment assumptions.............................20
Principal Distribution Amount......................30
Principal Funds....................................28
Realized Loss......................................33
Record Date.........................................5
REMIC...............................................9
Restricted Group...................................38
Servicer............................................3
Servicing Fee.......................................7
Servicing Fee Rate..................................7
Six Month LIBOR.....................................4
Six Month LIBOR Mortgage Loans......................4
SMMEA..............................................39
Stepdown Date......................................31
Subgroup A..........................................5
Subgroup B..........................................5
Substitution Shortfall.............................28
Trigger Event......................................31
Trust...............................................1
Trustee.............................................3
Two Step/LIBOR Mortgage Loans.......................4
Underwriter........................................40
Unpaid Realized Loss Amount........................33
Variable Rate Group.................................3
Weighted average life..............................21


<PAGE>


                                  [SAXON LOGO]

                         SAXON ASSET SECURITIES COMPANY
                                   (Depositor)

                     MORTGAGE LOAN ASSET BACKED CERTIFICATES
                              (Issuable in Series)

         This Prospectus relates to Mortgage Loan Asset Backed Certificates (the
"Certificates") to be issued from time to time in one or more Series (each, a
"Series") on terms determined at the time of sale and described in this
Prospectus and the related Prospectus Supplement. Each Series of Certificates
will be issued by a separate trust (each, a "Trust") and will evidence
beneficial ownership interests in one or more segregated pools of
mortgage-related assets as described herein (the "Mortgage Assets") and certain
other assets.

         Each Series of Certificates will be issued in one or more classes
(each, a "Class"). One or more Classes of Certificates of a Series may be
subordinated in right to receive distributions and be subject to allocation of
losses 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 be entitled to receive distributions at the intervals and on the dates
specified in the related Prospectus Supplement from the assets of the related
Trust. The Depositor or an affiliate of the Depositor may make or obtain for the
benefit of any Series of Certificates limited representations and warranties
with respect to the Mortgage Assets included in the related Trust. Neither the
Depositor nor any affiliate of the Depositor 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 the related Trust or specified portions thereof
as real estate mortgage investment conduits (each, a "REMIC") for federal income
tax purposes. See "CERTAIN FEDERAL INCOME TAX CONSEQUENCES" herein and in the
related Prospectus Supplement.

         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.

         See "RISK FACTORS" herein at page 85 and in the related Prospectus
Supplement. Prospective purchasers should carefully review the information in
the related Prospectus Supplement concerning the risks associated with different
types and Classes of Certificates.

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

         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 DEPOSITOR, ANY 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 DEPOSITOR, ANY SELLER, ANY SERVICER, ANY
MASTER SERVICER, ANY TRUSTEE OR ANY OF THEIR AFFILIATES, EXCEPT AS SET FORTH IN
THE RELATED PROSPECTUS SUPPLEMENT.

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

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

         Offers of the Certificates may be made through one or more different
methods, including offerings through underwriters, as more fully described
herein and in the related Prospectus Supplement. See "PLAN OF DISTRIBUTION"
herein. There can be no assurance that a secondary market will develop for the
Certificates of any Series or, if such a market does develop, that it will
provide the holders of such Certificates with liquidity of investment or that it
will continue for the life of such Certificates. This Prospectus may not be used
to consummate sales of Certificates unless accompanied by a Prospectus
Supplement.

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

                The date of this Prospectus is February 19, 1997


<PAGE>


                                TABLE OF CONTENTS

                                                           Page

PROSPECTUS SUMMARY............................................1
RISK FACTORS..................................................5
DESCRIPTION OF THE CERTIFICATES...............................8
     General..................................................8
     Classes of Certificates..................................8
     Book-Entry Procedures....................................9
     Global Clearance, Settlement and Tax
       Documentation Procedures..............................12
     Allocation of Distributions.............................14
     Allocation of Losses and Shortfalls.....................15
     Mortgage Assets.........................................16
     Optional Termination....................................16
MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS................16
THE TRUSTS...................................................18
     Assignment of Mortgage Assets...........................18
     The Mortgage Loans--General.............................19
     Single Family Loans.....................................20
     Cooperative Loans.......................................21
     Multi-Family Loans......................................21
     Junior Mortgage Loans...................................21
     Home Improvement Loans..................................22
     Home Equity Lines of Credit.............................22
     Repurchase of Converted Mortgage Loans..................22
     Repurchase of Delinquent Mortgage Loans.................23
     Substitution of Mortgage Loans..........................23
     Mortgage-Backed Securities..............................23
     Pre-Funding Account.....................................24
     Asset Proceeds Account..................................24
CREDIT ENHANCEMENT...........................................25
     General.................................................25
     Subordination...........................................25
     Certificate Guaranty Insurance Policies.................26
     Overcollateralization...................................26
     Cross Support...........................................26
     Mortgage Pool Insurance Policies........................27
     Special Hazard Insurance Policies.......................27
     Bankruptcy Bonds........................................28
     Reserve Funds...........................................29
     Other Credit Enhancement................................29
ORIGINATION OF MORTGAGE LOANS................................29
     General.................................................29
     Representations and Warranties..........................30
SERVICING OF MORTGAGE LOANS..................................31
     General.................................................31
     Payments on Mortgage Loans..............................32
     Advances................................................32
     Collection and Other Servicing Procedures...............33
     Primary Mortgage Insurance Policies.....................33
     Standard Hazard Insurance Policies......................34
     Maintenance of Insurance Policies; Claims
       Thereunder and Other Realization Upon
       Defaulted Mortgage Loans..............................35
     Modification of Mortgage Loans..........................35
     Evidence as to Servicing Compliance.....................36
     Events of Default and Remedies..........................36
     Master Servicer Duties..................................36
     Special Servicing Agreement.............................37
THE AGREEMENT................................................37
     The Trustee.............................................37
     Administration of Accounts..............................38
     Reports to Certificateholders...........................38
     Events of Default and Remedies..........................38
     Amendment...............................................39
     Termination.............................................40
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS......................40
     General.................................................40
     The Mortgage Loans......................................40
     Foreclosure.............................................41
     Junior Mortgage Loans; Rights of Senior
       Mortgagees............................................43
     Right of Redemption.....................................44
     Anti-Deficiency Legislation and Other
       Limitations on Lenders................................45
     Soldiers' and Sailors' Civil Relief Act of 1940.........45
     Environmental Considerations............................46
     "Due-on-Sale" Clauses...................................47
     Enforceability of Certain Provisions....................47
THE DEPOSITOR................................................47
USE OF PROCEEDS..............................................48
CERTAIN FEDERAL INCOME TAX CONSEQUENCES......................48
     REMIC Certificates......................................48
     Securities Classified as Partnership Interests..........69
     State and Local Taxation................................69
STATE TAX CONSIDERATIONS.....................................69
ERISA CONSIDERATIONS.........................................69
LEGAL INVESTMENT MATTERS.....................................71
PLAN OF DISTRIBUTION.........................................72
AVAILABLE INFORMATION........................................73
INCORPORATION OF CERTAIN DOCUMENTS BY
  REFERENCE..................................................73
INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS.................74


                         REPORTS TO CERTIFICATEHOLDERS

         The Depositor 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."


<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.

Depositor:                        Saxon Asset Securities Company (the
                                  "Depositor"),  a wholly owned, limited-purpose
                                  financing subsidiary of Dominion Mortgage
                                  Services,  Inc., a Virginia corporation
                                  ("Dominion Mortgage"). Neither Dominion
                                  Resources nor the Depositor has guaranteed, or
                                  is otherwise obligated with respect to, the
                                  Certificates of any Series.  The principal
                                  executive offices of the Depositor are located
                                  at 4880 Cox Road, Glen Allen, Virginia 23060,
                                  and the telephone number of the Depositor is
                                  (804) 967-7400.  See "THE DEPOSITOR."

Sellers:                          Saxon  Mortgage, Inc. ("SMI"),  a wholly
                                  owned subsidiary  of Dominion  Mortgage and an
                                  affiliate of  the Depositor,  and one  or more
                                  other  mortgage originators  named in  the
                                  related Prospectus Supplement (each a
                                  "Seller").

Certificates Offered:             Mortgage Loan 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 be issued by a  separate trust (each, a
                                  "Trust") and will evidence beneficial
                                  ownership  interests in one or more segregated
                                  pools of Mortgage Assets  and certain other
                                  assets.  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  and be  subject to
                                  allocation  of losses  in favor  of one  or
                                  more other  Classes of  Certificates of  such
                                  Series, (iv)  may be  entitled to  receive
                                  distributions  only after  the occurrence  of
                                  specified  events, (v) may  be entitled  to
                                  receive  distributions in  accordance with a
                                  specified schedule  or formula  or on  the
                                  basis of distributions on specified portions
                                  of  the Mortgage Assets, (vi) in the case of
                                  Certificates entitled to receive distributions
                                  allocable to interest, may be entitled to
                                  receive interest at a specified rate (a
                                  "Pass-Through  Rate"), which may be fixed,
                                  variable or  adjustable and may differ from
                                  the rate at  which other Classes of
                                  Certificates of such  Series are entitled to
                                  receive interest  and (vii)  in the  case of
                                  Certificates  entitled to  receive
                                  distributions  allocable to  interest, may  be
                                  entitled  to receive such  distributions only
                                  after the occurrence of specified events and
                                  may accrue interest until such events occur,
                                  in each case as specified in the related
                                  Prospectus Supplement.

                                  The Certificates of  each Series will be
                                  issued  as fully registered certificates in
                                  certificated or book-entry form in  the
                                  authorized denominations specified in  the
                                  related Prospectus Supplement.  Neither the
                                  Certificates nor the underlying  Mortgage
                                  Assets will be guaranteed or insured by any
                                  governmental agency or instrumentality  or by
                                  the Depositor, any Seller, any Servicer, any
                                  Master Servicer, any Trustee  or any of their
                                  affiliates, except as set forth in  the
                                  related Prospectus Supplement.  The Depositor,
                                  a Seller or  one of their affiliates 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") with  the Depositor and the
                                  trustee  (the "Trustee") identified in the
                                  related Prospectus Supplement.  Pursuant to an
                                  Agreement, the Depositor  will assign and

<PAGE>

                                  transfer the Mortgage Assets and other  assets
                                  to be included in the related Trust to the
                                  Trustee in exchange for a Series of
                                  Certificates.  See "THE TRUSTS   Assignment of
                                  Mortgage Assets."

Distributions:                    The Prospectus Supplement for  each Series of
                                  Certificates will specify (i)  whether
                                  distributions with respect to such
                                  Certificates will be made monthly, quarterly,
                                  semi-annually or at other intervals, (ii) the
                                  date for each such  distribution (each, a
                                  "Distribution Date"), and (iii) the amount  of
                                  each such distribution allocable to principal
                                  and interest.   The amount available  to be
                                  distributed on each Distribution Date with
                                  respect to each Series of Certificates 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."

                                  The Scheduled  Principal Balance of the
                                  Mortgage Assets and  the amount of any  other
                                  assets included in  the Trust for  each Series
                                  of Certificates (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.   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:

  A.  Mortgage Loans:             "Mortgage Loans"  may include:  (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) ("Home Improvement Loans"), and
                                  (v) home equity lines of credit ("HELOCs").

  B.  Mortgage-Backed
        Securities                "Mortgage-Backed Securities" may include (i)
                                  private (that is not guaranteed  or insured by
                                  the United  States or any agency or
                                  instrumentality thereof) mortgage
                                  participation or  pass- through certificates
                                  or other mortgage-backed securities
                                  (representing either debt or equity) or (ii)
                                  securities insured or guaranteed  by Federal
                                  National Mortgage Association ("FNMA"),
                                  Federal Home Loan Mortgage Corporation
                                  ("FHLMC") or Government National Mortgage
                                  Association ("GNMA").  See "THE TRUSTS --
                                  Mortgage-Backed Securities."

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 Depositor under which the  Depositor
                                  transfers additional Mortgage Assets  to such
                                  Trust following the date on which such Trust
                                  is established and the related Certificates
                                  are issued.  If  a Pre-Funding Agreement is
                                  used, the related Trustee will be  required to
                                  deposit in a segregated account (each, a
                                  "Pre-Funding Account") a portion of  the
                                  proceeds received by the Trustee in connection
                                  with the sale of Certificates of  the related
                                  Series.  Additional Mortgage Assets  will
                                  thereafter be  transferred to the  related
                                  Trust in  exchange for money  released to  the
                                  Depositor from  the related Pre-Funding
                                  Account.  If all  moneys originally deposited

                                       2

<PAGE>

                                  in such Pre-Funding Account are not applied to
                                  the acquisition of additional Mortgage Assets
                                  by the end  of the period specified in the
                                  Pre-Funding Agreement (which  may not exceed
                                  three months),  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. See "THE
                                  TRUSTS -- Pre-Funding Account."

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

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

Optional Termination:             To the extent and under the circumstances
                                  specified in the  Prospectus Supplement for a
                                  Series, the early retirement of the
                                  Certificates of such Series may  be effected.
                                  See "DESCRIPTION OF THE CERTIFICATES --
                                  Optional Termination."

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

                                       3

<PAGE>

                                  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")
                                  or, if no REMIC election is  made, whether the
                                  Certificates are  considered to be
                                  Pass-Through Certificates  or Strip
                                  Certificates.  The  Prospectus Supplement for
                                  each series  of Certificates will specify
                                  whether a REMIC election will  be made.
                                  Investors are urged to  consult their tax
                                  advisors concerning  the application of
                                  federal income  tax laws to their particular
                                  situations. See "CERTAIN FEDERAL INCOME TAX
                                  CONSEQUENCES" herein and in the related
                                  Prospectus Supplement.

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

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.


                                       4

<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.

         Limited Obligations.  The Certificates  will not represent an interest
in or obligation of the Depositor,  any Seller, any Servicer, any Master
Servicer or any Trustee or any  of their affiliates and will not  be insured by
any government agency or  instrumentality.  Each Trust is expected to have  no
significant assets other than the Mortgage Assets and any other assets assigned
to the  Trust by  the Depositor.   Prospective purchasers  of the  Certificates
of  a Series must  rely primarily  upon payments  on the related Mortgage
Assets, the  security therefor and the  sources of credit enhancement,  if any,
identified in the  related Prospectus Supplement.  The related Mortgage Assets
will not be guaranteed or  insured by any governmental agency or instrumentality
or by the  Depositor, any Servicer, any Master Servicer,  any Trustee or any of
their affiliates, except as set forth in the related Prospectus Supplement.

         Limitations on  Credit Enhancement.  The credit enhancement,  if any,
for any Series of  Certificates may be limited in amount  and may  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."

         Declining Real  Estate Market.  If the residential real estate market
in  general or a regional or local area where 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.   The Sellers and the Depositor intend that  the transfers
of the Mortgage Assets  to the Depositor and, in turn, to the related Trust
constitute sales rather than pledges  to secure indebtedness for insolvency
purposes.  If  a Seller were to  become a debtor  under the federal  Bankruptcy
Code,  however, a creditor,  trustee-in-bankruptcy or  receiver of  that Seller
might argue that such transfers were pledges rather than sales.   This position,
if argued or accepted by  a court, could result in a delay in or reduction of
distributions on the Certificates of the related Series.

         Regulatory Risks.  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,  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 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

                                       5

<PAGE>

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."

         Payment Considerations.    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 and (ii)  for
Certificates purchased  at a price other than  par, the effective yield on  such
Certificates.  The  timing and amount of 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 Depositor  of all the Certificates of
a Series  or all the  Mortgage Loans  or  Mortgage Certificates  in  certain
circumstances.   The  yields  realized by  the  holders of  certain Certificates
of a Series with disproportionate allocations  of principal or interest will  be
extremely sensitive to levels  of prepayments  on the Mortgage Assets  of the
related  Trust.   No assurance can be  given as to the  prepayment experience of
the mortgage loans  underlying any  Series  of Certificates.   Each  prospective
investor  must make  its own  decision as  to  the appropriate prepayment
assumption.  See "MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS."

         Limited Liquidity.  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."

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

         Limited Nature of 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 provider of such external credit
enhancement. Any lowering of the  rating assigned to the claims-paying ability
of any  such provider 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 Depositor will not be
obligated to obtain additional credit enhancement  if necessary to maintain  the
rating initially assigned  to the Certificates of any Series.

         Original Issue Discount.   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

                                       6

<PAGE>

Certificate issued with original issue discount will be required to include
original issue discount in ordinary  gross income for federal income tax
purposes as it accrues, in advance of receipt  of the cash attributable  to such
income.   Accrued but  unpaid interest on such  Certificates generally will  be
treated  as original issue discount for this purpose.  See "CERTAIN FEDERAL
INCOME TAX CONSEQUENCES."

         Balloon Loans.   A portion  of the Mortgage  Assets may include
"balloon loans"  that provide for  the payment of  the unamortized principal
balance of such Mortgage Loans in a single payment at maturity ("Balloon
Loans").   Balloon Loans provide for  equal monthly payments,  consisting of
principal and interest, generally  based on a 30-year  amortization schedule,
and a single  payment of  the remaining  balance of  the Balloon  Loan,
generally  five, seven,  ten or  15 years  after origination. Amortization  of a
Balloon Loan based  on a scheduled  period that  is longer than  its term
results in  a remaining principal balance  at maturity  that is  substantially
larger  than the  regular scheduled  payments.   The Depositor  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.   The ability  of a borrower  to repay  a
Balloon  Loan at maturity frequently  will depend upon such  borrower's ability
to refinance  such loan.  Neither the Depositor nor  the Trustee  is obligated
to  obtain refinancing.   Any loss  on a Balloon  Loan resulting from a
borrower's inability to obtain refinancing will be borne by Certificateholders
if not covered by credit enhancement.

         Junior  Loans.   A  portion of  the  Mortgage Assets  may  include
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 senior lienholders,  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 lienholders.   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."

         Non-Owner Occupied Mortgage Premises.  A portion  of the Mortgage
Assets may be secured by liens  on Mortgaged Premises which are not owner
occupied.   It is possible that the  rate of delinquencies, foreclosures and
losses on such  Mortgage Loans could be higher than on Mortgage Loans secured by
liens on Mortgaged Premises which are the primary residences of the owner.

         Non-Conforming  Credits.   All or  a portion  of the  Mortgage Assets
may consist  of  mortgage loans  underwritten in accordance  with the
underwriting standards for  "non-conforming credits." A  mortgage loan made to
a "non-conforming credit" means a  mortgage loan that is  ineligible for
purchase by  FNMA or  FHLMC due  to borrower  credit characteristics,  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.  As
a  consequence,  delinquencies  and foreclosures  can be expected  to be more
prevalent with respect  to such Mortgage  Loans than  with respect  to mortgage
loans originated  in accordance with FNMA  or FHLMC underwriting guidelines  and
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.   Each prospective
investor must make its  own decision as  to the effect  of non-conforming
credits upon  the delinquency,  foreclosure, and  prepayment experience  of the
Mortgage  Loans.   See "ORIGINATION OF  MORTGAGE LOANS."

         Delinquent Mortgage Loans.  All or a portion of the Mortgage Loans may
be delinquent  upon the issuance of  the related Certificates.   Credit
enhancement  provided with  respect  to a  particular Series  of Certificates
may not  cover all  losses related thereto. Prospective investors should
consider the risk  that the inclusion of 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."

                                       7

<PAGE>

                        DESCRIPTION OF THE CERTIFICATES

General

         The  Mortgage  Loan  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").  The provisions of each
Agreement will vary depending  upon the nature of the  Certificates to be issued
thereunder  and the nature of the related Trust.   The following summaries
describe the material provisions  common to each Series of Certificates.  The
summaries do not purport to be complete and  are subject to the Prospectus
Supplement and the  Agreement  with respect  to  a  particular Series.  The
material terms  of  the  Agreement with  respect  to a  Series  of Certificates
will  be  further described  in the  related  Prospectus Supplement  and a  copy
thereof  will be  filed with  the Commission on Form 8-K

         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 Depositor, any 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 Depositor, any Seller  any
Servicer, any Master Servicer,  any Trustee or any  of their affiliates, except
as set forth  in the related Prospectus Supplement.  To the extent that
delinquent payments on or losses in respect  of defaulted Mortgage Loans are not
advanced by  the applicable Servicer or any other entity or paid from any
applicable credit enhancement, such delinquencies may result in delays in the
distribution of payments to the holders of one  or more Classes of Certificates
and such losses may be allocated to the holders of one or more Classes of
Certificates.

         The Certificates of each Series will  be issued as fully registered
certificates in certificated or  book-entry form in the authorized denominations
for each Class specified in the  related Prospectus Supplement.  The
Certificates of each Series in  certificated form may be transferred  (subject
to the limitations on  transfer, if any, specified in the related Agreement) or
exchanged at  the corporate  trust office of the  Trustee without the payment
of any service charge,  other than any tax  or other  governmental charge
payable  in connection  therewith.   If so  specified  in  the Prospectus
Supplement for  a Series, distributions  of principal and interest on each
Certificate  in certificated form will  be made on each Distribution Date by or
on behalf of the Trustee (i) by check  mailed to each holder of such  a
Certificate at the address of such  holder appearing on the books and records of
the Trust or (ii) by  wire transfer of immediately available funds upon timely
request to the Trustee in writing by any holder of such a  Certificate having an
initial principal amount of at  least $1,000,000 or such other  amount as  may
be specified in  the related Prospectus Supplement;  provided, however, that the
final distribution  in retirement of a Certificate of a  Series in certificated
form  will be made  only upon presentation and  surrender of such  Certificates
at the corporate trust office of the Trustee.  Distributions of principal and of
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 and may be subject  to allocation of losses in
favor of one or more other Classes  of Certificates  of such  Series, (iv) may
be entitled  to receive distributions only  after the  occurrence of specified
events, (v)  may be entitled to  receive distributions in accordance  with a
specified  schedule or formula or  on the basis of  distributions on specified
portions of  the Mortgage Assets,  (vi) in the  case of Certificates  entitled
to receive distributions allocable  to interest,  may be entitled to  receive
interest at a  specified rate (a "Pass-Through  Rate"), which may  be fixed,
variable or adjustable  and may differ from the  rate at which other  Classes of
Certificates  of such Series are entitled to receive interest  and (vii) in the
case of Certificates  entitled to  receive distributions allocable to  interest,
may be entitled to  receive such distributions only after the occurrence  of
specified events and may accrue interest until such events occur, in each case
as specified in the related Prospectus Supplement.

                                       8

<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  Depositor,  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.  Except as described below, no
person acquiring a Book-Entry  Certificate (each,  a "Beneficial  Owner") will
be entitled  to receive  a physical certificate  representing such Certificate,
the only "Holder" of the Book-Entry Certificates will be the nominee of the
Depository  and Beneficial Owners will not be "Holders" as that  term is used in
the Agreement.   In general, beneficial ownership of  Book-Entry Certificates
will be subject  to the  rules, regulations and  procedures governing  the
Depository  and participants  in the  Depository ("Depository Participants"), as
in effect from time to time.

         A Beneficial Owner's  ownership of  a Book-Entry Certificate  will be
recorded  on the records  of the brokerage  firm, bank, thrift institution  or
other  financial intermediary (each,  a "Financial Intermediary") that
maintains 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 Depository Participant
which acts as  agent for the Financial Intermediary and 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 participant  in DTC in the
Book-Entry Certificates,  whether held for its own account  or as a nominee for
another person.   If  DTC is  the  Depository (except  under  the  circumstances
described below),  under  the rules,  regulations  and procedures creating and
affecting DTC and its operations (the "Rules"), DTC is required to make
book-entry transfers among its participants  on whose behalf it acts  with
respect to such Certificates  and is required to receive and transmit
distributions of  principal of, and interest on,  such Certificates.  DTC
participants  and indirect participants with whom Beneficial Owners have
accounts with  respect to  Book-Entry Certificates are  similarly required  to
make  book-entry transfers  and receive  and transmit such distributions on
behalf of their respective Beneficial Owners.   Accordingly, although Beneficial
Owners will not possess Certificates, the Rules provide a mechanism by which
Beneficial  Owners will receive distributions and will be  able to transfer
their interests.

         Because  transactions   in  Book-Entry  Certificates  may  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 Prospectus  Supplement  for  a Series  may  also specify  that
CEDEL Bank,  S.A.  ("CEDEL") and  Euroclear  System ("Euroclear")  will hold
omnibus positions on  behalf of their participants  through customers
securities  accounts in CEDEL's and  Euroclear's names  on the  books of their
respective depositaries  which in turn will  hold such  positions in customers
securities accounts in the depositaries   names on the books of  the Depository.
Citibank, N.A., acts as depositary  for CEDEL and Chase Manhattan  Bank acts  as
depositary for  Euroclear (in  such capacities,  individually the  "Relevant
Depositary"  and collectively the "European Depositaries").

         CEDEL.  CEDEL is  incorporated under the laws of Luxembourg  as a
professional depository.  CEDEL  holds securities for its participant
organizations  ("CEDEL Participants") and facilitates  the clearance and
settlement  of securities transactions between CEDEL Participants  through

                                       9

<PAGE>

electronic book-entry  changes in accounts  of CEDEL Participants,  thereby
eliminating  the need for physical movement  of certificates.   Transactions may
be settled  in CEDEL in any  of 28 currencies, including  United States dollars.
CEDEL provides to CEDEL Participants, among other things,  services for
safekeeping, administration, clearance and  settlement of  internationally
traded  securities and  securities lending  and  borrowing.  CEDEL interfaces
with domestic markets  in several  countries.   As a  professional  depository,
CEDEL  is subject  to regulation  by  the  Luxembourg Monetary Institute.  CEDEL
Participants are  recognized  financial institutions  around the  world,
including  underwriters, securities brokers and dealers, banks,  trust
companies, clearing corporations and certain  other organizations.  Indirect
access to  CEDEL is also available  to others, such as  banks, brokers, dealers
and trust companies that  clear through or maintain  a custodial relationship
with a CEDEL Participant, either directly or indirectly.

         Euroclear.  Euroclear was created in 1968 to  hold securities for
participants of Euroclear ("Euroclear  Participants") and  to clear  and  settle
transactions  between  Euroclear Participants  through  simultaneous electronic
book-entry delivery against payment, thereby eliminating  the need for  physical
movement of  certificates and any  risk from lack  of simultaneous transfers of
securities and cash.  Transactions may  now be settled in any of  32 currencies,
including United States  dollars. Euroclear includes various other services,
including securities lending and borrowing and  interfaces with domestic markets
in several countries  generally similar  to the  arrangements for cross-market
transfers with DTC  described above.   Euroclear is operated  by  Morgan
Guaranty  Trust Company  of  New York,  Brussels Office  (the  "Euroclear
Operator"), under  contract with Euroclear Clearance Systems S.C.,  a Belgian
cooperative corporation  (the "Cooperative").  All operations are  conducted by
the Euroclear  Operator,  and all  Euroclear  Securities clearance  accounts and
Euroclear  cash accounts  are  accounts  with the Euroclear  Operator,  not  the
Cooperative.    The  Cooperative  establishes  policy  for Euroclear  on  behalf
of  Euroclear Participants.   Euroclear  Participants include  banks  (including
central banks),  securities brokers  and  dealers and  other professional
financial intermediaries.   Indirect access to  Euroclear is also  available to
other firms that clear  through or maintain a custodial relationship with a
Euroclear Participant, either directly or indirectly.

         The Euroclear Operator is  an office of a New York trust company which
is a  member bank of the Federal Reserve System. As such, it is regulated and
examined by the Board of Governors of the Federal Reserve  System and the New
York State  Banking Department, as well as the Belgian Banking Commission.

         Securities clearance accounts and cash accounts  with the Euroclear
Operator are  governed by the Terms and  Conditions Governing  Use  of Euroclear
and  the  related  Operating  Procedures  of the  Euroclear  System  and
applicable  Belgian  law (collectively, the  "Terms  and  Conditions").   The
Terms  and  Conditions govern  transfers  of  securities and  cash  within
Euroclear,  withdrawals of  securities  and  cash from  Euroclear,  and receipts
of  payments  with respect  to  securities  in Euroclear.  All securities in
Euroclear are held on a  fungible basis without attribution of specific
certificates  to specific securities  clearance accounts.   The  Euroclear
Operator  acts under  the  Terms and  Conditions only  on behalf  of  Euroclear
Participants, and has no record of or relationship with persons holding through
Euroclear Participants.

         Because of  time zone differences, credits of  securities received in
CEDEL  or Euroclear as a result  of a transaction with a  Depository Participant
will be  made during  subsequent securities  settlement processing  and dated
the business  day following the  settlement date for  the Depository.  Such
credits  or any transactions  in such securities settled  during such processing
will be reported to  the relevant Euroclear or CEDEL participants  on such
business day.  Cash received in  CEDEL or Euroclear as a  result of sales of
securities by or through a CEDEL Participant (as defined  below) or Euroclear
Participant (as defined below) to a Depository  Participant will be received
with value  on the settlement date for the Depository but  will be available in
the relevant CEDEL or Euroclear cash account only as  of the business day
following settlements in  the Depository. For  information with respect  to tax
documentation  procedures relating to  the Certificates,  see "CERTAIN  FEDERAL
INCOME TAX CONSEQUENCES -- Backup Withholding"  and "-- Global Clearance,
Settlement and  Tax Documentation Procedures   Certain U.S. Federal Income Tax
Documentation Requirements".

         Transfers  between  Depository Participants  will occur  in accordance
with the  rules of  the Depository.   Transfers between  CEDEL Participants  and
Euroclear  Participants will occur  in accordance  with their  respective rules
and operating procedures.

         Cross-market  transfers between persons  holding directly or
indirectly through the  Depository, on the  one hand, and directly or indirectly
through CEDEL Participants or Euroclear Participants,  on the other, will be
effected in the Depository in  accordance with its  rules on  behalf of the

                                       10

<PAGE>

relevant European  international clearing  system by  the Relevant Depositary;
however, such cross market transactions will  require delivery of instructions
to the relevant European international  clearing system  by the counterparty in
such  system in accordance  with its rules and  procedures and within  its
established deadlines (European  time).    The  relevant  European international
clearing  system will,  if  the  transaction  meets  its settlement
requirements,  deliver instructions  to the Relevant  Depositary to  take action
to effect final settlement  on its  behalf by delivering or receiving securities
in the Depository, and  making or receiving payment in accordance  with normal
procedures for same day  funds settlement  applicable to  DTC.   CEDEL
Participants  and Euroclear  Participants may  not deliver  instructions
directly to the European Depositaries.

         Beneficial Owners  of the Book-Entry Certificates  may experience some
delay  in their receipt of  payments, since such payments will  be forwarded by
the Paying  Agent to  the Depository.  Distributions with respect  to
Certificates held  through CEDEL  or Euroclear will be  credited to the cash
accounts of CEDEL Participants or Euroclear  Participants in accordance with the
relevant system's rules and  procedures, to the  extent received by  the
Relevant Depositary.  Such  distributions will be subject  to tax reporting in
accordance with relevant  United States tax laws  and regulations.  Because the
Depository can only act on behalf  of Financial Intermediaries, the ability  of
a Beneficial Owner to  pledge Book-Entry Certificates to persons or entities
that  do  not  participate  in  the Depository  system,  or  otherwise  take
actions  in  respect  of  such Book-Entry Certificates, may be limited  due to
the lack of physical certificates  for such Book-Entry Certificates. In
addition, issuance of the Book-Entry Certificates in book-entry form may reduce
the  liquidity of such Certificates in the secondary  market since certain
potential investors may be unwilling to purchase Certificates for which they
cannot obtain physical certificates.

         Monthly and annual reports on  the Trust provided by  the Master
Servicer to the  Depository, may be made available  by the  Depository to
Beneficial  Owners  upon request,  in accordance  with the  rules, regulations
and procedures  creating and affecting the Depository, and to the  Depository
Participants to whose accounts the  Book-Entry Certificates of such  Beneficial
Owners are credited.

         So long as the Certificates are held  as Book-Entry Certificates by the
Depository, it is expected  that the Depository will take  any action permitted
to be taken by the Holders of the Certificates under the  Agreement only at the
direction of one or more Depository Participants to whose accounts the
Book-Entry Certificates  are credited.  CEDEL or the Euroclear  Operator, as the
case may  be, will  take any  action permitted  to be  taken by  a Holder  under
the  Agreement on  behalf of  a  CEDEL Participant or Euroclear Participant only
in accordance with its relevant rules and procedures  and subject to the ability
of the Relevant Depositary  to effect such actions on its behalf through  the
Depository. The Depository may take  actions, at the direction  of the
Depository Participants, with respect to some Certificates which  conflict with
actions taken with respect to other Certificates.

         None of the Sellers,  the Depositor, the Servicers,  the Master
Servicer, any  Certificate Insurer or the Trustee  will have  any responsibility
for  any aspect  of  the records  relating to  or payments  made on  account of
beneficial ownership interests of the Book-Entry  Certificates or for
maintaining,  supervising or reviewing any records relating  to such beneficial
ownership interests.

         Definitive Certificates will be issued  to Beneficial Owners of the
Book-Entry Certificates, or  their nominees, rather than to  the Depository,
only  if (a)  the Depository  or the Depositor  advises in  writing that the
Depository  is no  longer willing, qualified or  able to discharge properly  its
responsibilities as a  nominee and depository with respect to  the Book- Entry
Certificates and the Depositor or the Trustee is  unable to locate a qualified
successor, (b) the Depositor, at its sole option,  elects to  terminate a
book-entry system  through  the Depository  or (c)  the  Depository, at  the
direction  of the Depository Participants  to whose accounts  are credited  a
majority  of the  outstanding Book-Entry  Certificates, advises  the Trustee  in
writing that the continuation  of a book-entry system through DTC (or a
successor thereto) is no longer in the best interests of Beneficial Owners.

         Upon  the occurrence  of any  of the  events described  in the
immediately preceding  paragraph,  the Trustee  will be required to notify all
Beneficial Owners  of the  occurrence of  such event  and the  availability
through  the Depository  of Definitive Certificates.   Upon surrender  by the
Depository of  the global certificate  or certificates  representing the Book-
Entry Certificates  and instructions for re-registration,  the Certificate
Registrar will  issue Definitive Certificates,  and thereafter  the  Certificate
Registrar  will  recognize  the holders  of  such  Definitive  Certificates  as
Holders under  the Agreement.

                                       11

<PAGE>

Global Clearance, Settlement and Tax Documentation Procedures

         The Prospectus Supplement  for a Series  may specify that  Certificates
of a  Series will be  tradeable as home  market instruments in both the European
and U.S. domestic markets.  Initial  settlement and all secondary  trades will
settle in same-day funds.

         Secondary market  trading between  investors through  CEDEL and
Euroclear will  be conducted  in the  ordinary way  in accordance with the
normal rules and operating  procedures of CEDEL and Euroclear and in accordance
with conventional  eurobond practice (i.e., seven calendar day settlement).

         Secondary market  trading between  investors  through the  Depository
will  be  conducted according  to its  rules  and procedures applicable to U.S.
corporate debt obligations.

         Secondary cross-market trading between  CEDEL or Euroclear and
Depository Participants will be  effected on a delivery-against-payment basis
through the Relevant Depositaries (in such capacity) and as Depository
Participants.

         Non-U.S.  holders (as described below) will be subject to  U.S.
withholding taxes unless they meet certain requirements and deliver appropriate
U.S. tax documents to the securities clearing organizations or their
participants.

         Initial Settlement.  All Certificates  will be held in book-entry  form
by the Depository. Investors  interests  in the Certificates will be represented
through financial institutions acting on  their behalf as direct  and indirect
participants in the Depository.  As  a result, CEDEL and Euroclear  will hold
positions on behalf of their participants  through their Relevant Depositary
which in turn will hold such positions in its account as a Depository
Participant.

         Investors electing  to hold through the Depository  will follow its
settlement practices.   Investor securities custody accounts will be credited
with their holdings against payment in same-day funds on the settlement date.

         Investors electing  to hold through  CEDEL or Euroclear  accounts will
follow  the settlement procedures  applicable to conventional  eurobonds, except
that  there  will be  no  temporary global  security  and no  "lock-up"  or
restricted  period. Certificates will be credited to the securities custody
accounts on the settlement date against payment in same-day funds.

         Secondary Market Trading.  Because the purchaser determines the place
of delivery, it is  important to establish at the time of the  trade where both
the purchaser's and seller's  accounts are located to ensure  that settlement
can be made  on the desired value date.

         Trading between  Depository Participants.   Secondary market  trading
between Depository  Participants will  be settled using the procedures
applicable to prior asset-backed certificates issues in same-day funds.

         Trading between CEDEL and/or Euroclear Participants.  Secondary market
trading between CEDEL Participants or Euroclear Participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

         Trading between Depository Participant  as Seller and  CEDEL or
Euroclear Participant  as Purchaser. When  Certificates are to  be transferred
from  the account  of a  Depository Participant to  the account  of a CEDEL
Participant  or a  Euroclear Participant, the purchaser  will send instructions
to CEDEL  or Euroclear through a  CEDEL Participant or  Euroclear Participant at
least one  business day prior to settlement.   CEDEL or Euroclear will instruct
the Relevant  Depositary, as the case may be, to receive the Global Securities
against payment. Payment will include interest  accrued on the Certificates from
and  including the  last distribution date  to and  excluding the settlement
date,  on the basis of  the actual number of  days in such accrual period and a
year assumed to consist of 360  days or a 360-day year of twelve 30-day months
as applicable to the related class of  Certificates. For transactions settling
on the 31st of the month,  payment will include interest  accrued to and
excluding the first day of  the following month.  Payment will  then be made by
the Relevant Depositary to the account  of the Depository Participant against
delivery of  the Certificates.  After settlement has been  completed, the
Certificates will be  credited to the respective clearing  system and by the
clearing system, in accordance with its usual procedures, to the CEDEL
Participant's or  Euroclear Participant's account.  The securities credit will
appear the next day (European time) and the cash debt will be back-valued to,
and  the interest on the Certificates  will accrue from, the  value date (which

                                       12

<PAGE>

will be the preceding  day when settlement  occurred in New  York).  If
settlement is not  completed on the  intended value date  (i.e., the  trade
fails), the CEDEL or Euroclear cash debt will be valued instead as of the actual
settlement date.

         CEDEL Participants and Euroclear Participants will need to make
available to the respective clearing systems the  funds necessary to process
same-day funds settlement.   The most direct means  of doing so is  to
preposition funds  for settlement, either from cash  on hand or existing lines
of credit, as they  would for any settlement occurring within CEDEL  or
Euroclear. Under this approach,  they may  take on credit  exposure to  CEDEL or
Euroclear until  the Certificates are  credited to  their account one day later.

         As an  alternative, if  CEDEL or  Euroclear has  extended a line  of
credit  to them,  CEDEL Participants  or Euroclear Participants may  elect not
to preposition funds and allow  that credit line to be drawn upon to finance
settlement.  Under this procedure,  CEDEL Participants or  Euroclear
Participants purchasing Certificates  would incur  overdraft charges for  one
day, assuming they  cleared the  overdraft when the  Certificates were credited
to their  accounts.  Nevertheless,  interest on  the Certificates would accrue
from the value date.   Therefore, in many cases the interest accruing on the
Certificates during  that one-day  period may substantially  reduce or offset
the amount of such overdraft  charges, although the  result will depend on each
CEDEL Participant's or Euroclear Participant's particular cost of funds.

         Because the settlement is  taking place during New York business hours,
Depository  Participants may employ their usual procedures for crediting
Certificates to the respective European  Depositary for the benefit of CEDEL
Participants or Euroclear Participants.  The  sale proceeds will be available to
the seller on the settlement date.   Thus, to the Depository Participants a
cross-Depository market transaction will settle no differently than a trade
between two Depository Participants.

         Trading between CEDEL or Euroclear Participant  as Seller and
Participant as Purchaser.   Due to time zone  differences in their favor, CEDEL
Participants and  Euroclear Participants may employ their customary  procedures
for transactions in  which Certificates are  to be  transferred by  the
respective  clearing system,  through the  respective Depository,  to a
Depository Participant.  The seller will  send instructions to CEDEL or
Euroclear through a CEDEL Participant or  Euroclear Participant at least one
business day prior to settlement.   In these cases  CEDEL or Euroclear  will
instruct the respective  Depositary, as appropriate, to  credit the Certificates
to the  Depository Participant's  account  against payment.    Payment will
include interest accrued  on the Certificates  from and  including the last
distribution to and  excluding the settlement  date on the basis of the actual
number of days in such accrual period  or a year assumed to consist of 360 days
or a 360-day year of twelve 30-day months as  applicable to the related class of
Certificates.  For transactions settling on the  31st of the month, payment will
include interest accrued to and excluding the first day of the  following month.
The payment will then be  reflected in the account  of CEDEL  Participant or
Euroclear Participant  the following  day, and  receipt of  the cash  proceeds
in  the CEDEL Participant's or Euroclear  Participant's account will be
back-valued to the value date (which will  be the preceding day, when settlement
occurred in  New York).  Should the  CEDEL Participant  or Euroclear
Participant have  a line  of credit  with its respective clearing system  and
elect to  be in debt in anticipation of  receipt of the sale proceeds in  its
account, the back- valuation will  extinguish any overdraft  incurred over that
one-day period.   If settlement  is not completed on  the intended value date
(i.e., the trade fails), receipt of the cash proceeds in the CEDEL Participant's
or Euroclear  Participant's account will instead be valued as of the actual
settlement date.

         Finally,  day traders  that use  CEDEL or Euroclear  and that  purchase
Certificates  from Depository  Participants for delivery  to CEDEL  Participants
or Euroclear Participants  should note that these  trades would automatically
fail  on the sale side unless affirmative  action is taken.   At least three
techniques should be  readily available to eliminate  this potential problem:

         (a)     borrowing through CEDEL or Euroclear for one day (until the
purchase side of the trade is reflected  in their CEDEL or Euroclear accounts)
in accordance with the clearing system's customary procedures;

         (b)     borrowing  the Certificates  in  the U.S.  from  a  Depository
Participant  no  later  than  one day  prior  to settlement,  which would give
the Certificates sufficient time  to be reflected in  their CEDEL or Euroclear
account in order to settle the sale side of the trade; or

         (c)     staggering the value  dates for the buy and  sell sides of the
trade so that the value date for  the purchase from the Depository Participant
is at  least one day prior to the value date  for the sale to the CEDEL
Participant or Euroclear Participant.


                                       13

<PAGE>

         Certain U.S. Federal Income Tax  Documentation Requirements.  A
Beneficial Owner of Certificates  holding through CEDEL or Euroclear  (or
through the Depository Participant if the holder  has an address outside the
U.S.) will be  subject to the 30% U.S. withholding  tax that  generally applies
to payments of  interest (including original  issue discount) on  registered
debt issued  by U.S. Persons (as defined  below), unless (i)  each clearing
system, bank  or other financial  institution that holds customers   securities
in the ordinary course of its trade  or business in the chain  of intermediaries
between such Beneficial Owner  and the  U.S.  entity required  to  withhold  tax
complies  with  applicable  certification  requirements and  (ii)  such
Beneficial Owner takes one of the following steps to obtain an exemption or
reduced tax rate:

         Exemption for  Non-U.S. Persons (Form W-8).   Beneficial Owners of
Certificates that are Non-U.S.  Persons (as defined below) can obtain a complete
exemption from the withholding tax  by filing a signed Form  W-8 (Certificate of
Foreign Status). If the information shown on Form W-8 changes, a new Form W-8
must be filed within 30 days of such change.

         Exemption for Non-U.S. Persons  with effectively connected income (Form
4224).   A Non-U.S. Person (as  defined below), including  a non-U.S.
corporation or bank with  a U.S. branch, for which  the interest income is
effectively connected with its conduct of a  trade or  business in the  United
States, can obtain  an exemption from  the withholding tax  by filing Form  4224
(Exemption from  Withholding of  Tax on Income  Effectively Connected  with the
Conduct  of a  Trade or Business  in the  United States).

         Exemption or reduced rate for Non-U.S. Persons resident in treaty
countries  (Form 1001).  Non-U.S. Persons residing in a country  that has a  tax
treaty with the United  States can obtain an exemption  or reduced tax rate
(depending  on the treaty terms) by filing  Form 1001 (Holdership, Exemption or
Reduced Rate Certificate).   If the treaty  provides only for a  reduced rate,
withholding tax will be imposed at that rate unless  the filer alternatively
files Form W-8.   Form 1001 may be filed  by the Holder of a Certificate or
their agent.

         Exemption for U.S.  Persons (Form  W-9).  U.S.  Persons can  obtain a
complete  exemption from the  withholding tax  by filing Form W-9 (Payer's
Request for Taxpayer Identification Number and Certification).

         U.S.  Federal Income Tax Reporting  Procedure.  The Holder of  a
Certificate or, in  the case of a Form  1001 or a Form 4224 filer, his  agent,
files by submitting the appropriate form to the person through whom it  holds
the security (the clearing agency,  in the case of persons  holding directly on
the books  of the clearing agency).   Form W-8 and Form  1001 are effective for
three calendar years and Form 4224 is effective for one calendar year.

         The term  "U.S. Person" means (i) a citizen or resident of the  United
States, (ii) a corporation, partnership or other entity  organized in or under
the laws of  the United States or any political subdivision thereof, (iii) an
estate or trust that is subject to  U.S. federal income tax regardless of the
source of  its income or (iv) a  trust for which (a) a Court within the United
States is able to  exercise primary supervision over the administration  of the
trust and (b) one or more  United States trustees have the  authority to control
all  substantial decisions of the  trust.  The term  "Non-U.S. Person" means any
person who is not a  U.S. Person.  This  summary does not  deal with all aspects
of U.S. Federal  income tax withholding that  may be relevant to foreign holders
of the  Certificates.  Investors are  advised to consult  their own tax advisors
for  specific tax advice concerning their holding and disposing of the
Certificates.

Allocation of Distributions

         The Prospectus Supplement for  each Series of Certificates will specify
(i) whether  distributions 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") and (iii)  the amount of each  such
distribution allocable to  principal and interest.   All  distributions with
respect  to each Certificate  of a Series  will be  made to the  person in whose
name  such Certificate is  registered (the "Certificateholder") as of the close
of business on the record date specified in the related Prospectus Supplement.

         The amount available to be  distributed on each Distribution Date with
respect to each Series of Certificates  will be determined as  set forth in  the
related Agreement and  will be described in  the related Prospectus Supplement
and in general, 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,


                                       14

<PAGE>

amounts required to reimburse any unreimbursed Advances and any  other amounts
specified in the  related Prospectus  Supplement.   The  amount  distributed
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.  If so  specified in  the related  Prospectus
Supplement,  amounts received  in respect of  the Mortgage  Assets representing
excess interest may be applied in reduction of the principal balance of one or
more specified Classes.

         "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 or  periods  specified in  the servicing  agreement for each
Servicer 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.   One or  more
Classes of  Certificates may be represented by a notional principal amount.  The
notional principal amount is  used solely for purposes of determining interest
distributions and certain other rights and obligations of the holders of such
Certificates and  does not represent a beneficial interest in principal payments
on the Mortgage Assets in the related Trust.   One or more Classes of
Certificates may provide for interest that accrues  but is not currently payable
("Compound Interest Certificates").  Any interest  that has accrued but is not
paid with respect to a Compound Interest Certificate  on any Distribution Date
will be added  to the principal balance of such Compound Interest Certificate on
such Distribution Date.

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

                                       15

<PAGE>

shortfalls may  result in  a reallocation  to the Senior Certificates  of a
Series of  amounts otherwise distributable to the Subordinated Certificates of
such Series.

Mortgage Assets

         The Scheduled Principal Balance of  the Mortgage Assets and the  amount
of any other  assets included in the Trust  for each Series  of Certificates
(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.

         "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.

Optional Termination

         To the extent  and under the  circumstances specified in the
Prospectus Supplement for  a Series, the  Certificates of such Series may be
terminated at the option  of the Depositor or such other party as may be
specified in the related  Prospectus Supplement for a purchase price calculated
as  specified in such Prospectus Supplement.  Upon termination of the
Certificates, at the option of  the terminating party, (i)  the related Trust
may  be terminated, thereby  causing the sale of  the remaining Mortgage Assets,
or (ii)  such Certificates may  be held or resold  by the redeeming party.   If
so specified in the  Prospectus Supplement  for a Series, the right to redeem
the Certificates of such Series will be  conditioned upon the passage of a
certain date specified  in such Prospectus  Supplement and/or 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  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. Notice 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 and (ii)
for Certificates purchased at a price other than par, the effective yield on
such Certificates.

         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  to be outstanding after
each of the dates shown in the table based on  the prepayment assumption model.
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  prepayments, including the  age of  the
mortgage loans, the  geographic distribution  of the mortgaged  premises, the
payment terms  of the mortgage loans, the characteristics of the  borrowers,
homeowner mobility, economic conditions generally and in the  geographic area in
which  the mortgaged premises  are located, enforceability of  "due-on-sale"
clauses,  servicing decisions, prevailing mortgage  market interest rates in
relation to the interest  rates on the mortgage loans, the  availability of
mortgage funds, the  use of second or home equity loans by  borrowers, the
availability of refinancing opportunities,  the use of the mortgaged premises as
second or vacation homes, the net equity of the borrowers in  the mortgaged

                                       16

<PAGE>

premises and, if the mortgage  loans are secured by  investment properties,
tax-related considerations and the availability  of other investments.   The
prepayment rate may also be subject to seasonal variations.

         The  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  a pool of
mortgage  loans, the mortgage loans in that pool  would be expected  to prepay
at higher rates  than if prevailing interest rates  were to remain at or  above
the interest rates on those mortgage loans.  Conversely, if interest  rates were
to rise above the interest rates on  a pool of the mortgage  loans, the mortgage
loans  in that pool  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 affect in the
rate of prepayment of mortgage loans.

         Distributions on the Certificates  of a Series on any Distribution Date
generally will include interest accrued through a  date specified in  the
related Prospectus  Supplement that may precede such  Distribution Date.
Because interest generally will  not be distributed  to the Certificateholders
of such Series  until the Distribution 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 of  interest and, in the  case of certificates purchased at a price other
than par, 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  Mortgage Backed Securities),  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 Mortgage Backed Securities), the actual
yield to maturity will be lower than that so calculated.

         If so  specified in a related  Prospectus Supplement, amounts received
in respect of the  Mortgage Assets representing excess interest may  be applied
in reduction of  the principal balance of  one or more specified Classes. The
amount  of excess interest required so to be applied may effect the weighted
average life of the related Series of Certificates.

         The timing of changes in  the rate of prepayments on the Mortgage
Loans (or on the mortgage loans  underlying Mortgage Backed  Securities) 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
Mortgage Backed Securities),  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 Mortgage  Backed Securities) 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 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 effect 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

                                       17

<PAGE>

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 at any time or
over the lives of the Certificates.


                                   THE TRUSTS


Assignment of Mortgage Assets

         Pursuant to the applicable Agreement, the Depositor  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 or dates specified  in the related
Prospectus Supplement.   The Trustee will deliver  to the order of  the
Depositor,  in exchange for the  Mortgage Assets so transferred, Certificates of
the related Series in authorized denominations registered in such  names as the
Depositor may request  representing the beneficial  ownership interest in the
related  Trust. Each Mortgage Loan or Mortgage Backed Security included in a
Trust will  be identified in a schedule appearing as  an exhibit to the  related
Agreement.  Such schedule will include information  as to the Scheduled
Principal Balance of  each Mortgage Loan or Mortgage Backed Securities as  of
the specified date and its  interest rate, its original  principal balance and
certain  other information.

         In addition,  the Depositor will take  such steps as are necessary  to
have the Trustee become  the registered owner of each Mortgage Loan or Mortgage
Backed Security which is included in a Trust  and to provide for all payments
thereon after  the specified date  or dates to be made directly to the Trustee.
As to each Mortgage  Loan, the Depositor will 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 related Servicer, the Trustee  or a custodian acting
on its behalf as assignee and certain other  original documents evidencing or
relating to such  Mortgage Loan.   Unless otherwise specified  in the related
Prospectus Supplement, within  one year following the date  of initial delivery
for a Series (the "Closing Date"), the Depositor 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 Depositor may deliver or  cause to be
delivered to the Trustee an  opinion of counsel to the  effect that such
recording  is not  required to protect  the right,  title and  interest of the
Trustee in  such Mortgage Loans.   The original mortgage  documents are to  be
held by  the Trustee  or a custodian acting  on its behalf  except to the
extent released to the Servicer or the Master Servicer from time to time in
connection with servicing the Mortgage Loans.

         The Depositor  will  make certain  customary representations  and
warranties  in each  Agreement with  respect to  each related Mortgage Asset. In
addition, SMI  or other Sellers of Mortgage Assets may make 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  Depositor.   See "ORIGINATION  OF MORTGAGE LOANS
Representations  and Warranties."   The  right of  the Depositor  to enforce
such  representations  and warranties  will  be  assigned  to  the Trustee
under  the  related  Agreement.    If  any representation  or warranty  is
breached,  and such  breach  adversely affects  the  interest of  the
Certificateholders,  the Depositor or the Seller thereof will be required,
subject  to the terms imposed under the related  Agreement or sales agreement,
(i) to  cure such breach, (ii) to substitute other Mortgage  Assets for the
affected Mortgage Assets or (iii) to 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 Depositor nor the Master Servicer will be
obligated to substitute Mortgage  Assets or to  repurchase Mortgage Assets, and
no  assurance can be given  that any Seller will perform its 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.
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.


                                       18

<PAGE>

The Mortgage Loans -- General

         The  Mortgage Loans  will be evidenced  by promissory  notes (each, a
"Mortgage Note")  and will be  secured by first, second or  more junior liens on
(i) the  related real property or leasehold  interest, together with
improvements thereon, or (ii) with respect to Cooperative Loans, the shares
issued by the related Cooperative (the "Mortgaged Premises").

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

         (a)     Interest may be payable at  a fixed rate (a "Fixed Rate") or
                 may  be payable at a rate that is adjustable  from time to time
                 on specified adjustment dates (each, an  "Interest Adjustment
                 Date") by  adding a specified fixed percentage  (the "Gross
                 Margin") to a specified  index (the "Index") (which sum may be
                 rounded), that otherwise varies from time  to time, that is
                 fixed for a period  of time or under certain circumstances  and
                 is followed by a  rate that is adjustable from time to time as
                 described above or  that otherwise varies from time to time or
                 that is convertible  from an adjustable rate to a fixed rate
                 (each, an "Adjustable Rate").  Changes  to an Adjustable  Rate
                 may be subject  to periodic limitations (a "Periodic Rate
                 Cap"), maximum rate, a minimum rate 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  amortize
                 fully  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 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 insuring against losses due to fire and various other causes.
The Mortgage Loans may  be covered by Primary Mortgage  Insurance Policies
insuring against  all or a portion  of any loss sustained by reason of
nonpayments by borrowers to the extent specified in the related Prospectus
Supplement.

                                       19

<PAGE>

         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.   Such information may include:  (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 expected  aggregate outstanding Principal Balance  of
Mortgage Loans  having loan-to-value  ratios at  origination exceeding  80%,
(vii)  the expected  Mortgage Interest Rates and the  range of Mortgage Interest
Rates, (viii) in  the case of ARM Loans, the expected weighted average of the
Adjustable Rates,  (ix) the expected  aggregate outstanding Scheduled  Principal
Balance, if any, of  Buy-Down Loans as  of the date set forth in the Prospectus
Supplement,  (x) the expected aggregate outstanding principal balance, if any,
of GPM Loans  as of  the date set  forth in the  Prospectus Supplement,  (xi)
the  amount of any  Mortgage Pool Insurance  Policy, Special Hazard Insurance
Policy or  Bankruptcy Bond to be maintained with respect to the related Trust,
(xii) 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, (xiii)  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 Depositor  at the time the related Certificates are  initially
offered, more general  information of the nature described  above will  be
provided  in the Prospectus  Supplement and  specific information will be  set
forth  in the Detailed Description.

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

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

         "GPM Loans" means  Mortgage Loans providing for  monthly payments
during the  early years of such Mortgage  Loans which are or  may be less than
the amount of  interest due on such  Mortgage Loans and as  to which unpaid
interest is  added to the principal  balance of such  Mortgage Loans (resulting
in negative amortization)  and paid,  together with  interest thereon, in later
years.

         No assurance can be  given that values of the  Mortgaged Premises have
remained or  will remain at their levels  on the dates  of origination  of the
related Mortgage  Loans.   If the  real estate  market should  experience an
overall decline  in property  values such that the outstanding  principal
balances of  the Mortgage Loans  (plus any additional  financing by other
lenders  on the  same Mortgaged Premises)  in the related  Trust become  equal
to or  greater than the value  of such Mortgaged Premises, the actual rates  of
delinquencies, foreclosures and losses  could be higher than those now generally
experienced in the mortgage lending industry.

         If specified in the Prospectus Supplement for a Series,  the Mortgage
Assets in the related Trust may include  Mortgage Loans that are  delinquent
upon the issuance of  the related Certificates.   The inclusion of 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 liens
on one- to four-family residential and  mixed use properties.   The Mortgaged
Premises  which secure Single  Family Loans  will consist of detached  or
semi-detached one- to four-family  dwelling units,  townhouses, row  houses,
individual  condominium units  in condominium  buildings, individual  units in
planned unit developments, and  certain mixed use and other  dwelling units.
Such Mortgaged  Premises may include vacation and second homes or investment
properties.  A portion of a dwelling unit may contain a commercial enterprise.

                                       20

<PAGE>

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 management and, in most  cases, payment of real  estate taxes
and hazard  and liability insurance.  A Cooperative's ability  to meet  debt
service obligations  on a mortgage  loan on the  building owned by  the
Cooperative, as  well as  all other operating expenses, will  be dependent in
large part on the receipt  of maintenance payments from the tenant-stockholders,
as  well as any rental income from units or commercial areas the Cooperative
might control.   Unanticipated expenditures may in some cases have to be paid by
special assessments on the tenant-stockholders.

Multi-Family Loans

         Multi-Family Loans  will consist of mortgage loans secured by liens on
rental apartment buildings, mixed-use properties or projects containing five  or
more residential units including  high-rise, mid-rise and garden  apartments and
projects  owned by Cooperatives.

Junior Mortgage Loans

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

         Even  if the Mortgaged  Premises provide  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 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 the related Mortgaged Premises.   In
the event  of a default  by a borrower,  these restrictions, among  other
things, may  impede the  ability of the Servicer  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.


                                       21

<PAGE>

Home Improvement Loans

         The Home Improvement Loans will consist  of secured loans, the proceeds
of  which generally will be used to  improve or protect the basic livability or
utility of the property.  To  the extent set forth in the related Prospectus
Supplement, Home Improvement Loans  will be fully  amortizing and  will bear
interest  at a fixed  or variable rate.   To the  extent a  material portion of
the Mortgage Assets included in a  Trust consists of Home Improvement Loans, the
related Prospectus Supplement will describe the material provisions of such
Mortgage Loans and the programs under which they were originated.

Home Equity Lines of Credit

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

         As more fully  described in the  related Prospectus Supplement,
interest on each  HELOC, excluding introductory  rates offered from time  to
time during  promotional periods, may be computed  and payable monthly  on the
average daily  outstanding principal  balance of such loan.  Principal amounts
on the HELOCs may be drawn down (up to  a maximum amount as set forth in the
related  Prospectus Supplement)  or  repaid under  each  HELOC from  time  to
time.   If  specified in  the  related Prospectus Supplement, new draws  by
borrowers under HELOCs automatically  will become part of  the Trust for  a
Series.  As  a result, the aggregate balance of the HELOCs will fluctuate from
day  to day as new draws by borrowers are added to the Trust and  principal
payments are  applied to such balances,  and such amounts usually  will differ
each  day, as more specifically  described in the Prospectus Supplement.   Under
certain  circumstances more  fully described  in the  related Prospectus
Supplement, a  borrower under a HELOC may choose an  interest only payment
option and is obligated to pay  only the amount of interest which accrues on
such loan  during the billing  cycle.   An interest only payment  option may  be
available  for a specified  period before  the borrower may begin paying at
least the minimum monthly payment or a  specified percentage of the average
outstanding balance  of the loan.

         The  Mortgaged  Premises  relating  to  HELOCs  will include  one-  to
four-family  residential  properties, including condominium units and
Cooperative dwellings,  and mixed-use  properties.  Mixed-use  properties will
consist  of one- to  four-family residential  dwelling units and  space used
for retail, professional or  other commercial uses.   The Mortgaged Premises may
consist of detached individual  dwellings, individual condominiums, townhouses,
duplexes, row  houses, individual units in planned unit developments and  other
attached dwelling units.  Each  one- to four-family dwelling unit  will be
located on land owned in fee  simple by the  borrower or, if so specified in the
related Prospectus Supplement, on land  leased by the borrower for a term of at
least ten years greater than  the term of the  related HELOC.   Attached
dwellings may include  owner-occupied structures where each borrower  owns the
land upon which the unit is  built, with the remaining adjacent land  owned in
common, or dwelling units subject to a proprietary lease or occupancy agreement
in a cooperatively-owned apartment building.

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

Repurchase of Converted Mortgage Loans

         Unless otherwise  specified in the Prospectus Supplement  for a Series,
the Trust for  such Series may include Mortgage Loans with respect  to which the
related Mortgage Interest  Rate is convertible  from an Adjustable Rate to a
Fixed Rate at the option  of the  borrower upon  the fulfillment  of certain
conditions.   If so  specified in  such Prospectus  Supplement, the applicable
Servicer (or other party specified in such Prospectus Supplement) may  be
obligated to repurchase from the Trust any Mortgage Loan with respect to  which

                                       22

<PAGE>

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 may  be obligated  to purchase
such Converted Mortgage Loans to the  extent provided in such Prospectus
Supplement.   Any such purchase price will be treated  as a prepayment of the
related Mortgage Loan.

Repurchase of Delinquent Mortgage Loans

         If so specified in the Prospectus Supplement for a Series, the
Depositor 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
occurs or the  fair market value  of the Delinquent Mortgage Loan  at the time
of its  purchase.  Any such purchase price will be treated as a prepayment of
the related Mortgage Loan.

Substitution of Mortgage Loans

         If so specified in the Prospectus Supplement  for a Series, the
Depositor may, within three months of  the Closing Date for  such Series,
deliver  to the Trustee  other Mortgage Loans  in substitution  for any  one or
more  Mortgage Loans initially included in the Trust for such  Series.  In
general, any substitute  Mortgage Loan must,  on the date of such substitution,
(i) have  an unpaid  principal balance not  greater than  the unpaid principal
balance of  any 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 not
less than the Net  Rate of the  deleted Mortgage Loan, (iv)  have a remaining
term to  maturity not greater than  (and not more than  one year less  than)
that  of the deleted Mortgage  Loans, (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  Loans as of such date  (in
each case, using  the value at  origination and after taking into account the
payment due on  such date), and (vi) comply  with each applicable representation
and warranty relating to  the Mortgage Loans.  In general,  no ARM Loan may be
substituted unless the deleted Mortgage Loan is an ARM Loan, in which case the
substituted Mortgage  Loan must also  (i) have  a minimum lifetime  Mortgage
Interest  Rate that is  not less  than the  minimum lifetime  Mortgage Interest
Rate on the deleted Mortgage  Loan, (ii) have a  maximum lifetime Mortgage
Interest Rate that is not less than the  maximum lifetime Mortgage Interest Rate
on  the deleted Mortgage Loans, (iii)  provide for a lowest possible Net Rate
that is not  lower than the lowest possible Net Rate for the deleted  Mortgage
Loans and a highest possible  Net Rate that is not lower than the highest
possible Net Rate for the deleted Mortgage Loans, (iv) have  a Gross Margin that
is not less than the Gross Margin  of the deleted Mortgage  Loans, (v) have a
Periodic Rate Cap equal to the  Periodic Rate Cap on  the deleted Mortgage
Loans, (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 Loans  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.  If 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.

Mortgage-Backed Securities

         The Mortgage-Backed Securities  may include (i) private (that is not
guaranteed or  insured by the United States or any agency or instrumentality
thereof) mortgage  participation or pass-through certificates or  other
mortgage-backed securities or (representing either debt or  equity) (ii)
Certificates insured or guaranteed by  FNMA, FHLMC or GNMA.  Private
Mortgage-Backed Securities will  not include  participations in previously
issued mortgage-backed securities unless  such securities  (i) have been
previously  registered under the  Securities Act of 1933,  as amended, or held
for the required holding  period under Rule 144(k) thereunder or (ii)  were
acquired in a  bona fide secondary market  transaction from someone  other than
an affiliate  of the Depositor.  Private Mortgage-Backed Securities will have
been issued pursuant to a PMBS Agreement (the "PMBS Agreement").

                                       23

<PAGE>

         The related Prospectus Supplement  for a series of Certificates that
evidence interests in  Mortgage-Backed Securities will  specify (i) the
approximate aggregate principal amount and  type of any Mortgage-Backed
Securities  to be included in the Trust, (ii)  to the extent known to the
Depositor, certain characteristics of the mortgage loans underlying the
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  Mortgage-Backed
Securities,  (iv) the  weighted average  term-to-stated  maturity  of the
Mortgage-Backed Securities,  (v) the  pass-through or certificate rate  of  the
Mortgage-Backed Securities,  (vi)  the weighted  average  pass-through or
certificate rate  of  the Mortgage-Backed  Securities,  (vii) the  issuer,
servicer  and trustee  of  the  Mortgage- Backed  Securities,  (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  Mortgage-Backed Securities  or to MBSthe
Mortgage-Backed  Securities themselves, (ix)  the terms on  which the underlying
mortgage loans  may, or  are required  to, be  repurchased prior to  their
stated maturity or the stated maturity  of the Mortgage-Backed Securities and
(x)  the terms on which other  mortgage loans may be substituted for those
originally underlying the Mortgage-Backed Securities.

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 Depositor
under which the Depositor will  transfer additional Mortgage Assets to such
Trust  following the Closing Date.   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  a portion of  the proceeds received  by
the Trustee  in connection with the sale 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 Depositor  from the related
Pre-Funding Account.   Each Pre-Funding Agreement  will specify a period  during
which any such transfer must occur.   If all moneys  originally deposited in
such Pre- Funding Account are  not used by  the end  of such specified period,
then any remaining moneys  will be applied as  a mandatory prepayment of  one or
more Classes of Certificates as specified in the related Prospectus  Supplement.
The specified period for the acquisition by a  Trust of additional Mortgage
Loans will not exceed  three months from the date such  Trust is established and
the maximum deposit of  Mortgage Loans to  the Pre-Funding  Account will not
exceed thirty-five percent  of the aggregate proceeds received from the sale of
all Classes of Certificates of the related Series.

Asset Proceeds Account

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

         If  so specified in  the Prospectus Supplement  for a Series,  payments
on the  Mortgage Loans included  in the related Trust will  be remitted  to the
Servicer Custodial  Account or  the Master  Servicer Custodial  Account and
then to  the Asset Proceeds Account  for such Series, net of amounts required to
pay servicing fees and any amounts  that are to be included in any Reserve Fund
or  other fund or account  for such Series.   All payments received  on
Mortgage-Backed Securities 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,  certain and
any other  fees to  be paid directly  by the  Trustee and  to make distributions
with respect  to Certificates  of  such Series  in  accordance with  the
respective allocations set forth in the related Prospectus Supplement.

                                       24

<PAGE>

                               CREDIT ENHANCEMENT

General

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

         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 exceed the amount covered by
credit enhancement or  are not covered by  credit enhancement, holders of one or
more  Classes of Certificates will  bear their allocable share of any resulting
losses.   If a form of  credit enhancement applies to several Classes of
Certificates,  and if distributions with respect to principal  equal to the
aggregate principal balances  of certain Classes  of Certificates are
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.   In certain  cases, credit enhancement may be canceled or reduced
if such  cancellation or reduction would not adversely affect  the rating of the
related Certificates.

Subordination

         If  so specified in the  related Prospectus Supplement, a Series  may
include one or  more Classes of Certificates (the "Subordinated Certificates")
that are subordinated in  right to receive distributions or subject to the
allocation of losses  in favor of one or  more other  Classes of  Certificates
of  such Series  (the "Senior  Certificates").   If so  specified in  the
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 may instead be payable to one or more  Classes of Senior Certificates
of such Series under the  circumstances and to the  extent specified in such
Prospectus  Supplement.  If  so specified in  the Prospectus Supplement, delays
in receipt of  scheduled payments  on the Mortgage Assets and losses with
respect thereto 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 Assets over the lives of the Certificates  or at  any time,  the
aggregate losses  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  Assets or aggregate losses  were to exceed the  total
amounts payable  and available for distribution to holders of  Subordinated
Certificates or,  if applicable, were to exceed a specified maximum amount,
holders of  Senior Certificates could experience losses on the Certificates.

         If so specified in  the related Prospectus  Supplement, all or any
portion of distributions  otherwise payable to  the holders of Subordinated
Certificates on  any Distribution  Date may  instead be deposited  into one  or
more  reserve accounts established by  the Trustee 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.   If  so specified  in
the  Prospectus Supplement, amounts on deposit in any such reserve  account may
be released to the Depositor or a Seller or the holders  of any Class of
Certificates at the times and under the circumstances specified in the
Prospectus Supplement.

         If  so specified in the related Prospectus Supplement, one or  more
Classes of Certificates may bear the risk of losses not  covered by credit
enhancement  prior to other Classes  of Certificates.  Such subordination might
be effected by reducing the  principal balance of the  Subordinated Certificates

                                       25

<PAGE>

on account of  such losses, thereby decreasing  the proportionate share of
distributions allocable to such Certificates, or by another means specified in
the Prospectus Supplement.

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

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

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  Insurer") will  be named  in  the related
Prospectus Supplement.  In general, Certificate Guaranty Insurance Policies
unconditionally and irrevocably guarantee that  the full  amount of the
distributions of principal and interest to which the holders  of the related
Certificates are entitled under the  related Agreement, as well as  any other
amounts specified  in the related  Prospectus Supplement, will be  received by
an agent of the Trustee for distribution by the Trustee to such holders.

         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 Insurer  to guarantee any
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 Insurer may  be subrogated
to  the rights of the holders  of the related  Certificates to receive
distributions  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 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 distributions,  creating  a
limited acceleration of the payment of the principal of  such Certificates
relative to the amortization of  the related Mortgage Assets by applying excess
interest collected  on the Mortgage Assets  to distributions of principal  on
such Classes of  Certificates. Such 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.

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

                                       26

<PAGE>

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.

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. 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 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 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 the
Seller or Servicer and, in such event, subject  to certain limitations, might
give rise to an obligation on the part of the Seller or Servicer  to purchase
the defaulted Mortgage Loan  if the breach cannot be cured.  See "ORIGINATION OF
MORTGAGE  LOANS -- Representations and  Warranties", 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  Mortgage Loan was  made.   If aggregate
net  claims paid  under a Mortgage  Pool Insurance  Policy reach  the original
policy limit, any further  losses may  affect adversely  distributions to
holders of  the Certificates  of such  Series.   The original  amount of
coverage under a Mortgage  Pool Insurance Policy assigned to the  Trust for a
Series may also be reduced or canceled to  the extent each Rating  Agency that
provides,  at the request of  the Depositor, a rating for  the Certificates of
such Series confirms that such reduction will not result in a lowering or
withdrawal of such rating.

         If so specified in  the related Prospectus Supplement, a  Mortgage Pool
Insurance Policy  may insure against losses  on mortgage loans that  secure
other mortgage-backed  securities or collateralized mortgage  obligations;
provided, however,  that any subsequent extension of  coverage (and the
corresponding  assignment of the Mortgage  Pool Insurance Policy)  to 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 Depositor, 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

                                       27

<PAGE>

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
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.

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

         The terms of  the Agreement with respect  to a Series will require  the
Master Servicer to maintain  the Special Hazard Insurance  Policies for  such
Series  in full  force and  effect  throughout the  term of  such  Agreement,
subject  to certain conditions  contained therein,  present claims  thereunder
on  behalf of  the Depositor,  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,
a deposit  may be made  of cash,  an irrevocable letter of  credit or any other
instrument  acceptable  to each  Rating  Agency  that provides,  at  the
request of  the Depositor,  a  rating  for the Certificates of such Series  in
the related Trust to provide protection in lieu of or in addition to  that
provided by a Special Hazard Insurance Policy.

         If so  specified in the related Prospectus Supplement,  a Special
Hazard Insurance Policy  may insure against losses on mortgage  loans that
secure  other mortgage-backed securities or  collateralized mortgage
obligations;  provided, however, that any subsequent  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 Depositor, to the outstanding Certificates of
such Series.

Bankruptcy Bonds

         If  so specified in  the related Prospectus  Supplement, one  or more
mortgagor  bankruptcy bonds (each,  a "Bankruptcy Bond") covering  certain
losses resulting  from proceedings  under the federal Bankruptcy  Code will be
obtained and maintained for the related Series  in an amount specified in such
Prospectus Supplement.  The issuer of  any such Bankruptcy  Bond will be named
in  the related Prospectus Supplement.   Each Bankruptcy Bond  will cover
certain losses  resulting from a  reduction by a bankruptcy court  of scheduled
payments  of principal  and interest on a  Mortgage Loan  or a  reduction by
such  court of  the principal  amount of a Mortgage  Loan and will cover certain
unpaid interest  on the amount of  such a principal reduction from the date of
the filing  of a bankruptcy petition.  To the extent  specified in the
Prospectus Supplement for a Series, a deposit may be made of  cash, an
irrevocable letter of credit or any  other instrument acceptable to each Rating
Agency that provides, at  the request of the  Depositor, 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."

                                       28

<PAGE>

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 Depositor 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  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.   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
Depositor,  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.

Other Credit Enhancement

         If so specified  in the Prospectus Supplement for a Series, the related
Trust may include, or the related Certificates may be  entitled to the  benefits
of,  certain other assets including  reserve accounts, insurance  policies,
guaranties, surety bonds, letters of  credit, guaranteed investment  contracts
or similar arrangements  (i) for the  purpose of  maintaining timely payments or
providing additional  protection against  losses on the  assets included  in
such Trust, (ii)  for the  purpose of paying administrative  expenses, (iii) for
the purpose  of establishing a  minimum reinvestment  rate on  the payments
made in respect of such  assets or principal payment  rates on such assets, (iv)
for the purpose  of guaranteeing timely distributions with respect to  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 Depositor, a rating  for the Certificates of the related
Series.

                         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.   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) credit,  appraisal  and underwriting
standards  and guidelines approved by the Depositor.  The underwriting
guidelines with respect to loan programs approved  by the Depositor may be less
stringent than those of FNMA or  FHLMC, primarily in that they generally may
permit the borrower to have a higher  debt- to-income ratio and a  larger number
of derogatory credit items than  do the guidelines of  FNMA or FHLMC.  These
underwriting guidelines  are intended to provide for the origination of single
family  mortgage loans for non-conforming credits. A mortgage loan made to a
"non-conforming credit" means  a mortgage loan that is  ineligible for purchase
by FNMA or FHLMC due  to borrower credit characteristics  that do  not meet FNMA
or FHLMC  underwriting guidelines,  including a loan  made to  a borrower whose
creditworthiness  and repayment ability do not satisfy such FNMA  or FHLMC
underwriting guidelines or a borrower  who may have a record of major derogatory
credit items such as default on a  prior mortgage loan, credit write-offs,
outstanding judgments and prior bankruptcies.  Accordingly,  Mortgage Loans
underwritten  pursuant to these guidelines  are likely to experience rates  of
delinquency  and foreclosure that  are higher, and  may be substantially
higher, than  mortgage loans  originated in accordance with FNMA or FHLMC
underwriting guidelines.

                                       29

<PAGE>

         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.  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  other financial obligations and monthly
living expenses.  The underwriting standards  applied, particularly with respect
to the  level of income and debt disclosure on the application  and
verification, may be adjusted in appropriate  cases where factors such  as low
loan- to-value ratios or other favorable compensating factors exist.

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

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

Representations and Warranties

         The Depositor generally will acquire the Mortgage Loans from SMI.  SMI
will  make certain customary representations and warranties with respect to the
Mortgage Loans in the  sales agreement by which SMI transfers its  interest in
the Mortgage Loans to the Depositor.   SMI 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 issued by the related mortgage insurer, (iii) that
each note and Security  Instrument has been executed and delivered by  the
borrower and the Security Instrument  has been duly  recorded where the Mortgage
Premises are  located in order  to make effective  lien on  the related
Mortgaged Premises and (iv)  that upon foreclosure on the Mortgage Premises, the
holders of the Mortgage Loan will  be able  to deliver good and  merchantable
title to such Mortgaged Premises.   If so specified in  the Prospectus
Supplement for a Series,  SMI 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, SMI is
required to deliver a  final title insurance policy or satisfactory  evidence of
the existence  of such a policy.

                                       30

<PAGE>

         If  SMI 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  such breach  or defect cannot be  cured within the  number of days
specified in  the Agreement, the  Trustee may require  SMI to purchase  such
Mortgage  Loan from the related Trust upon deposit  with the Trustee of funds
equal to the then unpaid principal balance of such Mortgage  Loan plus accrued
interest  thereon at the related Mortgage Interest Rate  through the end of  the
month in which the purchase occurs.   In the event of a  breach by SMI  of a
representation  or warranty with  respect to a  Mortgage Loan or  the delivery
by  SMI to  the Trustee of  a materially defective document  with respect to  a
Mortgage  Loan, SMI 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. SMI s
obligation to purchase  a Mortgage Loan will  not be guaranteed by the Depositor
or any other party.



                          SERVICING OF MORTGAGE LOANS

General

         For each Trust that includes  Mortgage Loans, one or more Servicers,
which may include an affiliate of  the Depositor, 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 Depositor,  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 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 Depositor 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
Depositor  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 Depositor will not approve a  Servicer unless either the
Servicer or the sub-servicer, if any, (i) has  serviced conventional mortgage
loans for a  minimum of two years, (ii) maintains a loan servicing portfolio of
at  least $300,000,000 and (iii) has tangible net worth  (determined in
accordance with  generally accepted accounting principles) of at  least
$3,000,000. The Depositor  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 Depositor 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.   Certain  servicing obligations of  a Servicer may  be delegated to  an
approved sub-servicer;  provided, however, that the Servicer  remains fully

                                       31

<PAGE>

responsible and  liable for  all its  obligations under  the Servicing
Agreement.   The  rights of  the Depositor  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
(the "Servicer  Custodial Account") or (ii) to the Trustee or the Master
Servicer  for deposit in either the Asset Proceeds Account for  such Series or a
custodial account  maintained by the Master  Servicer (the "Master Servicer
Custodial Account").   The amount on  deposit in any Servicer Custodial Account,
Asset  Proceeds Account  or Master  Servicer Custodial  Account will  be
invested  in or  collateralized 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 Prepayment Period specified  in such Servicing  Agreement,
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 available for
distribution on 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 advanced by the Servicer.

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

Advances

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

         As specified  in the  related Prospectus  Supplement, the  advance
obligation  of the  Master Servicer  may be  further limited to an amount
specified in the Agreement  that has been approved by  each Rating Agency that
provides, at the request  of the Depositor, 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

                                       32

<PAGE>

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 on  the Certificates  of such Series.   Neither the Servicer or
the Master 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 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
Mortgage Loan may 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.    If 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 may  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

         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 (a
"Primary Mortgage Insurance Policy") remaining in force until the principal
balance  of such Mortgage Loan is reduced to  80% of the original fair market
value of the related Mortgaged Premises or, with  the consent of the Master
Servicer and  the mortgage insurer, after the related policy  has been in effect
for more than  two years if the loan-to-value  ratio with respect to such
Mortgage Loan has declined to 80% or less based upon the current fair market
value of  such Mortgaged Premises.  Certain other Mortgage  Loans may also be
covered by Primary Mortgage Insurance Policies to the extent specified in the
related Prospectus Supplement.

         If so specified in the Prospectus Supplement for a Series, the amount
of a claim for benefits under a Primary  Mortgage Insurance Policy  covering a
Mortgage Loan included in the related  Trust  (the "Mortgage Insurance Loss")
will consist of the insured  portion of the unpaid principal balance  of the
covered Mortgage Loan  plus accrued and unpaid interest on such unpaid principal
balance and reimbursement of  certain expenses, less  (i) all rents or  other
payments collected  or received by  the insured (other than the proceeds of
hazard insurance) that are derived  from or are in any way related  to the
related Mortgaged Premises, (ii) hazard insurance  proceeds in excess of the
amount  required to restore such  Mortgaged Premises and which  have not been
applied to  the payment of such Mortgage Loan, (iii) amounts  expended but not
approved by the  mortgage insurer, (iv) claim payments previously  made by the
mortgage insurer and (v)  unpaid premiums.  If  so specified in the Prospectus

                                       33

<PAGE>

Supplement for a Series,  the mortgage insurer will  be required to  pay to the
insured either  (i) the Mortgage Insurance Loss  or (ii) at its option  under
certain of the  Primary Mortgage Insurance  Policies, the sum  of the delinquent
scheduled payments  plus any advances  made by the insured,  both to the date of
the claim  payment, and, thereafter, scheduled  payments in the amount that
would have become due  under the Mortgage Loan if  it had not been  discharged
plus any  advances made by the insured  until the earlier of (A) the date the
Mortgage Loan  would have been discharged in full if the default  had not
occurred and (B) the date of an approved sale.   Any rents or other  payments
collected or received by  the insured which are derived from or are  in any way
related to the Mortgaged Premises securing such Mortgage Loan will be deducted
from any claim payment.

Standard Hazard Insurance Policies

         Each Servicing Agreement  with respect  to a  Series will  require the
related  Servicer to  cause to  be maintained  a Standard Hazard  Insurance
Policy  covering  each Mortgaged  Premises securing  each Mortgage  Loan covered
by such  Servicing Agreement.   Each Standard Hazard  Insurance Policy  is
required to  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 Depositor 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  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

                                       34

<PAGE>

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  or Trustee  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.   The terms of  any such policy or bond  and any requirements in
connection therewith applicable to any Servicer or Master Servicer will be
described in the related Prospectus Supplement.   If 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 or Trustee 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  each
Rating Agency  that provides, at  the request  of the Depositor,  a rating for
the Certificates of  such Series  confirms that such lesser  amount will  not
impair the  rating on  such Certificates)  of such Mortgage  Pool Insurance
Policy, Special Hazard Insurance  Policy or Bankruptcy Bond.  If, however, 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  such replacement
policy or other credit  enhancement may be secured 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 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 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

                                       35

<PAGE>

Classes of the related Series of Certificates.   For example, a  modification
agreement that  results in a  lower Mortgage Interest  Rate would lower the
Pass-Through Rate of  any related Class of Certificates that accrues interest at
a rate based on the weighted average Net Rate of the Mortgage Loans.

         As  a condition to any  modification or forbearance related to  any
Mortgage Loan or to  the substitution of a Mortgage Loan, the  Servicer and,  if
required, the Master  Servicer, are required to  determine, in their 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 either
the Master Servicer or the Trustee.

Evidence as to Servicing Compliance

         Within  120 days after  the end of  each of its  fiscal years, each
Servicer must  provide the Master  Servicer or the Trustee 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 or the Trustee will review, on an annual basis, the
performance of each Servicer under  the related Servicing Agreement  and the
status  of any fidelity  bond and errors  and omissions policy  required to be
maintained by  such Servicer under such Servicing Agreement.

Events of Default and Remedies

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

         The Master Servicer or  the Trustee 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 or  the Trustee) (subject  to written confirmation
by each  Rating Agency  that provides,  at the  request of  the Depositor, 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

         If  so specified in the Prospectus Supplement  for a Series, the Master
Servicer  will (i) administer and supervise the performance  by each  Servicer
of  its duties  and responsibilities  under the  related Servicing  Agreement,
(ii)  maintain any insurance  policies (other than  property specific insurance
policies)  providing coverage for losses on  the Mortgage Loans for such Series,
(iii) calculate amounts payable to Certificateholders on  each Distribution
Date, (iv) prepare periodic  reports to the Trustee or the Certificateholders
with respect to the foregoing matters, (v) prepare federal and state tax and

                                       36

<PAGE>

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 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.

         The Master Servicer  or the Trustee may terminate  a Servicer who has
failed to comply with its  covenants or breached one  or more  of its
representations and  warranties contained  in the  related Servicing  Agreement.
Upon termination  of a Servicer  by  the Master  Servicer  or the  Trustee,  the
Master  Servicer  will assume  certain  servicing obligations  of  the
terminated Servicer or, at its  option, may appoint  a substitute Servicer
acceptable  to the Trustee  to assume the  servicing obligations of the
terminated Servicer.   The Master Servicer's obligation to act as  a Servicer
following the termination of a Servicer will not require the Master Servicer to
(i) purchase Mortgage Loans from a Trust due to a breach by the Servicer of  a
representation or warranty under the related  Servicing Agreement, (ii) purchase
from the Trust  any Converted Mortgage Loan 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  Depositor may appoint a stand-by  Master Servicer,
which will assume the obligations of  the Master Servicer upon a default by the
Master Servicer.

Special Servicing Agreement

         The Master Servicer may appoint a Special Servicer  to undertake
certain responsibilities of the Servicer with  respect to certain  defaulted
Mortgage Loans  securing a Series.   The Special  Servicer may engage  various
independent contractors to perform certain of its  responsibilities; provided,
however, that the Special  Servicer must remain fully responsible and liable for
all its  responsibilities under the  special servicing agreement (the "Special
Servicing Agreement").   As may be  further specified in the related Prospectus
Supplement, the Special Servicer, if  any, may be entitled to various fees,
including, but not limited to, (i)  a monthly engagement fee applicable to each
Mortgage Loan or related REO Properties as  of the first day of the immediately
preceding  Due Period, (ii) a special servicing fee expressed as a fixed
percentage of the remaining Scheduled Principal  Balance of each specially
serviced Mortgage Loan or related REO Properties, or (iii) a performance fee
applicable to each liquidated Mortgage Loan based upon the related liquidation
proceeds.

                                 THE AGREEMENT

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

The Trustee

         The  Trustee  under each  Agreement  will be  named  in the  related
Prospectus Supplement.    The Trustee  must  be a corporation or  a  national
banking  association  organized under  the laws  of the  United  States or  any
state  thereof  and authorized under  the laws of the jurisdiction  in which it
is organized to have corporate  trust powers.  The Trustee must also have
combined capital and  surplus of at least $50,000,000  and be subject to
regulation and examination  by state or federal regulatory authorities. Although
the Trustee  may not be  an affiliate of  the Depositor or  the Master
Servicer, either  the Depositor  or the  Master Servicer  may maintain  normal
banking  relations with  the Trustee  if the  Trustee is  a depository
institution.

                                       37

<PAGE>

         The  Trustee may resign at  any time, in which  event the Depositor
will  be obligated to  appoint a successor Trustee. The Depositor 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% (or such other percentage as may be
specified  in the related Prospectus Supplement) of the voting  rights of such
Series.  Certificate  Insurers may  obtain the right  to exercise all voting
rights of holders  of Certificates.  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  Depositor, 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  Depositor, a rating for the Certificates of such  Series
at the time of issuance of such Series and (vii) certain repurchase agreements
with respect to United States government securities.

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

Reports to Certificateholders

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

Events of Default and Remedies

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

                                       38

<PAGE>

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 the  rights and
obligations of  the Master Servicer  under the related  Agreement, except that
the holders of Certificates may not  direct the Trustee to  terminate the Master
Servicer for  its failure to make  Advances.  Upon termination, the Trustee will
succeed to  all the  responsibilities, duties and liabilities  of the Master
Servicer  under such Agreement (except  that  if the  Trustee is  prohibited by
law from  obligating itself  to make  Advances regarding  delinquent Mortgage
Loans, then the Trustee will not  be so obligated) and will be entitled to
similar compensation arrangements.  If the Trustee is  unwilling or unable to
act as successor  Master Servicer, the Trustee may appoint or, if the holders of
Certificates of a  Series entitled to at least  51% of the voting rights  of
such Series (or  a Certificate Insurer  entitled to exercise the voting  rights
of  the holders  of Certificates)  so request  in writing,  the  Trustee shall
appoint, or  petition a  court of competent jurisdiction  for the appointment
of, an 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.
Nevertheless,  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.   A  Certificate
Insurer  may obtain  the  right  to  exercise all  voting  rights of  the
holders  of Certificates.   The  Agreement may also  be amended by  the parties
thereto  without the consent of  Certificateholders for the purpose of, among
other things,  (i) curing any ambiguity, (ii) correcting or supplementing any
provisions thereof which may be inconsistent  with any  other  provision
thereof,  (iii)  modifying, eliminating  or adding  to  any of  the provisions
of the Agreement  to such extent as  shall be necessary or  appropriate to
maintain the  qualification of the Trust  (or certain assets thereof) either as
a REMIC or as  a grantor trust under the Code  at all times that  any
Certificates are outstanding  or (iv) making any other provision with respect to
matters or questions arising under the Agreement or matters arising with respect
to the Trust  which are not covered  by the Agreement  and which shall not  be
inconsistent with the provisions  of the Agreement, provided  in  each  case
that  such  action  shall  not  adversely affect  in  any  material  respect
the  interests  of  any Certificateholder.   Any  such amendment  or supplement
shall  be deemed  not to adversely affect  in any  material respect any
Certificateholder if  there is  delivered to  the Trustee  written notification
from  each Rating Agency  that provides,  at the request  of the Depositor, 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.

                                       39

<PAGE>

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 Termination."  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 Mortgage Loans

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

         Condominiums.   Certain of the Mortgage Loans may be loans secured  by
condominium units.  The condominium building may include one or more multi-unit
buildings, or a group of buildings  whether or not attached to each other,
located  on property subject  to condominium  ownership.   Condominium ownership
is a  form of  ownership of  real property  wherein each  owner is entitled to
the  exclusive ownership and  possession of his  or her individual condominium
unit  and also owns  a proportionate undivided  interest in all parts  of the
condominium  building (other than  the individual condominium units) and  all
areas or facilities, if any,  for the common use of the condominium units.  The
condominium unit owners  appoint or elect the condominium association to govern
the affairs of the condominium.

         Cooperative Loans.  Certain  of the Mortgage  Loans may be Cooperative
Loans.  The Cooperative  (i) owns all the  real property that  comprises the
project, including the land  and the apartment building  comprised of separate
dwelling  units and common areas or (ii) leases  the land generally by a
long-term  ground lease and owns the apartment building.   The Cooperative is
directly  responsible for  project management and,  in most  cases, payment  of
real estate  taxes and  hazard and liability insurance.   If  there  is a
blanket  mortgage  on the  Cooperative  and/or underlying  land,  as is
generally  the case,  the Cooperative,  as project  mortgagor,  is  also
responsible  for  meeting these  mortgage  obligations.   A  blanket mortgage
is ordinarily  incurred  by the  Cooperative  in connection  with the

                                       40

<PAGE>

construction  or purchase  of  the  Cooperative's apartment building.  The
interest  of the occupants under proprietary leases or occupancy  agreements to
which the Cooperative is a  party are  generally subordinate  to the interest of
the holder  of the  blanket mortgage in  that building.  If  the Cooperative is
unable  to meet the  payment obligations  arising under its blanket  mortgage,
the mortgagee holding  the blanket mortgage could foreclose  on that  mortgage
and  terminate all  subordinate proprietary  leases and  occupancy  agreements.
In  addition, the blanket  mortgage on  a Cooperative  may provide  financing in
the form  of a  mortgage that  does not  fully amortize  with a significant
portion of principal being  due in one lump sum at  final maturity.  The
inability of the Cooperative  to refinance this mortgage or make such  final
payment could lead to foreclosure  by the mortgagee providing the financing.
A foreclosure in either event by the holder  of the blanket mortgage could
eliminate or significantly diminish the value of, in the  case of a Trust
including Cooperative Loans, the collateral securing the Cooperative Loans.

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

Foreclosure

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

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

         In  some states,  the borrower, or  any other  person having  a junior
encumbrance  on the  real estate, may,  during a statutorily  prescribed
reinstatement  period,  cure a  monetary default  by  paying  the entire  amount
in  arrears  plus other designated costs and expenses incurred  in enforcing the
obligation.  In general,  state law controls the amount of foreclosure expenses

                                       41

<PAGE>

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.

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

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

                                       42

<PAGE>

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

         The recognition  agreement generally provides that,  in the event that
the tenant-stockholder has  defaulted under the proprietary lease or occupancy
agreement,  the Cooperative will take no action to terminate  such lease or
agreement until  the lender has been provided with an opportunity  to cure the
default.   The recognition agreement  typically provides that if  the
proprietary lease  or occupancy agreement is terminated, the Cooperative will
recognize the  lender's lien against proceeds from the sale of the Cooperative
apartment,  subject, however, to the Cooperative's  right to sums due under such
proprietary lease or occupancy agreement.  The total amount owed to the
Cooperative by the tenant-stockholder, which the lender generally cannot
restrict  and does  not monitor,  could reduce  the value  of the collateral
below  the outstanding  principal balance  of the Cooperative Loan and accrued
and unpaid interest thereon.

         Recognition agreements also  provide that, in the event of a
foreclosure on  a Cooperative Loan, the lender must obtain the approval or
consent  of the Cooperative as required by the  proprietary lease before
transferring the Cooperative shares or assigning the proprietary lease.

         In some states, foreclosure on the  Cooperative shares is accomplished
by a  sale in accordance with the provisions  of Article  9 of the Uniform
Commercial  Code (the "UCC") and  the security agreement  relating to those
shares.   Article 9 of the UCC requires that  a sale be conducted in a
"commercially reasonable" manner.  Whether a foreclosure  sale has been
conducted in a "commercially reasonable" manner will  depend on the facts in
each case.  In determining  commercial reasonableness, a court will look to the
notice given the debtor  and the method, manner, time, place and terms of the
foreclosure.  Generally,  a sale conducted according to the usual practice of
banks selling similar collateral will be considered reasonably conducted.

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

Junior Mortgage Loans; Rights of Senior Mortgagees

         Some  of the Mortgage Loans included in a Trust may be secured  by
mortgages or deeds of trust that are junior to other mortgages  or deeds of
trust.  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

                                       43

<PAGE>

default is required to be given to a junior  mortgagee or junior beneficiary,
and junior mortgagees or  junior beneficiaries are seldom given notice  of
defaults on  senior mortgages.  In order  for a foreclosure action in some
states to  be effective against a junior mortgagee or junior beneficiary, the
junior mortgagee  or junior beneficiary must be named in  any foreclosure
action, thus giving notice to junior lienors.

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

         A common form of mortgage  or deed of trust used by institutional
lenders typically  contains a "future advance" clause which provides, in
essence,  that additional amounts advanced to or on behalf  of the mortgagor or
trustor by  the mortgagee or beneficiary are to be secured  by the mortgage or
deed of trust.   While such a clause is valid  under the laws of most states,
the priority  of any  advance made under  the clause depends, in  some states,
on  whether the  advance was an  "obligatory" or "optional" advance.   If the
mortgagee or beneficiary  is obligated to advance the  additional amounts, the
advance is entitled to receive the  same priority as amounts initially loaned
under the mortgage or deed  of trust, notwithstanding that there may be
intervening  junior mortgages  or deeds  of trust  and other  liens at  the
time of  the advance.   Where  the mortgagee  or beneficiary is  not obligated
to advance  the additional  amounts (and,  in  some jurisdictions,  has actual
knowledge of  the intervening junior mortgages or  deeds of trust and other
liens),  the advance will be  subordinate to such intervening  junior mortgages
or deeds  of trust  and other liens.   Priority of advances  under the clause
rests, in many  other states, on  state statutes giving  priority to all
advances made  under the loan  agreement at  a "credit  limit" amount  stated in
the  recorded mortgage.

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

Right of Redemption

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

                                       44

<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 Servicers will not seek
deficiency judgments against defaulting borrowers.

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

         Federal and  local real estate tax laws  provide priority to certain
tax  liens over the lien of  a mortgage or secured party.    Numerous federal
and  state  consumer protection  laws  impose  substantive requirements  upon
mortgage  lenders  in connection with the  origination, servicing and
enforcement of Single Family  Loans and Cooperative  Loans. These  laws include
the  federal Truth-in-Lending Act,  Real Estate Settlement  Procedures Act,
Equal Credit  Opportunity Act, Fair  Credit Billing Act, Fair  Credit Reporting
Act  and related states  and regulations.  These federal  and state laws  impose
specific statutory liabilities upon  lenders who  fail to  comply with  the
provisions  of the  law.   In some  cases, this  liability may  affect assignees
of mortgage loans.

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

Soldiers  and Sailors  Civil Relief Act of 1940

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

                                       45

<PAGE>

Class of Certificates  of such Series that is entitled  to receive interest in
respect of  such Mortgage Loans  in proportion  to the interest  that each  such
Class of  Certificates would  have otherwise been entitled to receive in respect
of such Mortgage Loans had such interest shortfall not occurred.

Environmental Considerations

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

         It  is possible that no environmental assessment  or a very limited
environmental  assessment of the Mortgaged Premises was  conducted  and  no
representations  or  warranties  are  made  by  the  Depositor   or  the  Seller
to  the  Trustee  or Certificateholders as to  the absence  or effect of Adverse
Environmental Conditions  on any of  the Mortgaged  Premises.   In addition, the
Servicers have  not made any representations or warranties or assumed  any
liability with respect to  the absence or effect of Adverse  Environmental
Conditions on any Mortgaged Premises or any casualty resulting from  the
presence or effect of  Adverse  Environmental Conditions,  and  any loss  or
liability  resulting  from the  presence  or effect  of  such Adverse
Environmental Conditions will reduce the amounts otherwise available to pay to
the holders of the Certificates.

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

                                       46

<PAGE>

"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.   The  Garn-St. Germain  Depository
Institutions  Act of  1982  (the "Act")  preempts 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.  See "MATURITY, PREPAYMENT AND YIELD
CONSIDERATIONS."

Enforceability of Certain Provisions

         The forms of  Mortgage Note, mortgage and  deed of trust  used by the
Servicers  may contain provisions obligating  the borrower to pay a  late charge
if payments  are not timely made  and in some circumstances  may provide for
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. Late charges  and
prepayment fees (to the extent  permitted by law  and not waived  by the
Servicers)  will generally  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 DEPOSITOR

         Saxon  Asset  Securities Company  was incorporated  in Virginia  on May
6,  1996, as  a wholly  owned, limited-purpose financing subsidiary  of Dominion
Mortgage Services, Inc., a Virginia corporation ("Dominion Mortgage").  Dominion
Mortgage is a wholly owned subsidiary of  Dominion Capital, Inc., a Virginia
corporation ("Dominion Capital").  Dominion  Capital is a wholly owned
subsidiary of  Dominion Resources,  Inc., a  Virginia corporation  ("Dominion

                                       47

<PAGE>

Resources").   None  of Dominion Resources, Dominion Capital,  Dominion Mortgage
or  the Depositor  has  guaranteed,  or  is  otherwise  obligated with  respect
to,  the Certificates of any  Series.   The principal  executive offices  of the
Depositor are  located at  4880 Cox  Road, Glen  Allen, Virginia 23060, and the
telephone number of  the Depositor is (804) 967-7400.  The Depositor  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
Depositor's  Articles of Incorporation  limit the  Depositor's  business  to the
foregoing  and place  certain  other restrictions  on the  Depositor s
activities.

                                USE OF PROCEEDS

         Substantially all the net proceeds from  the sale of the Certificates
of  each Series will be applied by the  Depositor to purchase the Mortgage
Assets assigned to the Trust underlying such Series and to fund any Pre-Funding
Account.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The following is  a general discussion  of the anticipated material
federal income tax  consequences of the  purchase, ownership  and disposition of
two general types of Certificates: (i)  Certificates ("REMIC Certificates")
representing interests in  all or a portion of  a Trust ("REMIC Mortgage  Pool")
for which an election is made  to treat it as  a real estate mortgage investment
conduit  ("REMIC") under  Code Sections  860A through  860G (the  "REMIC
Provisions") and  (ii) Certificates  ("Trust Certificates")  representing
certain interests in a Trust Fund for which such an election is  not made.  The
discussion is based upon the  advice of Arter  & Hadden,  special counsel to the
Depositor.  Arter  & Hadden has  delivered to the  Depositor their opinion,
which addresses issues identified below as being covered thereby and states that
the discussion of federal  income tax issues in  this section accurately sets
forth  their views on those issues.  The discussion  reflects the applicable
provisions of:   the Internal Revenue  Code of 1986,  as amended (the "Code");
the  final regulations on REMICs  (the "REMIC Regulations") promulgated on
December 23,  1992; the  final regulations  under Sections  1271 through 1273
and 1275  of the  Code (the  "OID Regulations") concerning debt instruments
promulgated on  January 21, 1994; the  final regulations concerning debt
instruments providing for contingent payments (the "1996  Contingent Payment
Regulations") promulgated on June  11, 1996; the final mark-to- market
regulations  under  Section  475  (the  "Mark-To-Market  regulations")
promulgated  December  31, 1996;  the  proposed regulations concerning
withholding for  foreign persons (the "Proposed  Withholding Regulations")
published on  April 15, 1996; and the  proposed regulations concerning
amortization of  premium (the "Proposed  Premium Regulations") published  on
June 27, 1996.    The discussion  does not,  however, purport  to cover  all
federal income  tax consequences  applicable to  particular investors, some of
which may be subject to special  rules.  In addition, the authorities  on which
the discussion is based  are subject to change or  differing interpretation, and
any change or differing interpretation could be  applied retroactively.  In some
instances where the Treasury  Department has not adopted regulations
implementing provisions of the  Code, the discussion cites the  views expressed
in  the Conference  Committee Report  (the "Committee Report")  to the Tax
Reform Act of  1986 which enacted  the Code.   The  discussion does  not address
the  state or  local tax  consequences of  the purchase,  ownership and
disposition of  Certificates. Investors  should consult  their own  tax advisers
in determining the  federal, state,  local, or other tax consequences to them of
the purchase, ownership and disposition of the Certificates.

REMIC Certificates

         With respect  to each series of REMIC Certificates  relating to a REMIC
Mortgage Pool,  Arter & Hadden, special counsel for  the Depositor, will deliver
their opinion generally to  the effect that, assuming that (i) a REMIC election
is timely made in  the required  form, (ii)  there is  ongoing compliance  with
all provisions  of the  related  Agreement and  (iii) certain representations
set forth  in the Agreement  are true, such  REMIC Mortgage  Pool will qualify
as a REMIC and  the classes of interests offered will be considered to be
"regular interests" or  "residual interests" in that REMIC Mortgage Pool  within
the meaning  of the REMIC Provisions.  REMICs may issue one  or more classes of
"regular" interests and must issue one and only one class of "residual"
interest.  A REMIC Certificate  representing a regular interest in a  REMIC

                                       48

<PAGE>

Mortgage Pool will be  referred to  as a "REMIC Regular Certificate" and a REMIC
Certificate representing a residual interest in a REMIC Mortgage Pool will be
referred to as a "REMIC Residual Certificate."

         If an entity elects to be  treated as a REMIC but fails to comply  with
one or more of the ongoing  requirements of the Code for REMIC status  during
any taxable year, the  entity will not qualify as  a REMIC for such  year and
thereafter.  In such event, the entity  may be subject to taxation as  a
separate corporation,  and the Certificates issued by the  entity may not be
accorded the  status described  below  under the  heading  "Status of  REMIC
Certificates".   In the  case of  an  inadvertent termination of REMIC status,
the  Treasury Department has authority to issue  regulations providing relief;
however, sanctions, such  as the  imposition of  a corporate  tax on  all or  a
portion  of the  entity's income  for the  period during  which the requirements
for REMIC status are not satisfied, may accompany any such relief.

         Among  the ongoing  requirements to qualify  for REMIC  treatment is
that substantially  all the  assets of  the REMIC Mortgage Pool  (as  of the
close of  the  third calendar  month  beginning  after the  creation of  the
REMIC and  continually thereafter) must  consist of only "qualified  mortgages"
and "permitted investments".   A "Qualified  Mortgage" means:   (a) any
obligation  (including any  participation or certificate  of beneficial
ownership  therein) which is principally  secured by an interest in real
property (including for this purpose any obligation secured by stock held by a
person as a tenant stockholder in  a cooperative  housing  corporation) and
which is  transferred to  the REMIC  on the  Closing Date  in exchange  for
REMIC Certificates  or is purchased within three months of the Closing Date, (b)
any qualified replacement mortgage, (c) any regular interest in another  REMIC
transferred to the REMIC on the Closing Date in exchange for REMIC
Certificates, or (d) beginning on September 1, 1997,  certain regular  interests
in a  financial asset  securitization investment  trust.   The REMIC
Regulations treat an obligation secured  by a manufactured home that has  a
minimum of 400 square feet of living space and  a minimum width in excess  of
102 inches and that is  of a kind customarily used at a  fixed location as an
obligation secured by real property without regard to the treatment of the
obligation or the property under state law.

         Taxation of REMIC Regular Certificates.  Except as  otherwise stated in
this discussion, the REMIC Regular Certificates will be  treated for federal
income  tax purposes as  debt instruments issued by  the REMIC Mortgage Pool and
not as ownership interests in the  REMIC Mortgage Pool or its assets.  In
general, interest, original issue discount  and market discount paid or accrued
on a REMIC Regular Certificate  will be treated as  ordinary income to  the
holder of such  REMIC Regular Certificate. Distributions in  reduction of the
stated  redemption price at maturity  of the REMIC Regular  Certificate will be
treated as a return  of  capital  to the  extent of  such  holder's  basis in
such  REMIC  Regular Certificate.  Holders  of  REMIC Regular Certificates that
otherwise report income under a cash  method of accounting will be required to
report income with respect  to REMIC Regular Certificates under an accrual
method.

         Original Issue  Discount.  Certain REMIC Regular  Certificates may be
issued with  "original issue discount" within the meaning of Code Section
1273(a). Holders of REMIC Regular  Certificates issued with original issue
discount generally will be required to include original issue  discount in
income as  it accrues, in  accordance with a constant  yield method that  takes
into account  the compounding of  interest, in  advance of  the receipt  of the
cash attributable  to such  income. The  Master Servicer  Certificateholders
will receive reports annually  (or more frequently if required) to the
contracting Internal Revenue Service ("IRS") and to Certificateholders  such
information with respect to  the original issue discount accruing  on the REMIC
Regular Certificates  as may  be required  under Code Section  6049 and  the
regulations  thereunder. See "Reporting and  Other Administrative Matters of
REMICs".

         Rules governing  original issue discount  are set  forth in Code
Sections 1271 through  1273 and 1275  and in  the OID Regulations.  Code Section
1272(a)(6) provides special  original issue discount  rules applicable to REMIC
Regular Certificates. The OID Regulations do not apply to debt instruments
subject to Code Section 1272(a)(6).

         Code Section 1272(a)(6) requires that a  mortgage prepayment assumption
("Prepayment Assumption") be used  in computing the accrual of  original issue
discount on  REMIC Regular Certificates and for certain  other federal income
tax  purposes. The Prepayment Assumption is to be determined in the  manner
prescribed in Treasury regulations. To date,  no such regulations have been
promulgated. The  Committee Report indicates that  the regulations should
provide that  the Prepayment Assumption, if  any, used  with respect to a
particular transaction must be  the same as that  used by the parties  in
pricing the transaction.  In reporting original  issue discount  a Prepayment
Assumption consistent  with this  standard will  be used.   Nevertheless,  the

                                       49

<PAGE>

Depositor does  not make  any representation  that prepayment  will in  fact be
made at  the rate  reflected in the  Prepayment Assumption or at  any other
rate. Each investor  must make its own  decision as to the appropriate
prepayment assumption  to be used  in deciding to  purchase any of  the REMIC
Regular Certificates.  The Prospectus Supplement  with respect to  a Series of
REMIC Certificates will  disclose the Prepayment Assumption  to be used in
reporting original issue discount,  if any, and for certain other federal income
tax purposes.

         The total  amount of original issue  discount on a  REMIC Regular
Certificate is  the excess of  the "stated redemption price at  maturity" of the
REMIC  Regular  Certificate over  its "issue  price".   Except as  discussed in
the following  two paragraphs,  in general,  the issue price  of a particular
class of  REMIC Regular Certificates  will be the price  at which a substantial
amount thereof are first sold to  the public (excluding bond houses  and
brokers).  The stated redemption price at maturity of  a REMIC  Regular
Certificate  is equal  to the total  of all  payments to be  made on  such
Certificate other  than "qualified stated interest."

         If a REMIC Regular Certificate is  sold with accrued interest that
relates to a period prior  to the issue date of such REMIC Regular Certificate,
the amount paid for the  accrued interest will be treated instead  as increasing
the issue price  of the REMIC Regular Certificate. In addition, that portion  of
the first interest payment in excess  of interest accrued from  the Closing Date
to  the first Distribution Date will  be treated for federal  income tax
reporting  purposes as includible in  the stated redemption  price at  maturity
of  the REMIC Regular Certificates,  and as  excludable from  income when
received as  a payment of interest on the  first Distribution Date (except to
the extent of  any accrued market discount as  of that date). The OID
Regulations suggest, however, that  some of or all  this pre-issuance accrued
interest  may be treated as  a separate asset (and  hence is not includible in a
REMIC  Regular Certificate's issue price  or stated redemption price at
maturity), whose cost is recovered entirely out of interest paid on the first
Distribution Date.

         Under the OID Regulations,  "qualified stated interest" is interest
that is unconditionally payable at  least annually during the entire term of the
Certificate at either (i) a  single fixed rate that appropriately takes into
account  the length of the interval  between payments or (ii) a current value of
a  single "qualified floating rate" or "objective rate"  (each, a "Single
Variable Rate").  A "current value" is  the value of a  variable rate on any day
that is no earlier than  three months prior  to the first day on which that
value is in effect and no later than one year  following that day. A "qualified
floating rate"  is a  rate whose  variations can  reasonably be expected to
measure contemporaneous  variations in  the cost  of newly borrowed funds in the
currency in which  the debt instrument is denominated.   Such a rate  remains
qualified even though it is multiplied  by (i) a fixed, positive multiple
greater than  0.65 but not exceeding 1.35, (ii) increased or decreased by a
fixed rate, or  (iii) both (i)  and (ii). Certain combinations of  rates
constitute a  single qualified floating rate,  including (i) interest stated at
a fixed rate for an initial period  of less than one year followed by a
qualified floating rate if the value of the floating rate  at the Closing Date
is intended to approximate  the fixed rate  and (ii)  two or more qualified
floating rates that  can reasonably be expected  to have approximately  the same
values throughout  the term of the debt  instrument.  A combination of such
rates is conclusively presumed to be a single floating rate if  the values of
all rates on the Closing  Date are within  0.25 percentage points of one
another.  A variable rate that is subject to  an interest rate cap, floor,
governor or similar restriction  on rate adjustment may  be a qualified floating
rate only if such  restriction is fixed throughout the term of  the instrument,
or is not  reasonably expected as of the  Closing Date to cause the  yield on
the debt  instrument to differ significantly from the expected yield absent  the
restriction.  An "objective rate"  is a rate determined using  a single fixed
formula and based on objective financial information or economic information
(excluding a rate based on  information that is in the control of the  issuer or
that  is unique to the circumstances  of a related party). A  combination of
interest stated at  a fixed rate for an initial period  of less than one year
followed by an objective  rate is treated as a single objective rate if the
value of the objective rate at the Closing Date is intended to  approximate the
fixed rate, such a combination of rates  is conclusively presumed to be  a
single objective rate if the  objective rate on  the Closing Date does not
differ  from the fixed rate  by more  than 0.25 percentage  points. Under the
foregoing rules,  some of the  payments of interest on  a REMIC Regular
Certificate  bearing a  fixed rate  of interest for  an initial  period followed
by a  qualified floating  rate of  interest in subsequent periods could be
treated  as included in the stated redemption  price at maturity if the initial
fixed rate  were to differ sufficiently  from the rate that would have been set
using the formula applicable to subsequent periods.   REMIC Regular Certificates
other than such Certificates providing for variable  rates of interest are not
anticipated  to have stated interest other than  "qualified stated interest,"
but, if any such  REMIC Regular Certificates  are so  offered, appropriate
disclosures will be  made in  the Prospectus  Supplement.  Some of  or all  the
payments  on REMIC  Regular Certificates  providing for  the accretion of

                                       50

<PAGE>

interest will  be included in the stated redemption price at maturity of such
Certificates.   Interest payments are unconditionally  payable only if  a late
payment or nonpayment is  expected to  be penalized or  reasonable remedies
exist to compell payments.   Certain debt securities  may provide for  default
remedies in  the event of  late payment  or nonpayment  of interest.   The
interest  on such  securities will  be unconditionally  payable and  constitute
qualified  stated interest,  not original issue discount.  Nevertheless, absent
clarification  of the OID Regulations, where debt  securirites do not provide
for default  remedies, the interest payments will  be included in their stated
redemption prices at maturity and taxed as original issue discount.   Any stated
interest in excess  of qualified stated  interest is included  in the stated
redemption price  at maturity.

         Under a de minimis rule in the  Code, as interpreted in the OID
Regulations, original issue discount on a REMIC Regular Certificate  will be
considered to be zero  if it is less  than 0.25% of the  stated redemption price
at  maturity of the REMIC Regular  Certificate multiplied  by the  number of
complete  years to  its weighted  average maturity.  For  this  purpose, the
weighted average  maturity is computed as  the sum of  the products of each
payment (other than a payment  of qualified stated interest)  multiplied by  a
fraction the  numerator of which  is the  number of complete  years from the
issue  date until such payment is made and the denominator  of which is the
stated redemption price at maturity.   The IRS may take the position  that this
rule should be applied taking into account the Prepayment Assumption and the
effect of  any anticipated investment income. Under  the OID Regulations,  REMIC
Regular Certificates  bearing only qualified  stated interest  except for  any
"teaser" rate, interest holiday or similar provision are  treated as subject to
the de minimis  rule if the greater of the foregone interest or any excess of
stated principal balance over the issue price is less than such de minimis
amount.

         The OID Regulations  generally treat  de minimis  original issue
discount  as includible  in income  as each  principal payment is  made, based
on  the product of  the total amount  of such  de minimis  original issue
discount  and a  fraction, the numerator  of which is the amount of  such
principal payment and the  denominator of which is the outstanding principal
balance of the REMIC Regular  Certificate. The OID Regulations also  permit a
Certificateholder to elect to accrue de  minimis original issue discount
(together  with stated interest, market discount  and original issue discount)
into  income currently based on a constant yield method. See "Taxation of Owners
of REMIC Regular Certificates Market Discount and Premium."

         Each holder of  a REMIC Regular Certificate must  include in gross
income the  sum of the "daily  portions" of original issue  discount on  its
REMIC Regular  Certificate for each  day during  its taxable year  on which it
held  such REMIC Regular Certificate. For this purpose, in  the case of an
original holder  of a REMIC Regular Certificate, a calculation will  first be
made of the  portion of the original issue discount that accrued during each
accrual period, generally  each period that ends on a  date that corresponds  to
a Distribution  Date on the  REMIC Regular Certificate  and begins on  the first
day following the immediately  preceding accrual period (or in the  case of the
first such period,  begins on the  Closing Date).  For any accrual period such
portion will equal the excess, if any,  of (i) the sum of (A) the present value
of all the distributions remaining to be made  on the REMIC  Regular
Certificate, if any, as  of the end  of the accrual  period that are  included
in the  stated redemption price at maturity and (B) distributions made on such
REMIC Regular Certificate during the accrual period  of amounts included in the
stated redemption price at  maturity over (ii) the  adjusted issue price of
such REMIC Regular Certificate  at the beginning  of the accrual  period. The
present  value of  the remaining  distributions referred to  in clause (i)(A)
of the preceding  sentence will be  calculated based on (i)  the yield to
maturity  of the REMIC Regular  Certificate, calculated as of the Closing  Date,
giving effect  to the Prepayment Assumption,  (ii) events (including  actual
prepayments)  that have occurred prior to  the end of  the accrual  period and
(iii) the Prepayment  Assumption. The  adjusted issue price of  a REMIC  Regular
Certificate at the beginning of  any accrual period will equal the issue  price
of such Certificate,  increased by the aggregate amount of original  issue
discount with respect to  such REMIC Regular  Certificate that accrued in  prior
accrual periods  and reduced  by the amount of any distributions made on such
REMIC Regular Certificate  in prior accrual periods of amounts included in the
stated redemption  price at  maturity. The  original issue discount accruing
during any  accrual period  will then  be allocated ratably to each day  during
the period to determine the  daily portion of original issue discount for each
day. With respect  to an accrual  period between the  Closing Date and  the
first Distribution  Date that is  shorter than  a full accrual period, the  OID
Regulations permit the daily portions of  original issue discount to be
determined according to any reasonable method.

         A subsequent purchaser  of a REMIC Regular  Certificate that purchases
such REMIC Regular  Certificate at a cost  (not including payment for  accrued
qualified stated interest) less than its remaining stated redemption price  at
maturity will also be  required to include in gross income,  for each day  on
which it holds such REMIC  Regular Certificate, the daily portions of original

                                       51

<PAGE>

issue discount with  respect to such REMIC Regular Certificate, but  reduced, if
such cost exceeds the "adjusted issue price", by an amount equal to  the product
of (i) such daily portions and (ii) a  constant fraction, the numerator of which
is such excess  and the denominator of  which is the sum  of the daily  portions
of  original issue discount on  such REMIC Regular Certificate for  all days on
or after the  day of purchase.   The adjusted issue  price of a  REMIC Regular
Certificate on any given day is  equal to the sum of  the adjusted issue  price
(or, in the case  of the first accrual period, the  issue price) of the REMIC
Regular  Certificate at the beginning of  the accrual period during  which such
day occurs and the daily  portions of original  issue discount  for all  days
during  such accrual  period prior  to such  day, reduced  by the  aggregate
amount of distributions made during such accrual period prior to such day other
than distributions of qualified stated interest.

         The qualified stated interest payable with respect to  REMIC Regular
Certificates which are certain variable rate  debt instruments not  bearing
interest at  a Single Variable  Rate generally is  determined under the OID
Regulations  by converting them  into fixed rate debt instruments.  REMIC
Regular Certificates required to be so treated generally include those providing
for stated interest at (i)  more than one qualified  floating rate or (ii)  a
single fixed rate  and (a) one or  more qualified floating rates or (b)  a
single  "qualified inverse  floating rate"  (each, a "Multiple  Variable Rate").
A qualified  inverse floating rate is  an objective  rate equal to a  fixed rate
reduced by  a qualified floating rate,  the variations in which  can reasonably
be  expected  to  inversely  reflect  contemporaneous  variations  in  the
qualified  floating  rate  (disregarding permissible rate caps, floors,
governors and similar restrictions described above).

         There is  uncertainty concerning the application  of Code Section
1272(a)(6)  and the OID Regulations  to REMIC Regular Certificates bearing
interest at one or  more variable rates.   In the absence  of other authority,
the provisions  of the OID Regulations governing variable rate  debt instruments
will be  used as  a guide  in adapting  the provisions  of Code  Section
1272(a)(6)  to  such  Certificates for  the  purpose  of preparing  reports
furnished  to Certificateholders.    REMIC  Regular Certificates bearing
interest at a Single Variable Rate will take into account for  each accrual
period an amount corresponding to the sum of  (i) the qualified stated interest
accruing on the outstanding principal balance of  the REMIC Regular Certificate
(as the  stated interest rate for  that Certificate varies  from time to time)
and (ii) the amount of  original issue discount that would have been
attributable to that period on the basis of  a constant yield to maturity  for a
bond issued at  the same time and issue price as the REMIC Regular  Certificate,
having the same principal balance and  schedule of payments of principal as such
Certificate,  subject to the same Prepayment Assumption,  and bearing interest
at a  fixed rate equal to the applicable qualified floating  rate or qualified
inverse floating rate in  the case of  a REMIC Regular  Certificate providing
for either such rate,  or equal to  the fixed rate that reflects  the reasonably
expected yield on  the Certificate in the case  of a REMIC Regular Certificate
providing  for an objective rate other than a qualified inverse floating rate,
in each  case as of the issue date. Holders  of REMIC  Regular Certificates
bearing  interest at a  Multiple Variable  Rate generally will  take into
account interest  and original issue  discount under a  similar methodology,
except  that the amounts of qualified  stated interest and original  issue
discount  attributable to  such a  Certificate  first  will be  determined for
an "equivalent"  debt instrument bearing fixed  rates, the assumed fixed  rates
for which  are (a) for a qualified  floating rate or qualified  inverse floating
rate, such  rate as  of the  Closing  Date (with  appropriate  adjustment for
any differences  in  intervals between  interest adjustment  dates), and (b) for
any other objective rate,  the fixed rate that  reflects the yield  that is
reasonably expected for the  REMIC Regular  Certificate.   If the  interest paid
or  accrued with  respect to a  Multiple Variable  Rate Certificate during an
accrual period  differs from the assumed fixed  interest rate, such difference
will be an adjustment  (to interest or original issue discount, as applicable)
to the Certificateholder's taxable income  for the taxable period or  periods to
which such difference relates.

         In the case of  a REMIC Regular Certificate that  provides for stated
interest at  a fixed rate in one or  more accrual periods and either one  or
more qualified floating  rates or a  qualified inverse floating rate  in other
accrual  periods, the fixed rate is first converted into an  assumed variable
rate. The assumed  variable rate will be a qualified floating rate  or a
qualified inverse floating rate according  to the type of  actual variable rate
provided by the Certificate  and must be  such that the fair market value of the
REMIC  Regular Certificate as of issuance  is approximately the same as the fair
market  value of  an otherwise  identical  debt  instrument that  provides for
the  assumed variable  rate in  lieu  of the  fixed rate.  The Certificate is
then subject  to the determination of the  amount and accrual of original issue
discount as  described above, by reference to the hypothetical variable rate
instrument.

         The provisions of the OID Regulations applicable to variable rate debt
instruments may not apply to some REMIC  Regular Certificates having variable
rates. If such a Certificate is not governed by the provisions  of the OID

                                       52

<PAGE>

Regulations applicable to variable  rate debt instruments, it  may be subject to
the 1996 Contingent  Debt Regulations.  The application  of the 1996 Contingent
Payment  Regulations to  instruments  such as  variable  rate REMIC  Regular
Certificates  is subject  to  differing interpretations.   If Certificates  with
variable rates  are subject  to the 1996  Contingent Payment  Regulations, the
related Prospectus Supplement will include additional information about their
application.

         Market Discount.   The purchaser of a REMIC Regular Certificate at a
market discount, that is at a purchase price less than  the stated  redemption
price  at maturity (or,  in the  case of  a REMIC  Regular Certificate  issued
with  original issue discount,  the   REMIC  Regular   Certificate's  adjusted
issue  price   (as  defined   under  "Taxation   of  REMIC   Regular
Certificates -- Original Issue  Discount")),  will  recognize  market  discount
upon  receipt  of  each payment  of  principal.  In particular,  such a holder
will generally be  required to allocate  each payment of principal  on a REMIC
Regular Certificate first to  accrued market discount and  to recognize ordinary
income to the extent  such principal payment  does not exceed the aggregate
amount of accrued market discount  on such REMIC Regular Certificate  not
previously included in income.  Such market discount must be included in income
in addition to any original issue discount includible in income.

         A Certificateholder may elect  to include market discount in income
currently as it accrues rather than including it on a deferred basis in
accordance  with the foregoing.  Such election,  if made, will apply to all
market discount  bonds acquired by such Certificateholder on or after the first
day of the first taxable  year to which such election applies. In  addition, the
OID  Regulations permit  a Certificateholder  to elect  to accrue  all interest
and discount,  including de  minimis  market or original  issue discount,
reduced by any premium, in income  as interest, based on a constant yield
method. If such an election is made, the Certificateholder  is deemed to have
made an election  to include on a current basis market discount in income with
respect  to all other debt  instruments having  market discount  that such
Certificateholder acquires during  the year  of the election  or thereafter.
Similarly, a  Certificateholder that  makes this  election for  a Certificate
that is  acquired at  a premium  is deemed to have made an election to  amortize
bond premium, as described below, with respect to all debt instruments having
amortizable bond premium that  such Certificateholder owns or acquires. A
taxpayer may not revoke an  election to accrue interest, discount and premium on
a constant yield method without the consent of the IRS.

         Under a statutory de minimis exception, market  discount with respect
to a REMIC Regular Certificate will be considered to  be zero for purposes of
Code Sections 1276 through 1278 if it is less than 0.25% of the stated
redemption price at maturity of such  REMIC Regular Certificate  multiplied by
the number of  complete years  to maturity remaining  after the  date of  its
purchase. In  interpreting the  de minimis  rule with  respect to  original
issue  discount, the OID Regulations  refer to  the weighted average maturity of
obligations,  and it is  likely that the  same principle will  be applied in
determining  whether market  discount is de minimis. It appears that de minimis
market discount on a REMIC  Regular Certificate would be treated in a manner
similar  to de minimis  original issue discount.  See "Taxation of REMIC Regular
Certificates -- Original Issue Discount." Such treatment would  result in de
minimis market discount being included in income at a slower  rate than market
discount would be required to be included using the method described in the
preceding paragraph.

         The Treasury  Department is authorized to  issue regulations providing
for  the method for accruing  market discount of more  than  a de  minimis
amount  on  debt  instruments  the principal  of  which  is payable  in  more
than one  installment. Nevertheless, no  such regulations  have been  issued.
Until regulations  are issued, certain  rules described in  the Committee Report
might apply.  Under those rules,  the holder of a bond purchased  with more than
de minimis market  discount may elect to accrue such market  discount either on
the basis  of a constant yield  method or on the basis of the  appropriate
proportionate method described below.  Under the  proportionate method for
obligations issued  with original  issue discount,  the amount  of market
discount that accrues during a period is equal  to the product of (i) the total
remaining market discount multiplied by (ii)  a fraction the numerator of which
is the  original issue discount accruing during the period and the denominator
of which is  the total  remaining original issue  discount at the  beginning of
the  period. The Prepayment  Assumption, if any,  used in calculating the
accrual of original  issue discount should be  used in calculating  the accrual
of  market discount. Under the proportionate method for obligations  issued
without original issue discount, the  amount of market discount that accrues
during a period is equal  to the product  of (i)  the total remaining market
discount multiplied by (ii)  a fraction the numerator  of which is  the amount
of stated  interest paid during  the accrual period  and the denominator  of
which is  the total  amount of stated  interest remaining  to be paid  at the

                                       53

<PAGE>

beginning  of the  period. Because regulations  have not been issued,  it is not
possible to predict  what effect such regulations might have on the tax
treatment of a REMIC  Regular Certificate purchased at a discount in the
secondary market.

         A Certificateholder generally will be required  to treat a portion of
any gain  on sale or exchange of a REMIC  Regular Certificate as  ordinary
income to  the extent  of the  market discount accrued  to the  date of
disposition under  one of  the foregoing  methods less market  discount
previously  reported as  ordinary income  as distributions  in reduction of  the
stated redemption  price at maturity  were received.   See further "Sales  of
REMIC Certificates" below.   A Certificateholder  may be required to defer  a
portion  of its  interest deductions for  the taxable  year attributable to any
indebtedness incurred  or continued to purchase  or carry such REMIC Regular
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 such holder elects to include market discount in income
currently as it  accrues on all market discount instruments  acquired by such
holder in  that taxable year or thereafter, the interest expense deferral rule
described above will not apply.

         Premium.   A REMIC  Regular  Certificate purchased  at  a cost  (not
including  payment  for accrued  qualified  stated interest) greater than its
remaining  stated redemption price at maturity will be  considered to be
purchased  at a premium. The holder  of such  a  REMIC Regular  Certificate may
elect to  amortize such  premium under  the constant  yield method.  The OID
Regulations  also  permit Certificateholders  to elect  to include  all
interest,  discount and  premium in  income based  on a constant  yield method,
further  treating the  Certificateholder as having made  the election to
amortize premium generally, as described above.  The Committee Report  indicates
a Congressional intent that  the same rules  that apply to accrual  of market
discount on installment  obligations also apply in amortizing premium under Code
Section 171 on  installment obligations such as the REMIC Regular Certificates.

         The Proposed Premium Regulations  describe the constant yield method
under which premium  is amortized and provide that the resulting offset to
interest income may be taken into account only as a Certificateholder  takes the
corresponding interest income into  account under such holder's  regular
accounting method.  In the case of instruments  that may be called  or repaid
prior  to maturity, the Proposed  Premium Regulations provide that  the premium
is calculated by assuming  that the issuer will exercise its  redemption rights
in the  manner that  maximizes the  Certificateholder's yield and  the
Certificateholder  will exercise  its option in a manner that  maximizes the
Certificateholder's yield. The Proposed Premium Regulations are proposed to be
effective for debt instruments acquired on or after  the date 60 days after
publication of final regulations.  The Proposed Premium Regulations do not apply
to debt instruments subject to  Code Section 1272(a)(b).  Nevertheless, if  a
Certificateholder elects to amortize premium for the taxable year containing
such effective  date, the Proposed Premium Regulations will apply to all the
Certificateholder's  debt instruments held on or  after the first day  of that
taxable year. It cannot be  predicted at this time whether the Proposed Premium
Regulations will become effective or  what, if any, modifications will be made
to  them prior to their becoming effective.

         Treatment of Subordinated  Certificates.  REMIC Regular  Certificates
may include one  or more Classes of  Subordinated Certificates. Holders of
Subordinated Certificates  will be required to report income with  respect to
such Certificates on the accrual method  without giving effect  to delays and
reductions  in distributions attributable  to defaults  or delinquencies on any
Mortgage Loans, except  possibly, in the case of  income that constitutes
qualified stated interest, to the  extent that it can be established  that such
amounts are uncollectible. As a result, the amount of income reported  by a
Certificateholder of a Subordinated Certificate in any period could exceed the
amount of cash distributed to such Certificateholder in that period.

         Although not entirely clear, it appears that:   (a) a holder who holds
a Subordinated Regular  REMIC Certificate in the course  of a  trade or business
or  a corporate  holder generally  should be  allowed to  deduct as  an ordinary
loss  any loss sustained on  account of its partial or  complete worthlessness
and (b) a noncorporate holder who  does not hold a Subordinated Regular REMIC
Certificate in the  course of a trade or business  generally should be allowed
to deduct as a  short-term capital loss  any  loss  sustained  on account  of
its  complete  worthlessness. Special  rules  are  applicable  to  banks  and
thrift institutions.  Holders  of Subordinated Certificates should consult their
own tax advisers  regarding the appropriate  timing, character and amount of any
loss sustained with respect to Subordinated Certificates.

         Status of REMIC  Certificates.  REMIC Certificates held by  a domestic
building and loan association  will constitute a "regular or residual . .  .
interest in a REMIC" within  the meaning of Code Section 7701(a)(19)(C)(xi) in
the  same proportion that the assets of the  REMIC Mortgage Pool underlying such
Certificates  would be treated as "loans secured by an  interest in real

                                       54

<PAGE>

property"  within  the  meaning  of  Code  Section  7701(a)( 19)(C)(v)  or  as
other  assets  described  in Code  Section 7701 (a)(19)(C)(i)  through (x).
REMIC  Certificates held  by a  real estate  investment  trust  will constitute
"real estate assets" within the meaning of Code  Section 856(c)(5)(A), and any
amount includible  in gross income with respect  to the REMIC Certificates will
be  considered "interest  on obligations  secured by  mortgages  on  real
property  or on  interests in  real property"  within the  meaning of Code
Section 856(c)(3)(B)  in the same proportion  that, for  both purposes, the
assets and income of the REMIC would  be treated as "interests in real property"
as defined in Code Section 856(c)(6)(C) or,  as provided in  the Committee
Report, as "real  estate assets" as  defined in Code  Section 856(c)(6)(B)) and
as  "interest on obligations secured by mortgages on real  property or on
interests in real property", respectively. See, in  this regard,
"Characterization of Investments in Trust Certificates -- Buydown Mortgage
Loans," below. Moreover, if 95% or more  of the assets qualify for any of the
foregoing treatments, the  REMIC Certificates  (and income  thereon) will
qualify for the corresponding  status in  their entirety.   The investment of
amounts  in any reserve  fund in non-qualifying assets  would, and, holding
property acquired by foreclosure  pending sale might, reduce  the amount of the
REMIC Certificates that  would qualify  for the foregoing treatment. The  REMIC
Regulations  provide  that  payments on  Qualified Mortgages  held pending
distribution are  considered part  of the Qualified Mortgages  for purposes of
Code  Section 856(c)(5)(A);  it is  unclear whether  such collected payments
would be  so treated  for purposes of Code Section 7701(a)(19)(C)(v),  but there
appears to  be no reason why  analogous treatment should be denied.   The
determination as  to the percentage  of the REMIC's  assets (or income)  that
will  constitute assets  (or income) described in  the foregoing sections  of
the  Code will  be made with  respect to  each calendar quarter based  on the
average adjusted basis (or average  amount of income) of each  category of the
assets held (or income accrued)  by the REMIC during such calendar quarter. The
REMIC will  report those determinations to Certificateholders in the manner and
at the  times required by applicable Treasury regulations. The Prospectus
Supplement or  the related Current Report on Form 8-K for each Series of  REMIC
Certificates will describe the assets as  of the Cut-off Date. REMIC
Certificates held by certain financial  institutions will constitute an
"evidence of indebtedness" within the meaning of Code Section 582(c)(1).

         For  purposes of  characterizing  an investment  in  REMIC
Certificates,  a  contract secured  by  a Manufactured  Home qualifying as a
"single family residence" under  Code Section 25(e)(10) will  constitute (i) a
"real estate asset"  within the meaning of Code Section 856 and (ii) an asset
described in Code Section 7701(a)(19)(C).

         Tiered REMIC Structures.   For certain  series of Certificates,  two or
more  separate elections may  be made to  treat designated portions  of the
related Trust Fund  as REMICs ("Tiered REMICs") for federal income tax purposes.
Upon the issuance of  any such series of  Certificates, Arter & Hadden,  special
counsel to the  Depositor, will deliver  its opinion generally to the effect
that, assuming  compliance with all  provisions of the related Agreement, the
Tiered REMICs  will each qualify as  a REMIC  and the  REMIC Certificates issued
by  the Tiered  REMICs will  be considered  to evidence ownership of  REMIC
Regular Certificates or  REMIC Residual  Certificates in the related  REMIC
within  the  meaning of  the REMIC  Provisions. Solely  for purposes  of
determining  whether the  REMIC  Certificates  will be  "real estate  assets"
within  the meaning  of  Code Section 856(c)(5)(A), and assets described in Code
Section  7701(a)(19)(C), and whether the income  on such Certificates is
"interest" described in Code Section 856(c)(3)(B), the Tiered REMICs will be
treated as one REMIC.

         Taxation of  REMlC Residual Certificates.  An  owner of a REMIC
Residual  Certificate ("Residual Owner") generally will be required to  report
its daily portion of  the taxable income or,  subject to the limitation
described below in  "Basis Rules and Distributions",  the net loss of  the REMIC
Mortgage  Pool for each day  during a calendar quarter that  the Residual Owner
owned such REMIC  Residual Certificate. For this purpose, the daily portion will
be determined by allocating  to each day in the calendar quarter, using a 30
days per  month/90 days per quarter/360 days per year  counting convention, its
ratable  portion of the taxable  income or net loss  of the REMIC Mortgage  Pool
for such quarter,  and by allocating the  daily portions among  the Residual
Owners (on such day)  in accordance with their percentage  of ownership
interests on such day. Any amount  included in the gross income of, or allowed
as a  loss to, any Residual Owner by virtue  of the rule referred to in this
paragraph will be treated as  ordinary income  or loss.  Taxable income  from
Residual  Certificates may  exceed cash  distributions with  respect thereto  in
any taxable  year. For example,  if Qualified Mortgages  are acquired by  a

                                       55

<PAGE>

REMIC at  a discount,  then the Residual Owner may  recognize original  issue
discount  as income  without  corresponding cash  distributions. This  result
could  occur because  a payment produces  recognition by the  REMIC of discount
on the Qualified  Mortgages while all  or a  portion of such payment could be
used  in whole or in part to make principal  payments on REMIC Regular
Certificates issued without  substantial discount.

         The tax treatment of any payments received by a  Residual Owner in
connection with the acquisition of such  Certificate is unclear.   Such payments
may be  taken into account in determining  the income of such holder.
Alternatively, a holder  may take another  position.  Because of the uncertainty
concerning the treatment of such payments,  Residual Owners should consult their
tax advisers concerning the treatment of such payments for income tax purposes.

         Taxable Income  or Net  Loss of  the REMIC Trust  Fund.   The taxable
income or net  loss of  the REMIC  Mortgage Pool reflects a netting  of income
from the Qualified Mortgages,  any cancellation of indebtedness  income due to
the  allocation of realized losses to  REMIC Regular Certificates and the
deductions and losses  allowed to the REMIC Mortgage  Pool. Such taxable income
or net loss  for a given calendar quarter is determined in  the same manner as
for an individual having the calendar year as his taxable year and using the
accrual method of accounting, with certain modifications.  First, a deduction is
allowed for accruals of interest (including  original issue discount)  on the
REMIC Regular  Certificates. Second, market discount equal  to the  excess  of
any  Qualified  Mortgage's   adjusted  issue   price  (as  determined   under
"Taxation  of   REMIC  Regular Certificates -- Market  Discount and Premium")
over its fair market value  at the time of its transfer  to the REMIC Mortgage
Pool generally will  be included in income  as it accrues,  based on a constant
yield method and on the  Prepayment Assumption. For this purpose, the fair
market value of the  Mortgage Loans will be treated as being equal to the
aggregate issue prices  of the REMIC Regular  Certificates and REMIC  Residual
Certificates;  if one or  more classes  of REMIC  Regular Certificates  or REMIC
Residual Certificates  are retained  by the  Depositor, the value of  such
retained  interests will  be estimated  in order  to determine the fair  market
value of the Qualified Mortgages for this purpose. Third, no item of  income,
gain, loss or deduction allocable  to a prohibited transaction  (see "Prohibited
Transactions  and Other  Possible REMIC Taxes") is  taken into account. Fourth,
the REMIC Mortgage Pool  generally may deduct only items that  would be allowed
in calculating the taxable income  of a partnership by  virtue of  Code  Section
703(a)(2).  Fifth,  the limitation  on miscellaneous  itemized deductions
imposed  on individuals by Code Section  67 does not apply at  the REMIC
Mortgage Pool level to investment expenses  such as trustee fees or the
servicing fees  paid to the Master Servicer or sub-servicers, if  any.  See,
however, "Pass-Through of  Servicing Fees". If the deductions allowed to the
REMIC Mortgage Pool exceed its  gross income for a calendar quarter, such excess
will be the net loss for the REMIC Mortgage Pool for that calendar quarter.

         Basis Rules  and Distributions.  A Residual Owner will  not include any
distribution by a  REMIC Mortgage Pool in gross income to  the extent it is less
than the  adjusted basis of such  Residual Owner's interest in a  REMIC Residual
Certificate. Such distribution  will reduce the adjusted  basis of such
interest, but not below  zero. To the extent  a distribution exceeds the
adjusted basis  of  the REMIC  Residual Certificate,  it will  be  treated as
gain from  the  sale  of the  REMIC Residual Certificate. See "Sales of REMIC
Certificates". The  adjusted basis of a REMIC Residual Certificate  is equal to
the amount paid for such REMIC Residual  Certificate, increased  by amounts
included in  the income  of the  Residual Owner  and decreased  by distributions
and  by  net losses  taken into  account  with  respect to  such  interest. See
"Taxation  of  REMIC Residual Certificates -- Daily Portions".

         A Residual Owner is not allowed to take into account any net loss for
any  calendar quarter to the extent such net loss exceeds such Residual Owner's
adjusted basis  in its  REMIC Residual  Certificate as  of the  close of  such
calendar  quarter (determined  without regard  to such  net loss).  Any loss
disallowed by  reason  of this  limitation may  be  carried forward indefinitely
to future calendar  quarters and,  subject to  the same limitation,  may be used
to offset income  from the REMIC Residual Certificate.

         The effect of  these basis  and distribution rules  is that  a Residual
Owner  may not  amortize its basis  in a  REMIC Residual Certificate  but may
only recover  its basis through  distributions, through  the deduction of  any
net losses  of the REMIC Mortgage Pool or upon the  sale of its REMIC Residual
Certificate. See  "Sales of REMIC Certificates".  The Residual Owner does,
however, receive reduced taxable income  over the life of  the REMIC because the
REMIC's basis in  the underlying REMIC Mortgage Pool  used to determine taxable
income or net loss  includes the fair market  value of the  REMIC Regular
Certificates and REMIC Residual Certificates at the Closing Date, not the unpaid
principal balances of the REMIC Mortgage Pool.

         Excess Inclusions.  "Excess inclusions" with respect to a  REMIC
Residual Certificate are subject to special tax rules. With respect to a
Residual Owner, the excess  inclusion for any calendar quarter is defined as the

                                       56

<PAGE>

excess, if any, of the daily portions of taxable income over the sum  of the
"daily accruals" for  each day during such quarter that the Residual  Owner held
such REMIC Residual  Certificate. The daily  accruals are determined  by
allocating to each day  during a calendar  quarter its ratable  portion of  the
product of  the "adjusted  issue price"  of the  REMIC Residual  Certificate at
the beginning  of the calendar quarter  and 120  percent of  the long-term
"applicable federal  rate" (generally,  an average  of  current yields  on
Treasury securities of comparable maturity, and hereafter  the "AFR") in effect
at the  time of issuance of the  REMIC Residual Certificate. For  this purpose,
the adjusted  issue price of a  REMIC Residual Certificate as  of the beginning
of any calendar quarter is the  issue price of the REMIC Residual Certificate,
increased by the amount of daily  accruals for all prior quarters and decreased
by any distributions made with respect to such  REMIC Residual Certificate
before the beginning of  such quarter. The issue  price of a  REMIC Residual
Certificate  (a) if it  is publicly  offered is the  initial offering price to
the public (excluding bond houses and brokers)  at which a substantial amount of
the REMIC Residual Certificates were sold, or (b)  if it is not public  offered,
is its  fair market value  on the pricing  date when  the prices of  the REMIC
Regular Certificates  are fixed.

         For Residual  Owners, an  excess inclusion  may not  be offset  by
deductions, losses  or loss  carryovers from  other activities. For Residual
Owners  that are subject to tax on unrelated  business taxable income (as
defined in Code Section 511), an  excess  inclusion is  treated  as  unrelated
business taxable  income.  For  Residual  Owners  that  are nonresident  alien
individuals or foreign corporations  generally subject to United States
withholding tax, even if interest paid  to such Residual Owners is generally
eligible  for exemptions from such tax, an  excess inclusion will  be subject to
such tax and  no tax treaty rate reduction or exemption may be claimed with
respect thereto. See "Foreign Investors in REMIC Certificates."

         Alternative minimum taxable income for a  Residual Owner is determined
without regard to the  special rule that taxable income  may not be less than
excess  inclusions and may not be less than  the excess inclusions for the year.
The amount of any alternative minimum tax net operating loss deductions must be
computed without regard to any excess inclusions.

         In the  case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with  respect to such REMIC
Residual  Certificates, reduced (but  not below zero) by  the real estate
investment trust taxable income  (within the  meaning  of  Code  Section
857(b)(2),  excluding any  net  capital  gain),  will be  allocated  among  the
shareholders  of such trust  in proportion to the dividends  received by such
shareholders  from such trust,  and any amount so allocated  will be treated  as
an excess  inclusion with respect  to a REMIC  Residual Certificate as  if held
directly by such shareholder.

         Noneconomic  REMIC Residual  Certificates.   Under  the REMIC
Regulations, transfers  of "noneconomic"  REMIC Residual Certificates are
disregarded for  all federal income tax purposes  if "a significant purpose of
the transfer was  to enable the transferor  to impede the  assessment or
collection  of tax".  If such  transfer is disregarded,  the purported
transferor will continue to remain liable for  any taxes due with respect  to
the income on such "noneconomic" REMIC Residual  Certificate. The REMIC
Regulations  provide that a REMIC  Residual Certificate is  noneconomic unless,
at the  time of its transfer  and based on the Prepayment Assumption  and any
required or  permitted clean up  calls or required  liquidation provided for in
the  REMIC's organizational documents:  (1)  the present value of the expected
future  distributions (discounted using the AFR) on the REMIC Residual
Certificate equals at least  the product of the present value of the anticipated
excess inclusions and  the highest tax rate  applicable to corporations for the
year of the  transfer and (2) the  transferor reasonably expects  that the
transferee will  receive distributions  with respect  to the  REMIC Residual
Certificate at  or after  the time  the taxes  accrue on  the anticipated excess
inclusions  in  an  amount sufficient  to satisfy  the accrued  taxes.
Accordingly,  all transfers  of REMIC Residual Certificates will be subject  to
certain restrictions under the terms of the  related. Agreement that are
intended  to reduce  the possibility of  any such transfer  being disregarded.
Such  restrictions will require each  party to a  transfer to provide  an
affidavit  that no purpose  of such transfer  is to impede  the assessment or
collection of tax,  including certain representations as to the  financial
condition of the prospective transferee.  Prior to purchasing a REMIC Residual
Certificate, prospective purchasers should consider the possibility that  a
purported transfer of such REMIC Residual Certificate by such  a purchaser to
another purchaser  at some future  date may  be disregarded  in accordance  with
the above-described  rules, which would  result in the retention of tax
liability  by such purchaser. The applicable  Prospectus Supplement will
disclose whether offered REMIC  Residual Certificates may  be considered
"noneconomic" residual interests under  the REMIC Regulations; provided,
however, that any disclosure  that a REMIC Residual Certificate will or  will
not be considered "noneconomic" will be based upon certain assumptions, and  the

                                       57

<PAGE>

Depositor will make  no representation that  a REMIC  Residual Certificate will
not  be considered "noneconomic" for  purposes  of the  above-described rules or
that  a  Residual Owner  will receive  distributions  calculated pursuant to
such assumptions. See  "Foreign Investors in  REMIC Certificates" below for
additional  restrictions applicable to transfers of certain REMIC Residual
Certificates to foreign persons.

         Tax-Exempt  Investors.   Tax-exempt  organizations  (including employee
benefit  plans) that  are  subject  to tax  on unrelated business taxable income
(as  defined in Code Section 511) will be  subject to tax on  any excess
inclusions attributed to them as owners  of Residual Certificates. Excess
inclusion income associated  with a Residual Certificate  may significantly
exceed cash distributions with respect thereto. See "Excess Inclusions".

         Generally, tax-exempt organizations  that are not  subject to federal
income taxation  on "unrelated business  taxable income" pursuant  to Code
Section 511  are treated  as "disqualified organizations".  Under provisions  of
the Agreement,  such organizations generally are prohibited from owning Residual
Certificates. See "Sales of REMIC Certificates".

         Real  Estate Investment Trusts.   If the applicable Prospectus
Supplement so provides, a REMIC  Mortgage Pool may hold Qualified  Mortgages
bearing  interest based  wholly or  partially  on  mortgagor profits,  mortgaged
property  appreciation, or similar contingencies.  Such interest, if earned
directly  by a real estate investment trust ("REIT"), would  be subject to the
limitations of Code Sections  856(f) and 856(j). Treasury Regulations  treat a
REIT holding a REMIC Residual Certificate  for a principal  purpose of  avoiding
such Code  provisions as  receiving  directly the  income of  the REMIC
Mortgage Pool,  hence potentially  jeopardizing its  qualification for  taxation
as  a  REIT  and exposing  such income  to taxation  as a  prohibited
transaction at a 100 percent rate.

         Mark-to-Market Rules. Code Section  475 generally requires that
securities  dealers include securities in  inventory at their fair market value,
recognizing  gain or loss as if the securities were  sold at the end of  each
tax year.  The  Mark-to-Market Regulations  provide that a  REMIC Residual
Certificate is  not treated as  a security  and thus may not  be marked  to
market.

         Sales of  REMIC Certificates.   If a REMIC  Certificate is sold, the
seller will recognize  gain or loss  equal to the difference between the  amount
realized on the sale  and its adjusted basis  in the REMIC Certificate. The
adjusted basis  of a REMIC Regular  Certificate generally will  equal the  cost
of such  REMIC Regular Certificate  to the seller,  increased by any original
issue discount  or market  discount  included  in the  seller's  gross  income
with  respect  to  such REMIC  Regular Certificate  and reduced  by premium
amortization deductions  and distributions previously  received by  the seller
of amounts included in the  stated redemption price at maturity of such REMIC
Regular Certificate.  The adjusted  basis of a REMIC Residual Certificate will
be determined  as described under  "Taxation of  REMIC Residual Certificates --
Basis  Rules and Distributions." Gain from the disposition  of a REMIC Regular
Certificate  that might otherwise be treated as a capital  gain will be treated
as ordinary income to the  extent that  such gain does  not exceed the  excess,
if  any, of (i)  the amount  that would have  been includible in such holder's
income had income accrued  at a rate equal to  110% of the AFR as of the date of
purchase  over (ii) the  amount  actually includible  in  such holder's  income.
Except  as otherwise  provided  under "Taxation  of  REMIC Regular Certificates
- -- Market Discount  and Premium"  and under  Code Section  582(c), any
additional gain  or any  loss on  the sale or exchange  of a  REMIC Certificate
will  be capital gain  or loss,  provided such REMIC  Certificate is held as  a
capital asset (generally, property  held for investment) within  the meaning  of
Code Section  1221. The  Code currently  provides for a  top marginal tax  rate
of 39.6% for individuals while  maintaining a  maximum marginal  rate for  the
long-term  capital gains  of individuals at 28%.  There is no such rate
differential for corporations.  In addition, the distinction between  a capital
gain or loss and  ordinary income or loss remains relevant for other purposes,
including limitations on the  use of capital losses to offset ordinary income.

         All or a portion of any gain  from the sale of a REMIC Certificate that
might otherwise be  capital gain may be treated as ordinary income (i) if  such
Certificate is held as part  of a "conversion transaction" as defined in Code
Section 1258(c), up to the amount  of interest that would have accrued  on the
holder's net investment in  the conversion transaction  at 120% of the
appropriate AFR in effect at the time the  taxpayer entered into the transaction
reduced by any amount treated as ordinary income with respect to any  prior
disposition or other termination of  a position that was held as  part of such
transaction or (ii)  in the case of a noncorporate  taxpayer that has  made an
election under Code Section  163(d)(4) to have net capital gains taxed as
investment income at ordinary income rates.


                                       58

<PAGE>

         If  a Residual Owner  sells a REMIC  Residual Certificate  at a loss,
the loss will  not be recognized  if, within six months before or after the sale
of  the REMIC Residual Certificate, such Residual Owner purchases another
residual interest  in any REMIC or any  interest in a  taxable mortgage pool (as
defined in  Code Section 7701 (i)) comparable to  a residual interest in a
REMIC. Such disallowed loss will  be allowed upon the sale of the other
residual interest (or comparable interest)  if the rule referred to in the
preceding sentence does  not apply to that sale. While  the Committee Report
states that this  rule may be  modified by Treasury  regulations, the REMIC
Regulations do not  address this issue  and it is  not clear  whether any such
modification will in fact be implemented or, if implemented, what its precise
nature or effective date would be.

         Transfers of a REMIC Residual Certificate to certain  "disqualified
organizations" are subject to an additional tax  on the transferor  in an amount
equal to  the maximum corporate tax rate applied to the  present value (using a
discount rate equal to the  AFR) of  the total  anticipated excess inclusions
with respect  to such  residual interest  for the  periods after  the transfer.
For this  purpose, "disqualified organizations" includes the  United States, any
state  or political subdivision  of a state, any foreign government or
international organization or any agency or instrumentality of any of  the
foregoing; any tax- exempt entity (other  than a Code Section 521  cooperative)
which is not  subject to the tax on unrelated business  income; and any  rural
electrical or telephone  cooperative. The anticipated excess  inclusions must be
determined as of  the date that the REMIC Residual Certificate is transferred
and must be based on  events that have occurred up to the time  of such
transfer, the Prepayment  Assumption, and  any required  or permitted  clean up
calls or  required liquidation  provided  for in  the REMIC's organizational
documents. The tax  generally is imposed on the transferor of  the REMIC
Residual Certificate, except that it is imposed on  an agent for  a disqualified
organization if  the transfer occurs through  such agent. The Agreement
requires, as a prerequisite to any transfer of  a Residual Certificate, the
delivery to  the Trustee of an affidavit of the transferee  to the effect that
it  is not a disqualified organization and contains  other provisions designed
to render any attempted transfer of a Residual Certificate to a disqualified
organization void.

         In  addition, if  a  "pass-through entity"  includes in  income  excess
inclusions  with  respect to  a REMIC  Residual Certificate, and a  disqualified
organization is the record holder of an interest in such entity at  any time
during any taxable year of such entity, then  a tax will be imposed on such
entity equal to  the product of (i) the amount of excess inclusions  on the
REMIC Residual  Certificate for such taxable  year that are  allocable to the
interest  in the pass-through  entity held by such disqualified organization and
(ii) the highest marginal  federal income tax  rate imposed on corporations.  A
pass-through entity will not be subject to this tax  for any period, however, if
the  record holder of an interest in  such entity furnishes to such  entity (i)
such holder's social  security number and a statement under penalties of
perjury that such social security number  is  that of  the record  holder  or
(ii) a  statement under  penalties  of perjury  that such  record  holder is
not a disqualified organization.  For these purposes, a  "pass-through entity"
means any regulated  investment company,  real estate investment trust,  trust,
partnership or  certain other entities  described in Code  Section 860E(e)(6).
In  addition, a  person holding  an interest in a pass-through entity as a
nominee for another person shall, with respect to such interest, be treated as a
pass-through entity.

         Pass-Through of  Servicing Fees.  In general,  Residual Owners  take
into  account taxable  income or  net loss  of the related  REMIC Mortgage Pool.
Consequently,  expenses of  the REMIC  Mortgage Pool  to  serice  providers,
such  as servicing compensation of  the Master Servicer  and the subservicers
(if any), will  be allocated  to the  holders of the  REMIC Residual
Certificates, and therefore will  not affect the income  or deductions of
holders of REMIC Regular Certificates.  In the case of a "single-class REMIC"
(as  described below), however, such expenses  and an equivalent amount of
additional gross income will be allocated among all holders  of REMIC Regular
Certificates and  REMIC Residual Certificates for purposes of the  limitations
on the deductibility  of certain miscellaneous itemized deductions  by
individuals contained in  Code Sections 56(b)(1)  and 67. Generally, any holder
of a REMIC  Residual Certificate and any  holder of a REMIC Regular Certificate
issued by  a "single-class REMIC"  who is an individual, estate or trust
(including  such a person that holds an interest in a pass-through entity
holding such a REMIC Certificate) are permitted to  deduct such expenses in
determining regular taxable income only to the extent  that such expenses
together with certain other miscellaneous  itemized deductions of such
individual, estate or  trust exceed 2% of adjusted gross  income; such a holder
may not  deduct such expenses  to any  extent in  determining liability for
alternative minimum  tax. Accordingly,  REMIC Residual Certificates,  and REMIC
Regular Certificates  receiving an  allocation of servicing compensation, may
not be appropriate investments for individuals, estates or trusts.

                                       59

<PAGE>

         A  "single-class REMIC" is  a REMIC that  either (i) would  be treated
as  an investment trust under  the provisions of Treasury Regulation  Section
301.7701-4(c) in the  absence of  a REMIC election  or (ii)  is substantially
similar to such  an investment trust and is structured with the principal
purpose of  avoiding the allocation of investment expenses to  holders of REMIC
Regular Certificates.  The Master  Servicer intends (subject to certain
exceptions which, if applicable, will be stated in the applicable Prospectus
Supplement)  to treat each REMIC Mortgage Pool as other than a  "single-class
REMIC," consequently allocating servicing compensation expenses and related
income amounts entirely to REMIC Residual Certificates.

         Prohibited Transactions and Other Possible REMIC Taxes.  The  Code
imposes a tax on REMIC Mortgage Pools equal  to 100% of the  net income derived
from "prohibited transactions."  In  general, a prohibited  transaction means
the disposition  of a Qualified  Mortgage other  than pursuant to  certain
specified  exceptions, the receipt of  income from  a source other  than a
Qualified Mortgage  or  certain other  permitted  investments, the  receipt  of
compensation  for  services,  or gain  from  the disposition of an asset
purchased with the  payments on the Qualified  Mortgages for temporary
investment pending  distribution on the REMIC  Certificates. The Code also
imposes a 100% tax on  the value of any contribution of assets to the REMIC
after the Closing Date other  than pursuant to specified  exceptions, and
subjects "net  income from foreclosure property"  to tax at the highest
corporate rate. It is  not anticipated that a REMIC Mortgage  Pool will engage
in any such transactions or  receive any such income.

         Termination  of a REMIC  Mortgage Pool.   In general,  no special tax
consequences will apply  to a holder  of a REMIC Regular  Certificate upon the
termination of the REMIC Mortgage  Pool by virtue of the final payment or
liquidation of the last Mortgage Loan remaining  in the REMIC Mortgage Pool.  If
a Residual Owner's adjusted basis in  its REMIC Residual Certificate at the time
such termination occurs  exceeds the amount of cash distributed to  such
Residual Owner in liquidation of its interest, then, although  the matter is not
entirely free from  doubt, it appears  that the Residual  Owner would be
entitled to a  loss (which could be a capital loss) equal to the amount of such
excess.

         Reporting  and Other  Administrative  Matters of  REMIC. Reporting  of
interest  income,  including any  original issue discount, with respect to REMIC
Regular Certificates is required annually, and may  be required more frequently
under Treasury regulations.  Certain holders  of REMIC  Regular Certificates
which  are generally  exempt from  information reporting  on debt instruments,
such  as  corporations,  banks, registered  securities  or commodities  brokers,
real  estate  investment  trusts, registered  investment companies,  common
trust  funds, charitable  remainder annuity  trusts and  unitrusts,  will  be
provided interest and original issue discount income  information and the
information set forth in  the following paragraph upon request in accordance
with  the requirements  of the  Treasury regulations. The  information must be
provided by the  later of 30  days after the end of the quarter for which the
information  was requested, or two weeks after the receipt  of the request. The
REMIC Mortgage Pool must also comply  with rules requiring the face of a REMIC
Certificate issued at more than a de minimis  discount to  disclose the amount
of original issue  discount and the  issue date and  requiring such information
to be  reported to the Treasury Department.

         The REMIC Regular Certificate information reports  must include a
statement of the "adjusted issue price"  of the REMIC Regular Certificate at the
beginning of  each accrual  period. In addition, the  reports must include
information  necessary to compute the accrual of any market  discount that may
arise upon secondary trading  of REMIC Regular Certificates. Because exact
computation  of the accrual of market discount  on a constant yield  method
would require information  relating to the holder's purchase price  which the
REMIC Mortgage Pool may  not have,  it appears  that this  provision will  only
require  information pertaining to the appropriate proportionate method of
accruing market discount.

         For purposes of  the administrative provisions of  the Code, REMIC
Mortgage  Pools are treated as partnerships  and the holders of Residual
Certificates are treated as partners.  On  of the Holders of the Residual
Interest  will be the "tax matters person" with  respect to  the REMIC  Mortgage
Pool  in all respects,  and will  file federal income  tax information  returns
on behalf of the related REMIC Mortgage Pool.

         As the  tax matters  person will,  subject to  certain notice
requirements and various  restrictions and  limitations, generally have  the
authority to  act on  behalf of  the REMIC Mortgage  Pool and  the Residual
Owners in  connection with  the administrative  and judicial review  of items of
income, deduction, gain  or loss of  the REMIC Mortgage  Pool, as  well as the
REMIC Mortgage  Pool's classification.  Residual Owners will  generally be
required to report  such REMIC  Mortgage Pool  items consistently with  their
treatment on  the  REMIC Mortgage  Pool's  federal income  tax  information

                                       60

<PAGE>

return  and may  in  some circumstances be bound  by a settlement agreement
between the person serving as the tax matters  person, and the IRS concerning
any such REMIC Mortgage Pool item. Adjustments  made to the REMIC Mortgage Pool
tax return may require a Residual Owner to  make corresponding  adjustments on
its return,  and an audit of  the REMIC Mortgage Pool's  tax return, or the
adjustments resulting from such an audit, could result in an audit of a Residual
Owner's return.

         Backup Withholding  with Respect  to REMIC  Certificates.
Distribution  of interest  and principal  on REMIC  Regular Certificates,  as
well as  payment of proceeds from  the sale of REMIC  Certificates, may be
subject  to the "backup withholding tax" under Code  Section 3406  at a  rate of
31 percent  if recipients  fail to  furnish certain  information, including
their taxpayer identification numbers, or otherwise fail to  establish an
exemption from such tax. Any amounts deducted and  withheld from a recipient
would be allowed  as a credit against such recipient's federal  income tax.
Furthermore, certain penalties may be imposed by the IRS on a recipient that is
required to supply information but that does not do so in the manner required.

         Foreign Investors in REMIC Certificates.  Except as  qualified below,
payments made on a REMIC Regular Certificate to a REMIC Regular
Certificateholder that is not a U.S. Person,  as hereinafter defined (a
"Non-U.S. Person"), or  to a person acting on behalf of such a
Certificateholder,  generally will be exempt from U.S. federal  income and
withholding taxes, provided that (a) the  holder of the  Certificate is not
subject to U.S.  tax as a  result of a  connection to the United States  other
than ownership of such Certificate, (b) the holder of such Certificate  signs a
statement under penalties of perjury  that certifies that such holder is a
Non-U.S. Person, and provides the  name and address of such holder,  and (c) the
last U.S. Person in  the chain of payment to the  holder receives such statement
from such  holder or a financial institution holding on its  behalf and does not
have actual  knowledge that such statement  is false. If the  holder does not
qualify for exemption, distributions  of interest, including  distributions in
respect  of  accrued original  issue  discount,  to such  holder  may  be
subject  to  a withholding tax rate of 30 percent, subject to reduction under an
applicable tax treaty.

         "U.S. Person" means a citizen or  resident of the United States, a
corporation, partnership or  other entity treated as a corporation or
partnership for  United States federal income tax purposes,  created or
organized in or under the laws  of the United States or any  political
subdivision thereof,  an estate that is subject  to U.S. federal income  tax
regardless of  the source of its  income or a  trust if (i)  a court within  the
United States is  able to exercise  primary supervision over  the administration
of the trust and (ii) one or more United States  trustees have authority to
control all substantial  decisions of the trust.

         Holders  of REMIC Regular  Certificates should be  aware that the  IRS
may take  the position that  exemption from U.S. withholding  taxes does not
apply to  such a holder  that also  directly or  indirectly owns  10 percent  or
more of  the REMIC Residual Certificates. Further,  the foregoing rules will not
apply to exempt  a "United States shareholder"  (as such term is defined in Code
Section 951) of a  controlled foreign corporation from taxation  on such United
States shareholder's  allocable portion of the interest or original issue
discount income earned by such controlled foreign corporation.

         Amounts  paid to  a Residual Owner  that is a  Non-U.S. Person
generally will be  treated as interest  for purposes of applying the withholding
tax on  Non-U.S. Persons  with respect to  income on its  REMIC Residual
Certificate.  It is unclear, however, whether distributions on REMIC Residual
Certificates will be eligible for the  general exemption from withholding  tax
that  applies to  REMIC  Regular  Certificates as  described  above. Treasury
Regulations  provide that,  for  purposes of  the portfolio  interest exception,
payments to the foreign  owner of a REMIC Residual  Certificate are to be
considered paid on the obligations held by  the REMIC Mortgage Pool, rather than
on the  Certificate itself. Such payments will thus  only qualify for the
portfolio interest  exception if  the underlying  obligations held  by  the
REMIC  Mortgage  Pool would  so qualify.  Such withholding tax generally is
imposed at a rate of  30 percent but is  subject to reduction  under any tax
treaty  applicable to the Residual Owner.  Nevertheless, there is no exemption
from withholding tax nor may the rate of  such tax be reduced, under a tax
treaty or otherwise, with respect to  any distribution of income  that is an
excess inclusion. Although no regulations  have been proposed or adopted
addressing withholding on residual  interests held by Non-U.S.  Persons, the
provisions  of the  REMIC Regulations, relating to  the transfer of  residual
interests to  Non-U.S. Persons may be read  to imply that  withholding with
respect to excess inclusion income  is to be determined by reference  to the
amount of the excess inclusion income  rather than to  the amount of cash
distributions. If the IRS  were successfully to  assert such a position,  cash
distributions on Residual Certificates held by Non-U.S.  Persons could be

                                       61

<PAGE>

subject to withholding at rates  as high as 100%, depending on the  relationship
of  accrued excess inclusion income  to cash distributions with  respect to such
Residual Certificates.  See "Taxation of REMIC Residual Certificates -- Excess
Inclusions."

         Certain restrictions relating to transfers of REMIC Residual
Certificates to and  by investors who are Non U.S. Persons are also imposed by
the REMIC Regulations.  First, transfers of REMIC Residual Certificates to  a
Non-U.S. Person that have "tax avoidance potential"  are disregarded  for all
federal income  tax purposes.  If such  transfer is  disregarded, the  purported
transferor of such  a REMIC Residual Certificate to a Non-U.S. Person continues
to remain liable for  any taxes due with respect to the  income on  such REMIC
Residual Certificate.  A transfer  of a REMIC  Residual Certificate  has tax
avoidance potential unless,  at the time of  the transfer, the transferor
reasonably expects (1)  that the REMIC will  distribute to the transferee
Residual Certificateholder amounts that will equal at  least 30 percent of each
excess inclusion and (2) that such amounts  will be distributed at or  after the
time at which  the excess inclusion accrues and  not later than the  close of
the  calendar year following  the  calendar year  of  accrual. This  rule  does
not  apply  to transfers  if  the income  from  the REMIC  Residual Certificate
is  taxed in the  hands of  the transferee  as income effectively  connected
with  the conduct of a  U.S. trade  or business. Second,  if a Non-U.S. Person
transfers a REMIC  Residual Certificate to a  U.S. Person (or to a  Non-U.S.
Person in whose hands income from  the REMIC Residual  Certificate would  be
effectively connected)  and the transfer  has the effect  of allowing  the
transferor to avoid tax  on accrued excess  inclusions, that transfer is
disregarded for all  federal income tax purposes and the purported Non-U.S.
Person transferor continues to be  treated as the owner of the REMIC  Residual
Certificate. Thus, the REMIC's liability to withhold 30  percent of the excess
inclusions is  not terminated even though the  REMIC Residual Certificate is no
longer held by a Non-U.S. Person.

         The Proposed  Withholding Regulations, if  adopted in final  form,
could affect the  United States taxation  of foreign investors in  REMIC
Certificates.  The Proposed  Withholding Regulations  are generally  proposed to
be effective for  payments after December 31, 1997, regardless  of the issue
date of the  REMIC Certificate with respect to which such payments  are made,
subject to certain transition  rules. The Proposed Withholding  Regulations
would provide certain  presumptions with respect to withholding for holders not
providing the  required certifications to qualify for the withholding exemption
described above  and would  replace a number of current tax certification forms
with a single, restated form and standardize the period of time for which
withholding agents  could rely on such  certifications. The Proposed Withholding
Regulations  would also provide rules  to determine whether, for purposes  of
United States federal withholding tax, interest  paid to a Non-U.S. Person that
is an entity should be treated as paid to the entity or those holding an
interest in that entity.

Non-REMlC Trust Funds

         Classification of  Trust Funds. With respect to each  series of Trust
Certificates for which  no REMIC election is made and are  not subject to
partnership treatment, Arter &  Hadden, special counsel  to the Depositor,  will
deliver their opinion generally  to the  effect that  the  arrangements pursuant
to  which  such Trust  Fund  will be  administered  and such  Trust Certificates
will be  issued will not be classified  as an association taxable  as a
corporation and that each such  Trust Fund will be classified as  a trust whose
taxation will be  governed by the provisions of subpart E,  Part I, of
subchapter J of the Code.

         A Trust Certificate  representing an  undivided equitable ownership
interest in  the principal of  the Mortgage  Loans constituting the  related
Trust Fund, together  with interest thereon  at a  remittance rate (which  may
be less  than, greater than, or equal  to the net rate on the related Mortgage
Assets)  is referred to as a "Trust Fractional Certificate" and a Trust
Certificate  representing an equitable ownership  of all or a portion of  the
interest paid on  each Mortgage Loan constituting the related Trust Fund (net of
normal servicing fees) is referred to as a "Trust Interest Certificate."

         Characterization of Investments in Trust Certificates.

         Trust Fractional  Certificates.  In the case of  Trust Fractional
Certificates, Arter &  Hadden, special counsel to the Depositor, will  deliver
their opinion that, in general (and  subject to the discussion below  under
"Buydown Mortgage Loans"), (i) Trust  Fractional  Certificates held  by a thrift
institution  taxed as  a "domestic  building and  loan association"  will
represent "loans .  . . secured by an  interest in real property"  within the

                                      62

<PAGE>

meaning  of Code Section 7701(a)(19)(C)(v);  (ii) Trust Fractional Certificates
held by a real estate investment trust will represent "real  estate assets"
within the meaning of Code Section 856(c)(5)(A) and interest on Trust Fractional
Certificates will be considered "interest on  obligations secured by mortgages
on  real property or on interests in real property"  within the meaning of Code
Section 856(c)(5)(B);  and (iii) Trust Fractional Certificates acquired by a
REMIC in accordance with the requirements of Code Section 860G (a)(3)(A)(i)  and
(ii) or Section 860G(a)(4)(B) will be treated as "qualified mortgages" within
the meaning of Code Section 860D(a)(4).

         Trust  Interest  Certificates.   Although  there  appears to  be  no
policy  reason  not to  accord  to  Trust Interest Certificates the treatment
described above  for Trust  Fractional Certificates  to Trust  Interest
Certificates,  there is  no authority addressing such  characterization for
instruments similar to Trust Interest Certificates. Consequently,  it is unclear
to what  extent, if  any, (1)  a Trust  Interest Certificate  owned by  a
"domestic  building and loan  association" within  the meaning of Code Section
7701 (a) (19)  will be considered to represent  "loans . . . secured  by an
interest in real  property" within the  meaning of  Code Section
7701(a)(19)(C)(v);  and (2)  a real  estate investment trust  which owns  a
Trust Interest Certificate will  be considered to  own "real  estate assets"
within the meaning of  Code Section  856(c)(5)(A), and  interest income thereon
will be considered "interest on  obligations secured by mortgages on  real
property" within the meaning  of Code Section  856(c)(3)(B). . Prospective
purchasers to which such characterization of  an investment in Trust Interest
Certificates is material should consult their own  tax advisers regarding
whether the Trust Interest Certificates, and the income  therefrom, will be so
characterized.

         Buydown Mortgage Loans.  It is contemplated that the assets of certain
Trust Funds  may include Buydown Mortgage Loans. The  characterization of an
investment in Buydown Mortgage  Loans will depend  upon the  precise terms of
the related Buydown Agreement.  There  are  no  directly  applicable  precedents
with   respect  to  the  federal  income  tax   treatment  or  the
characterization  of investments in Buydown Mortgage  Loans. Accordingly,
holders of Trust Certificates should consult their own tax advisers with respect
to characterization of investments in Trust Funds that include Buydown Mortgage
Loans.

         Although the matter is  not entirely free from doubt,  the portion of a
Trust Certificate representing an interest  in Buydown Mortgage Loans  may be
considered to represent an  investment in "loans . . .  secured by an interest
in real  property" within  the meaning of Code Section  7701(a)(19)(C)(v) to the
extent the outstanding principal  balance of the Buydown Mortgage Loans exceeds
the amount held from time to  time in the Buydown Fund. It is also possible that
the entire interest in Buydown Mortgage Loans may  be so considered, because the
fair market value  of the real property  securing each Buydown  Mortgage Loan
will exceed the amount of  such loan at the time it  is made. Section
1.593-11(d)(2) of the Treasury Regulations  suggests that this  latter treatment
may be available, and Revenue Ruling  81-203, 1981-2 C.B. 137 may be read to
imply that apportionment is generally  required whenever  more than  a minimal
amount of  assets  other than  real property  may  be available  to satisfy
purchasers' claims.

         For similar reasons, the portion of  such Trust Certificate
representing an interest  in Buydown Mortgage Loans may  be considered to
represent "real estate assets" within the meaning of  Code Section 856(c)(5)(A).
Section 1.856-5 (c)(1)(i)  of the Treasury Regulations specifies that, if  a
mortgage loan is secured by  both real property and by other property and  the
value of the real property alone  equals or exceeds the amount of the loan, then
all interest income will be treated as "interest on obligations secured by
mortgages on real property" within the meaning of Code Section 856(c)(3)(B).

         Taxation of  Trust  Fractional  Certificates. Each  holder  of a  Trust
Fractional  Certificate (a  "Trust  Fractional Certificateholder") will be
treated  as the  owner of an  undivided percentage  interest in  the principal
of,  and possibly  a different undivided percentage interest  in the interest
portion  of, each of the  assets in a  Trust.  Accordingly, each  Trust
Fractional Certificateholder must report on its federal income tax return its
allocable share  of income from its interests, as described below, at the  same
time and  in the same  manner as if  it had held  directly interests in  the
Mortgage Assets  and received directly  its share  of the  payments  on such
Mortgage Assets.  Because those  interests may  represent interests  in
"stripped bonds"  or "stripped coupons" within the meaning of Code Section 1286,
such interests  would be considered to be newly issued  debt instruments, and
thus to have no market  discount or premium, and the amount of original issue
discount may differ from  the amount of original issue  discount on the Mortgage
Assets and the  amount includible in income  on account of a Trust Fractional
Certificate  may differ  significantly from  the amount  payable thereon from
payments of  interest on the  Mortgage Assets. Each Trust  Fractional
Certificateholder  may report and deduct  its allocable share of  the servicing
and related  fees and expenses at  the same time, to the same extent, and in the
same manner as such  items would have been reported and deducted had it  held
directly interests  in the  Mortgage Assets  and paid directly  its share  of
the servicing and  related fees  and expenses. A  holder of a Trust  Fractional
Certificate who  is an individual, estate  or trust will be allowed  a deduction

                                       63

<PAGE>

for servicing fees in determining its  regular tax liability only to the extent
that  the aggregate of such holder's  miscellaneous itemized deductions exceeds
2 percent of such holder's adjusted gross income and will be allowed no
deduction for such fees in determining its  liability for  alternative minimum
tax. Amounts  received by  Trust Fractional  Certificateholders in lieu  of
amounts due  with respect to any  Mortgage Assets but  not received from the
mortgagor will be treated for  federal income tax purposes as having the same
character as the payments which they replace.

         Purchasers  of Trust  Fractional  Certificates  identified in  the
applicable  Prospectus Supplement  as  representing interests  in Stripped
Mortgage  Assets  should read  the material  under the  headings "Application
of Stripped  Bond Rules," "Market  Discount and  Premium" and  "Allocation of
Purchase  Price" for a  discussion of  particular rules applicable  to their
Certificates.  A "Stripped Mortgage Asset" means a Mortgage Asset  having a
Retained Yield (as that term is defined below) or a Mortgage Asset  included in
a Trust  having either  Trust Interest  Certificates or more than  one class  of
Trust  Fractional Certificates or identified in the Prospectus  Supplement as
related to a Class  of Trust Certificates identified as representing interests
in Stripped Mortgage Assets.

         Purchasers  of Trust  Fractional  Certificates  identified in  the
applicable  Prospectus Supplement  as  representing interests in Unstripped
Mortgage Assets should read the  material under the headings  "Treatment of
Unstripped  Certificates", "Market Discount  and Premium", and "Allocation of
Purchase Price" for  a discussion of  particular rules applicable  to their
Certificates.  Nevertheless,  the IRS  has indicated  that under  some
circumstances  it will  view a  portion of  servicing and related fees and
expenses paid  to or retained by the Master  Servicer or sub-servicers as an
interest in the  Mortgage Assets, essentially  equivalent to that  portion of
interest  payable with respect to each  Mortgage Asset that  is retained
("Retained Yield").  If such a  view were sustained with respect to  a
particular Trust, such purchasers would  be subject to the rules set forth under
"Application of Stripped Bond  Rules" rather than those under "Treatment of
Unstripped Certificates". The  Depositor does  not expect  any  Servicing Fee or
Master Servicing  Fee to  constitute  a retained  interest  in  the Mortgage
Assets; nevertheless, prospective purchasers are advised to consult their own
tax advisers with respect to the existence of  a retained interest and any
effects on investment in Trust Fractional Certificates.

         Application  of Stripped Bond Rules.  Each Trust will  consist of an
interest  in each of the  Mortgage Assets relating thereto, exclusive of the
Retained Yield, if any.  With respect to each Series of Certificates Arter  &
Hadden, special counsel to the  Depositor, will deliver their  opinion that any
Retained Yield will be  treated for federal income tax  purposes as an ownership
interest retained by the  owner thereof in a  portion of each interest payment
on the underlying  Mortgage Assets. The sale of the Trust Certificates
associated with any Trust for which  there is a  class of Trust Interest
Certificates or  two or more Classes of  Trust Fractional  Certificates bearing
different  interest rates  or of  Trust Certificates  identified in  the
Prospectus  Supplement  as representing  interests  in  Stripped  Mortgage
Loans  (subject  to  certain  exceptions  which,  if applicable, will be stated
in the  applicable Prospectus Supplement) will be treated for  federal income
tax purposes as having effected a  separation in  ownership between  the
principal of  each Mortgage  Asset and  some or  all of  the interest  payable
thereon. As a  consequence, each Stripped  Mortgage Asset  will become  subject
to the  "stripped bond" rules  of the Code  (the "Stripped  Bond  Rules").  The
effect  of  applying  those   rules  will  generally  be  to  require   each
Trust  Fractional Certificateholder to  accrue and report income attributable to
its  share of the principal  and interest on each of the Stripped Mortgage
Assets as  original issue  discount on  the basis  of  the yield  to maturity
of such  Stripped Mortgage  Assets, as determined in  accordance with  the
provisions  of the  Code dealing  with original  issue discount. For a
description of  the general method  of  calculating  original  issue  discount,
see  "REMIC  Trust  Funds -- Taxation  of  Owners  of  REMIC  Regular
Certificates -- Original  Issue  Discount". The  yield  to maturity  of a  Trust
Fractional Certificateholder's  interest  in the Stripped Mortgage Loans will be
calculated taking account of the price  at which the holder purchased  the
Certificate and the holder's  share of the payments of principal  and interest
to  be made thereon. Although the provisions  of the Code and the OID
Regulations do  not directly  address the  treatment of instruments  similar to
Trust  Fractional Certificates, in  reporting to Trust Fractional
Certificateholders such Certificates  will be treated  as a single obligation
with  payments corresponding to the  aggregate of the payments allocable thereto
from each  of the Mortgage Assets and the amount of original issue discount on
such Certificates will be determined accordingly.  See "Aggregate Reporting".

         Under Treasury regulations, original issue discount determined with
respect to a particular Stripped Mortgage  Loan may be considered to be zero
under the de  minimis rule described above, in which case it is treated as
market discount. See  "REMIC Trust Funds -- Taxation of  REMIC  Regular
Certificates Original -- Issue Discount".  Those regulations  also provide  that

                                       64

<PAGE>

original issue discount  so determined with  respect to a particular  Stripped
Mortgage Asset will  be treated as market  discount if the rate of interest on
the Stripped Mortgage Asset,  including a reasonable servicing  fee, is no  more
than one percentage  point less than the  unstripped rate of  interest. See
"Market Discount  and Premium".  The  foregoing de minimis and  market discount
rules will  be applied on an aggregate poolwide basis, although  it is possible
that investors may be required  to apply them on a loan-by-loan  basis. The
loan-by-loan information  required for such  application of those  rules may
not be available.  See "Aggregate Reporting".

         Subsequent purchasers  of the Certificates may be  required to include
"original issue  discount" in an amount computed using the  price at which  such
subsequent purchaser  purchased the Certificates.  Further, such purchasers  may
be required to determine  if the  above described  de minimis and  market
discount rules  apply at the  time a Trust  Fractional Certificate is acquired,
based on the characteristics of the Mortgage Assets at that time.

         Variable  Rate Certificates. There  is considerable uncertainty
concerning the  application of the  OID Regulations to Mortgage Assets bearing a
variable rate of interest.  Although such regulations are subject  to a
different interpretation, as discussed below,  in the absence  of other contrary
authority  in preparing  reports furnished  to Certificateholders  Stripped
Mortgage Assets  bearing a variable rate  of interest  (other than  those
treated  as having  market discount  pursuant to  the regulations  described
above) will be treated as subject to  the provisions of the OID  Regulation
governing variable rate debt instruments. The  effect of  the application of
such provisions  generally will be  to cause  Certificateholders holding  Trust
Fractional Certificates  bearing interest at  a Single Variable  Rate or at a
Multiple Variable Rate  (as defined  above under "REMIC Trust Funds -- Taxation
of REMIC Regular -- Certificates -- Original Issue  Discount") to  accrue
original issue discount  and interest as though the value of each variable  rate
were a fixed rate, which is (a) for each qualified floating rate, such  rate as
of the Closing  Date (with appropriate adjustment for  any differences in
intervals between  interest adjustment dates), (b) for a qualified inverse
floating rate, such rate as of Closing Date,  and (c) for any other objective
rate, the fixed rate that reflects the yield that  is reasonably expected  for
the  Trust Fractional Certificate.  If the interest  paid or accrued  with
respect to a variable rate Trust Fractional Certificate during an accrual period
differs from the assumed fixed interest rate, such difference  will be  an
adjustment (to interest  or original  issue discount,  as applicable)  to the
Certificateholder's taxable income for the taxable period or periods to which
such difference relates.

         The  provisions in the OID Regulations applicable to variable rate debt
instruments may not apply to certain adjustable and variable rate mortgage
loans, possibly including the  Mortgage Assets, or to  Stripped Certificates
representing interests in  such Mortgage  Assets. If  variable rate  Trust
Fractional  Certificates are  not governed  by  the provisions  of the  OID
Regulations applicable to  variable rate debt instruments, such Certificates may
be subject to the  provisions of the Contingent Debt  Regulations. The
application of those  provisions to instruments such as the Trust  Fractional
Certificates is subject to differing interpretations. Prospective  purchasers of
variable rate Trust Fractional  Certificates are advised to consult  their tax
advisers concerning the tax treatment of such Certificates.

         Aggregate  Reporting.  The  Trustee   intends  in  reporting
information  relating  to   original  issue  discount  to Certificateholders to
provide such information  on an aggregate poolwide basis. Applicable law  is
unclear, however, and it  is possible that  investors may be required  to
compute original  issue discount on a  loan-by-loan basis (or on the  basis of
the rights to individual  payments) taking account of an allocation of the
investor's basis in the Certificates among the interests in the  various
Mortgage Assets represented  by such Certificates  according to their respective
fair market values.  Investors should be aware that it may not  be possible to
reconstruct after the  fact sufficient loan-by-loan information should  the IRS
require a computation on that basis.

         Because   the  treatment  of  the   Certificates  under  the  OID
Regulations   is  both  complicated  and  uncertain, Certificateholders should
consult their  tax advisers to  determine the proper method  of reporting
amounts received or  accrued on Certificates.

         Treatment of Unstripped Certificates.  Mortgage Assets in a Fund for
which there is neither any Class of Trust Interest Certificates, nor  more than
one  Class of Trust  Fractional Certificates, nor  any Retained Yield  otherwise
identified in the Prospectus  Supplement as being unstripped  mortgage assets
("Unstripped  Mortgage Assets")  will be treated as  wholly owned by the Trust
Fractional Certificateholders  of the  stated Trust.  Trust Fractional
Certificateholders using  the cash method  of accounting must take into account
their pro rata shares  of original issue discount as it accrues  and qualified
stated interest (as described in "REMIC  Trust Funds -- Taxation of  REMIC
Regular Certificates -- Original Issue Discount") from  Unstripped Mortgage
Assets as  and

                                       65

<PAGE>

when collected by  the Trustee. Trust Fractional  Certificateholders using an
accrual method  of accounting must take  into account  their pro  rata shares of
qualified stated  interest from Unstripped  Mortgage Assets  as it accrues  or
is received by the Trustee, whichever is earlier.

         Code Sections 1272 through 1275 provide generally for the  inclusion of
original issue discount in income on the  basis of a  constant yield to
maturity. Nevertheless, the application of  the OID Regulations to mortgage
loans is  unclear in certain respects.  The  OID  Regulations  provide  a  de
minimis  rule  for  determining  whether  certain  self-amortizing  installment
obligations are to be treated  as having original issue discount. Such
obligations have  original issue discount if the  points charged  at origination
(or other loan discount) exceed the  greater of one-sixth of one percent times
the number of full years to final maturity  or one-fourth of one percent  times
weighted average  maturity. The OID  Regulations treat certain  variable rate
mortgage loans as having original issue  discount because of an initial rate of
interest that differs from that determined by the mechanism for setting the
interest rate during the remainder of  the term of the mortgage loan, or because
of the use of an index  that does  not  vary in  a manner  approved  in the  OID
Regulations.  For  a  description of  the general  method  of calculating  the
amount of original issue discount see "REMIC Trust Funds -- Taxation  of REMIC
Regular Certificates -- Original Issue Discount" and "Application of Stripped
Bond Rules -- Variable Rate Certificates."

         A subsequent purchaser  of a Trust  Fractional Certificate  that
purchases such  Certificate at a  cost (not  including payment for  accrued
qualified  stated interest)  less than  its allocable  portion  of the
aggregate of  the remaining  stated redemption prices at  maturity of the
Unstripped Mortgage Assets will also be required to include in  gross income,
for each day on  which it holds such Trust Fractional Certificate, its allocable
share of the daily portion of  original issue discount with respect to  each
Unstripped  Mortgage Asset.   That  allocable share  is reduced,  if the  cost
of  such subsequent purchaser's interest in such  Unstripped Mortgage Asset
exceeds its  "adjusted issue price," by  an amount equal to the product of  (i)
the daily portion and (ii)  a constant fraction, the numerator of which is such
excess  and the denominator of which is  the sum of the daily portions  of
original issue discount allocable to  such subsequent purchaser's interest for
all days on or after the day of purchase. The adjusted  issue price of an
Unstripped Mortgage Asset on any given day is equal to the sum of the adjusted
issue price (or, in the case of the  first accrual period, the issue price) of
such  Unstripped Mortgage Asset at the  beginning of the accrual period during
which  such day occurs and the  daily portions of original issue discount for
all  days during such accrual period prior  to such day reduced  by the
aggregate  amount of payments made  (other than payments  of qualified stated
interest) during such accrual period prior to such day.

         Market Discount and  Premium. In general, if the Stripped Bond Rules do
not apply to a Trust Fractional Certificate, a purchaser of a  Trust Fractional
Certificate will be treated as acquiring market discount bonds to the  extent
that the share of such purchaser's purchase price  allocable to any Unstripped
Mortgage  Asset is less than its allocable share of  the "adjusted issue  price"
of such  Mortgage Asset.  See "Treatment  of Unstripped  Certificates" and
"Application of Stripped  Bond Rules". Thus,  with respect to such Mortgage
Assets, a holder  will be required, under Code Section 1276, to include as
ordinary income the previously  unrecognized accrued market  discount in an
amount not  exceeding each principal  payment on any  such Mortgage Assets at
the  time each principal payment is received or due, in accordance with the
purchaser's  method of accounting, or upon a sale or other disposition of  the
Certificate. In general, the  amount of market discount that has accrued is
determined on a ratable basis. A Trust Fractional Certificateholder may,
however, elect to determine the amount of accrued market discount  on a constant
yield  to maturity  basis. This  election is  made on  a loan-by-loan  basis and
is irrevocable.  In addition,  the description  of the market discount rules in
"Taxation of REMIC  Regular -- Certificates -- Market Discount and Premium" with
respect to (i)  conversion to ordinary income of a  portion of any gain
recognized on sale or exchange of  a market discount bond, (ii) deferral of
interest expense deductions, (iii) the de minimis  exception from the market
discount rules and (iv) the elections to include in income  either market
discount or all interest, discount  and premium as they accrue, is also
generally applicable to Trust  Fractional Certificates. Treasury  regulations
implementing the  market discount rules  have not yet  been issued  and
investors therefore should consult their own tax advisers regarding the
application of these rules.

         If a Trust Fractional Certificate is purchased at a premium, under
existing law such premium must be allocated to each of the Mortgage Assets (on
the  basis of its  relative fair market value). In general,  the portion of any
premium allocated  to Unstripped Mortgage  Assets can  be  amortized  and
deducted  under the  provisions of  the Code  relating  to amortizable  bond
premium.

                                       66

<PAGE>

         The application of the  Stripped Bond Rules to Stripped Mortgage Assets
will generally cause any  premium allocable to Stripped Mortgage  Assets to  be
amortized automatically  by adjusting  the rate  of accrual of  interest and
discount to take account of the allocable  portion of the actual purchase price
of the  Certificate. In that event, no additional  deduction for the
amortization of premium would be  allowed.   See "REMIC Certificates -- Taxation
of REMIC Regular Certificates -- Market  Discount and Premium" for a discussion
of the application of the Proposed Premium Regulations.

         Allocation  of Purchase  Price.  As  noted above,  a purchaser  of a
Trust Fractional  Certificate relating  to Unstripped Mortgage Assets will  be
required to allocate the purchase price therefore to the undivided interest it
acquires in each of the Mortgage Assets, in  proportion to the respective  fair
market values  of the portions of  such Mortgage Assets included  in the Trust
Fund at the time the Certificate is purchased.  The Depositor believes that it
may be reasonable to make such allocation in proportion  to the  respective
principal balances  of the  Mortgage Assets,  where the  interests  in the
Mortgage  Assets represented by a Trust  Fractional Certificate have a common
remittance  rate and other common characteristics, and otherwise so as to
produce  a common yield  for each interest in  a Mortgage Asset,  provided the
Mortgage  Assets are  not so diverse as  to evoke  differing prepayment
expectations. Nevertheless,  if there is  any significant  variation in
interest rates  among the Mortgage Assets,  a  disproportionate  allocation of
the  purchase price  taking  account of  prepayment expectations  may  be
required.

         Taxation of Trust Interest Certificates.   With respect to each Series
of Certificates Arter  & Hadden, special counsel to  the  Depositor,  will
deliver their  opinion  that  each  holder  of a  Trust  Interest  Certificate
(a  "Trust  Interest Certificateholder") will  be treated as  the owner of an
undivided  interest in the  interest portion ("Interest Portion") of each of
the Mortgage  Assets in  the related  Trust. Accordingly, and subject  to the
discussion below,  each Trust  Interest Certificateholder  is treated as  owning
its  allocable share  of the Interest Portion  from the  Mortgage Assets,  will
report income as  described below, and  may deduct  its allocable  share of the
servicing and  related fees and expenses  paid to  or retained by the  related
Trust at the same time and in the same  manner as such items would have  been
reported under the Trust Interest Certificateholder's  tax accounting method had
it held directly  an interest in the Interest Portion from the Mortgage Assets,
received directly  its share of the amounts received with respect to the
Mortgage Assets and  paid directly its share of the servicing  and related fees
and expenses. An individual, estate  or trust holder of  a Trust Interest
Certificate will be allowed  a deduction for servicing fees in determining its
regular tax liability only to the extent that the aggregate of such holder's
miscellaneous  itemized deductions exceeds 2  percent of such holder's  adjusted
gross income, and  will be allowed  no deduction for such  fees in determining
its liability for alternative minimum tax. Amounts, if  any, received by Trust
Interest Certificateholders in lieu  of amounts  due with respect  to any
Mortgage Asset  but not  received from the  mortgagor will  be treated for
federal income tax purposes as having the same character as the payment which
they replace.

         A Trust Interest  Certificate will consist of  an undivided interest
in the Interest Portion  of each of the  Mortgage Assets  in the related  Trust.
With respect to each  Series of Certificates, a  Trust Interest Certificate
will be treated for federal income tax  purposes as comprised of an ownership
interest  in a portion of the Interest Portion of each of the Mortgage Assets (a
"Stripped Interest")  separated by the Depositor from  the right to receive
principal payments and the  remainder, if any, of  each interest payment on the
underlying Mortgage  Asset. As a consequence, the Trust Interest Certificates
will become subject to the Stripped Bond Rules. Each Trust Interest
Certificateholder will be required to apply the  Stripped Bond Rules to its
interest in the Interest  Portion under the method prescribed  by the Code,
taking account of the price  at which the holder purchased the  Trust Interest
Certificate. The  Stripped Bond  Rules generally  require a  holder of stripped
bonds or  coupon portions to accrue and report income  therefrom daily on the
basis  of the yield to maturity of such stripped  bonds or coupons, as
determined in  accordance with the  provisions of the  Code dealing  with
original  issue discount. For  a discussion of  the general method of
calculating original issue discount, see "REMIC  Trust Funds -- Taxation of
REMIC Regular  Certificates -- Original Issue  Discount." The  provisions of the
Code and  the OID  Regulations do not directly  address the  treatment of
instruments similar to Trust Interest Certificates. In reporting to  Trust
Interest Certificateholders such Certificates will  be treated as a single
obligation with payment corresponding to  the aggregate of  the payment
allocable  thereto from each of the  Mortgage Assets.

         Alternatively, IRS may  require Trust  Interest Certificateholders  to
treat each  scheduled payment  on each  Stripped Interest (or their  interests
in  all scheduled  payments from each  of the  Stripped Interests) as a
separate obligation  for purposes of allocating purchase price and computing
original issue discount.

                                       67

<PAGE>

         The  tax treatment of the  Trust Interest Certificates with respect  to
the application of  the original issue discount provisions of  the Code is
currently unclear.   Each  Trust Interest Certificate  will be treated  as a
single  debt instrument issued on  the day  it is  purchased for  purposes of
calculating any  original issue discount. Original  issue discount  with respect
to  a Trust  Interest Certificate  must be  included in  ordinary gross  income
for  federal income  tax purposes as  it accrues in  accordance with a constant
yield method that  takes into account the  compounding of interest  and such
accrual of income may  be in advance of the receipt  of any cash attributable to
such  income. In general,  the rules for accruing original issue  discount set
forth above in  "REMIC Trust Funds -- Taxation of  REMIC Regular Certificates --
Original  Issue Discount" apply; however, there  is no authority permitting
Trust Interest  Certificateholders to take into  account the Prepayment
Assumption in computing original  issue discount accruals.  See "Prepayments"
below. For  purposes of  applying the  original issue  discount provisions of
the Code, the issue price used in reporting original  issue discount with
respect to a Trust  Interest Certificate will be the purchase price  paid by
each holder thereof and  the stated redemption price at maturity may include the
aggregate amount of all payments to  be made with respect to the  Trust Interest
Certificate whether or not denominated as  interest. The amount of original
issue discount with respect to a Trust Interest Certificate may be treated as
zero under the original issue discount de minimis rules described above.

         The Trustee intends in reporting information relating to original
issue discount to Certificateholders to provide such information on an aggregate
poolwide basis.  Applicable law is however, unclear, and  it is possible that
Certificateholders may be  required to compute original issue discount either on
a loan-by-loan basis  or on a payment-by-payment basis taking account of an
allocation  of their basis  in the Certificates  among the interests  in the
various  mortgage loans  represented by  such Certificates according  to their
respective  fair market values.  The effect of an aggregate  computation for the
inclusion of original issue discount  in income may be to defer the recognition
of losses due to early  prepayments relative to a computation on  a loan-by-loan
basis. It may  not be possible to reconstruct  after the fact sufficient
loan-by-loan information should the IRS require a computation on that basis.

         Because the  treatment of the Trust Interest Certificates  under
current law and the  potential application of the 1996 Contingent Debt
Regulations are  both complicated  and uncertain, Trust  Interest
Certificateholders  should consult their  tax advisers to determine the proper
method of reporting amounts received or accrued on Trust Interest Certificates.

         Prepayments.   The proper  treatment of interests,  such as the  Trust
Fractional  Certificates and the  Trust Interest Certificates, in debt
instruments that  are subject to prepayment is unclear.  The rules of Section
1272(a)(6) described above require  original issue  discount to be  taken into
account  on the  basis of a  constant yield to assumed  maturity and actual
prepayments to any pool of  debt instruments the payments on which  may be
accelerated by reason of prepayments. The  manner of determining the prepayment
assumption is to  be determined  under Treasury  regulations, but no
regulations have been  issued. Trust Fractional Certificateholders  and Trust
Interest Certificateholders  should consult their tax advisers as to  the proper
reporting of income  from Trust Fractional Certificates  and Trust Interest
Certificates,  as the case may  be, in the  light of the possibility of
prepayment and, with  respect to the Trust Interest Certificates, as  to the
possible application of the 1996 Contingent Debt Regulations.

         Sales of  Trust Certificates. If a  Certificate is sold, gain  or loss
will be  recognized by the holder  thereof in an amount equal to the difference
between  the amount realized on the sale  and the Certificateholder's adjusted
tax  basis in the Certificate.  Such tax  basis will equal the
Certificateholder's cost for the  Certificate, increased by any  original issue
or market  discount previously included in income and decreased by any deduction
previously  allowed for premium and by the amount of payments,  other than
payments of  qualified stated  interest, previously  received with  respect to
such Certificate.  The portion of any such gain  attributable to accrued market
discount not previously  included in income will be ordinary income, as will
gain  attributable to a Certificate  which is part  of a "conversion
transaction"  or which the holder elects  to treat as ordinary. See  "REMIC
Trust Funds -- Sales of REMIC Certificates" above.  Any remaining gain or  any
loss will be  capital gain or loss if the Certificate  was held as  a capital
asset except to the extent  that Code Section  582(c) applies to  such gain  or
loss.

         Trust Reporting.  Each  holder of a Trust Fractional Certificate  will
be furnished with each distribution  a statement setting forth the allocation of
such  distribution to principal and interest.  In  addition, within a reasonable
time after the end of each  calendar year, each holder  of a Trust  Certificate
who was such  a holder at any time  during such year, will  be furnished  with

                                       68

<PAGE>

information regarding  the  amount  of  servicing compensation  and  such other
customary  factual information necessary or desirable to enable holders of Trust
Certificates to prepare their tax returns.

         Back-up Withholding. In  general, the rules  described in "REMIC  Trust
Funds -- Back-up Withholding"  will also apply  to Trust Certificates.

         Foreign Certificateholders. Payments in respect of interest or original
issue discount (including amounts attributable to servicing  fees) to a
Certificateholder who is not  a citizen or resident of the United States, a
corporation or other entity organized in or under  the laws of the United States
or of any  State thereof, or  a United States estate  or trust, will  not
generally  be subject  to United States  withholding tax,  provided that  such
Certificateholder  (i) does not  own, directly or indirectly, 10% or more of,
and is not a controlled foreign  corporation (within the meaning of Code Section
957)  related to, each of the issuers of the Mortgages  and (ii) provides
required certification as to its non-United States status under  penalty of
perjury. Any  withholding tax that does apply may be  reduced or eliminated by
an applicable tax treaty. Notwithstanding the foregoing,  if  any such  payments
are  effectively  connected  with  a  United  States  trade or  business
conducted  by  the Certificateholder, they will be subject  to regular United
States income tax  and, in the case of a corporation, to  a possible branch
profits  tax, but will ordinarily  be exempt from  United States withholding tax
provided that applicable  documentation requirements are met.

         See  further the discussion  of the  Proposed Withholding  Regulations,
under "REMIC  Trust Funds -- Foreign  Investors in REMIC Certificates".

Securities Classified as Partnership Interests

         Certain Trust Funds may be  treated as partnerships for federal  income
tax purposes.   In such event, the Trust  Funds may  issue Certificates
characterized as  "Partnership Interests" as  discussed in  the related
Prospectus Supplement.   With respect to such series of Partnership  Interests,
Arter & Hadden, special counsel to  the Depositor, will deliver their opinion
(unless otherwise limited in the related Prospectus Supplement) that the Trust
Fund will be characterized as a partnership and not as an association taxable as
a corporation for federal income tax purposes.

State and Local Taxation

         In addition to the federal  income tax consequences described herein,
potential investors should consider the state and local  income tax consequences
of the acquisition, ownership,  and disposition of the Certificates.  State and
local 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 or locality.

         For example, a  REMIC Mortgage Pool or  Non -- REMIC Trust Fund may be
characterized as a corporation,  a partnership, or some other entity for
purposes of state income  tax law. Such characterization could result in  entity
level income or franchise taxation of  the REMIC Mortgage Pool  or Trust Fund
formed in, owning mortgages  or property in,  or having servicing activity
performed in a  state. Further, REMIC Regular Certificateholders resident  in
non-conforming states may  have their ownership of REMIC Regular Certificates
characterized  as an interest other than debt of the  REMIC such as stock or a
partnership  interest. Therefore,  potential investors  should  consult  their
own tax  advisers  with respect  to  the various  state  and local  tax
consequences of an investment in the Certificates.

STATE TAX CONSIDERATIONS

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

ERISA CONSIDERATIONS

         The  Employee  Retirement  Income Security  Act  of  1974,  as  amended
("ERISA"), imposes  certain  requirements  and restrictions on  employee benefit
plans  within the meaning  of Section 3(3)  of ERISA  (including collective

                                       69

<PAGE>

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 Depositor,  the Credit Enhancer, the
Underwriters and  the Trustee, and certain of their affiliates, might be
considered parties in interest or disqualified persons with  respect to a Plan.
If so, the acquisition or holding or transfer  of Certificates by or on behalf
of  such Plan could be  considered to give rise  to a prohibited transaction
within the meaning of ERISA and  the Code unless an  exemption is  available.
The  United States  Department of  Labor ("DOL")  has issued  a regulation  (29
C.F.R. Section 2510.3-101) concerning the definition  of what constitutes the
assets  of a Plan (the "Plan  Asset Regulations"). Under the Plan  Asset
Regulations,  the underlying  assets and  properties of  corporations,
partnerships, trusts  and certain  other entities in which  a Plan  makes an
"equity  interest" investment could  be deemed for  purposes of ERISA  to be
assets of  the investing  Plan unless certain  exceptions apply.   If an
investing Plan's assets were  deemed to  include an interest  in the Mortgage
Assets and any other assets of a Trust and not merely an interest  in the
Certificates, the assets of the Trust would become subject to  the fiduciary
responsibility standards  of ERISA,  and transactions  occurring between  the
Depositor,  the Servicer, the  Credit Enhancer,  the Underwriters  and the
Trustee, or  any of  their affiliates,  might constitute  prohibited
transactions, unless an  administrative exemption applies. Certain  such
exemptions which may be applicable to  the acquisition and holding of the
Certificates or to the servicing of the Mortgage Assets are discussed below.

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

                                       70

<PAGE>

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 Depositor, 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 Depositor  with regard to the sale, exchange or transfer  of
Certificates to the Plan; (iv) the total value of the Certificates purchased by
the Plan  does not exceed 25% of the amount issued; and (v)  at least 50% of the
aggregate  amount of Certificates is acquired by persons independent of the
Depositor, 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.  Nevertheless, even if the conditions
specified in PTCE 83-1 or one or more  of these other  exemptions are  met, the
scope  of the  relief provided might  not cover all acts  which might  be
construed as prohibited transactions.

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

         Any Plan  fiduciary considering the  purchase of  a Certificate should
consult with  its counsel  with respect to  the potential applicability  of
ERISA  and the Code  to such  investment. Moreover, each  Plan fiduciary  should
determine  whether, under the  general fiduciary  standards  of investment
prudence  and diversification,  an investment  in the  Certificates  is
appropriate  for the  Plan, taking into  account the overall  investment policy
of  the Plan and  the composition of  the Plan s investment portfolio.

                            LEGAL INVESTMENT MATTERS

         If so specified in the  Prospectus Supplement for a Series,  the
Certificates of such Series will  constitute "mortgage related securities" for
purposes of the Secondary Mortgage Market Enhancement  Act of 1984 ("SMMEA"), so
long as they are rated in  one of the  two highest rating  categories by one or
more  nationally recognized statistical  rating organizations, and, as such,
will be legal  investments for persons,  trusts, corporations, partnerships,
associations, business  trusts and business entities (including, but not limited
to, state-chartered savings  banks, commercial banks,  savings and loan
associations and insurance companies,  as well as  trustees and state government
employee  retirement systems)  created pursuant to  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,

                                       71

<PAGE>

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.   Institutions whose
investment  activities  are  subject to  legal  investment  laws and
regulations  or  to  review by  certain  regulatory authorities may be subject
to restrictions on investment in certain Classes of the Certificates of a
Series.

         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. (section)  ss. 24
(Seventh), subject in each case to such regulations as the applicable  federal
regulatory authority may prescribe.  Federal credit unions should  review
National Credit Union  Administration (the  "NCUA") Letter  to Credit  Unions
No.  96, as modified by  Letter to  Credit Unions  No. 108, which includes
guidelines  to assist federal credit unions in making  investment decisions for
mortgage related securities.  The NCUA has adopted rules, effective December 2,
1991, which prohibit federal credit  unions from investing in certain mortgage
related securities, possibly including certain series or classes of
Certificates, except under limited circumstances.

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

         All  depository  institutions considering  an investment  in  the
Certificates  should  review the  "Supervisory Policy Statement  on Securities
Activities" dated  January 28,  1992 (the  "Policy Statement")  of the Federal
Financial Institution Examination Council.   The Policy Statement,  which has
been adopted  by the Board of  Governors of the  Federal Reserve System, the
FDIC, the Comptroller of  the Currency and the Office of  Thrift Supervision,
effective February 10, 1992,  and by the NCUA (with  certain  modifications)
effective  June 26,  1992,  which, among  other  things,  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.  In addition, depository  institutions
and  other financial institutions  should consult  their regulators concerning
the  risk-based capital treatment of any Certificates.   Any  financial
institution  that is  subject to  the jurisdiction  of the  Comptroller of  the
Currency, the Board of  Governors of  the Federal  Reserve System,  the Federal
Deposit  Insurance Corporation,  the Office  of Thrift Supervision,  the
National Credit Union Administration or  other federal or state  agencies with
similar authority should review any applicable rules, guidelines and regulations
prior to purchasing the Certificates of a Series.

         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 Depositor 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

                                       72

<PAGE>

Series and of each Class of such Series,  including the name or names of the
Underwriters, the proceeds to  and their use by the Depositor  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 Depositor and the purchasers of the Certificates of such Series.

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

                             AVAILABLE INFORMATION

         The  Depositor has filed a registration  statement with the Securities
and  Exchange Commission (the "Commission") with respect to the  Certificates.
The registration  statement and amendments thereto  and the exhibits thereto  as
were as reports filed with the Commission on behalf of each  Trust may 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  and electronically  through the Electronic
Data  Gathering, Analysis and  Retrieval ("EDGAR")  system at the  Commission's
web site (http:\\www.sec.gov).  The Commission maintains computer  terminals
providing access to the EDGAR  system at each of the offices referred to above.

         This  Prospectus does not contain all the information set  forth in the
Registration Statement of which this Prospectus is a part, or in  the exhibits
relating thereto, which the Depositor 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).

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All documents  filed with  respect to  each Trust pursuant  to Sections
13(a), 13(c),  14 or  15(d) of the  Securities Exchange Act  of 1934, as
amended, after  the date  of this  Prospectus and  prior to the  termination of
the offering of  the Certificates of such Trust hereunder  shall be deemed to be
incorporated into and  made a part of this Prospectus from the  date of filing
of  such documents.  Any  statement contained in  a document incorporated or
deemed  to be incorporated by  reference herein shall be deemed to  be modified
or superseded for purposes  of this Prospectus to the extent that a  statement
contained herein  or in any other subsequently filed document which  also is or
is deemed to be incorporated by reference herein modifies or  supersedes  such
statement.    Any  statement so  modified or  superseded  shall not  be deemed,
except  as so  modified or superseded, to constitute  a part of this Prospectus.
The Depositor 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).

                                       73

<PAGE>

                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

                                                                    Page
                                                                    ----
1996 Contingent Payment Regulations....................................49
Adjustable Rate........................................................20
adjusted issue price...................................................53
Advance................................................................33
Advances................................................................3
AFR....................................................................58
Agreement...............................................................9
applicable federal rate................................................58
ARM Loans..............................................................21
backup withholding tax.................................................62
Balloon Loans...........................................................8
Bankruptcy Bond........................................................29
Beneficial Owner.......................................................10
Book-Entry Certificates................................................10
Buy-Down Loans.........................................................21
Certificate Guaranty Insurance Policy..................................27
Certificate Insurer....................................................27
Certificateholder......................................................15
Certificates.........................................................1, 9
Class................................................................1, 9
Closing Date...........................................................19
Code................................................................4, 49
Committee Report.......................................................49
Compound Interest Certificates.........................................16
Converted Mortgage Loan................................................23
Cooperative Loans.......................................................2
Cooperatives............................................................2
current value..........................................................51
Custodial Account......................................................33
daily accruals.........................................................58
daily portions.........................................................52
Delinquent Mortgage Loan...............................................24
Depositor...............................................................1
Depository.............................................................10
disqualified organizations.............................................60
disqualified persons...................................................71
Distribution Date...................................................2, 15
DOL.....................................................................4
DTC....................................................................10
equity interest........................................................71
ERISA...................................................................4
Excess inclusions......................................................58
FHLMC...................................................................2
Financial Intermediary.................................................10
Fixed Rate.............................................................20
FNMA....................................................................2
GNMA....................................................................2
GPM Loans..............................................................21
Gross Margin...........................................................20
HELOCs..................................................................2
Home Improvement Loans..................................................2
Index..................................................................20
Interest Adjustment Date...............................................20
Interest Portion.......................................................68
issue price............................................................51
Junior Mortgage Loans..................................................22
Lockout Periods........................................................20
market discount........................................................54
Mark-To-Market Regulations.............................................49
Master Servicer.....................................................3, 32
Master Servicer Custodial Account......................................33
Mortgage Assets.........................................................2
Mortgage Interest Rate.................................................20
Mortgage Loans..........................................................2
Mortgage Note..........................................................20
mortgage pool..........................................................71
Mortgage Pool Insurance Policy.........................................28
Mortgaged Premises.....................................................20
mortgage-related securities.............................................4
Multi-Family Loans......................................................2
Multiple Variable Rate.................................................53
non-conforming credit...................................................8
Non-U.S. Person........................................................62
objective rate.........................................................51
OID Regulations........................................................49
original issue discount................................................51
parties in interest....................................................71
pass-through entity....................................................60
Pass-Through Rate....................................................1, 9
Periodic Rate Cap......................................................20
Permitted Investments..................................................39
Plan...................................................................71
Plan Asset Regulations..................................................4
Pool Insurer...........................................................28
Pre-Funding Account.....................................................2
Pre-Funding Agreement...................................................2
Prepayment Assumption..................................................50
Primary Mortgage Insurance Policies....................................20
prohibited transactions................................................61
Proposed Premium Regulations...........................................49
Proposed Withholding Regulations.......................................49
PTCE 83-1..............................................................71
qualified floating rate................................................51
qualified mortgages....................................................50
qualified stated interest..............................................51
Rating Agency...........................................................4
Realized Loss..........................................................16
regular interests......................................................50
REMIC...................................................................4
REMIC Certificates.....................................................49
REMIC Mortgage Pool....................................................49
REMIC Provisions.......................................................49
REMIC Regular Certificate..............................................50
REMIC Regulations......................................................49
REMIC Residual Certificate.............................................50
Remittance Date........................................................33
REO Properties..........................................................3
Reserve Fund...........................................................30
residual interests.....................................................50
Residual Owner.........................................................56
Retained Yield.........................................................65
Security Instrument....................................................19
Seller..................................................................1
Series..................................................................1
Servicer................................................................3
Servicer Custodial Account.............................................33
Servicing Agreement....................................................32
Servicing of Mortgage Loans.............................................3
Single Family Loans.....................................................2
Single Variable Rate...................................................51
single-class REMIC.....................................................61
SMI.....................................................................1
SMMEA...................................................................4
Special Hazard Insurance Policy........................................28
Special Hazard Insurer.................................................28
Special Servicer....................................................3, 32
Standard Hazard Insurance Policies.....................................35
stated redemption price at maturity....................................51
Stripped Interest......................................................68
Stripped Mortgage Asset................................................65
tax matters person.....................................................62
Tiered REMICs..........................................................56
Trust...................................................................1
Trust Certificates.....................................................49
Trust Fractional Certificate...........................................63
Trust Fractional Certificateholder.....................................64
Trust Interest Certificate.............................................64
Trust Interest Certificateholder.......................................68
Trustee.................................................................2
U.S. Person............................................................62
United States shareholder..............................................62
Unstripped Mortgage Assets.............................................67



<PAGE>

         No dealer, salesman or any other person has been authorized to give any
information or to make any representations not contained in this Prospectus
Supplement and the Prospectus and, if given or made, such information or
representations must not be relied upon as having been authorized by the
Depositor or by the Underwriters. This Prospectus Supplement and the Prospectus
do not constitute an offer to sell, or a solicitation of an offer to buy, the
Certificates offered hereby to anyone in any jurisdiction in which the person
making such offer or solicitation is not qualified to do so or to anyone to whom
it is unlawful to make any such offer or solicitation. Neither the delivery of
this Prospectus Supplement nor any sale made hereunder shall, under any
circumstances, create an implication that information herein or therein is
correct as of any time since the date of this Prospectus Supplement or the
Prospectus.

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

                               TABLE OF CONTENTS
                             Prospectus Supplement

Summary...................................................S- 1
Risk Factors..............................................S-10
The Mortgage Loan Pool....................................S-13
Use of Proceeds...........................................S-20
Prepayment and Yield Considerations.......................S-20
Description of the Offered Certificates...................S-27
The Agreement.............................................S-34
Certain Federal Income Tax Consequences...................S-36
ERISA Considerations......................................S-37
Ratings...................................................S-39
Legal Investment Considerations...........................S-39
Underwriting..............................................S-40
Certain Legal Matters.....................................S-40
Index to Location of Principal Defined Terms...............A-1


                                   Prospectus

Prospectus Summary...........................................1
Risk Factors.................................................5
Description of the Certificates..............................8
Maturity, Prepayment and Yield Considerations...............16
The Trusts..................................................18
Credit Enhancement..........................................25
Origination of Mortgage Loans...............................29
Servicing of Mortgage Loans.................................31
The Agreement...............................................37
Certain Legal Aspects of Mortgage Loans.....................40
The Depositor...............................................47
Use of Proceeds.............................................48
Certain Federal Income Tax Consequences.....................48
State Tax Considerations....................................69
ERISA Considerations........................................69
Legal Investment Matters....................................71
Plan of Distribution........................................72
Available Information.......................................73
Incorporation of Certain Terms by Reference.................73
Index to Location of Principal Defined Terms................74

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

                                     [LOGO]

                                  $600,308,000

                      Saxon Asset Securities Trust 1997-3

                        Saxon Asset Securities Company,
                                  as Depositor

                     $124,075,000  Class AF-1 Certificates
                      $22,000,000  Class AF-2 Certificates
                      $10,000,000  Class AF-3 Certificates
                      $15,000,000  Class AF-4 Certificates
                      $16,414,000  Class AF-5 Certificates
                      $20,832,000  Class AF-6 Certificates
                      $10,533,000  Class MF-1 Certificates
                      $9,363,000  Class MF-2 Certificates
                       $5,852,000  Class BF Certificates

                     $124,125,000  Class AV-1 Certificates
                     $178,938,000  Class AV-2 Certificates
                      $28,384,000  Class MV-1 Certificates
                      $21,974,000  Class MV-2 Certificates
                       $12,818,000  Class BV Certificates

                    Mortgage Loan Asset Backed Certificates
                                 Series 1997-3


                       Prudential Securities Incorporated
                              Merrill Lynch & Co.
                               J.P. Morgan & Co.
                           Morgan Stanley Dean Witter

                             ---------------------
                             PROSPECTUS SUPPLEMENT
                             ---------------------

                                November 6, 1997




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission