SAXON ASSET SECURITIES CO
S-3, 1998-07-21
ASSET-BACKED SECURITIES
Previous: AMERICAN RESIDENTIAL SERVICES INC, 4, 1998-07-21
Next: VERISIGN INC/CA, 8-K, 1998-07-21






                                                      REGISTRATION NO. 333-_____
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                         SAXON ASSET SECURITIES COMPANY
                                   (DEPOSITOR)
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<TABLE>
<CAPTION>
<S>     <C>
                      VIRGINIA                                                             52-1865887
  (STATE OR OTHER JURISDICTION OF INCORPORATION OR                                (I.R.S. EMPLOYER IDENTIFICATION
                   ORGANIZATION)                                                              NUMBER)
</TABLE>


                                  4880 COX ROAD
                           GLEN ALLEN, VIRGINIA 23060
                                 (804) 967-7400
       (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA
               CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

                           FRANCIS R. SNODGRASS, ESQ.
                               ARTER & HADDEN LLP
                        1801 K STREET, N.W., SUITE 400-K
                           WASHINGTON, D.C. 20006-1301
                                 (202) 775-7153
       (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING
                        AREA CODE, OF AGENT FOR SERVICE)

                                   COPIES TO:

       CHARLES COUDRIET                        THOMAS F. FARRELL, II, ESQUIRE
SAXON ASSET SECURITIES COMPANY                    DOMINION RESOURCES, INC.
         4880 COX ROAD                          RIVERFRONT PLAZA, WEST TOWER
     GLEN ALLEN, VIRGINIA                     901 EAST BYRD STREET, 17TH FLOOR
        (804) 967-7400                            RICHMOND, VIRGINIA 23219
                                                       (804) 775-5807

     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable on or after the effective date of this registration statement.
     If the only securities registered on this Form are to be offered pursuant
to dividend or interest reinvestment plans, please check the following box. |_|
     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. |X|
     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering.|_|
     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.|_|
     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.|_|
     Pursuant to Rule 429 under the Securities Act of 1933, the Prospectus filed
as part of this Registration Statement may be used in connection with the
securities covered by Registration Statement No. 333-20025.

                    CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
<S>     <C>
=====================================================================================================================
 TITLE OF SECURITIES      AMOUNT TO BE         PROPOSED MAXIMUM           PROPOSED MAXIMUM           AMOUNT OF
   BEING REGISTERED        REGISTERED         OFFERING PRICE PER         AGGREGATE OFFERING       REGISTRATION FEE
                                                 CERTIFICATE*                  PRICE*
=====================================================================================================================
Asset Backed             $2,852,914,000**             100%                 $2,852,914,000          $844,443.53***
Certificates
=====================================================================================================================
</TABLE>

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

     ** In addition to $2,500,000,000 being registered hereby, pursuant to Rule
429 under the Securities Act of 1933, $352,914,000 principal amount of Asset
Backed Certificates registered under Registration Statement No. 333-20025 is
being carried forward; the filing fee of $106,943.53 associated with such
Certificates was previously paid with Registration Statement No. 333-20025.

     *** A registration fee $737,500 has been wired in connection with the
$2,500,000,000 of Asset Backed Certificates being registered hereby; in
addition, $106,943.53 was previously paid in connection with Registration
Statement No. 333-20025.

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933, OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.




<PAGE>





                  Prospectus Supplement dated _______ __, 1998
                      (To Prospectus Dated July __, 1998)
                                  $---,---,---

                                [SAXON MORTGAGE, INC.]
            Mortgage Loan Asset Backed Certificates, Series 1998-__
                      Saxon Asset Securities Trust 1998-__
              Saxon Mortgage, Inc. Saxon Asset Securities Company
                           Seller and Master Servicer
                                    Depositor

- --------------------------------------------------------------------------------
Consider  carefully  the risk factors  beginning on page S-5 of this  Prospectus
Supplement and on page 5 of the Prospectus.
- --------------------------------------------------------------------------------
The Offered Certificates represent interests in the Trust only and will not 
represent interests in or obligations of any other entity.
This  Prospectus   Supplement  may  be  used  to  offer  and  sell  the  Offered
Certificates only if accompanied by the Prospectus.
- --------------------------------------------------------------------------------

The Trust will issue and offer the following Offered Certificates:
<TABLE>
<CAPTION>

                      Initial         Annual Pass        Last Scheduled
     Class          Certificate      Through Rates     Distribution Date
                 Principal Balance
<S> <C>
Group I and Class AV-2
   Class AF-1       $__,___,000    _.__%                 _____ __, 20__
   Class AF-2       $__,___,000    _.__%                 _____ __, 20__
   Class AF-3       $__,___,000    _.__%                 _____ __, 20__
   Class AF-4       $__,___,000    _.__%                ______ __, 20__
   Class AF-5       $__,___,000    _.__%(1)             ______ __, 20__
   Class AF-6       $__,___,000    _.__%                ______ __, 20__
   Class MF-1       $__,___,000    _.__%(1)             ______ __, 20__
   Class MF-2       $__,___,000    _.__%(1)             ______ __, 20__
   Class BF-1       $__,___,000    _.__%(1)             ______ __, 20__

   Class AV-2       $__,___,000    _.__(1)              ______ __, 20__

                                 Initial Spread over
                                   One Month LIBOR
Group II (other than Class AV-2)
   Class AV-1      $___,000,000    _.__(1)              ______ __, 20__
   Class MV-1       $__,000,000         _.__(1)         ______ __, 20__
   Class MV-2        $_,___,000         _.__(1)         ______ __, 20__
   Class BV-1        $_,___,000         _.__(1)         ______ __, 20__
</TABLE>

        (1)  Subject  to a  "cap"  equal  to the  net  weighted  average  of the
applicable mortgage interest rates and as further described on page S-1.

    Distributions will be made monthly, commencing _____ 25, 1998.
    The Certificates  represent  undivided  ownership interests in two groups of
    mortgage loans. The Trust will make one or more REMIC elections.


<PAGE>



Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission  has  approved  the  Offered  Certificates  or  determined  that this
Prospectus   Supplement  or  the   Prospectus  is  accurate  or  complete.   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 Underwriters will offer the
Offered Certificates from time to time in negotiated  transactions or otherwise,
at  varying  prices to be  determined  at the time of sale.  See  "UNDERWRITING"
herein.  The  Depositor  expects  to deliver  the  Offered  Certificates  to the
Underwriters  on or about  _____  __,  19__,  in book  entry  form  through  The
Depository Trust Company, CEDEL, S.A., and the Euroclear System.

1st Underwriter
                      2nd Underwriter
                                              3rd Underwriter
                                                                 4th Underwriter


<PAGE>





                       IMPORTANT NOTICE ABOUT INFORMATION
                IN THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS

Saxon Asset Securities  Trust 1998-__ is providing  information to you about the
Offered  Certificates in two separate documents that progressively  provide more
detail:


    o    the Prospectus -- which provides general information some of which may 
         not apply to the Offered Certificates
    o    this Prospectus  Supplement -- which describes the specific
         terms of the Offered Certificates.

In addition,  this  Prospectus  Supplement  starts with a summary to give you an
initial  overview.  The Trust  prepared  the  summary to comply  with the "plain
English"  requirements  of the Securities and Exchange  Commission.  The summary
does not  contain  all the  information  that you need to consider in making you
investment decision. All statistical data with respect to the Mortgage Loans are
approximate  and are based on the scheduled  principal  balances of the Mortgage
Loans at ________ __, 19__,  except where otherwise noted. If the description of
any matter varies between this  Prospectus  Supplement and the  Prospectus,  you
should rely on the information in this Prospectus  Supplement.  Cross-references
in this Prospectus  Supplement and in the Prospectus will direct you to captions
where you can find further related information.  The following Table of Contents
for this  Prospectus  Supplement  and the Table of  Contents  in the  Prospectus
provide page  references for the captions.  Generally a capitalized  word not at
the beginning of a sentence means that it has a specially  defined  meaning.  In
the "Index to Location of Principal Defined Terms" at the end of this Prospectus
Supplement and at the end of the Prospectus, you can find a listing of the pages
where the specially  defined meaning of a capitalized  word is given.  The Trust
has included  "forward  looking  statements"  under "THE  MORTGAGE  LOAN POOL --
Servicing of Mortgage Loans" and "PREPAYMENT AND YIELD  CONSIDERATIONS"  in this
Prospectus  Supplement.  Section  27A of the  Securities  Act  of  1933  defines
"forward-looking  statements" to include  statements  containing  projections of
various financial items. You should  understand that forward looking  statements
in this Prospectus  Supplement are qualified by the important  factors discussed
under those captions that could cause actual results to differ  materially  from
those in the forward-looking statements.

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

                                TABLE OF CONTENTS


                                                
                                                 Page

SUMMARY...........................................S-1
RISK FACTORS......................................S-5
THE MORTGAGE LOAN POOL............................S-7
     General......................................S-7
     Underwriting Standards.......................S-7
     Characteristics of the Mortgage Loans........S-9
     Additional Information......................S-13
     Servicing of the Mortgage Loans.............S-13
     Servicing and Other Compensation and 
     Payment of Expenses; Repurchase.............S-14
     Advances and Month End Interest.............S-14
     Interest Payments on the Mortgage Loans.....S-14
     The Master Servicer.........................S-15
USE OF PROCEEDS..................................S-15
PREPAYMENT AND YIELD CONSIDERATIONS..............S-15
     General.....................................S-15
     Prepayments and Yields for Offered 
     Certificates................................S-16
     Payment Delay Feature of Group I 
     Certificates................................S-22
DESCRIPTION OF THE OFFERED CERTIFICATES..........S-22
     General.....................................S-22
     Distributions...............................S-24

     Crosscollateralization Provisions...........S-28
     Calculation of One Month LIBOR..............S-29
     Book Entry Registration of the 
     Offered Certificates........................S-29
THE AGREEMENT....................................S-29
     Formation of the Trust......................S-30
     Reports to Certificateholders...............S-30
     Delivery and Substitution of Mortgage Loans.S-30
     The Trustee.................................S-31
     Voting Rights...............................S-31
     Termination.................................S-31
     Sale of Mortgage Loans......................S-31
     Events of Default...........................S-32
     Governing Law...............................S-32
CERTAIN FEDERAL INCOME TAX CONSEQUENCES..........S-32
     REMIC Elections.............................S-32
ERISA CONSIDERATIONS.............................S-33
RATINGS..........................................S-35
UNDERWRITING.....................................S-35
LEGAL INVESTMENT CONSIDERATIONS..................S-36
CERTAIN LEGAL MATTERS............................S-36
INDEX TO LOCATION OF  PRINCIPAL DEFINED TERMS....S-37

<PAGE>


                                     SUMMARY

The Trust prepared this summary to comply with the "plain English"  requirements
of the Securities and Exchange Commission. It highlights selected information to
assist  you in  getting  an  initial  overview  but  does  not  contain  all the
information  that you need to consider in making your  investment  decision.  To
understand all the terms of the Offered Certificates,  read carefully the entire
Prospectus Supplement and the accompanying Prospectus.



OFFERED CERTIFICATES

The Offered  Certificates  represent undivided ownership interests in the assets
of the Trust and are not the obligation of any other entity.

The assets of the Trust are divided into two Groups,  each  containing  Mortgage
Loans secured by single family residential properties:
      Group I are fixed-rate, first or second lien, Mortgage Loans. Group II are
      adjustable rate first lien, Mortgage Loans.

The  Offered  Certificates  are also  divided  into two  Groups  that  match the
Mortgage Loan Groups. In general,  the Trust will distribute  collections on the
Group I Mortgage Loans to the Group I Certificates  and collections on the Group
II Mortgage Loans to the Group II Certificates.

The Trust will make  distributions on the 25th day of each month, or if that day
is not a business day, the next business day (each, a "Distribution Date").


Pass Through Rates

Pass through rates on the Group I Certificates  and Class AV-2 are fixed and are
shown on the cover page except that on any Distribution Datet:

  o  the pass through rates for [Class AF-5,  Class MF-1,  Class MF-2 and Class
     BF-1]  will be capped at the net  weighted  average of the Group I mortgage
     interest  rates,  which may be less than the fixed rates shown on the cover
     page;

  o  the pass  through  rate for  Class  AV- will be  capped  at the  "Group II
     Available  Funds Cap",  described  below,  which may be less than the fixed
     rate shown on the cover page; and

  o  the pass  through  rate for the Class AF-5  increases  by _.__%  after the
     Initial  Optional  Termination  Date.  See "Optional  Termination"  in this
     Summary.

The interest  distributable  on the Group I  Certificates  and the Class AV-2 on
each  Distribution  Date is the interest  accrued  during the month  immediately
preceding the month in which such Distribution Date occurs. All calculations are
made on the basis of a 360-day year consisting of twelve 30 day months.

Pass through rates on the Group II  Certificates  (other than Class AV-2) adjust
on each  Distribution  Date,  generally to One Month LIBOR plus the  "Applicable
Spread" as follows:
                 Before the          After the
                  Initial             Initial
                  Optional            Optional
              Termination Date    Termination Date
              ----------------    ----------------
Class AV-1
Class MV-1
Class MV-2
Class BV-1

   o Group II pass through rates on any Distribution Date will, however, be 
     capped at the lesser of:
      1.  the net weighted average of the maximum lifetime mortgage interest 
          rates on the Group II Mortgage Loans and
      2.  the "Group II Available Funds Cap",
          both of which may be less than One Month LIBOR plus the Applicable 
          Spread.
   o The Group II Available  Funds Cap for a  Distribution  Date is, in effect,
     that rate which results in the interest then  distributable on the Group II
     Certificates  equaling the net scheduled  interest on the Group II Mortgage
     Loans.
   o The Trust will keep track of the Group II  Certificates  Carryover  Amount
     for each  Class of the Group II  Certificates  (other  than the Class  AV-2
     Certificates),  which is the excess of: 
      1. the  interest  distributable  on that Class had its pass through rate 
         not been based on the Group II Available Funds Cap over
      2. the interest  actually  distributed on that Class based on the Group II
         Available Funds Cap

   o plus interest thereon.

   o If funds are available for the purpose before the last  Distribution  Date
     for a Class,  the  Trust  will  distribute  an  amount  equal  the Group II
     Certificates Carryover Amount for that Class.

   o One Month  LIBOR is the rate for  one-month  U.S.  dollar  deposits  which
     appears on Telerate Page 3750, as of 11:00 a.m.  London time, on the second
     business day prior to the immediately preceding Distribution Date.


                                      S-1
<PAGE>


The interest  distributable  on the Group II Certificates  (other than the Class
AV-2) on each  Distribution  Date is the interest accrued from and including the
prior Distribution Date (except that, for the first Distribution Date,  interest
will  accrue  from _____ __,  19__,  the  Closing  Date) to and  excluding  such
Distribution  Date).  All calculations are made on the basis of an actual number
of days and a year of 360 days.

Interest Distributions

On each  Distribution  Date,  the Trust will  apply  interest  collected  from a
Mortgage Loan Group to make distributions in the following order:
   o all interest due to the related  Class A  Certificates  (pro rata if funds
     are not sufficient to distribute  all interest due) at the applicable  pass
     through rates;
   o in order of seniority,  interest due to the other  related  Classes at the
     applicable  Pass through  rates;  and any remaining  interest as described
     under "Crosscollateralization" in this Summary.

Principal Distributions

Until _______ 2001,  the Trust will  distribute  all principal  collected from a
Mortgage Loan Group to the most senior related Class of Certificates.

As a result,  over time,  such  Certificates  will be  overcollateralized  by an
increasing percentage of the outstanding principal balance of the related Group.

For example,  the scheduled  principal  balances of Group I initially exceed, or
overcollateralize,  the  certificate  principal  balance  of the Group I Class A
Certificates by __%. When, however,  the Trust has collected and distributed __%
of the  scheduled  principal  balances  of the  Group  I to the  Group I Class A
Certificates,  the  scheduled  principal  balances of the Group I will exceed or
overcollateralize  the  certificate  principal  balance  of the  Group I Class A
Certificates by __%.

When, after _______ 2001, the  overcollateralization of the Class A Certificates
of a Group equals or exceeds the  applicable  percentage  set forth  below,  the
Trust will only  distribute  to such Class A  Certificates  that  portion of the
principal that is needed to maintain that level of overcollateralization and the
balance of the principal will be distributed to the related Class M-1, Class M-2
and Class B-1 Classes  subject to meeting  similar  overcollateralization  tests
(based, in each case, on the certificate  principal balance of such Class and of
any related Classes senior to such Class).

       Class            Overcollateralization Level
- ----------------       -----------------------------
                          Group I         Group II
                         -------------  -----------
Class A                      %                %
Class M-1                    %                %
Class M-2                    %                %
Class B-1                    %                %


While,  however,  a Trigger  Event (as defined)  with respect to a Mortgage Loan
Group  exists,  principal  will be  distributed  exclusively  to the most senior
outstanding Class of a Group.

Crosscollateralization

On each  Distribution  Date,  the Trust will apply any  excess  interest  in the
following order:
   o to reduce the outstanding  principal balance of the related  Certificates,
     in accordance with the priorities for  distributions  of principal,  by the
     amount of any  unreimbursed  "Realized  Loss" with respect to that Mortgage
     Loan Group,
   o to  distribute,   in  order  of  seniority,   unpaid  interest  for  prior
     Distribution  Dates  (excluding  Group II  Certificates  Carryover)  on the
     related Certificates,
   o to make similar distributions to the other Group of Certificates,
   o in the case of Group II, in order of  seniority,  to  distribute  Group II
     Certificates  Carryover,  and 
   o to distribute any final balance as described
     in this Prospectus Supplement.

See "DESCRIPTION OF THE OFFERED CERTIFICATES" in this Prospectus Supplement.

Realized Losses

If the Trust  disposes of a Mortgage Loan for less than its scheduled  principal
balance, the Trust will incur a "Realized Loss".

If, on any Distribution  Date, there is not sufficient excess interest to offset
Realized  Losses fully as described  above under  "Crosscollateralization",  the
Trust  will  reduce  the  certificate  principal  balances  of the  Certificates
(excluding  the Class A  Certificates)  of the  related  Group by the  remaining
amount of Realized  Losses in reverse  order of  seniority,  beginning  with the
Private  Certificates.  Thereafter,  the holders of any such  Certificates  will
generally only be entitled to distributions  (of both principal and interest) on
the reduced certificate  principal balance of their  Certificates.  If, however,
excess interest is subsequently available to reimburse Realized Losses, then any
previous  reduction  made because of a Realized Loss will be eliminated in order
of seniority.


                                      S-2
<PAGE>


Private Certificates

The  Trust  will  simultaneously  the  Private  Certificates,  which  will  also
represent  ownership  interests in the assets of the Trust. See " DESCRIPTION OF
THE OFFERED  CERTIFICATES--General"  in this Prospectus Supplement.  The Private
Certificates  are not  being  offered  by  this  Prospectus  Supplement  and the
accompanying Prospectus.

Denominations

The Trust will issue the  Offered  Certificates  in  book-entry  form in minimum
denominations of $1,000 in original principal amount and integral multiples.

Trustee

Chase Bank of Texas, National Association.

MORTGAGE LOANS

Seller and Master Servicer

Saxon Mortgage,  Inc., an affiliate of the Depositor  originated or acquired all
the Mortgage Loans in accordance with its program for non-conforming credits and
will act as Master Servicer.

See  "RISK   FACTORS--Mortgage   Underwriting   Standards"  in  this  Prospectus
Supplement.

Servicer

The  Servicer of the  Mortgage  Loans,  Meritech  Mortgage  Services,  Inc.,  an
affiliate of the Depositor, will be obligated:

  o to make recoverable advances of delinquent payments on the Mortgage Loans 
    (up to the amount of its monthly Servicing Fee and

  o to deposit Month End Interest (as defined) with respect to Mortgage  Loans
    that are prepaid.

If the  Servicer  fails  to make  required  advances  or to  deposit  Month  End
Interest, the Master Servicer will be obligated to do so.

Mortgage Loan Data

At  ________  __,  19__,  the "Cut Off Date",  there were _,___  Mortgage  Loans
secured by 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.

Group I Mortgage Loans

Aggregate Scheduled Principal Balances              $
Average Scheduled Principal Balance                 $
Range of Scheduled Principal Balances               $
Range of Mortgage Interest Rates                    %
Weighted Average Mortgage Interest Rate             %
Weighted Average Loan-to-Value Ratio                %
Weighted Average Combined Loan-to-Value Ratio       %
Weighted Average Remaining Amortization Term   Months
Range of Remaining Amortization Terms          Months
Second Liens                                        %
Balloon Mortgage loans                              %
Mortgaged Premises
    Single-family detached dwellings                %
    Single-family attached dwellings                %
    Planned unit developments                       %
    Condominiums                                    %
Weighted Average Servicing Fee Rate                 %
Master Servicing Fee Rate

Group II Mortgage Loans
Aggregate Scheduled Principal Balances              $
Average Scheduled Principal Balance                 $
Range of Scheduled Principal Balances               $
Mortgage Interest Rates
    Weighted Average By Type of Index:
       Six Month LIBOR                              %
       3/27 and 2/28 /LIBOR                         %
       One Year CMT                                 %
    Gross Margin Range:
       Six Month LIBOR                              %
       5/25, 3/27 and 2/28/LIBOR                    %
       One Year CMT                                 %
       Two Step LIBOR                               %
    Current Weighted Average Mortgage Interest Rate%
    Range of Current Mortgage Interest Rates        %
    Weighted Average Maximum Lifetime Mortgage
       Interest Rate                                %
    Range of Minimum Lifetime Mortgage Interest Rates%
    Weighted Average Lifetime Minimum Mortgage
       Interest Rate                                %
    Range of Minimum Lifetime Mortgage Interest Rates%
Weighted Average Loan-to-Value Ratio                %
Weighted Average Remaining Amortization Term   Months
Range of Remaining Amortization Term           Months
Second Lien Mortgage Loans                       None
Mortgage Premises
    Single-family detached dwelling                 %
    Single-family attached dwelling                 %
    Planned unit developments                       %
    Condominiums                                    %
Weighted Average Servicing Fee Rate                 %
Master Servicing Fee Rate                           %

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

OPTIONAL TERMINATION

The Master  Servicer  has the right to purchase  all the  Mortgage  Loans on any
Distribution  Date  when  their  aggregate  Scheduled  Principal  Balances  have
declined to less than 10% of their aggregate  Scheduled Principal Balances as of
the Cut Off  Date.  The  first  such  Distribution  Date is  referred  to as the
"Initial  Optional  Termination  Date".  Any such  repurchase will result in the
early retirement of your Certificates.


                                      S-3
<PAGE>


See "THE AGREEMENT -- Termination" in this Prospectus Supplement.

BOOK-ENTRY REGISTRATION OF THE OFFERED
CERTIFICATES
The Trust will initially issue the Offered  Certificates in book-entry form. You
may  elect  to hold  your  interest  in the  Offered  Certificates  through  The
Depository  Trust  Company  ("DTC") in the United  States,  or CEDEL Bank,  S.A.
("CEDEL"),  or the  Euroclear  System  ("Euroclear"),  in Europe,  or indirectly
through  participants  in such  systems.  You will not be  entitled to receive a
definitive certificate representing your interest unless Definitive Certificates
(as defined in the  Prospectus)  are  issued.  See  "DESCRIPTION  OF THE OFFERED
CERTIFICATES  -- Book-Entry  Registration of the Offered  Certificates"  in this
Prospectus  Supplement and "DESCRIPTION OF THE CERTIFICATES -- Global Clearance,
Settlement  and Tax  Documentation  Procedures" in the  Prospectus.  RATINGS The
Trust   expects  that  the  Offered   Certificates   will  receive   ratings  by
_______________ and ___________ as follows:


Offered
Certificates
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          AA                 AA
Class MF-2          A                  A
Class BF-1          BBB                BBB
Class AV-1          AAA                AAA
Class AV-2          AAA                AAA
Class MV-1          AA                 AA
Class MV-2          A                  A
Class BV-1          BBB                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 rating  agency.  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.

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 Private Certificates
(other than Class R 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 Class R Certificates 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.  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.

Although the Group I Class A Certificates in and the Class MF-1 Certificates are
expected to be rated in one of the two highest  rating  categories  by _____ and
_____, 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.

See "LEGAL INVESTMENT  CONSIDERATIONS" in this Prospectus  Supplement and "LEGAL
INVESTMENT MATTERS" in the Prospectus.

ERISA CONSIDERATIONS

Fiduciaries of employee benefit plans subject to the Employee  Retirement Income
Security Act of 1974, 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.  Except for the Class A
Certificates, the Offered Certificates may not be purchased by such plans except
as provided herein.

See "ERISA CONSIDERATIONS" in this Prospectus Supplement and in the Prospectus.




                                      S-4
<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.

<TABLE>
<S> <C>
Mortgage        Subject to the Group II Available Funds Cap, the Group II Pass-Through
Interest  Rate  Rates  (other than the Class AV-2  Certificates)  adjust  monthly
Limitation on   based upon the value of an index (One Month  LIBOR).   The Group II
Group II        Mortgage Interest Rates adjust  semi-annually  based upon Six Month LIBOR,
Pass-Through    annually based upon One Year CMT or semi-annually  based upon Six Month LIBOR
Rate            beginning  from two  to  five  years  after   origination.
Certificates
              o In a rising interest rate  environment,  the Group II Pass
                Through Rates (other than the Class AV-2  Certificates)  may
                rise  before the Group II Mortgage Interest Rates. One Month
                LIBOR may respond to different economic and market factors than
                the indices applicable  to the Group II  Mortgage  Loans.  One
                Month LIBOR  could rise while the other  indices are stable or
                are  falling.  Even if they move in the same  direction,

              o One Month  LIBOR may rise  more  rapidly  than the other
                indices in a rising  interest  environment  or fall less
                rapidly in a declining interest rate environment.

              o In a falling  interest rate  environment,  the Group II
                Available  Funds  Cap may be lower  than  the  otherwise
                applicable  fixed  Pass-Through  Rate for the Class AV-2
                Certificates.

                If, on any Distribution  Date, the Pass-Through  Rates on one or
                more  classes  of Group II  Certificates  (other  than the Class
                AV-2  Certificates)  are limited by  application of the Group II
                Available  Funds  Cap,  a  Group  II  Certificates Carryover
                will result. On subsequent  Distribution  Dates, to the extent
                of available funds (but only on or before the last Distribution
                Date with  respect to a Class),  the Trust will distribute any
                Group II Certificates Carryover, in accordance with the priority
                of  payment  provisions  set forth in the Agreement, to the
                Group II Certificates (other than the Class AV-2 Certificates).
                The ratings on the Group II Certificates do not  represent  an
                assessment  of the  likelihood  of the distribution of any Group
                II Certificates Carryover.

Subordination   Under the cash flow mechanics of the Trust:
Mechanics of
the Trust
             o  Class M-1 Certificates receive distributions only after required distributions to the
                related Class A Certificates
             o  Class M-2 Certificates receive distributions only after
                required  distributions  to the related  Class A and the
                Class M-1 Certificates
             o  Class B-1 Certificates receive distributions only after
                required distributions to the related Class A, Class M-1
                and Class M-2 Certificates.

                If the Trust  does not have  sufficient  funds to  distribute
                interest to all Classes of  Certificates,  the shortfall will be
                borne by the Certificates in reverse order of seniority.

                If the  Trust  disposes  of a  Mortgage  Loan at a loss,  the
                aggregate  Certificate  Principal  Balances  of  the  related
                Certificates may exceed the Scheduled  Principal  Balances of
                the  Group.  In  that  event,   the  Trust  will  reduce  the
                Certificate  Principal  Balances of the related  Certificates
                (other  than the Class A  Certificates)  in reverse  order of
                seniority  by the  excess.  See  "DESCRIPTION  OF THE OFFERED
                CERTIFICATES  --  Crosscollateralization"  in the  Prospectus
                Supplement.

                You should fully consider the subordination  risks associated
                with an investment  in the Class M-1,  Class M-2 or Class B-1
                Certificates,  including  the  possibility  that  you may not
                fully  recover your initial  investment as a result of losses on
                the  Mortgage  Loans.  See  "DESCRIPTION  OF  THE  OFFERED
                CERTIFICATES  --  Crosscollateralization  Provisions" in this
                Prospectus Supplement.

Mortgage        The Seller  originated  or purchased  all the  Mortgage  Loans in
Loan            accordance  with its  mortgage    loan  program  for  non-conforming
Underwriting    credits.  A  non-conforming  credit  means a mortgage  loan which   is
Standards       ineligible for purchase by Fannie Mae due to credit  characteristics that do not
                meet Fannie Mae guidelines.

                                      S-5
<PAGE>


                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 Fannie Mae guidelines.

                At the Cut Off Date less than _% of the  Mortgage  Loans were
                delinquent. ___% of Group I Mortgage Loans and ____% of Group II
                Mortgage  had a first  monthly  payment  due on or before
                ________ __, 19__.  Because only those  Mortgage  Loans could
                have a monthly payment that was delinquent 30 days or more on
                the Cut Off Date, current  information about delinquencies on
                the  Mortgage  Loans  may  not be  representative  of  future
                experience.





Concentration   The Mortgaged  Premises for ____% of Group I Mortgage Loans and
of _______      ____% of Group II Mortgage  are located in _____.  An overall
Mortgage        decline in the  residential  real estate  market,  or the occurr
Loans           natural disaster such an earthquake, in ______, could adversely ence of a
                values  of the  Mortgaged  Premises  securing  such  Mortgage   affect the
                Loans. That could cause the Scheduled  Principal  Balances of
                such  Mortgage  Loans to equal or  exceed  the  value of such
                Mortgaged Premises and increase the risk of losses.



_______ Storm   The Federal Government has made emergency aid available to property owners in several areas
Damage          of _________ and _______ as a result of _________.  The Seller has not undertaken the
                physical  inspection of Mortgaged Premises in those states or
                in any  other  states,  and,  as a  result,  there  can be no
                assurance  that material  damage to any Mortgage  Premises in
                the affected areas has not occurred.

                The Seller represents and warrants that each of the Mortgaged
                Premises is free of casualty  damage  (except as set forth in
                the  related  appraisal)  as of the date of  issuance  of the
                Certificates. If an uncured breach of such representation and
                warranty  materially  and adversely  affects the interests of
                Certificateholders, the Seller will be required to repurchase
                any affected  Mortgage  Loan or substitute  another  mortgage
                loan.  If  any  damage  occurs  after  the  issuance  of  the
                Certificates, the Seller will have no such obligation.

Second Liens    ___% of the aggregate  Scheduled  Principal  Balance of the
                Group I  Mortgage  Loans  are  secured  by  second  liens
                subordinate to the rights of the mortgagee  under the related
                first  mortgage.  The  Trust  will have no source of funds to
                satisfy the first  mortgage or make payments due to the first
                mortgagee  and,  accordingly,  its  ability to realize on its
                second  lien  may be  limited.  See  "THE  TRUSTS  --  Junior
                Mortgage Liens" in the Prospectus.

Balloon         __% of the aggregate  Scheduled  Principal  Balances of the
Loans           Mortgage  Loans are "balloon  loans" that provide for the
                payment  of the  unamortized  principal  balance  in a single
                payment at maturity.  See "RISK FACTORS -- Balloon  Loans" in
                the Prospectus.


High Balance    Certain of the Mortgage  Loans are expected to have high principal
Mortgage Loans  balances (in one case, $________________ as of the Cut Off Date).
                The payment experience on such Mortgage Loans may
                have a disproportionate effect on the related Certificates.

Texas Home      ___% of the  aggregate  Scheduled  Principal  Balance of the Mortgage
Equity  Loans   Loans are "home  equity    loans"  subject to Section  50(a)(6)  of
                Article XVI of the Constitution of Texas (the "Texas
                Home Equity Laws"),  which took effect January 1, 1998. Legal
                uncertainties  with  respect to home  equity  loans under the
                Texas Home Equity Loans are described under "RISK FACTORS" in
                the Prospectus.

Other Legal     Federal and state laws,  public  policy and general  principles of
Considerations  equity  relating  to the   protection  of  consumers,  unfair
                and deceptive practices and debt collection practices:

                o regulate  interest  rates and other charges on mortgage loans,
                o require certain disclosures to borrowers
                o require licensing  of the  Seller  and  the  other  originators
                o regulate generally  the  origination,   servicing  and collection process for the
                  mortgage loans.

                Depending on the specific facts and  circumstances  involved,
                violations  may limit the  ability of the Trust to collect on
                the Mortgage  Loans,  may entitle the borrower to a refund of
                amounts  previously  paid and could result in  liability  for
                damages and administrative enforcement against the originator
                or the Servicer.


                                      S-6
<PAGE>

                The Seller has  represented  that all applicable  federal and
                state  laws  were  complied  with  in  connection   with  the
                origination of the Mortgage Loans. If there is a material and
                adverse  breach of such  representation,  the Seller  will be
                obligated  to  repurchase  any affected  Mortgage  Loan or to
                substitute a new mortgage loan. See "CERTAIN LEGAL ASPECTS OF
                MORTGAGE  LOANS  --  Anti-Deficiency  Legislation  and  Other
                Limitations on Lenders" in the Prospectus.

Limitations on  The standard  hazard  insurance  policy required to be maintained
Hazard          under the terms of each   Mortgage Loan does not insure against
Insurance       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
                excess  interest on the  Mortgage  Loans is  insufficient  to
                cover  such  losses,  you  could  experience  a loss  on your
                investment.


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, 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 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 LLP,  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.
</TABLE>

                             THE MORTGAGE LOAN POOL


General

The Seller  originated or acquired all the Mortgage Loans 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,  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
Fannie Mae due to credit characteristics that do not meet Fannie Mae 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 Fannie Mae
guidelines.


Underwriting Standards

The Seller customarily employs underwriting guidelines to aid in assessing:

                o the borrower's ability and willingness to repay a loan
                  according to its terms and
                o whether  the  value of the  property  securing  the loan will
                  allow the lender to recover its  investment  if a loan default
                  occurs.

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.  The
Seller generally offers loan applicants with less favorable credit ratings loans
with higher interest rates and lower  loan-to-value  ratios than applicants with
more favorable credit ratings.

                                      S-7
<PAGE>

The Seller's general guidelines are set forth below:
<TABLE>
<CAPTION>
        A+                  A                  A-                 B                  C                  D
                                                 Mortgage History
<S> <C>
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 credit installment credit  payments on        one 60-day late
                                       installment        payments on
                                       credit (isolated   installment
                                       60-day late        credit (isolated
                                       payments           90-day late
                                       acceptable)        payments
                                                          acceptable)

                                                Bankruptcy Filings
Chapters 7 & 13 -  Chapter 7 -         Chapter 7 -        Chapter 7 -        Chapter 7 -        Chapter 7 & 13 -
Discharged 3       Discharged 2 years  Discharged 2 years Discharged 2 years Discharged 1 year  1 day from
years              Chapter 13 -        Chapter 13 -1      Chapter 13 -1      Chapter 13 -1 day  discharge
(re-established    Discharged 1 year   year from date of  year from date of  after discharge
credit since the   (re-established     filing with proof  filing with proof  with proof paid
discharge)         credit since        paid as agreed     paid as agreed     as agreed
                   discharge)          (must be           (must be
                                       discharged)        discharged)

                                               Debt-To-Income Ratio
     28%/38%       If LTV is less than         50%                50%               55%                60%
                   or equal to 80%, 45%
                   If LTV is greater
                   than 80%,  33%/38%

                                          Maximum Combined Loan-To-Value
95% to $400,000    95% to $400,000      100% (Second       100% (Second      100% (Second       100% (Second
90% to $1 million  90% to $1 million    homes and          homes and         homes and          homes and
                                        Investor           Investor          Investor           Investor
                                        Properties-reduce  Properties-reduce Properties-reduce  Properties-reduce
                                        by 5%)             by 5%)            by 5%)             by 5%)
</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  underwrites each loan  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'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 Fannie  Mae  standards.  Each  appraisal  includes a market  data
analysis 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 may be no more than 180 days old on the day the loan is originated. In
most instances,  the Seller requires a second drive-by  appraisal for properties
that have a value of  $300,000  to  $500,000  and a second  full  appraisal  for
properties that have a value over $500,000.

The Seller has four loan documentation programs:
         Full Documentation  -- 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);
         Limited Documentation -- is only available for self-employed borrowers;
              six  months  of  personal  and/or  business  bank  statements  are
              acceptable documentation of the borrower's stated cash flow;

         Stated  Income  -- only  available  for  self-employed  borrowers;  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; and

         No  Ratio -- was  specifically  created for borrowers  that want to be
              qualified based primarily on their equity positions in their homes
              and their individual credit profiles.

                                      S-8
<PAGE>

         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>

Saxon Credit   Number of  Number       Current       Current    Number of  Number of      Current        Current
    Grade        Loans    of Loans(%)  Balance     Balance(%)     Loans     Loans(%)      Balance      Balance(%)
<S> <C>

     A+
     A
     A-
     B
     C
     D
Totals
</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 (each, a "Mortgage") 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  ____%  with  respect to Group I; and at least ___%
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.

All the  Mortgage  Loans in Group  II are  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");  5/25/LIBOR  Mortgage  Loans,  3/27/LIBOR  Mortgage
Loans and 2/28/LIBOR  Mortgage Loans bear interest  initially at a rate fixed at
origination  for five,  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 a  origination  for six months,  then at the
initial  rate  plus 1.5% for two years  and  thereafter  at a rate that  adjusts
semiannually based on Six Month LIBOR; 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").


Characteristics of the Mortgage Loans

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



                                      S-9
<PAGE>


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

$49,999 and below
 50,000  - 99,999
100,000  -149,999
150,000  -199,999
200,000  -249,999
250,000  -299,999
300,000  -349,999
350,000  -399,999
400,000  -449,999
450,000  -499,999
500,000  -549,999
550,000  -599,999
600,000  -649,999
650,000  -699,999
700,000  -749,999
750,000  -799,999
800,000  -849,999
850,000  -899,999
900,000  -949,999
950,000  -999,999
over     1,000,000
      Totals:         100      100       100      100
                      ===      ===       ===      ===

The average  Scheduled  Principal Balance is (a) $______ for the Mortgage Loans,
(b)  $______  for Group I and (c)  $______  for Group.  The  minimum and maximum
Scheduled  Principal  Balances of the  Mortgage  Loans are $_____ and  $_______,
respectively.



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


  5.50   -   5.99
  6.00  -    6.49
  6.50  -    6.99
  7.00  -    7.49
  7.50  -    7.99
  8.00  -    8.49
  8.50  -    8.99
  9.00  -    9.49
  9.50  -    9.99
 10.00  -    10.49
 10.50  -    10.99
 11.00  -    11.49
 11.50  -    11.99
 12.00  -    12.49
 12.50  -    12.99
 13.00  -    13.49
 13.50  -    13.99
 14.00  -    14.49
 14.50  -    14.99
 15.00  -    15.49
 15.50  -    15.99
 16.00  -    16.49
 16.50  -    16.99
     Totals:          100      100       100     100
                      ===      ===       ===     ===

The weighted  average current  Mortgage  Interest Rate is (a) ___% per annum for
the Mortgage  Loans,  (b) ____% per annum for Group I and (c) ___% per annum for
Group II.



3)       Maximum Lifetime Mortgage Interest Rates on
         Group II

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

11.50    -   11.99
12.00    -   12.49
12.50    -   12.99
13.00    -   13.49
13.50    -   13.99
14.00    -   14.49
14.50    -   14.99
15.00    -   15.49
15.50    -   15.99
16.00    -   16.49
16.50    -   16.99
17.00    -   17.49
17.50    -   17.99
18.00    -   18.49
18.50    -   18.99
19.00    -   19.49
19.50    -   19.99
20.00    -   20.49
     Totals:                 100              100
                             ===              ===

The weighted average maximum lifetime Mortgage Interest Rate is ____%.

4)       Minimum Lifetime Mortgage Interest Rates on Group II

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

  4.50   -    4.99
  5.00   -    5.49
  5.50   -    5.99
  6.00   -    6.49
  6.50   -    6.99
  7.00   -    7.49
  7.50   -    7.99
  8.00   -    8.49
  8.50   -    8.99
  9.00   -    9.49
  9.50   -    9.99
 10.00   -   10.49
 10.50   -   10.99
 11.00   -   11.49
 11.50   -   11.99
 12.00   -   12.49
 12.50   -   12.99
 13.00   -   13.49
 13.50   -   13.99
      Totals:               100              100
                            ======           ===

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




                                      S-10
<PAGE>




5)       Next Interest Adjustment Date (Group II)

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

March 1, 1998
April 1, 1998
May 1, 1998
June 1, 1998
July 1, 1998
August 1, 1998
September 1, 1998
October 1, 1998
November 1, 1998
December 1, 1998
January 1, 1999
February 1, 1999
March 1, 1999
April 1, 1999
May 1, 1999
June 1, 1999
July 1, 1999
August 1, 1999
September  1, 1999
October  1, 1999
November  1, 1999
December  1, 1999
January 1, 2000
February 1, 2000
June 1, 2000
August 1, 2000
September 1, 2000
November 1, 2000
December 1, 2000
January 1, 2001
February 1, 2001
     Totals:                 100                100
                             ===                ===

The weighted average next Interest Adjustment Date for Group II is ______, 19__.

6)       Gross Margins on Group II

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

 1.50   -   1.99
 2.00   -   2.49
 2.50   -   2.99
 3.00   -   3.49
 3.50   -   3.99
 4.00   -   4.49
 4.50   -   4.99
 5.00   -   5.49
 5.50   -   5.99
 6.00   -   6.49
 6.50   -   6.99
 7.00   -   7.49
 7.50   -   7.99
 8.00   -   8.49
 8.50   -   8.99
 9.00   -   9.50
     Totals:               100                100
                           ===                ===

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

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

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

50.00 and below
50.01   - 55.00
55.01   - 60.00
60.01   - 65.00
65.01   - 70.00
70.01   - 75.00
75.01   - 80.00
80.01   - 85.00
85.01   - 90.00
90.01   - 95.00
95.00+
Totals:               100       100      100      100
                      ===       ===      ===      ===

(1)The Loan-to-Value Ratio of a Mortgage Loan (including a second Mortgage Loan)
is equal to the ratio  (expressed  as a  percentage)  of the original  Scheduled
Principal  Balance  of the  Mortgage  Loan  and the  fair  market  value  of the
Mortgaged  Premises at the time of  origination.  The 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 __% for Group I and __% for Group II.

8)       Occupancy Type of Mortgaged Premises

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

Primary Home
Second Home
Investor
    Totals:           100        100       100      100

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

9)       Origination Program

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

Full Documentation
Limited
Documentation(1)
Stated Income(2)
No Ratio
     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 I            Group II
                    No. of   Scheduled  No. of   Scheduled
                    Mortgage Principal  Mortgage Principal
   Loan Purpose     Loans(%) Balance(%) Loans(%) Balance(%)

Purchase
Refinance
(Cash-Out)
Refinance (No
Cash-Out)
     Totals:        100       100         100   100
                    ===       ===         ===   ===



                                      S-11
<PAGE>



11)      Remaining Amortization Term

                       Group I            Group II
                 No. of    Scheduled  No. of    Scheduled
   Remaining     Mortgage  Principal  Mortgage  Principal
 Term (Months)   Loans(%)  Balance(%) Loans(%)  Balance(%)
      360
      359
      358
      357
      356
      355
      354
    238-353
    178-237
     1-177
     Totals:        100       100      100       100
                    ===       ===      ===       ===

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


12)      Property Types of Mortgage Premises

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

Single Family
Detached
Single Family
Attached
De Minimis PUD
PUD
Condominium Low Rise
Manufactured Housing
Condominium High Rise
Townhouse
2-4 Family
     Totals:             100      100       100     100
                         ===      ===       ===     ===




<PAGE>



13)      State Distribution of Mortgage Premises
<TABLE>
<CAPTION>
                       Group I                                     Group II
      State         No. of Mortgage       Scheduled Principal           No. of Mortgage        Scheduled Principal
                    Loans(%)              Balance(%)                        Loans(%)                Balance(%)
<S> <C>
Alabama
Alaska
Arizona
Arkansas
California
Colorado
Connecticut
Delaware
District of Columbia
Florida
Georgia
Hawaii
Idaho
Illinois
Indiana
Iowa
Kansas
Kentucky
Louisiana
Maine
Maryland
Massachusetts
Michigan
Minnesota
Mississippi
Missouri
Montana
Nebraska
Nevada
New Hampshire
New Jersey
New Mexico
New York
North Carolina
North Dakota
Ohio
Oklahoma
Oregon
Pennsylvania
Rhode Island
South Carolina
South Dakota
Tennessee
Texas
Utah
Vermont
Virginia
Washington
West Virginia
Wisconsin
Wyoming
   Totals:                    100                   100                        100                   100
                              ===                   ===                        ===                   ===

</TABLE>


                                      S-12
<PAGE>

Additional Information


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.  The  Depositor  may remove  Mortgage
Loans prior to closing as a result of incomplete documentation or non-compliance
with  representations  and  warranties  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.  Neither the
deletion of Mortgage  Loans nor the  addition of Mortgage  Loans are expected to
cause material variances from the information set forth herein.

The  Depositor  will  file a  current  report  on Form 8-K with the  Commission,
together with the Agreement,  within fifteen days after the initial  issuance of
the Offered  Certificates.  The Depositor will note the effect of any changes in
the pool the current  report on Form 8-K as a result of adding or  removing  any
Mortgage  Loans,  as set forth in the preceding  paragraph.  The Depositor  also
intends to file additional yield tables and other  computational  materials with
the Commission in a current report on Form 8-K. The  Underwriters  prepared such
tables  and  materials  at  the  request  of  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 (the
"Servicer"), will service the Mortgage Loans. The Servicer is (a) a HUD-approved
originator  and (b) approved by and in good  standing with Fannie Mae and FHLMC.
The Servicer  will provide  customary  servicing  functions  with respect to the
Mortgage  Loans.  Among other  things,  the 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. The Servicer must obtain  approval of the Master
Servicer with respect to certain  servicing  activities.  See  "SERVICING OF THE
MORTGAGE LOANS" in the Prospectus.

The Servicer  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 ________,  1998, the Servicer serviced a portfolio of approximately ______
one-  to-  four  family   conventional   residential   mortgage  loans  totaling
approximately  $_____ million.  The following table sets forth certain unaudited
information   concerning  the  delinquency   experience   (including   loans  in
foreclosure)  and  mortgage  loans  foreclosed  with  respect to the  Servicer'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
                                                       ------------------------------
                                   , 1998         December 31, 1997      December 31, 1996      December 31, 1995
                       --------    ------         -----------------      -----------------      -----------------
                       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                                   5.82%      6.25%       3.72%      3.10%       3.56%       3.25%
   61 to 90 days                                   1.61       1.49        1.02       1.03        0.65        0.71
   91 days or more                                 1.37       1.20        1.33       1.48        1.57        2.30
 Percentage of Total
   Portfolio
      Delinquent                                   8.81       8.95        6.08       5.62        5.79        6.27
      Foreclosed                                   2.07       1.47        0.91       1.31        0.73        0.99

</TABLE>
 (1) Totals may not sum due to rounding.

The foregoing statistics represent the recent experience of the Servicer.  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 the Servicer's


                                      S-13
<PAGE>


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 the  Servicer's  servicing  portfolio
constitute non-conforming credits.  Accordingly,  there can be no assurance that
the delinquency  and foreclosure  experience of the Mortgage Loans in the future
will  correspond to the future  delinquency  and  foreclosure  experience of the
Servicer's  one-to-four family conventional  residential mortgage loan servicing
portfolio.  The actual  delinquency and  foreclosure  experience of the Mortgage
Loans will depend,  among other things,  upon the value of real estate  securing
such Mortgage Loans and the ability of borrowers to make required payments.


Servicing and Other Compensation and Payment of Expenses; 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 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.  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 will be paid
to or  retained by each  Servicer  as  additional  servicing  compensation.  The
Servicer must pay certain insurance  premiums and certain ongoing expenses.  The
Servicer  may  transfer  its  servicing  to  successor  servicers  that meet the
criteria for servicers approved by the Rating Agencies.

The 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, the Servicer (and any successor  servicer) must
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 the Servicer to make any such  required  advance will
constitute an event of default under the  servicing  agreement.  If the Servicer
fails to make a required advance of principal and interest,  the Master Servicer
will be obligated to make such  advance.  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,  the Servicer  must deposit in its  Custodial  Account on or before
each remittance  date (the 21st day of each month or the preceding  business day
if such 21st day is not a business  day) an amount  equal to Month End  Interest
with respect to the preceding  prepayment  period (the period from and including
the 18th day of a month to and including  the 17th day of the  following  month)
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 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).
If the Servicer  fails to deposit  Month End  Interest as  required,  the Master
Servicer will be obligated to do so.


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.  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,  however,  one or more payments are made more than one month
after the respective  preceding payment date, the outstanding  principal balance


                                      S-14
<PAGE>


would not 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 that 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. 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

Saxon Mortgage, Inc., 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 its 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 represent (together with the Private  Certificates  certain of
which may be retained by the Depositor or its  affiliates) 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 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.  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. 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


                                      S-15
<PAGE>



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).

The Class AF-6 and Class AV-2 Certificates will not be entitled to distributions
of principal (either  scheduled or unscheduled)  until _______ 2001 and _______,
respectively  (except as otherwise described herein).  Thereafter,  the relative
entitlement  of the Class  AF-6  Certificates  and Class  AV-2  Certificates  to
payments in respect of principal is subject to increase in  accordance  with the
calculation of the Class AF-6  Distribution  Amount and the Class AV-s Principal
Distribution   Amount.   See   "DESCRIPTION  OF  THE  OFFERED   CERTIFICATES  --
Distributions -Distributions of Principal" in the Prospectus Supplement.


Prepayments and Yields for Offered Certificates

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 Rates applicable to the Class [___________] 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  ____% to ____%  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 _____% per annum.

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  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.  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  distributed in reduction of the  Certificate  Principal  Balances
thereof and (ii) the Master Servicer 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

                                      S-16
<PAGE>

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.  ___% HEP (Scenario IV for Group I) assumes  prepayment rates
of ___% 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 ___% 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, ___% HEP assumes a constant  prepayment rate of 22%
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. ___% CPR (Scenario IV for Group II) assumes
a constant  prepayment  rate of ___% 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  ______ 1998,
                  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  ________  1,  1998,  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 _____ 1998, and include 30 days'
                  interest thereon;

         (v)      the level of Six-Month LIBOR remains  constant at _____%;

         (vi)     the level of One Year CMT remains constant at _____%;

         (vii)    the Pass-Through Rates for the Group II Certificates remain
                  constant (based on One-Month LIBOR of _______%);

         (viii)   the Closing Date for the Certificates is _____ __, 19__;

         (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)      the Offered  Certificates  are  redeemed  on the  Initial
                  Optional Termination  Date;

         (xi)     credit  enhancement percentages for each Group were derived
                  from the Certificate Principal Balances of the Certificates
                  set forth herein;

         (xii)    none of the  Mortgage  Loans are assumed to be Two/Step  LIBOR
                  Mortgage  Loans and all the  Mortgage  Loans are assumed to be
                  Actuarial Loans; and

         (xiii)   each Mortgage Loan Group consists of Mortgage Loans having the
                  approximate characteristics in the following tables.


                                      S-17
<PAGE>



                                FIXED RATE GROUP
<TABLE>
<CAPTION>
                                                                    Original     Remaining   Original   Remaining
  Amortization     Current                                Net     Amortization  Amortization Term to    Term to
  Methodology      Balance         WAC      Servicing     WAC         Term          Term      Balloon    Balloon
<S> <C>
     Level
     Level
     Level
     Level
     Level
     Level
    Balloon
</TABLE>
                              VARIABLE RATE GROUP

<TABLE>
<CAPTION>
                                                                          Initial
   Current                             Original Remaining Gross  Periodic Periodic                    Reset   Next
   Balance      WAC   Servicing Net WAC  Term     Term   Margin    Cap      Cap   Life Cap  Floor  Frequency Reset
<S> <C>
Subgroup A

              Six Month LIBOR Loans




              CMT Loans


Subgroup B

              Six Month LIBOR Loans




              CMT Loans

</TABLE>
                              PREPAYMENT SCENARIOS
<TABLE>
<CAPTION>
                     Scenario I Scenario II Scenario  III Scenario IV Scenario V Scenario VI Scenario VII
<S>   <C>
 Group I (HEP):           0%
 Group II (CPR):          0%
</TABLE>

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%.



                                      S-18
<PAGE>




              PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE


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


                         Class AF-2 Scenario
                --------------------------------------- --
                 I     II    III    IV    V     VI   VII
                 -     --    ---    --    -     --   ---
Initial          100   100  100    100   100   100   100
Percent
   06/25/99      100   100   100    100   100   100   100
   06/25/00      100   100   100            0     0     0
   06/25/01      100   100     0      0     0     0     0
   06/25/02      100           0      0     0     0     0
   06/25/03      100     0     0      0     0     0     0
   06/25/04      100     0     0      0     0     0     0
   06/25/05      100     0     0      0     0     0     0
   06/25/06      100     0     0      0     0     0     0
   06/25/07      100     0     0      0     0     0     0
   06/25/08      100     0     0      0     0     0     0
   06/25/09      100     0     0      0     0     0     0
   06/25/10      100     0     0      0     0     0     0
   06/25/11      100     0     0      0     0     0     0
   06/25/12      100     0     0      0     0     0     0
   06/25/13      100     0     0      0     0     0     0
   06/25/14              0     0      0     0     0     0
   06/25/15              0     0      0     0     0     0
   06/25/16        0     0     0      0     0     0     0
   06/25/17        0     0     0      0     0     0     0
   06/25/18        0     0     0      0     0     0     0
   06/25/19        0     0     0      0     0     0     0
   06/25/20        0     0     0      0     0     0     0
   06/25/21        0     0     0      0     0     0     0
   06/25/22        0     0     0      0     0     0     0
   06/25/23        0     0     0      0     0     0     0
   06/25/24        0     0     0      0     0     0     0
   06/25/25        0     0     0      0     0     0     0
   06/25/26        0     0     0      0     0     0     0
Weighted
Average Life
Years(1)


<PAGE>

                           Class AF-3 Scenario
                -------------------------------------------
                 I     II    III    IV    V     VI   VII
                 -     --    ---    --    -     --   ---
Initial          100   100  100    100   100   100   100
Percent
   06/25/99      100   100   100    100   100   100   100
   06/25/00      100   100   100    100
   06/25/01      100   100                        0     0
   06/25/02      100   100                  0     0     0
   06/25/03      100                  0     0     0     0
   06/25/04      100           0      0     0     0     0
   06/25/05      100           0      0     0     0     0
   06/25/06      100           0      0     0     0     0
   06/25/07      100           0      0     0     0     0
   06/25/08      100           0      0     0     0     0
   06/25/09      100           0      0     0     0     0
   06/25/10      100           0      0     0     0     0
   06/25/11      100     0     0      0     0     0     0
   06/25/12      100     0     0      0     0     0     0
   06/25/13      100     0     0      0     0     0     0
   06/25/14      100     0     0      0     0     0     0
   06/25/15      100     0     0      0     0     0     0
   06/25/16              0     0      0     0     0     0
   06/25/17              0     0      0     0     0     0
   06/25/18              0     0      0     0     0     0
   06/25/19              0     0      0     0     0     0
   06/25/20              0     0      0     0     0     0
   06/25/21              0     0      0     0     0     0
   06/25/22              0     0      0     0     0     0
   06/25/23              0     0      0     0     0     0
   06/25/24              0     0      0     0     0     0
   06/25/25        0     0     0      0     0     0     0
   06/25/26        0     0     0      0     0     0     0
Weighted
Average Life
Years(1)

                         Class AF-4 Scenario
                --------------------------------------- ---
                 I     II    III    IV    V     VI   VII
                 -     --    ---    --    -     --   ---
Initial          100   100   100    100   100   100   100
Percent
   06/25/99      100   100   100    100   100   100   100
   06/25/00      100   100   100    100   100   100   100
   06/25/01      100   100   100    100   100           0
   06/25/02      100   100   100    100           0     0
   06/25/03      100   100   100            0     0     0
   06/25/04      100   100            0     0     0     0
   06/25/05      100   100            0     0     0     0
   06/25/06      100   100            0     0     0     0
   06/25/07      100   100     0      0     0     0     0
   06/25/08      100   100     0      0     0     0     0
   06/25/09      100   100     0      0     0     0     0
   06/25/10      100   100     0      0     0     0     0
   06/25/11      100           0      0     0     0     0
   06/25/12      100           0      0     0     0     0
   06/25/13      100     0     0      0     0     0     0
   06/25/14      100     0     0      0     0     0     0
   06/25/15      100     0     0      0     0     0     0
   06/25/16      100     0     0      0     0     0     0
   06/25/17      100     0     0      0     0     0     0
   06/25/18      100     0     0      0     0     0     0
   06/25/19      100     0     0      0     0     0     0
   06/25/20      100     0     0      0     0     0     0
   06/25/21      100     0     0      0     0     0     0
   06/25/22      100     0     0      0     0     0     0
   06/25/23      100     0     0      0     0     0     0
   06/25/24      100     0     0      0     0     0     0
   06/25/25              0     0      0     0     0     0
   06/25/26        0     0     0      0     0     0     0
Weighted
Average Life
Years(1)


<PAGE>




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

(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.




                                      S-19
<PAGE>



              PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE


                         Class AF-5 Scenario
                --------------------------------------- ---               
                 I     II    III    IV    V     VI    VII
                 -     --    ---    --    -     --    ---
Initial          100   100   100    100   100   100   100
Percent
   06/25/99      100   100   100    100   100   100   100
   06/25/00      100   100   100    100   100   100   100
   06/25/01      100   100   100    100   100   100
   06/25/02      100   100   100    100   100
   06/25/03      100   100   100    100                 8
   06/25/04      100   100   100                  0     0
   06/25/05      100   100   100            0     0     0
   06/25/06      100   100   100            0     0     0
   06/25/07      100   100            0     0     0     0
   06/25/08      100   100            0     0     0     0
   06/25/09      100   100     0      0     0     0     0
   06/25/10      100   100     0      0     0     0     0
   06/25/11      100   100     0      0     0     0     0
   06/25/12      100   100     0      0     0     0     0
   06/25/13      100           0      0     0     0     0
   06/25/14      100     0     0      0     0     0     0
   06/25/15      100     0     0      0     0     0     0
   06/25/16      100     0     0      0     0     0     0
   06/25/17      100     0     0      0     0     0     0
   06/25/18      100     0     0      0     0     0     0
   06/25/19      100     0     0      0     0     0     0
   06/25/20      100     0     0      0     0     0     0
   06/25/21      100     0     0      0     0     0     0
   06/25/22      100     0     0      0     0     0     0
   06/25/23      100     0     0      0     0     0     0
   06/25/24      100     0     0      0     0     0     0
   06/25/25      100     0     0      0     0     0     0
   06/25/26              0     0      0     0     0     0
   06/25/27        0     0     0      0     0     0     0
Weighted
Average
Life Years(1)


                         Class AF-6 Scenario
                ------------------------------------------

                 I     II    III    IV    V     VI   VII
                 -     --    ---    --    -     --   ---
Initial          100   100   100    100   100   100   100
Percent
   06/25/99      100   100   100    100   100   100   100
   06/25/00      100   100   100    100   100   100   100
   06/25/01      100   100   100    100   100   100   100
   06/25/02
   06/25/03
   06/25/04                                       0     0
   06/25/05                                 0     0     0
   06/25/06                                 0     0     0
   06/25/07                           0     0     0     0
   06/25/08                           0     0     0     0
   06/25/09                    0      0     0     0     0
   06/25/10                    0      0     0     0     0
   06/25/11                    0      0     0     0     0
   06/25/12                    0      0     0     0     0
   06/25/13                    0      0     0     0     0
   06/25/14              0     0      0     0     0     0
   06/25/15              0     0      0     0     0     0
   06/25/16              0     0      0     0     0     0
   06/25/17              0     0      0     0     0     0
   06/25/18              0     0      0     0     0     0
   06/25/19              0     0      0     0     0     0
   06/25/20              0     0      0     0     0     0
   06/25/21              0     0      0     0     0     0
   06/25/22              0     0      0     0     0     0
   06/25/23              0     0      0     0     0     0
   06/25/24        0     0     0      0     0     0     0
   06/25/25        0     0     0      0     0     0     0
   06/25/26        0     0     0      0     0     0     0
   06/25/27        0     0     0      0     0     0     0
Weighted
Average Life
Years(1)


<PAGE>




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


                         Class MF-2 Scenario
                --------------------------------------- ---
                 I     II    III    IV    V     VI   VII
                 -     --    ---    --    -     --   ---
Initial          100   100   100    100   100   100   100
Percent
   06/25/99      100   100   100    100   100   100   100
   06/25/00      100   100   100    100   100   100   100
   06/25/01      100   100   100    100   100   100   100
   06/25/02      100   100
   06/25/03      100   100
   06/25/04      100   100                        0     0
   06/25/05      100                        0     0     0
   06/25/06      100                        0     0     0
   06/25/07      100                  0     0     0     0
   06/25/08      100                  0     0     0     0
   06/25/09      100           0      0     0     0     0
   06/25/10      100           0      0     0     0     0
   06/25/11      100           0      0     0     0     0
   06/25/12      100           0      0     0     0     0
   06/25/13      100           0      0     0     0     0
   06/25/14      100     0     0      0     0     0     0
   06/25/15      100     0     0      0     0     0     0
   06/25/16      100     0     0      0     0     0     0
   06/25/17              0     0      0     0     0     0
   06/25/18              0     0      0     0     0     0
   06/25/19              0     0      0     0     0     0
   06/25/20              0     0      0     0     0     0
   06/25/21              0     0      0     0     0     0
   06/25/22              0     0      0     0     0     0
   06/25/23              0     0      0     0     0     0
   06/25/24              0     0      0     0     0     0
   06/25/25              0     0      0     0     0     0
   06/25/26              0     0      0     0     0     0
   06/25/27        0     0     0      0     0     0     0
Weighted
Average Life
Years(1)


<PAGE>




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

(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.



                                      S-20
<PAGE>


             PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE


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



                          Class AV-1 Scenario
                 -------------------------------------- 

                 I     II    III    IV    V     VI   VII
                 -     --    ---    --    -     --   ---
Initial          100   100   100    100   100   100   100
Percent
   06/25/99
   06/25/00
   06/25/01                                             0
   06/25/02                                             0
   06/25/03                                             0
   06/25/04                                       0     0
   06/25/05                                 0     0     0
   06/25/06                                 0     0     0
   06/25/07                           0     0     0     0
   06/25/08                           0     0     0     0
   06/25/09                    0      0     0     0     0
   06/25/10                    0      0     0     0     0
   06/25/11                    0      0     0     0     0
   06/25/12                    0      0     0     0     0
   06/25/13                    0      0     0     0     0
   06/25/14              0     0      0     0     0     0
   06/25/15              0     0      0     0     0     0
   06/25/16              0     0      0     0     0     0
   06/25/17              0     0      0     0     0     0
   06/25/18              0     0      0     0     0     0
   06/25/19              0     0      0     0     0     0
   06/25/20              0     0      0     0     0     0
   06/25/21              0     0      0     0     0     0
   06/25/22              0     0      0     0     0     0
   06/25/23              0     0      0     0     0     0
   06/25/24              0     0      0     0     0     0
   06/25/25              0     0      0     0     0     0
   06/25/26              0     0      0     0     0     0
   06/25/27        0     0     0      0     0     0     0
Weighted
Average Life
Years(1)



<PAGE>



                         Class AV-2 Scenario
                -----------------------------------------
                 I     II    III    IV    V     VI   VII
                 -     --    ---    --    -     --   ---
Initial          100   100   100    100   100   100   100
Percent
   06/25/99
   06/25/00
   06/25/01                                             0
   06/25/02                                             0
   06/25/03                                             0
   06/25/04                                       0     0
   06/25/05                                 0     0     0
   06/25/06                                 0     0     0
   06/25/07                           0     0     0     0
   06/25/08                           0     0     0     0
   06/25/09                    0      0     0     0     0
   06/25/10                    0      0     0     0     0
   06/25/11                    0      0     0     0     0
   06/25/12                    0      0     0     0     0
   06/25/13                    0      0     0     0     0
   06/25/14              0     0      0     0     0     0
   06/25/15              0     0      0     0     0     0
   06/25/16              0     0      0     0     0     0
   06/25/17              0     0      0     0     0     0
   06/25/18              0     0      0     0     0     0
   06/25/19              0     0      0     0     0     0
   06/25/20              0     0      0     0     0     0
   06/25/21              0     0      0     0     0     0
   06/25/22              0     0      0     0     0     0
   06/25/23              0     0      0     0     0     0
   06/25/24              0     0      0     0     0     0
   06/25/25              0     0      0     0     0     0
   06/25/26              0     0      0     0     0     0
   06/25/27        0     0     0      0     0     0     0
Weighted
Average Life
Years(1)


                         Class MV-1 Scenario
                --------------------------------------- ---
                 I     II    III    IV    V     VI   VII
                 -     --    ---    --    -     --   ---
Initial          100   100   100    100   100   100   100
Percent
   06/25/99      100   100   100    100   100   100   100
   06/25/00      100   100   100    100   100   100   100
   06/25/01      100   100   100    100   100   100
   06/25/02      100   100                      100
   06/25/03      100
   06/25/04      100                              0     0
   06/25/05      100                        0     0     0
   06/25/06      100                        0     0     0
   06/25/07      100                  0     0     0     0
   06/25/08      100                  0     0     0     0
   06/25/09      100           0      0     0     0     0
   06/25/10      100           0      0     0     0     0
   06/25/11      100           0      0     0     0     0
   06/25/12      100           0      0     0     0     0
   06/25/13      100           0      0     0     0     0
   06/25/14      100     0     0      0     0     0     0
   06/25/15      100     0     0      0     0     0     0
   06/25/16      100     0     0      0     0     0     0
   06/25/17      100     0     0      0     0     0     0
   06/25/18      100     0     0      0     0     0     0
   06/25/19      100     0     0      0     0     0     0
   06/25/20      100     0     0      0     0     0     0
   06/25/21      100     0     0      0     0     0     0
   06/25/22              0     0      0     0     0     0
   06/25/23              0     0      0     0     0     0
   06/25/24              0     0      0     0     0     0
   06/25/25              0     0      0     0     0     0
   06/25/26              0     0      0     0     0     0
   06/25/27        0     0     0      0     0     0     0
Weighted
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.


                                      S-21
<PAGE>





              PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE



<PAGE>





                          Class MV-2 Scenario
                 ---------------------------------------
                 I     II    III    IV    V     VI   VII
                 --    --    ---    --    -     --   ---
Initial          100   100   100    100   100   100  100
Percent
   06/25/99      100   100   100    100   100   100  100
   06/25/00      100   100   100    100   100   100  100
   06/25/01      100   100   100    100   100   100  100
   06/25/02      100   100
   06/25/03      100
   06/25/04      100                              0    0
   06/25/05      100                        0     0    0
   06/25/06      100                        0     0    0
   06/25/07      100                  0     0     0    0
   06/25/08      100                  0     0     0    0
   06/25/09      100           0      0     0     0    0
   06/25/10      100           0      0     0     0    0
   06/25/11      100           0      0     0     0    0
   06/25/12      100           0      0     0     0    0
   06/25/13      100           0      0     0     0    0
   06/25/14      100     0     0      0     0     0    0
   06/25/15      100     0     0      0     0     0    0
   06/25/16      100     0     0      0     0     0    0
   06/25/17      100     0     0      0     0     0    0
   06/25/18      100     0     0      0     0     0    0
   06/25/19      100     0     0      0     0     0    0
   06/25/20      100     0     0      0     0     0    0
   06/25/21      100     0     0      0     0     0    0
   06/25/22              0     0      0     0     0    0
   06/25/23              0     0      0     0     0    0
   06/25/24              0     0      0     0     0    0
   06/25/25              0     0      0     0     0    0
   06/25/26              0     0      0     0     0    0
   06/25/27        0     0     0      0     0     0    0
Weighted
Average Life
Years(1)



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


<PAGE>

- --------------------------------------------------
(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 Group I Certificates

         The effective yield to the Holders of the Group I 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 Mortgage Loan Asset Backed Certificates, Series 1998-1, will consist of:

(i)     the following Group I Offered Certificates:
        (a)      Class AF-1, Class AF-2, Class AF-3, Class AF-4, Class AF-5 and
                 Class AF-6 Certificates,
        (b)      Class MF-1 and Class MF-2 Certificates and
        (c)      Class BF-1 Certificates;
(ii)    the following Group II Offered Certificates:
        (a)      Class AV-1 and Class AV-2 Certificates,
        (b)      Class MV-1 and Class MV-2 Certificates and
        (c)      Class BV-1 Certificates; and


                                      S-22
<PAGE>


(iii)   Class BF-2 and Class BF-3 Certificates (together with the Group I
        Offered Certificates, the "Group I Certificates"),  Class BV-2 and Class
        BV-3 Certificates  (together with the Group II Offered  Certificates,
        the "Group II Certificates"),  Class C and Class R Certificates
        (together with the Class BF-2, Class BF-3, Class BV-2 and Class BV-3
        Certificates, the "Private Certificates").

References  to  Class  A,  Class  M-1,  Class  M-2,   Class  B-1,   Subordinated
Certificates and Private  Certificates are, as the context requires,  references
to Certificates of either or both Groups of similar designations. The Class M-1,
Class M-2, Class B-1 and the Private  Certificates are collectively  referred to
as the "Subordinated Certificates".

The initial scheduled  principal balances of each Mortgage Loan Group will equal
or  exceed  the   initial   certificate   principal   balances  of  the  related
Certificates. The Private Certificates of a Group are subordinate to the related
Offered Certificates on the same basis that the Class B, Class M-2 and Class M-1
Certificates  are subordinate to more senior Classes of Certificates of a Group.
The Private Certificates will have Pass Through Rates that do not exceed the net
weighted average mortgage interest rates of the related Mortgage Loan Group.

Only the Group I Offered  Certificates  and the  Group II  Offered  Certificates
(collectively,  the "Offered Certificates") are offered hereby. The Certificates
will be  issued  by  Saxon  Asset  Securities  Trust  1998-__,  pursuant  to the
Agreement. The Private Certificates may be offered privately or will be retained
initially by the Depositor or its affiliates  and are not being offered  hereby.
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  adjusted  for all  amounts  to be  applied  on such
Distribution  Date  with  respect  to  principal  (including,   reductions,   or
increases, in the Certificate Principal Balance of the Subordinated Certificates
as a result of increases,  or reductions,  in Unpaid  Realized Loss Amounts,  as
described    herein).     See    "Description    of    the    Certificates    --
Crosscollateralization Provisions" in this Prospectus Supplement.

Persons in whose names  Certificates are registered in the Certificate  Register
maintained by the Trustee 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  Owner will be entitled to receive a
definitive  certificate  representing  such Beneficial  Owner'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.

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 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 Servicer  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.


                                      S-23
<PAGE>

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 Servicer during
                      the  related  Due  Period or  advanced  on or before  such
                      Master Servicer Remittance Date,

         (ii)         prepayments  collected by the  Servicer in the  applicable
                      prepayment period,  (iii) the Scheduled  Principal Balance
                      of  each  Mortgage  Loan  that  was   repurchased  by  the
                      Depositor,

         (iii)        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

         (iv)         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 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") 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  and Class AV-2  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 and interest distributable with respect to the Group II
Certificates  (other than the Class AV-2 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
Certificates.

All calculations of interest on the Group I 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 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:

     (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-1 Certificates of such Group, the Current Interest for
          such Class;

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

     (vi) to the Class B-3 Certificates of such Group, the Current Interest for
          such Class; and

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

"Current  Interest",  with  respect to each Class of the  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.


                                      S-24
<PAGE>

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. 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
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.

"Interest Carry Forward Amount",  with respect to each Class of the 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 % for Group I ( % 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 _______
2001,  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  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  __% for  Group I ( __% 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  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 __% for Group I (__% 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-1 Certificates of the related Group 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-1 Certificate  Principal  Balances of the related Group is equal to or exceeds
__ % for  Group I ( __% for  Group  II) of such  Scheduled  Principal  Balances;
thereafter  principal not required to be distributed to the Offered Certificates
will be distributed to the Private Certificates as described herein.

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-1 Certificates
of the related Group and, after the Certificate Principal Balance of the related
Class B-1  Certificates  has been reduced to zero,  exclusively to the Class B-2
Certificates of the related Group) and (ii) if the Certificate Principal Balance
of the Class A  Certificates  of a Group has been reduced to zero before _______
2001, principal will be distributed exclusively to the Class M-1 Certificates of
the related Group until _______ 2001 (or until the Certificate Principal Balance
thereof has been reduced to zero), if the Certificate  Principal  Balance of the
related  Class M-1  Certificates  has been reduced to zero before  _______ 2001,
exclusively to the Class M-2 Certificates of the related Group until[Month] 2001
(or until the Certificate  Principal  Balance thereof has been reduced to zero),


                                      S-25
<PAGE>

if the Certificate  Principal  Balance of the related Class M-2 Certificates has
been  reduced  to  zero  before  [Month]  2001,  exclusively  to the  Class  B-1
Certificates  of the related  Group  until March 2001 (or until the  Certificate
Principal  Balance  thereof has been  reduced to zero) and,  if the  Certificate
Principal Balance of the related Class B-1 Certificates has been reduced to zero
before _______ 2001,  exclusively to the Class B-2  Certificates  of the related
Group until _______ 2001 (or until the Certificate Principal Balance thereof has
been reduced to zero).

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; provided, however:

          (a)  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 such
               Class A Certificates with a lower numeral denomination shall have
               been  reduced  to  zero;   provided,   further,   that,   on  any
               Distribution Date on which the Certificate Principal Balances for
               the Class A Certificates  with respect to Group I 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
               such Class A Certificates; and

          (b)  the  Class  A  Principal  Distribution  Amount  for  Group  II is
               required  to be  distributed  as  follows:  first the Class  AV-2
               Principal  Distribution Amount to the Class AV-2 Certificates and
               then the  balance of such Class A Principal  Distribution  Amount
               sequentially to the Class AV-1 and Class AV-2 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-1  Certificates of such Group,  the Class B-1 Principal
          Distribution Amount for such Class;

     (v)  to the Class B-2  Certificates of such Group,  the Class B-2 Principal
          Distribution Amount; and

     (vi) to the Class B-3  Certificates of such Group,  the Class B-3 Principal
          Distribution Amount.

         "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 (B) the lesser of (I) __% for Group I (__%
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 Balance of the
Mortgage Loans in such Group on the preceding Due Date less $_______ for Group I
($_______ for Group II).

         "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

     _____ 1998 - _______2001                          0%
     _______ 2001 - _____ 2003                        45%
     _____ 2003 - _____ 2004                          80%
     _____ 2004 - _____ 2005                         100%
     2005 and thereafter                             300%

                                      S-26
<PAGE>


"Class AV-2 Principal  Distribution  Amount" (i) for any Distribution Date on or
before ________, is the product of (a) a fraction, the numerator of which is the
Class AV-2  Certificate  Principal  Balance and the  denominator of which is the
Class A  Certificate  Principal  Balance for Group II, in each case  immediately
prior to such Distribution Date, (b) the Class A Principal  Distribution  Amount
with  respect  to  Group II for such  Distribution  Date and (c) the  applicable
percentage for such Distribution Date set forth in the following table:

              Distribution Date                      Percentage

                                                               %
                                                               %

and (ii) for any  Distribution  Date  after  ______  so long as the  Class  AV-2
Certificates are outstanding,  is the Class A Principal  Distribution Amount for
Group II.


"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) __% for
Group I (__% 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
Balance  of the  Mortgage  Loans in such  Group on the  preceding  Due Date less
$_______ for Group I ($_______ 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) 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 (ii) the lesser of (A) __% for Group I (__% 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 Balance of the Mortgage Loans
in such Group on the  preceding Due Date less $_______ for Group I ($_______ for
Group II).

"Class B-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, (B) the related Class M-1 Certificate  Principal Balance, (C)
the related Class M-2  Certificate  Principal  Balance and (D) the related Class
B-1 Certificate  Principal  Balance  immediately prior to such Distribution Date
over (ii) the lesser of (A) __% for Group I (__% 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  Balance of the Mortgage Loans in such Group on
the preceding Due Date less $_______ for Group I ($_______ for Group II)..

"Class B-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) 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,  (D) the related Class B-1
Certificate  Principal  Balance  and  (E)  the  related  Class  B-2  Certificate
Principal  Balance  immediately  prior to such  Distribution  Date over (ii) the
lesser  of (A) __% for Group I (__% 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  Balance  of the  Mortgage  Loans in such Group on the
preceding Due Date less $_______ for Group I ($_______ for Group II).

"Class B-3 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 Principal Distribution Amount for such Group over (ii) the
sum for such Group of (A) the related Class A Principal Distribution Amount, (B)
the related Class M-1 Principal  Distribution  Amount, (C) the related Class M-2
Principal  Distribution Amount, (D) the related Class B-1 Principal Distribution
Amount and (E) the related Class B-2 Principal Distribution Amount.

 "Stepdown Date", with respect to each Group, is the earlier to occur of (i) the
later to occur of (A) the  Distribution  Date in _______  2001 and (B) the first

                                      S-27
<PAGE>

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) __% for  Group I (__% 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) ____
times  for  Group I (____  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 __% for Group I
(__% for Group II).


Crosscollateralization Provisions

On each  Distribution  Date,  Interest  Funds  with  respect  to each  Group not
otherwise  required to be distributed 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-2  Certificates  of such  Group,  the Class M-2
                  Interest Carry Forward Amount for such Class;

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

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

         (vi)     to the Class B-3  Certificates  of such  Group,  the Class B-3
                  Interest Carry Forward Amount for such Class;

         (vii)    for  distribution to the other Group to the extent that any of
                  the  amounts  listed  above  (including  any  Extra  Principal
                  Distribution  Amount) 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;

         (viii)   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; and

         (ix)     to the Class C and Class R Certificates, the remaining amount.

         "Extra Principal  Distribution  Amount",  for a Mortgage Loan Group and
with respect to any Distribution Date, to the extent of Interest Funds available
for the purpose,  is an amount  equal to the excess of (i) all  Realized  Losses
with  respect  to such  Mortgage  Loan  Group  over  (ii)  all  Extra  Principal
Distribution Amounts for such Group with respect to prior Distribution Dates.

         If on any Distribution Date, after giving effect to any Extra Principal
Distribution  Amount,  the  aggregate  Certificate  Principal  Balances  of  the
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 by an amount  equal to such excess,
which is an Applied Realized Loss Amount,  in inverse order of seniority (first,
the Class B-3 Certificates,  until the Certificate Principal Balance thereof has
been reduced to zero, second, the Class B-2 Certificates,  until the Certificate
Principal  Balance  thereof  has been  reduced  to zero,  third,  the  Class B-1
Certificates,  until the Certificate  Principal Balance thereof has been reduced
to zero,  fourth,  the Class M-2 Certificates,  until the Certificate  Principal
Balance thereof has been reduced to zero and fifth,  the Class M-1  Certificates
until the  Certificate  Principal  Balance thereof has 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.
As  described  above,  however,  Interest  Funds with  respect to each Group not
otherwise  required to be distributed with respect to the  Certificates  will be
distributed  as an  Extra  Principal  Distribution  Amount  and,  upon  any such
distribution,  the  Certificate  Principal  Balance of any Class of Subordinated
Certificates  that has been reduced by an Applied  Realized  Loss Amount will be
increased,  in  direct  order of  seniority,  by the  lesser  of (i) such  Extra
Principal   Distribution  Amount  and  (ii)  the  Unpaid  Realized  Loss  Amount
applicable to such Class. After any such increase, such Class will thereafter be
entitled  to  distributions  of  principal  and  interest  with  respect  to the
Certificate Principal Balance as so increased.


                                      S-28
<PAGE>

         "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.

         "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
increases in the  Certificate  Principal  Balance of such Class as the result of
the  application  of  Extra  Principal  Distribution  Amounts  on  all  previous
Distribution Dates.

Calculation of One Month LIBOR

On the second business day preceding each Distribution Date (________,1998,  for
the first Distribution Date) (each such date, an "Interest Determination Date"),
the Master Servicer 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 Master  Servicer 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  Master  Servicer,  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 Master  Servicer  and engaged in
transactions in Eurodollar deposits in the international Eurocurrency market.

Book Entry Registration of the Offered 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.

                                  THE AGREEMENT

The Certificates  will be issued pursuant to a trust agreement to be dated as of
________ __, 19__ (the  "Agreement"),  among the Depositor,  the Master Servicer
and the  Trustee.  In addition to the  provisions  of the  Agreement  summarized


                                      S-29
<PAGE>

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 Depositor will create and establish the Trust pursuant
to the Agreement and will sell without  recourse the Mortgage  Loans  (excluding
any prepayment  penalties  payable with respect  thereto) to the Trust,  and the
Trust will issue the  Certificates  pursuant to the  Agreement.  The  Prospectus
contains 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 will consist of:

     (i)  the Mortgage Loans  (excluding any prepayment  penalties  payable with
          respect thereto);

     (ii) such assets as from time to time are  identified  as  deposited in any
          account held for the benefit of the Certificateholders;

     (iii)any Mortgaged  Premises  acquired on behalf of the  Certificateholders
          by foreclosure or by deed in lieu of foreclosure;

     (iv) the rights of the  Trustee  to  receive  the  proceeds  of  applicable
          insurance  policies  and  funds,  if any,  required  to be  maintained
          pursuant to the Agreement;

     (v)  certain rights of the Depositor to the enforcement of  representations
          and warranties made by the Seller relating to the Mortgage Loans; and

     (vi) 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
Servicer, 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 Group I Certificates (if based on the
          Group I Net  Rate)  and the  Group  II  Certificates  for the  current
          Accrual Period.

Delivery and Substitution of Mortgage Loans

The  Depositor  must  repurchase  any such  Mortgage Loan for which the required
documentation  is not  delivered  on the  Closing  Date or  reasonably  promptly
thereafter.  Under the limited  circumstances  specified in the  Agreement,  the
Depositor may substitute substantially similar mortgage loans for Mortgage Loans


                                      S-30
<PAGE>

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

Chase Bank of Texas, National Association, a national banking association,  will
act as Trustee of the Trust.  The mailing  address of its Corporate Trust Office
is 600 Travis, Houston, Texas 77002, and its telephone number is (713) 216-4756.

Voting Rights

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

Termination

The Trust will terminate upon the payment to the Holders of all  Certificates of
all amounts  required to be paid to such  Holders and 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  the  Master  Servicer.  At its  option,  the  Master  Servicer  may,  on any
Distribution Date when the aggregate outstanding Scheduled Principal Balances of
the  Mortgage  Loans  are less  than  10% of the  aggregate  Schedule  Principal
Balances  of  the  Mortgage  Loans  as of  the  Closing  Date  (the  first  such
Distribution Date, the "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, the  closing/settlement-escrow  agent or
the 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


                                      S-31
<PAGE>

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.

On the  Closing  Date,  the  Depositor  will also  assign to the Trustee all the
Depositor's  right, title and interest in the Sales Agreement between the Seller
and the Depositor  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.  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 one or more  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  and 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 Private  Certificates  (other
than the residual  interest in the Issuing  REMIC),  which will be designated as
the regular  interests in the Issuing  REMIC,  and 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.


                                      S-32
<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 1st  Underwriter,  an  individual  prohibited  transaction
exemption, Prohibited Transaction Exemption 1st Underwriter Exemption Order (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 1st Underwriter
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;

                                      S-33
<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 Standard & Poor's,  Moody's  Investors
         Service, Inc.  ("Moody's"),  Duff & Phelps Credit Rating Co. ("D&P") 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 Trustee with a Benefit Plan Opinion. The transferee


                                      S-34
<PAGE>

of a  Subordinated  Certificate  that does not furnish a Benefit 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 as 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
________________________________________,  and ___________________________. 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.

                                  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.

Class    1st Underwriter    2nd Underwriter    3rd Underwriter   4th Underwriter
AF-1 
AF-2 
AF-3 
AF-4 
AF-5 
AF-6 
MF-1 
MF-2 
BF-1 
AV-1 
AV-2 
MV-1 
MV-2 
BV-1

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,  subject to prior
sale  withdrawal,  cancelation or modification  of the offer without notice,  to
delivery and acceptance by the  Underwriters and certain other  conditions.  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.


                                      S-35
<PAGE>

The Depositor  expects to receive proceeds of approximately  $___,___,___,  plus
accrued interest, before deducting expenses payable by it in connection with the
Offered Certificates,  estimated to be $___,___. 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.  1st  Underwriter  has  been  retained  by the
Depositor to place certain Classes of the Private 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 Certificates  with respect to Group I and the 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.

                              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 LLP, 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.


                                      S-36
<PAGE>

                                   APPENDIX A

                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS


                                                 Page

2/28/LIBOR Mortgage Loans........................S-10
3/27/LIBOR Mortgage Loans........................S-10
5/25/LIBOR Mortgage Loans........................S-10
Accrual Period...................................S-25
Actuarial Loans..................................S-16
Agreement........................................S-30
Applicable Spread.................................S-1
Applied Realized Loss Amount.....................S-30
Asset Proceeds Account...........................S-24
Beneficial Owner.................................S-30
Book-Entry Certificates..........................S-30
Cede & Co........................................S-30
CEDEL.............................................S-4
Certificate Principal Balance....................S-24
Class A..........................................S-24
Class A Principal Distribution Amount............S-27
Class AF-6 Distribution Amount...................S-27
Class AV-2 Principal Distribution Amount.........S-28
Class B-1........................................S-24
Class B-1 Principal Distribution Amount..........S-28
Class B-2 Principal Distribution Amount..........S-28
Class B-3 Principal Distribution Amount..........S-28
Class M-1........................................S-24
Class M-1 Principal Distribution Amount..........S-28
Class M-2........................................S-24
Class M-2 Principal Distribution Amount..........S-28
Closing Date......................................S-3
Code..............................................S-5
Constant Prepayment Rate.........................S-18
CPR..............................................S-18
Current Interest.................................S-25
Cut Off Date......................................S-3
Denominations.....................................S-3
Distribution Account.............................S-24
Distribution Date.................................S-1
DOL..............................................S-34
DTC...............................................S-4
ERISA............................................S-34
Euroclear.........................................S-4
Exemption........................................S-34
Extra Principal Distribution Amount..............S-29
Fannie Mae........................................S-6
FHLMC.............................................S-9
Group I...........................................S-1
Group I Certificates.............................S-24
Group I Offered Certificates.....................S-23
Group II..........................................S-1
Group II Available Funds Cap.....................S-25
Group II Certificates............................S-24
Group II Certificates Carryover..................S-26
Group II Offered Certificates....................S-23
HEP..............................................S-18
Holder...........................................S-24
Home Equity Prepayment...........................S-18
Interest Carry Forward Amount....................S-26
Interest Determination Date......................S-30
Interest Funds...................................S-24
Last Scheduled Distribution Date.................S-17
LIBOR............................................S-30
Master Servicer..................................S-16
Master Servicer Remittance Date..................S-24
Master Servicing Fee.............................S-16
Master Servicing Fee Rate.........................S-4
Modeling Assumptions.............................S-18
Month End Interest...............................S-15
Mortgage.........................................S-10
Mortgage Interest Rate...........................S-11
Mortgage Loan Group...............................S-1
mortgage related securities......................S-37
Mortgaged Premises...............................S-10
Offered Certificates.............................S-24
One Month LIBOR..................................S-30
One Year CMT.....................................S-10
One Year CMT Mortgage Loans......................S-10
Participants.....................................S-30
Pass Through Rates................................S-1
Percentage Interest..............................S-25
Permitted Investments............................S-24
Plan.............................................S-34
Plan Asset Regulation............................S-34
Principal Distribution Amount....................S-27
Principal Funds..................................S-24
Private Certificates.............................S-24
Realized Loss....................................S-30
Record Date......................................S-25
Reference Banks..................................S-30
REMIC............................................S-33
Restricted Group.................................S-35
Seller............................................S-3
Servicer.........................................S-14
Servicing Fee Rate...............................S-15
Simple Interest Loans............................S-15
Six Month LIBOR..................................S-10
Six Month LIBOR Mortgage Loans...................S-10
SMMEA............................................S-37
Stepdown Date....................................S-29
Subordinated Certificates........................S-24
Substitution Shortfall...........................S-25
Telerate Page 3750...............................S-30
Trigger Event....................................S-29
Trustee...........................................S-3
Two Step/LIBOR Mortgage Loans....................S-10
Underwriters.....................................S-36
Unpaid Realized Loss Amount......................S-30
voting rights....................................S-32
weighted average life............................S-17



                                      S-37
<PAGE>

                                      SAXON ASSET SECURITIES COMPANY
                                                 (Depositor)
[SAXON MORGAGE, INC. LOGO]
                                      MORTGAGE LOAN ASSET BACKED CERTIFICATES
                                               (Issuable in Series)


The Depositor will establish, from time to time, separate trusts to issue a
series of mortgage loan asset backed certificates. The certificates will
evidence beneficial ownership interests in one or more segregated pools of
mortgage assets and certain other assets described in this Prospectus and the
related Prospectus Supplement. The Depositor will determine the terms of each
series of certificates at the time of sale.

This Prospectus describes the general terms of certificates of each series. The
prospectus supplement for a particular series will describe the classes of
certificates included in that series and their terms.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED THE CERTIFICATES OR DETERMINED THAT THIS PROSPECTUS
SUPPLEMENT OR THE PROSPECTUS IS ACCURATE OR COMPLETE. 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.

CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 5 OF THIS PROSPECTUS AND
IN THE PROSPECTUS SUPPLEMENT.

THE CERTIFICATES WILL REPRESENT INTERESTS IN THE APPLICABLE TRUST ONLY AND WILL
NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF ANY OTHER ENTITY.

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

A secondary market may not develop for the certificates of any series or, if
such a market does develop, it may not provide the holders of such certificates
with liquidity of investment or it may not continue for the life of such
certificates.

This Prospectus may not be used to offer and sell certificates only if
accompanied by a prospectus supplement.

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

The date of this Prospectus is July __, 1998

<PAGE>

IMPORTANT NOTICE ABOUT INFORMATION IN THIS PROSPECTUS 
You will get information about each trust and the certificates in two separate
documents that progressively provide more detail:

  o  this Prospectus -- which provides general information some of which may not
     apply to the Certificates

  o  a separate Prospectus Supplement -- which will describe the specific terms
     of the Certificates.

In addition, this Prospectus starts with a summary to give you an initial
overview. The summary complies with the "plain English" requirements of the
Securities and Exchange Commission; it does not contain all the information that
you need to consider in making your investment decision. 

IF THE DESCRIPTION OF ANY MATTER VARIES BETWEEN THE PROSPECTUS SUPPLEMENT AND
THIS PROSPECTUS, YOU SHOULD RELY ON THE INFORMATION IN THE PROSPECTUS
SUPPLEMENT.

Cross-references in the Prospectus Supplement and in this Prospectus will direct
you to captions where you can find further related information. The following
Table of Contents for the Prospectus and the Table of Contents in the Prospectus
Supplement provide page references for the captions. 

Generally a capitalized word not at the beginning of a sentence means that it
has a specially defined meaning. In the "Index to Location of Principal Defined
Terms" at the end of the Prospectus and at the end of the Prospectus Supplement,
you can find a listing of the pages where the specially defined meaning of a
capitalized word is given.

<PAGE>

                                TABLE OF CONTENTS

                                                                          Page

PROSPECTUS SUMMARY..........................................................1
RISK FACTORS................................................................5
DESCRIPTION OF THE CERTIFICATES............................................10
     General...............................................................10
     Classes of Certificates...............................................10
     Book-Entry Procedures.................................................11
     Global Clearance, Settlement and Tax Documentation
       Procedures..........................................................14
     Allocation of Distributions...........................................16
     Allocation of Losses and Shortfalls...................................17
     Mortgage Assets.......................................................18
     Optional Termination..................................................18
MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS..............................18
THE TRUSTS.................................................................20
     Assignment of Mortgage Assets.........................................20
     The Mortgage Loans--General...........................................21
     Canadian Mortgage Loans...............................................23
     Single Family Loans...................................................23
     Cooperative Loans.....................................................23
     Multi-Family Loans....................................................24
     Junior Mortgage Loans.................................................24
     Home Improvement Loans................................................24
     Home Equity Lines of Credit...........................................24
     Repurchase of Converted Mortgage Loans................................25
     Repurchase of Delinquent Mortgage Loans...............................25
     Substitution of Mortgage Loans........................................26
     Mortgage-Backed Securities............................................26
     Pre-Funding Account...................................................27
     Asset Proceeds Account................................................27
CREDIT ENHANCEMENT.........................................................28
     General...............................................................28
     Subordination.........................................................28
     Certificate Guaranty Insurance Policies...............................29
     Overcollateralization.................................................29
     Cross Support.........................................................30
     Mortgage Pool Insurance Policies......................................30
     Special Hazard Insurance Policies.....................................31
     Bankruptcy Bonds......................................................31
     Reserve Funds.........................................................32
     Other Credit Enhancement..............................................32
ORIGINATION OF MORTGAGE LOANS..............................................32
     General...............................................................32
     Representations and Warranties........................................34
SERVICING OF MORTGAGE LOANS................................................34
     Payments on Mortgage Loans............................................35
     Advances..............................................................35
     Collection and Other Servicing Procedures.............................36
     Primary Mortgage Insurance Policies...................................36
     Standard Hazard Insurance Policies....................................37
     Maintenance of Insurance Policies; Claims Thereunder
       and Other Realization Upon Defaulted Mortgage
       Loans...............................................................38
     Modification of Mortgage Loans........................................39
     Evidence as to Servicing Compliance...................................39
     Events of Default and Remedies........................................39
     Master Servicer Duties................................................40
     Special Servicing Agreement...........................................40
THE AGREEMENT..............................................................40
     The Trustee...........................................................41
     Administration of Accounts............................................41
     Reports to Certificateholders.........................................42
     Events of Default and Remedies........................................42
     Amendment.............................................................43
     Termination...........................................................43
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS....................................43
     General...............................................................43
     The Mortgage Loans....................................................44
     Foreclosure...........................................................45
     Junior Mortgage Loans; Rights of Senior Mortgagees....................47
     Right of Redemption...................................................48
     Anti-Deficiency Legislation and Other Limitations on
       Lenders.............................................................48
     Soldiers' and Sailors' Civil Relief Act of 1940.......................49
     Environmental Considerations..........................................49
     "Due-on-Sale" Clauses.................................................50
     Enforceability of Certain Provisions..................................51
     Texas Home Equity Loans...............................................51
THE DEPOSITOR..............................................................52
USE OF PROCEEDS............................................................52
CERTAIN FEDERAL INCOME TAX CONSEQUENCES....................................52
     REMIC Certificates....................................................53
     FASIT Certificates....................................................67
     Trust Certificates....................................................67
     Certificates Classified as Partnership Interests......................74
     Debt Certificates.....................................................74
     Taxation of Certificates Classified as Partnership
       Interests...........................................................76
STATE AND LOCAL TAX CONSIDERATIONS.........................................76
CANADIAN INCOME TAX CONSIDERATIONS.........................................76
ERISA CONSIDERATIONS.......................................................76
LEGAL INVESTMENT MATTERS...................................................78
PLAN OF DISTRIBUTION.......................................................79
AVAILABLE INFORMATION......................................................80
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE............................80
INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS...............................81

<PAGE>


                               PROSPECTUS SUMMARY

This summary highlights selected information from this Prospectus to assist you
in getting in initial overview. The summary complies with the "plain English"
requirements of the Securities and Exchange Commission; it does not contain all
the information that you need to consider in making your investment decision. To
understand all the terms of a Series of Certificates, read carefully this entire
Prospectus and the related Prospectus Supplement.

DEPOSITOR

Saxon Asset Securities Company, a wholly owned, limited-purpose financing
subsidiary of Dominion Mortgage Services, Inc.

See "THE DEPOSITOR".

SELLERS

Saxon Mortgage, Inc. , a wholly owned subsidiary of Dominion Mortgage Services,
Inc., and an affiliate of the Depositor, and one or more other mortgage
originators named in the related prospectus supplement.

CERTIFICATES OFFERED

The Depositor will establish separate trusts each of which will issue a series
of mortgage loan asset backed certificates.

The certificates of each series will evidence beneficial ownership interests in
one or more segregated pools of mortgage assets and certain other assets.

Each series may be divided into one or more classes. The related prospectus
supplement will describe the certificates in detail.

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 may be:

  o  subordinated in right to receive distributions and subject to allocation of
     losses in favor of one or more other classes of certificates of such 
     series, 

  o  entitled to receive distributions: 

        o allocable only to principal, only to interest or to any combination of
          principal and interest,

        o allocable to prepayments of principal throughout the life of such
          certificates or only during specified periods,

        o only after the occurrence of specified events,

        o in accordance with a specified schedule or formula or on the basis of
          distributions on specified portions of the mortgage assets,

  o  in the case of certificates entitled to receive distributions allocable to
     interest entitled to receive:

        o interest at a specified pass through rate, which may be fixed,
          variable or adjustable and may differ from the pass through rate at 
          which other classes of certificates of such series are entitled to 
          receive interest and

        o such distributions only after the occurrence of specified events with
          interest accruing until such events occur, in each case as specified 
          in the related prospectus supplement.

No governmental agency or instrumentality and no other entity will guarantee or
insure the certificates or the underlying assets, 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 trust will issue a series of certificates pursuant to a trust agreement or
pooling and servicing agreement with the Depositor and the trustee identified in
the related prospectus supplement. The Depositor will assign and transfer the
assets to be included in the related trust to the trustee in exchange for the
related certificates.

See "THE TRUSTS -- Assignment of Mortgage Assets".

DISTRIBUTIONS

Each prospectus supplement will specify:

 o  whether distributions to the certificates will be made monthly, quarterly,
    semi-annually or at other intervals,

 o  the distribution date for each such distribution

 o  the amount of each distribution allocable to principal and interest and

 o  how the amounts distributed will be determined.

See "DESCRIPTION OF THE CERTIFICATES -- Allocation of Distributions".

MORTGAGE ASSETS

The scheduled principal balance of the mortgage assets and the amount of any
other assets included in a trust (including amounts held in any pre-funding
account for such series) will equal or exceed the aggregate original certificate
principal balance of the certificates of such trust.

See "DESCRIPTION OF THE CERTIFICATES -- Valuation of Mortgage Assets".

The mortgage assets may consist of:

A.  MORTGAGE LOANS":

   o Single family loans -- one- to four-family mortgage loans secured by liens
     on residential and mixed use properties (or participation interests in such
     loans);

   o Cooperative loans -- loans secured by security interests in or similar
     liens on shares in private, non-profit cooperative housing corporations 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);

   o Multifamily loans -- multi-family mortgage loans secured by liens on
     residential and mixed use properties, including buildings owned by
     cooperatives (or participation interests in such loans); 

   o Home improvement loans -- home improvement mortgage loans secured liens 
     on various types of properties (or participation interests in such 
     loans); and

   o HELOCs -- home equity lines of credit ("HELOCs").

All liens may be first, second or more junior liens.

The mortgaged premises may be located in any of the 50 States, the District of
Columbia, the Commonwealth of Puerto Rico or Canada.

B.  MORTGAGE-BACKED SECURITIES

   o 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

   o securities insured or guaranteed by Fannie Mae, Federal Home Loan Mortgage 
     Corporation ("FHLMC") or Government National Mortgage Association ("GNMA").

See "THE TRUSTS -- Mortgage-Backed Securities".

PRE-FUNDING ACCOUNT

A trust may enter into a pre-funding agreement with the Depositor for the
transfer of additional mortgage assets to such trust following the issuance of
the related certificates in exchange for trustee in connection with the sale of
certificates, the related trustee will deposit in a segregated account
pre-funding account at closing.

The trust will apply proceeds remaining in the pre-funding account at the end of
a specified period (which may not exceed three months), as a mandatory
prepayment of certificates as specified in the related prospectus supplement.

See "THE TRUSTS -- Pre-Funding Account".

SERVICER

One or more servicers, which may include an affiliate of the Depositor, will
perform customary servicing functions for the mortgage loans included in each
trust.

See "SERVICING OF MORTGAGE LOANS".

MASTER SERVICER

A master servicer, which may include an affiliate of the Depositor, will
perform, directly or indirectly through one or more sub-servicers,
administrative and supervisory functions for each trust.

See "SERVICING OF MORTGAGE LOANS".

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

The servicers and, to the limited extent described herein, the master servicer,
will be, obligated to advance funds to a trust to cover:

   o   delinquent mortgage loan payments,

   o   delinquent payments of taxes, insurance premiums or other escrowed items 
       and

   o   foreclosure costs, including reasonable attorney's fees.
<PAGE>

Any such advance obligation may be limited to:

   o  amounts the servicer or master servicer deems to be recoverable from late 
      payments or liquidation proceeds,

   o  amounts due holders of specified classes of certificates,

   o  specified periods of time,

   o  certain dollar amounts or

   o  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

A 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 ultimate or timely distributions 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, one or more classes of certificates of a 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

The certificates may be subject to early retirement.

See "DESCRIPTION OF THE CERTIFICATES -- Optional Termination".

CERTAIN FEDERAL INCOME TAX CONSEQUENCES

The federal income tax consequences to the certificateholders will depend on,
among other factors, whether the related trust (or specified portions) elects to
be treated as "real estate mortgage investment conduits" (each, a "REMIC") or
"financial asset securitization investment trusts" (each, a "FASIT") under the
provisions of the Internal Revenue Code of 1986, as amended (the "Code") or, if
the Trust does not elect to be treated as a REMIC or FASIT, whether the
Certificates are considered to be Trust Certificates, Partnership Interests or
Debt Certificates.

The prospectus supplement for each series of certificates will specify whether
the related trust will make a REMIC or FASIT election.

You should consult your tax advisors concerning the application of federal
income tax laws to your particular situation.

See "CERTAIN FEDERAL INCOME TAX CONSEQUENCES" herein and in the related
Prospectus Supplement.

LEGAL INVESTMENT MATTERS

Some of, but not all, the certificates of a series may constitute
"mortgage-related securities" under the Secondary Mortgage Market Enhancement
Act of 1984 ("SMMEA"). Mortgage-related securities 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.
Certificates that do not constitute "mortgage-related securities" 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 subject to the Employee Retirement Income
Security Act of 1974, as amended, or the Code, should carefully review whether
an investment in certificates could give rise to a transaction prohibited or not
otherwise permissible. Certain classes of certificates may not be offered for
sale or transferable to such plans.

See "ERISA CONSIDERATIONS" herein and in the related prospectus supplement.

RATINGS

Each class of certificates 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.

See "RISK FACTORS" herein and in the related prospectus supplement.
<PAGE>

                                  RISK FACTORS

Prospective investors should consider the following factors (as well as the
factors identified under "Risk Factors" in the related Prospectus Supplement) in
connection with a purchase of the Certificates of any Series.

LIMITED OBLIGATIONS        The Certificates will represent an ownership interest
                           in the related Trust and will not represent an
                           interest in or obligation of any other entity and
                           will not be insured by any government agency or
                           instrumentality. Each Trust is expected to have no
                           significant assets other than the assets assigned to
                           it by the Depositor. 

                           You must rely primarily upon payments on the assets
                           assigned to the related Trust, any security for those
                           Certificates and the sources of credit enhancement,
                           if any, identified in the related Prospectus
                           Supplement for distributions on the Certificates.

                           None of any governmental agency or instrumentality,
                           the Depositor, any Servicer, any Master Servicer, any
                           Trustee or any of their affiliates will guarantee or
                           insured any assets assigned to a Trust, 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, you 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 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.  That 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.  Those 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. Those 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, the liability may affect assignees of the
                           mortgage loans.

<PAGE>

                           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 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:

                           o    the average life of each Class of such
                                Certificates and

                           o    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:

                           o    foreclosure, condemnation and other dispositions
                                of the Mortgaged Premises (including amounts 
                                paid by insurers under applicable insurance 
                                policies);

                           o    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);

                          o     the repurchase of Mortgage Loans modified in 
                                lieu of refinancing;

                          o     the repurchase of any liquidated Mortgage Loan
                                or delinquent Mortgage Loan, if applicable; or 

                          o     the repurchase or redemption 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.

                           You must make your own decision as to the appropriate
                           prepayment assumption.

                           See "MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS."

<PAGE>

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
                           you 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,
                           a Trust may issue Certificates of a Series 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, because 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, your ability 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 because
                           physical certificates representing the Certificates
                           will generally not be available. You may experience
                           some delay in receipt of distributions of interest on
                           and principal of the Book-Entry Certificates because
                           the Trustee will forward distributions through
                           book-entry system participants which thereafter will
                           be required to credit such distributions to your
                           accounts as a beneficial owner of the Certificates,
                           whether directly or indirectly through financial
                           intermediaries.

                           See "DESCRIPTION OF THE CERTIFICATES-- Book-Entry
                           Procedures."

LIMITED NATURE
 OF RATINGS                Any rating of Certificates 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 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. 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 Certificate issued with original issue
                           discount must 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."

<PAGE>

BALLOON LOANS              A portion of the Mortgage Assets included in a Trust
                           may be "balloon loans" that provide for the payment
                           of the unamortized principal balance of such Mortgage
                           Loans in a single payment at maturity ("Balloon
                           Loans").  Balloon Loans provide for equal monthly
                           payments, consisting of principal and interest,
                           generally based on a 30-year amortization schedule,
                           and a single payment of the remaining balance of the
                           Balloon Loan, generally five, seven, ten or 15 years
                           after origination.  Amortization of a Balloon Loan
                           based on a scheduled period that is longer than 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 must make
                           substantial single payments at maturity, the default
                           risk associated with Balloon Loans may be 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 included in a Trust
                           may be 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 related
                           Certificates could be more adversely affected by a
                           reduction in the value of the Mortgaged Premises than
                           would the position of the senior lienholders.  If a
                           borrower defaults, 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 included in a Trust
                           may be secured by liens on Mortgaged Premises which
                           are not owner occupied.  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 acordance 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 Fannie Mae or FHLMC due to borrower credit
                           characteristics, property characteristics, loan
                           documentation guidelines or other characteristics
                           that do not meet Fannie Mae or FHLMC underwriting
                           guidelines, including a loan made to:

                           o  a borrower whose creditworthiness and repayment
                              ability do not satisfy such Fannie Mae or FHLMC
                              underwriting guidelines or

                           o  a borrower with 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 Fannie Mae 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 Fannie
                           Mae or FHLMC underwriting guidelines.

                           You must make your 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.  Inclusion of such Mortgage Loans may
                           cause the rate of defaults and prepayments to
                           increase and, in turn, may cause losses to exceed the
                           available credit enhancement and affect the yield on
                           the related Certificates.

                           See "THE TRUSTS -- The Mortgage Loans -- General."

TEXAS HOME
   EQUITY LOANS            The Texas Home Equity Laws, Section 50(a)(6) of
                           Article XVI of the Constitution of Texas apply to any
                           "cash-out" refinance or other non-purchase money
                           transaction (except rate/term refinances, home
                           improvement loans when the amount of the loan does
                           not exceed the cost of the improvement and certain
                           other narrow exceptions) secured by a Texas
                           resident's principal residence and provide for
                           certain disclosure requirements, caps on allowable
                           fees, required loan closing procedures, restrictions
                           on land parcel size, and other restrictions.
                           Failure, inadvertent or otherwise, to comply with any
                           requirement may create an opportunity for the
                           borrower to argue that the Mortgage Loan is
                           unenforceable and/or the lien on the Mortgaged
                           Premises is invalid.  Because the Texas Home Equity
                           Laws, which first became effective on January 1,
                           1998, did not grant authority to any government
                           agency to promulgate interpretive regulations,
                           definitive authority for determining compliance is
                           not available to the same extent as for federal and
                           other state mortgage laws.  Any Mortgage Loan subject
                           to the Texas Home Equity Laws can be foreclosed only
                           pursuant to court order, rather than non-judicial
                           foreclosure as is available for other types of
                           mortgage loans in Texas, which may result in delay
                           and increased losses in connection with foreclosures.
                           If a court were to find that any requirement of the
                           Texas Home Equity Laws was not complied with, the
                           court could refuse to allow foreclosure to proceed,
                           declare the lien on the Mortgaged Premises to be
                           invalid, and/or require the originating lender or the
                           holder of the note to forfeit some or all principal
                           and interest of the related Mortgage Loan.  In
                           addition, the Texas Home Equity Laws may be voided in
                           their entirety, possibly affecting the validity of
                           any existing loans originated pursuant to the Texas
                           Home Equity Laws, if it is determined that federal
                           law preempts any portion of the Texas Home Equity
                           Laws. Pending litigation involving one or more
                           lenders unrelated to Seller asserts that the voter
                           referendum authorizing the Texas Home Equity Laws
                           failed to comply with certain aspects of Texas
                           election laws.  Were the plaintiffs to prevail
                           substantially in such or similar litigation, the
                           legal effect upon the validity of loans originated
                           pursuant to the Texas Home Equity Laws is uncertain.
                           There can be no assurance that other litigants will
                           not assert other challenges to the validity of the
                           Texas Home Equity Laws based on similar or other
                           legal theories.  Title insurance generally available
                           on such Mortgage Loans may exclude coverage for some
                           of the risks described in this paragraph.

CANADIAN MORTGAGE
   LOANS                   Canadian Mortgage Loans may present risks generally
                           not associated with mortgage loans made to United
                           States borrowers, including the risk of adverse
                           economic and political developments in Canada.  In
                           addition, the value of Mortgaged Premises located in
                           Canada may be subject to certain risks not associated
                           with mortgage loans secured by properties located in
                           the United States.  For example, increases and
                           decreases in the relative market values of currencies
                           could cause the value of the payments received with
                           respect to Canadian Mortgage Loans to decline in
                           terms of United States currency.  The value of
                           properties located in Canada may decline in relation
                           to the United States dollar as a result of adverse
                           political and economic developments in Canada.
                           Developments in Canada that could adversely affect
                           the value of Canadian Mortgage Loans may include
                           currency devaluation, high inflation, high
                           unemployment, social and political unrest,
                           expropriation of property and moratoriums on
                           enforceability of lenders' rights.  Such factors
                           could also affect the ability of the Canadian
                           borrower to repay his loan. For additional
                           information regarding the Canadian Mortgage Loans and
                           the procedure for realizing on the related
                           collateral, see "The Trust-- The Mortgage Loans--
                           General" and "CERTAIN LEGAL ASPECTS OF MORTGAGE
                           LOANS-- The Mortgage Loans".

<PAGE>

                        DESCRIPTION OF THE CERTIFICATES

GENERAL

The 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:

o     may be entitled to receive distributions:

               o   allocable only to principal, only to interest or to any
                   combination of principal and interest,

               o   allocable to prepayments of principal throughout the life of
                   such Certificates or only during specified periods,

               o   only after the occurrence of specified events,

               o   in accordance with a specified schedule or formula or on the
                   basis of distributions on specified portions of the Mortgage 
                   Assets,

o     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,

<PAGE>

o     in the case of Certificates entitled to receive distributions allocable to
      interest may be entitled to receive:

               o   interest at 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

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

BOOK-ENTRY PROCEDURES

The Prospectus Supplement for a Series may specify that certain Classes of
Certificates will initially be issued in book-entry form ("Book-Entry
Certificates") in the authorized denominations specified therein.  Each such
Class will be represented by a single certificate registered in the name of the
nominee of the depository, which is expected to be The Depository Trust Company
("DTC" and, together with any successor or other depository selected by the
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").

<PAGE>

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 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".

<PAGE>


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 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.

<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 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.

<PAGE>

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 Relevant Depositary 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:

       o  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;

       o  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

<PAGE>

       o  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.

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 under "CERTAIN FEDERAL INCOME TAX CONSEQUENCES -- REMIC Certificates
- -- Foreign Investors in REMIC Certificates"), 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 (any person who is not a U.S. Person) 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.

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:

       o  whether distributions on such Certificates will be made monthly,
          quarterly, semi-annually or at other intervals,

       o  the Distribution Date for each such distribution and

       o  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, 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.

<PAGE>

"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:

      o  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,

      o  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,

      o  certain physical damage to the related Mortgaged Premises of a type not
         covered by Standard Hazard Insurance Policies or

      o  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.

<PAGE>

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

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.

<PAGE>

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 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 the rate of prepayment of mortgage loans.

The Seller is not aware of any historical prepayment experience with respect to
Canadian Mortgage Loans and, accordingly, prepayments thereon may or may not
occur at the same rate or be affected by the same factors as United States
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 affect 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.

<PAGE>

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 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 (other than Canadian
Mortgage Loans) 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. Comparable arrangements with respect to Canadian
Mortgage Loans will be addressed in the related Prospectus Supplement. As to
each Mortgage Loan, the Depositor will deliver or cause to be delivered to the
Trustee the related Mortgage Note (other than Canadian Mortgage Loans, for which
generally there is no 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.

<PAGE>

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.

THE MORTGAGE LOANS--GENERAL

The Mortgage Loans will be evidenced by promissory notes (each, a "Mortgage
Note") (other than Canadian Mortgage Loans, for which generally there is no
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:

            o  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.

            o  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.

            o  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.

            o  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.

<PAGE>

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) or Canada.
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.

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:

            o  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,

            o  the  largest expected principal balance and the smallest expected
               principal balance of any of the Mortgage Loans,

            o  the  types of Mortgaged Premises and/or other assets securing the
               Mortgage Loans,

            o  the original terms to maturity of the Mortgage Loans,

            o  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,

            o  the expected aggregate outstanding Principal Balance of Mortgage 
               Loans having loan-to-value ratios at origination exceeding 80%,

            o  the  expected Mortgage Interest Rates and the range of Mortgage 
               Interest Rates,

            o  in   the case of ARM Loans, the expected weighted average of the 
               Adjustable Rates,

            o  the  expected aggregate outstanding Scheduled Principal Balance, 
               if any, of Buy-Down Loans as of the date set forth in the 
               Prospectus Supplement,

            o  the  expected aggregate outstanding principal balance, if any, of
               GPM Loans as of the date set forth in the Prospectus Supplement,

            o  the  amount of any Mortgage Pool Insurance Policy, Special Hazard
               Insurance Policy or Bankruptcy Bond to be maintained with respect
               to the related Trust,

            o  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,

            o  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

            o  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.

<PAGE>

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.

CANADIAN MORTGAGE LOANS

Each Canadian Mortgage Loan will be made between the originator of the Canadian
Mortgage Loan and the borrower, pursuant to a mortgage, charge, or similar
instrument, which will provide that the rights and obligations of the borrower
and the lender thereunder will be governed under applicable Canadian law. Title
insurance is generally not provided in Canada and there will be no title
insurance with respect to Canadian Mortgage Loans unless otherwise specified in
the related Prospectus Supplement. The Canadian Mortgage Loans will generally
have terms of five years or less unless otherwise specified in the related
Prospectus Supplement.

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.

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.

<PAGE>

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.

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.

<PAGE>

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 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
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,

<PAGE>

                    (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 later than one
                         year prior to the "latest possible maturity date"
                         specified in the Agreement,

                    (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:

                    (a)  provide for a lowest possible Net Rate that is not
                         lower than the lowest possible Net Rate for the deleted
                         Mortgage Loan and a highest possible Net Rate that is
                         not lower than the highest possible Net Rate for the
                         deleted Mortgage Loan,

                    (b)  have a Gross Margin that is not less than the Gross
                         Margin of the deleted Mortgage Loan,

                    (c)  have a Periodic Rate Cap equal to the Periodic Rate Cap
                         on the deleted Mortgage Loan,

                    (d)  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 or two months later than the next Interest
                         Adjustment Date for the deleted Mortgage Loan,

                    (e)  does not have a permitted increase or decrease in the
                         Monthly Payment less than the permitted increase or
                         decrease applicable to the deleted Mortgage Loan,

                    (f)  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 and

                    (g)  be secured by Mortgaged Premises located in the United
                         States, unless the deleted Mortgage Loan was a Canadian
                         Mortgage Loan, in which case the substitute Mortgage
                         Loan may be a Canadian Mortgage Loan.

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) and (ii) Certificates insured
or guaranteed by Fannie Mae, 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").

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,


<PAGE>

                            (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 the 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.
                                       
<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 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.
                                       
<PAGE>

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 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.

<PAGE>

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 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.

<PAGE>

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".

<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 :

     a)   its own credit approval process, to the extent that  such process 
          conforms to underwriting standards generally acceptable to Fannie Mae 
          or FHLMC, or

     b)   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 Fannie Mae 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
Fannie Mae 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 Fannie Mae or FHLMC due to borrower credit
characteristics that do not meet Fannie Mae or FHLMC underwriting guidelines,
including a loan made to a borrower whose creditworthiness and repayment ability
do not satisfy such Fannie Mae 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 Fannie Mae or FHLMC underwriting guidelines.

<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
Fannie Mae 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. In
general, SMI will 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, and, 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;
however, for second Mortgage Loans with a balance of less than $50,000 and
Canadian Mortgage Loans, SMI will generally not obtain a mortgage title
insurance policy.

<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

Each Servicer generally will be approved or will utilize a sub-servicer that is
approved by Fannie Mae 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 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.

<PAGE>

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 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.

<PAGE>

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 Fannie Mae.

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 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".

<PAGE>

Primary Mortgage Insurance on a Canadian Mortgage Loan may be issued by a
private corporation or a government-owned corporation.

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 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.

     Hazard insurance on the properties securing Canadian Mortgage Loans will
generally be provided by insurers located in Canada. The Seller may not be able
to obtain as much information about the financial condition of the companies
issuing hazard insurance in Canada as it is able to obtain with respect to
companies based in the United States. The ability of such insurers to pay claims
also may be affected by, among other things, adverse political and economic
developments in the future.

<PAGE>

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. In certain Canadian provinces, it
is not possible to obtain a deficiency judgment. 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 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,
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.

<PAGE>

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

EVIDENCE AS TO SERVICING COMPLIANCE

Within 120 days after the end of each of its fiscal years, each Servicer must
provide the Master Servicer 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 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, 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 information returns and

     (vi) prepare reports, if any, required under the Securities Exchange Act of
          1934, as amended.

<PAGE>

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 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, 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.

<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.

<PAGE>


EVENTS OF DEFAULT AND REMEDIES

If so specified in the Prospectus Supplement for a Series, events of default
under the related Agreement will consist of:

     (i)  any default in the performance or breach of any covenant or warranty 
          of the Master Servicer under such Agreement which continues unremedied
          for a specified period after the giving of written notice of such
          failure to the Master Servicer by the Trustee 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.

<PAGE>


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.

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.

<PAGE>


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

COOPERATIVE LOANS. Certain of the Mortgage Loans may be Cooperative Loans. The
Cooperative (i) owns all the real property that comprises the project, including
the land and the apartment building comprised of separate dwelling units and
common areas or (ii) leases the land generally by a long-term ground lease and
owns the apartment building. The Cooperative is directly responsible for project
management and, in most cases, payment of real estate taxes and hazard and
liability insurance. If there is a blanket mortgage on the Cooperative and/or
underlying land, as is generally the case, the Cooperative, as project
mortgagor, is also responsible for meeting these mortgage obligations. A blanket
mortgage is ordinarily incurred by the Cooperative in connection with the
construction or purchase of the Cooperative's apartment building. The interest
of the occupants under proprietary leases or occupancy agreements to which the
Cooperative is a party are generally subordinate to the interest of the holder
of the blanket mortgage in that building. If the Cooperative is unable to meet
the payment obligations arising under its blanket mortgage, the mortgagee
holding the blanket mortgage could foreclose on that mortgage and terminate all
subordinate proprietary leases and occupancy agreements. In addition, the
blanket mortgage on a Cooperative may provide financing in the form of a
mortgage that does not fully amortize with a significant portion of principal
being due in one lump sum at final maturity. The inability of the Cooperative to
refinance this mortgage or make such final payment could lead to foreclosure by
the mortgagee providing the financing. A 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.

          CANADIAN MORTGAGE LOANS. If specified in the related Prospectus 
Supplement, the Mortgage Loans may include Canadian Mortgage Loans. See 
"THE TRUSTS -- Canadian Mortgage Loans" for a description of the collateral for 
the Canadian Mortgage Loans. 

FORECLOSURE

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

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

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

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

<PAGE>


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

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

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

<PAGE>


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".

FORECLOSURE ON CANADIAN MORTGAGE LOANS. In certain Canadian provinces, lenders
are not required to sell the Mortgaged Premises securing Canadian Mortgage Loans
by means of a judicial proceeding but rather may exercise self-help remedies
with respect to the related Mortgaged Premises, provided that the applicable
prior notice has been given to the borrower. The judicial proceedings and
self-help remedies available to lenders in connection with the enforcement of
Canadian Mortgage Loans will be described in the related Prospectus Supplement.

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 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.

<PAGE>


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

RIGHT OF REDEMPTION

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

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

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

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

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

<PAGE>


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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

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

ENVIRONMENTAL CONSIDERATIONS

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

<PAGE>


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.

"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.

<PAGE>


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.

TEXAS HOME EQUITY LOANS

Generally, any "cash-out" refinance transaction or other non-purchase money
transaction (except rate/term refinances and certain other narrow exceptions)
secured by a Texas resident's principal residence is subject to the provisions
set forth in Section 50(a)(6) of Article XVI of the Constitution of Texas (the
"Texas Home Equity Laws"). The Texas Home Equity Laws provide certain disclosure
requirements, caps on allowable fees, required loan closing procedures,
restrictions on land parcel size, and other restrictions. Failure, inadvertent
or otherwise, by the loan originator to comply with any requirement of the Texas
Home Equity Laws may create an opportunity for the borrower to argue that the
Mortgage Loan is unenforceable and/or the lien on the Mortgaged Premises is
invalid. Because the Texas Home Equity Laws, which first became effective on
January 1, 1998, did not grant authority to any government agency to promulgate
interpretive regulations, definitive authority for determining compliance is not
available to the same extent as for federal and state mortgage laws and
regulations. Any Mortgage Loan subject to the Texas Home Equity Laws can be
foreclosed only pursuant to court order, rather than non-judicial foreclosure as
is available for other types of mortgage loans in Texas, which may result in
delay and increased losses in connection with foreclosures. If a court were to
find that any requirement of the Texas Home Equity Laws was not complied with,
the court could refuse to allow foreclosure to proceed, declare the lien on the
Mortgaged Premises to be invalid, or require the originating lender or the
holder of the Mortgage Note to forfeit some or all principal and interest of the
related Mortgage Loan. In addition. The Texas Home Equity Laws may be voided in
their entirety, possibly affecting the validity of any existing liens originated
pursuant to the Texas Home Equity Laws, if it is determined that federal law
preempts any portion of the Texas Home Equity Laws. Title insurance generally
available on such Mortgage Loans may exclude coverage for some of the risks
described in this paragraph.

                                  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 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.

<PAGE>


                                 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 the following
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"), (ii) Certificates ("FASIT Certificates") representing interests in
all or a portion of a Trust ("FASIT Mortgage Pool") for which an election is
made to treat it as a financial asset securitization trust ("FASIT") under Code
Section 860L, (iii) Certificates ("Trust Certificates") representing interests
in a Trust for which neither of such elections is made, (iv) Certificates
("Partnership Interests") issued under arrangements treated as partnership
interests for federal income tax purposes and (v) Certificates ("Debt
Certificates") issued under arrangements treated for federal income tax purposes
as debt. The discussion is based upon the advice of Arter & Hadden, LLP, special
counsel to the Depositor. Arter & Hadden LLP 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:

     (i)  the Internal Revenue Code of 1986, as amended (the "Code");

     (ii) the final regulations on REMICs (the "REMIC Regulations") promulgated 
          on December 23, 1992;

    (iii) the final regulations under Sections 1271 through 1273 and 1275 of the
          Code (the "OID Regulations") concerning debt instruments promulgated 
          on January 21, 1994;

     (iv) the final regulations concerning debt instruments providing for 
          contingent payments (the "Contingent Payment Regulations") promulgated
          on June 11, 1996;

      (v) the final mark-to-market regulations under Section 475 (the 
          "Mark-To-Market regulations") promulgated December 31, 1996;

     (vi) the regulations concerning withholding for foreign persons (the 
          "Withholding Regulations") published on October 6, 1997, for 
          application to payments after December 31, 1999; and

    (vii) the regulations concerning amortization of premium (the "Premium 
          Regulations") effective for debt instruments acquired after March 2, 
          1998.

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.

<PAGE>


REMIC CERTIFICATES

With respect to each series of REMIC Certificates relating to a REMIC Mortgage
Pool, Arter & Hadden, LLP, 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 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 "-- 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:

      (i)  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,

      (ii) any qualified replacement mortgage,

     (iii) any regular interest in another REMIC transferred to the REMIC on
           the Closing Date in exchange for REMIC Certificates or

      (iv) beginning on September 1, 1997, certain regular interests in a
           financial asset securitization investment trust.

Any property acquired as a result of a foreclosure or deed in lieu with respect
to a Qualified Mortgage ("foreclosure property") is required generally to be
disposed of within two years. 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.

<PAGE>


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 Certificateholders will receive reports annually (or more frequently if
required) 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 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 Closing 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.

<PAGE>


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 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 compel 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 securities
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 "-- Market Discount" and "-- Premium".

<PAGE>


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 of (i)
the sum of (A) the present value of all the distributions remaining to be made
on the REMIC Regular Certificate, 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 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).

<PAGE>


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. A REMIC
Regular Certificate 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 Closing 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 the Closing Date 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
Regulations applicable to variable rate debt instruments, it may be subject to
the Contingent Debt Regulations. The application of the 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 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 "REMIC 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.

<PAGE>


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 "REMIC 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 REMIC Regular Certificate 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 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 "-- 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 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 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 Premium Regulations
do not apply to debt instruments subject to Code Section 1272(a)(6).
Nevertheless, if a Certificateholder elects to amortize premium for the taxable
year containing the effective date of March 2, 1998, the Premium Regulations
will apply to all the Certificateholder's debt instruments held on or after the
first day of that taxable year.

<PAGE>


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 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, "Trust Certificates -- 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
as REMICs ("Tiered REMICs") for federal income tax purposes. Upon the issuance
of any such series of Certificates, Arter & Hadden LLP, 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 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 MORTGAGE POOL. 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 "-- REMIC 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.

<PAGE>


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.

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 excess 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.

<PAGE>


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 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.

<PAGE>


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 "-- 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 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 "-- 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 with a maximum marginal tax rate for long-term
capital gains of individuals at 28% (lower rates may apply depending on the
holding period of the capital asset). There is no such rate differential for
corporations. In addition, the distinction between a capital gain or loss and
ordinary income or loss is 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.

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.

<PAGE>


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 service providers, such as servicing
compensation of the Master Servicer and the Servicers, 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.

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 Asset 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 REMICS. 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.

<PAGE>


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. One 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.

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 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.

<PAGE>


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 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
"REMIC 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 Withholding Regulations may affect the United States taxation of foreign
investors in REMIC Certificates. The Withholding Regulations are generally
proposed to be effective for payments after December 31, 1999, regardless of the
issue date of the REMIC Certificate with respect to which such payments are
made, subject to certain transition rules. The Withholding Regulations 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 Withholding Regulations 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.

<PAGE>


FASIT CERTIFICATES

With respect to each series of FASIT Certificates relating to a FASIT Mortgage
Pool, Arter & Hadden LLP, special counsel for the Depositor, will deliver their
opinion (unless otherwise limited in the related Prospectus Supplement)
generally to the effect that, assuming (i) the making of an appropriate
election, (ii) compliance with all provisions of the related Agreement and (iii)
compliance with the applicable provisions of the law, including any amendments
to the Code or applicable Treasury regulations thereunder, such FASIT Mortgage
Pool will qualify as a FASIT and the classes of interests in that FASIT Mortgage
Pool will be considered "regular interests" or an "ownership interest" in that
FASIT Mortgage Pool. The regular interests will be treated for federal income
tax purposes as if they were newly originated debt instruments, and the
ownership interest will be considered to be the "ownership interest" in the
FASIT Mortgage. The Prospectus Supplement for each series of Certificates will
indicate whether one or more FASIT elections with respect to the related Trust
will be made and will also cover any material federal income tax consequences
applicable to the holders of FASIT Certificates to the extent it varies from
other information with respect to REMIC Certificates provided above.

TRUST CERTIFICATES

CLASSIFICATION OF TRUST CERTIFICATES. With respect to each series of Trust
Certificates for which no REMIC or FASIT election is made and which are not
subject to partnership treatment or debt treatment (without reference to the
REMIC Provisions and the FASIT Provisions), Arter & Hadden LLP, special counsel
to the Depositor, will deliver their opinion (unless otherwise limited by the
related Prospectus Supplement) generally to the effect that the arrangements
pursuant to which the related Trust 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 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, 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 (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 LLP, 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 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, 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. The assets of certain Trusts 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 Trusts that include Buydown
Mortgage Loans.

<PAGE>


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 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 "-- 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 "-- 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.

<PAGE>


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 LLP, special
counsel to the Depositor, will deliver their opinion (unless otherwise limited
by the related Prospectus Supplement) generally to the effect 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 Assets (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 of or all 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 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 Certificates -- Original Issue Discount". Those regulations also
provide that 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 Regulations 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 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.

<PAGE>


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 Certificates -- Original Issue Discount") from Unstripped
Mortgage Assets as and 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 Certificates -- Original Issue Discount" and "-- Application of Stripped
Bond Rules" and "-- 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.

<PAGE>


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 under "REMIC 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.

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 -- Market Discount" and "--
Premium" for a discussion of the application of the 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 therefor 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 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 LLP, special counsel to the Depositor, will deliver
their opinion (unless otherwise limited by the related Prospectus Supplement)
generally to the effect 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.

<PAGE>


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 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.

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 under
"REMIC 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.

<PAGE>


Because the treatment of the Trust Interest Certificates under current law and
the potential application of the 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 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 Certificates -- 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 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 Certificates --
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 Mortgage Assets 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 Withholding Regulations, under "REMIC
Certificates--Foreign Investors in REMIC Certificates".

CERTIFICATES CLASSIFIED AS PARTNERSHIP INTERESTS

Certain arrangements may be treated as partnerships for federal income tax
purposes. In such event, the related Certificates will characterized, for
federal income tax purposes, as "Partnership Interests" as discussed in the
related Prospectus Supplement. With respect to Certificates classified as
Partnership Interests, Arter & Hadden LLP, special counsel to the Depositor,
will deliver their opinion (unless otherwise limited in the related Prospectus
Supplement) generally to the effect that the arrangement pursuant to which such
Certificates are issued will be characterized as a partnership and not as an
association taxable as a corporation for federal income tax purposes.

<PAGE>


DEBT CERTIFICATES

GENERAL. Debt Certificates may be treated, for federal income tax purposes,
either as (i) non-recourse debt of the Depositor secured by the related Mortgage
Assets, in which case the related Trust will constitute only a security device
which constitutes a collateral arrangement for the issuance of secured debt and
not an entity for federal income tax purposes or (ii) debt of a partnership, in
which case the related Trust will constitute a partnership for federal income
tax purposes, in either case without reliance on the REMIC Provisions or the
FASIT Provisions. Arter & Hadden LLP, special counsel to the Depositor, will
deliver their opinion (unless otherwise limited by the related Prospectus
Supplement) generally to the effect that, for federal income tax purposes,
assuming compliance with all the provisions of the related Agreement, (i) the
Debt Certificates will be characterized as debt issued by, and not equity in,
the related Trust and (ii) the related Trust will not be characterized as an
association (or publicly traded partnership within the meaning of Code Section
7704) taxable as a corporation or as a taxable mortgage pool within the meaning
of Code Section 7701(i). Because, however, different criteria are used to
determine the accounting treatment of the issuance of Debt Certificates, the
Depositor may treat such transactions, for financial accounting purposes, as a
transfer of an ownership interest in the related Mortgage Assets to the related
Trust and not as the issuance of debt obligations. In that regard, it should be
noted that the IRS has issued a notice stating that, upon examination, it will
scrutinize instruments treated as debt for federal income tax purposes but as
equity for regulatory, rating agency or financial accounting purposes to
determine if their purported status as debt for federal income tax purposes is
appropriate. Assuming that Debt Certificates will be treated as indebtedness for
federal income tax purposes, holders of Debt Certificates, using their method of
tax accounting, will follow the federal income tax treatment hereinafter
described.

ORIGINAL ISSUE DISCOUNT. It is likely that the Debt Certificates will be treated
as having been issued with "original issue discount" within the meaning of Code
Section 1273(a) because interest payments on the Debt Certificates may, in the
event of certain shortfalls, be deferred for periods exceeding one year. As a
result, interest payments may not be considered "qualified stated interest"
payments.

In general, a holder of a Debt Certificate having original issue discount must
include original issue discount in ordinary income as it accrues in advance of
receipt of the cash attributable to the discount, regardless of the method of
accounting otherwise used. The amount of original issue discount on a Debt
Certificate will be computed generally as described under "-- REMIC Certificates
- -- Original Issue Discount". The Depositor intends to report any information
required with respect to the Debt Certificates based on the OID Regulations.

MARKET DISCOUNT. A purchaser of a Debt Certificate may be subject to the market
discount rules of Code Sections 1276 through 1278. In general, "market discount"
is the amount by which the stated redemption price at maturity (or, in the case
of a Debt Certificate issued with original issue discount, the adjusted issue
price) of the Debt Certificate exceeds the purchaser's basis in a Debt
Certificate. The holder of a Debt Certificate that has market discount generally
will be required to include accrued market discount in ordinary income to the
extent payments includible in the stated redemption price at maturity of such
Debt Certificate are received. The amount of market discount on a Debt
Certificate will be computed generally as described under "-- REMIC Certificates
- -- Market Discount".

PREMIUM. A Debt Certificate purchased at a cost greater than its stated
redemption price at maturity is considered to be purchased at a premium. A
holder of a Debt Certificate who holds a Debt Certificate as a "capital asset"
within the meaning of Code Section 1221 may elect under Code Section 171 to
amortize the premium under the constant interest method. That election will
apply to all premium obligations that the holder of a Debt Certificate acquires
on or after the first day of the taxable year for which the election is made,
unless the IRS permits the revocation of the election. In addition, it appears
that the same rules that apply to the accrual of market discount on installment
obligations are intended to apply in amortizing premium on installment
obligations such as the Debt Certificates. The treatment of premium incurred
upon the purchase of a Debt Certificate will be determined generally as
described above under "-- REMIC Certificates -- Premium".

SALE OR EXCHANGE OF DEBT CERTIFICATES. If a holder of a Debt Certificate sells
or exchanges a Debt Certificate, such holder will recognize gain or loss equal
to the difference, if any, between the amount received and such holder's
adjusted basis in the Debt Certificate. The adjusted basis in the Debt
Certificate generally will equal its initial cost, increased by any original
issue discount or market discount with respect to the Debt Certificate
previously included in such holder's gross income and reduced by the payments
previously received on the Debt Certificate, other than payments of qualified
stated interest, and by any amortized premium.

<PAGE>



In general, except as described above with respect to market discount, and
except for certain financial institutions subject to Code Section 582(c), any
gain or loss on the sale or exchange of a Debt Certificate recognized by an
investor who holds the Debt Certificate as a capital asset (within the meaning
of Code Section 1221), will be capital gain or loss and will be long term or
short term depending on whether the Debt Certificate has been held for more than
one year. For corporate taxpayers, there is no preferential rate afforded to
long-term capital gains. For individual taxpayers, net capital gains are subject
to varying tax rates depending upon the holding period of the Debt Certificates.

BACKUP WITHHOLDING. Holders of Debt Certificates will be subject to backup
withholding rules identical to those applicable to REMIC Regular Certificates.
See "-- REMIC Certificates -- Backup Withholding" with respect to REMIC
Certificates.

TAX TREATMENT OF FOREIGN INVESTORS. Holders of Debt Certificates who are foreign
investors will be subject to taxation in the same manner as foreign holders of
REMIC Regular Securities. See "-- REMIC Certificates -- Foreign Investors in
REMIC Certificates".

For federal income tax purposes, (i) Debt Certificates held by a thrift
institution taxed as a "mutual savings bank" or "domestic building and loan
association" will not represent interests in "qualifying real property loans"
within the meaning of Code Section 593(d)(1); (ii) Debt Certificates held by a
thrift institution taxed as a domestic building and loan association will not
constitute "loans ... secured by an interest in real property" within the
meaning of Code Section 7701(a)(19)(C)(v); (iii) interest on Debt Certificates
held by a real estate investment trust will not be treated as "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); (iv) Debt
Certificates held be a real estate investment trust will not constitute "real
estate assets" or "Government securities" within the meaning of Code Section
856(c)(5)(A); and (v) Debt Certificates held by a regulated investment company
will not constitute "Government securities" within the meaning of Code Section
851(b)(4)(A)(i).

TAXATION OF CERTIFICATES CLASSIFIED AS PARTNERSHIP INTERESTS

Certain Trusts may be treated as partnerships for Federal income tax purposes.
In such event, the Trusts may issue Securities characterized as "Partnership
Interests" as discussed in the related Prospectus Supplement. With respect to
such Series of Partnership Interests, Arter & Hadden LLP, special counsel to the
Depositor, will deliver their opinion (unless otherwise limited by the related
Prospectus Supplement) generally to the effect that the Trust will be
characterized as a partnership and not an association taxable as a corporation
or taxable mortgage pool for federal income tax purposes. The related Prospectus
Supplement will also cover any material federal income tax consequences
applicable to the Owners.

                       STATE AND LOCAL TAX CONSIDERATIONS

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 or FASIT Mortgage Pool or Non-REMIC or Non-FASIT Trust 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.

<PAGE>


                       CANADIAN INCOME TAX CONSIDERATIONS

With respect to Canadian Mortgage Loans, interest payments may be subject to
Canadian withholding tax as described in the relates Prospectus Supplement.
Potential investors should consult their own tax and legal advisors with respect
to the consequences of ownership of the Certificates and the receipt of income
related to Canadian Mortgage Loans. 

                              ERISA CONSIDERATIONS

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

In addition, employee benefit plans subject to ERISA (including collective
investment funds, separate accounts and insurance company general accounts in
which such plans are invested), and individual retirement accounts and annuities
or certain types of Keogh plans not subject to ERISA but subject to Section 4975
of the Code (each, a "Plan"), are prohibited from engaging in a broad range of
transactions involving Plan assets and persons having certain specified
relationships to a Plan ("parties in interest" under ERISA and "disqualified
persons" under the Code). Such transactions are treated as "prohibited
transactions" under Sections 406 and 407 of ERISA and excise taxes are imposed
upon disqualified persons by Section 4975 of the Code (or, in some cases, a
civil penalty may be assessed pursuant to Section 502(i) of ERISA). The
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.

<PAGE>


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 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.

<PAGE>


                            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, 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. 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.

<PAGE>


                              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 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).



<PAGE>


                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS



<PAGE>

                                                                  Page
                                                                  ----

1996 Contingent Payment Regulations................................52
Adjustable Rate....................................................21
adjusted issue price...............................................57
Advance............................................................35
AFR................................................................61
Agreement..........................................................10
applicable federal rate............................................61
ARM Loans..........................................................22
backup withholding tax.............................................66
Balloon Loans.......................................................7
Bankruptcy Bond....................................................32
Beneficial Owner...................................................11
Book-Entry Certificates............................................11
Buy-Down Loans.....................................................23
Certificate Guaranty Insurance Policy..............................29
Certificate Insurer................................................29
Certificateholder..................................................17
Certificates........................................................1
Class...............................................................1
Closing Date.......................................................20
Code................................................................3
Committee Report...................................................53
Compound Interest Certificates.....................................17
Converted Mortgage Loan............................................25
Cooperative Loans...................................................2
Cooperatives........................................................2
current value......................................................55
Custodial Account..................................................35
daily accruals.....................................................61
daily portions.....................................................56
Delinquent Mortgage Loan...........................................25
Depositor...........................................................1
Depository.........................................................11
disqualified organizations.........................................64
disqualified persons...............................................77
Distribution Date...................................................1
DTC................................................................11
equity interest....................................................77
Excess inclusions..................................................61
FHLMC...............................................................2
Financial Intermediary.............................................11
Fixed Rate.........................................................21
GNMA................................................................2
GPM Loans..........................................................23
Gross Margin.......................................................21
HELOCs..............................................................2
Home Improvement Loans..............................................2
Index..............................................................21
Interest Adjustment Date...........................................21
Interest Portion...................................................72
issue price........................................................54
Junior Mortgage Loans..............................................24
Lockout Periods....................................................22
market discount....................................................58
Mark-To-Market Regulations.........................................53
Master Servicer.....................................................2
Master Servicer Custodial Account..................................35
Mortgage Assets.....................................................2
Mortgage Interest Rate.............................................21
Mortgage Loans......................................................2
Mortgage Note......................................................21
mortgage pool......................................................77
Mortgage Pool Insurance Policy.....................................30
Mortgaged Premises.................................................21
mortgage-related securities.........................................3
Multifamily Loans...................................................2
Multiple Variable Rate.............................................57
                                
non-conforming credit...............................................8
Non-U.S. Person....................................................66
objective rate.....................................................55
OID Regulations....................................................52
original issue discount............................................54
parties in interest................................................77
pass-through entity................................................64
Pass-Through Rate...................................................1
Periodic Rate Cap..................................................21
Permitted Investments..............................................41
Plan...............................................................76
Pool Insurer.......................................................30
Pre-Funding Account.................................................2
Pre-Funding Agreement...............................................2
Prepayment Assumption..............................................54
Primary Mortgage Insurance Policies................................22
prohibited transactions............................................65
Proposed Premium Regulations.......................................53
Proposed Withholding Regulations...................................53
PTCE 83-1..........................................................77
qualified floating rate............................................55
qualified mortgages................................................53
qualified stated interest..........................................55
Rating Agency.......................................................4
Realized Loss......................................................17
regular interests..................................................53
REMIC...............................................................3
REMIC Certificates.................................................52
REMIC Mortgage Pool................................................52
REMIC Provisions...................................................52
REMIC Regular Certificate..........................................53
REMIC Regulations..................................................52
REMIC Residual Certificate.........................................53
Remittance Date....................................................35
REO Properties......................................................2
Reserve Fund.......................................................32
residual interests.................................................53
Residual Owner.....................................................60
Retained Yield.....................................................69
Security Instrument................................................20
Seller..............................................................1
Series..............................................................1
Servicer............................................................2
Servicer Custodial Account.........................................35
Servicing of Mortgage Loans.........................................2
Single Family Loans.................................................2
Single Variable Rate...............................................55
single-class REMIC.................................................64
SMI.................................................................1
SMMEA...............................................................3
Special Hazard Insurance Policy....................................31
Special Hazard Insurer.............................................31
Special Servicer....................................................2
Standard Hazard Insurance Policies.................................37
stated redemption price at maturity................................54
Stripped Interest..................................................72
Stripped Mortgage Asset............................................69
tax matters person.................................................65
Tiered REMICs......................................................60
Trust Certificates.................................................52
Trust Fractional Certificate.......................................67
Trust Fractional Certificateholder.................................68
Trust Interest Certificate.........................................67
Trust Interest Certificateholder...................................72
Trustee.............................................................1
United States shareholder..........................................66
Unstripped Mortgage Assets.........................................71


<PAGE>


         You should rely only on the  information  contained or  incorporated by
reference in this Prospectus Supplement and the accompanying Prospectus. We have
not authorized anyone to provide you with different information..

         We are not  offering  the Offered  Certificates  in any state where the
offer is not permitted.

         We not  claim  the  accuracy  of the  information  in  this  Prospectus
Supplement and the  accompanying  Prospectus as of any date other than the dates
stated on their cover pages.


                                TABLE OF CONTENTS
                              Prospectus Supplement

Summary....................................................S-1
Risk Factors...............................................S-5
The Mortgage Loan Pool.....................................S-6
Use of Proceeds...........................................S-15
Prepayment and Yield Considerations.......................S-15
Description of the Offered Certificates...................S-22
The Agreement.............................................S-30
Certain Federal Income Tax Consequences...................S-32
ERISA Considerations......................................S-33
Ratings...................................................S-35
Legal Investment Considerations...........................S-35
Underwriting..............................................S-35
Certain Legal Matters.....................................S-36
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

     Dealers will deliver a Prospectus  Supplement and Prospectus when acting as
underwriters of the Certificates and with respect to their unsold  allotments of
subscriptions.  In addition,  all dealers selling the Offered  Certificates will
deliver a Prospectus  Supplement and Prospectus  until 90 days after the date of
the Prospectus Supplement.


                                     [logo]
                                     SAXON
                              Saxon Mortgage, Inc.


                                 $---,---,---

                      Saxon Asset Securities Trust 1998-__

                         Saxon Asset Securities Company,
                                  as Depositor

                       $__,___,000 Class AF-1 Certificates
                       $__,___,000 Class AF-2 Certificates
                       $__,___,000 Class AF-3 Certificates
                       $__,___,000 Class AF-4 Certificates
                       $__,___,000 Class AF-5 Certificates
                       $__,___,000 Class AF-6 Certificates
                       $__,___,000 Class MF-1 Certificates
                       $__,___,000 Class MF-2 Certificates
                       $__,___,000 Class BF-1 Certificates

                      $___,000,000 Class AV-1 Certificates
                       $__,___,000 Class AV-2 Certificates
                       $__,000,000 Class MV-1 Certificates
                       $_,___,000 Class MV-2 Certificates
                       $_,___,000 Class BV-1 Certificates

                     Mortgage Loan Asset Backed Certificates
                                 Series 1998-__

                                 1st Underwriter
                                 2nd Underwriter
                                 3rd Underwriter
                                 4th Underwriter

                             PROSPECTUS SUPPLEMENT

                            ______________ __, 1998

<PAGE>




<PAGE>

                                     PART II

      Item 14.  Other Expenses of Issuance and Distribution

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

Registration Fee ..................................... $737,500
Printing and Engraving................................ ___*_____
Trustee's Fees   ..................................... ___*_____
Legal Fees and Expenses............................... ___*_____
Blue Sky Fees and Expenses............................ ___*_____
Accountants' Fees and Expenses........................ ___*_____
Rating Agency Fees.................................... ___*_____
Miscellaneous Fees.................................... ___*_____
    Total        ..................................... $  *
                                                       ========
- ------------
      *To be completed by amendment.

      Item 15.  Indemnification of Directors and Officers

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

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

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

     Item 16. Exhibits and Financial Statements

(a)      Exhibits

     1.1    Form of Underwriting Agreement (including Standard Terms January
            1997 Edition) incorporated by reference to Exhibit 1.1 to
            Registration Statement No. 333-20025.
     3.1    Articles of Incorporation incorporated by reference to Exhibit 3.1
            to Registration Statement No. 333-4127.
     3.2    Bylaws incorporated by reference to Exhibit 3.2 to Registration
            Statement No. 333-4127.
     4.1*   Form of Agreement (including Forms of Certificates and Standard
            Terms July 1998 Edition).
     5.1*   Opinion of Arter & Hadden LLP with respect to legality.
     8.1*   Opinion of Arter & Hadden LLP with respect to tax matters.
    23.1*   Consent of Arter & Hadden LLP (included in its opinion filed as
            Exhibit 5.1).
    23.2*   Consent of Arter & Hadden LLP (included in its opinion filed as
            Exhibit 8.1).
- -------------
 *Filed herewith.

     (a) Financial Statements

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


                                      II-1

<PAGE>


     ITEM 17. UNDERTAKINGS


     The undersigned registrant hereby undertakes:


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


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


     (c) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.


     (d) That, for purposes of determining any liability under the Securities
Act of 1933, each filing of the registrant's annual report pursuant to Section
13(a) or 15(d) of the Securities Exchange Act of 1934 (and, where applicable,
each filing of an employee benefit plan's annual report pursuant to Section
15(d) of the Securities Exchange Act of 1934) that is incorporated by reference
in the registration statement shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.


     (e) To provide to the underwriters at the closing specified in the
underwriting agreements certificates in such denominations and registered in
such names as are required by the underwriters to permit prompt delivery to each
purchaser.


     (f) That, insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and controlling
persons of the registrant pursuant to the provisions described under Item 15
above, or otherwise, the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Act and is, therefore, unenforceable. In the event that a
claim for indemnification against such liabilities (other than the payment by
the registrant of expenses incurred or paid by a director, officer or
controlling person of the registrant in the successful defense of any action,
suit or proceeding) is asserted by such director, officer or controlling person
in connection with the securities being registered, the registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.


     (g) That, for purposes of determining any liability under the Securities
Act of 1933, the information omitted from the form of prospectus filed as part
of the registration statement in reliance upon Rule 430A and contained in a form
of prospectus filed by the registrant pursuant to Rule 424(b)(i) or (4) or
497(h) under the Securities Act of 1933 shall be deemed to be part of the
registration statement as of the time it was declared effective.


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


                                      II-2

<PAGE>




                                   SIGNATURES

     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED, THE
REGISTRANT CERTIFIES THAT IT HAS REASONABLE GROUNDS TO BELIEVE THAT IT MEETS ALL
OF THE REQUIREMENTS FOR FILING ON FORM S-3 AND HAS DULY CAUSED THIS REGISTRATION
STATEMENT TO BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY
AUTHORIZED, IN GLEN ALLEN, COMMONWEALTH OF VIRGINIA, ON JULY 17, 1998.

                                                  SAXON ASSET SECURITIES COMPANY


                                                  By: /s/ Charles Coudriet
                                                  ------------------------------
                                                      Charles Coudriet
                                                      President

     
     Each person whose signature appears below constitutes and appoints Charles
Coudriet, Bradley D. Adams and Henry C. Riely, and each of them, his true and
lawful attorneys-in-fact and agents, with full power of substitution and
resubstitution, for him and in his name, place and stead, in any and all
capacities, to sign any or all amendments to this Registration Statement, and to
file the same, with all exhibits thereto, and other documents in connection
therewith, with the Securities and Exchange Commission, granting unto said
attorneys-in-fact and agents full power and authority to do and perform each and
every act and thing requisite and necessary to be done in and about the
premises, as fully to all intents and purposes as he might or could do in
person, hereby ratifying and confirming all that said attorneys-in-fact and
agents, or their substitutes, may lawfully do or cause to be done by virtue
hereof.

     Pursuant to the requirements of the Securities Act of 1933, as amended,
this Registration Statement has been signed on July 17, 1998, by the following
persons in the capacities indicated.



    Signature                                          Title
- ----------------                                       -----

/s/ Charles Coudriet                  Principal Executive Officer and Director
- --------------------
Charles Coudriet


/s/ Robert Partlow                    Principal Financial Officer and Controller
- --------------------
Robert Partlow


/s/ David L. Heavenridge              Director
- ------------------------
David L. Heavenridge


/s/ Hayden D. McMillian               Director
- -----------------------
Hayden D. McMillian


/s/ Bryan S. Reid                     Director
- -----------------
Bryan S. Reid
                                      II-3






                       SAXON ASSET SECURITIES TRUST 199_-_

                     MORTGAGE LOAN ASSET BACKED CERTIFICATES





                                  SERIES 199_-_





                                 TRUST AGREEMENT



                             dated as of ___1, 199_,



                                      among



                         SAXON ASSET SECURITIES COMPANY,

                                  as Depositor



                              SAXON MORTGAGE, INC.,

                               as Master Servicer



                                       and



                        --------------------------------,

                                   as Trustee





















                                TABLE OF CONTENTS


<TABLE>
<CAPTION>

                                                                                                               Page
<S> <C>
ARTICLE I DEFINITIONS.............................................................................................1
   Section 1.01.  Standard Terms; Section References..............................................................1
   Section 1.02.  Defined Terms...................................................................................3
ARTICLE II FORMATION OF TRUST; CONVEYANCE OF MORTGAGE LOANS......................................................20
   Section 2.01.  Conveyance of Mortgage Loans...................................................................20
ARTICLE III REMITTING TO CERTIFICATEHOLDERS......................................................................21
   Section 3.01.  Subaccount Distributions.......................................................................21
   Section 3.02.  Certificate Distributions......................................................................22
   Section 3.04.  Reports by Master Servicer.....................................................................28
   Section 4.01.  The Certificates...............................................................................29
   Section 4.02.  Denominations..................................................................................30
   Section 4.03.  Interest Fund..................................................................................30
   Section 4.04.  Principal Fund.................................................................................30
ARTICLE V MISCELLANEOUS PROVISIONS...............................................................................30
   Section 5.01.  Request for Opinions...........................................................................30
   Section 5.02.  Form of Certificates; Schedules and Exhibits; Governing Law....................................31
   Section 5.03.  REMIC Administration...........................................................................31
   Section 5.04.  Optional Termination...........................................................................32
   Section 5.05.  Master Servicer; Certificate Registrar and Paying Agent........................................32
</TABLE>


Schedule I:    The Mortgage Loans:           A.     Group I Mortgage Loans
                                             B.     Group II Mortgage Loans

Schedule II:   Sales Agreement and Servicing Agreements
Schedule III:  Mortgage Loans for which first payment to the Trust will be 
               after ___1, 199_
Exhibit AF:    1:      Form of Class AF-1 Certificate
               2:      Form of Class AF-2 Certificate
               3:      Form of Class AF-3 Certificate
               4:      Form of Class AF-4 Certificate
               5:      Form of Class AF-5 Certificate
               6:      Form of Class AF-6 Certificate
Exhibit MF:    1:      Form of Class MF-1 Certificate
               2:      Form of Class MF-2 Certificate
Exhibit BF:    1:      Form of Class BF-1 Certificate
               2:      Form of Class BF-2 Certificate
               3:      Form of Class BF-3 Certificate
Exhibit AV     1:      Form of Class AV-1 Certificate
Exhibit AV     2:      Form of Class AV-2 Certificate
Exhibit MV:    1:      Form of Class MV-1 Certificate
               2:      Form of Class MV-2 Certificate
Exhibit BV:    1:      Form of Class BV-1 Certificate
               2:      Form of Class BV-2 Certificate
               3:      Form of Class BV-3 Certificate
Exhibit C:             Form of Class C Certificate
Exhibit R:             Form of Class R Certificate







                                   


                                 TRUST AGREEMENT

         THIS TRUST AGREEMENT dated as of ___1, 199_ (this  "Agreement"),  among
SAXON ASSET SECURITIES COMPANY, a Virginia corporation (the "Depositor"),  SAXON
MORTGAGE,  INC.,  a  Virginia  corporation,  as  Master  Servicer  (the  "Master
Servicer"),   and    ________________________________,    a   national   banking
association,  as Trustee,  under this  Agreement and the Standard Terms to Trust
Agreement (January 1997 Edition) (the "Standard  Terms"),  all the provisions of
which, unless otherwise specified herein, are incorporated herein and shall be a
part of this  Agreement as if set forth herein in full (this  Agreement with the
Standard Terms so incorporated, the "Trust Agreement").



                              PRELIMINARY STATEMENT

        The  Board  of  Directors  of the  Depositor  has  duly  authorized  the
formation  of  a  trust  (the  "Trust")  to  issue  a  series  of  asset  backed
certificates with an aggregate initial Certificate Principal Balance of $0 to be
known as the Saxon Asset  Securities  Trust  199_-_,  Mortgage Loan Asset Backed
Certificates,  Series  199_-_  (the  "Certificates").  The  Certificates  in the
aggregate   evidence  the  entire   beneficial   ownership  in  the  Trust.  The
Certificates  consist of the following:  the Class AF-1, Class AF-2, Class AF-3,
Class AF-4,  Class AF-5,  Class AF-6,  Class MF-1, Class MF-2, Class BF-1, Class
BF-2,  Class BF-3,  Class AV-1,  Class AV-2, Class MV-1, Class MV-2, Class BV-1,
Class BV-2, Class BV-3, Class C and Class R Certificates.

        In accordance with Section 10.01 of the Standard Terms, the Trustee will
make  elections  to treat  certain  assets of the Trust as real estate  mortgage
investment conduits for federal income tax purposes.

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


                                    ARTICLE I
                                   DEFINITIONS

         Section 1.01.  Standard Terms; Section References

        (a) The  Standard  Terms  prescribe  the  duties,  responsibilities  and
obligations of the Depositor,  the Master  Servicer and the Trustee with respect
to the Certificates.  The Depositor,  the Master Servicer, and the Trustee agree
to observe and perform  such duties,  responsibilities  and  obligations  to the
extent they are not  inconsistent  with the  provisions  of this  Agreement  and
acknowledge that, except to the extent  inconsistent with the provisions of this
Agreement,  the Standard  Terms as of the Closing  Date, as modified by Sections
1.01,  1.02 and 5.07  hereof,  are and shall be a part of this  Agreement to the
same extent as if set forth herein in full.

        (b) Unless otherwise  specified herein, all references in this Agreement
to sections shall mean sections contained in this Agreement.

        (c) The definition of "Qualified Substitute Mortgage Loan" is amended to
read as follows:

               "Qualified Substitute Mortgage Loan": A mortgage loan substituted
         by Saxon or a Seller for a Deleted  Mortgage  Loan that, on the date of
         such substitution: (i) has an Unpaid Principal Balance not greater than
         the Unpaid  Principal  Balance of the Deleted Mortgage Loan, (ii) has 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) has a Net Rate not less  than the Net Rate of the  Deleted
         Mortgage Loan, (iv) has a remaining term to maturity not later than one
         year prior to the "latest  possible  maturity  date"  specified  in the
         Trust Agreement,  (v) has a Loan-to-Value  Ratio as of the first day of
         the month in which the  substitution  occurs  equal to or less than the
         Loan-to-Value  Ratio of the Deleted  Mortgage  Loan as of such date (in
         each case,  using the fair market value at origination and after taking
         into account the Monthly  Payment due on such date),  and (vi) complies
         with each applicable representation,  warranty, and covenant pertaining
         to an individual  Mortgage Loan set forth in the Trust  Agreement,  was
         underwritten on the basis of credit underwriting  standards at least as
         strict as the credit  underwriting  standards  used with respect to the
         Deleted  Mortgage Loan and, if a Seller is effecting the  substitution,
         complies with each  applicable  representation,  warranty,  or covenant
         pertaining  to an  individual  Mortgage  Loan set forth in the  related
         Sales Agreement or Subsequent Sales Agreement;  provided, however, that
         no ARM Loan may be substituted for a Deleted  Mortgage Loan unless such
         Deleted  Mortgage  Loan is also an ARM Loan and, in addition to meeting
         the conditions set forth above, the ARM Loan to be substituted,  on the
         date of the  substitution:  (a) provides for a lowest possible Net Rate
         that is not lower than the  lowest  possible  Net Rate for the  Deleted
         Mortgage  Loan and a highest  possible  Net Rate that is not lower than
         the highest  possible Net Rate for the Deleted Mortgage Loan, (b) has a
         Gross  Margin  that is not less  than the Gross  Margin of the  Deleted



         Mortgage  Loan,  (c) has a Periodic Rate Cap not less than the Periodic
         Rate  Cap  on the  Deleted  Mortgage  Loan,  (d)  has a  next  interest
         adjustment  date that is the same as the next interest  adjustment date
         for the Deleted  Mortgage Loan or occurs not more than two months prior
         to or two months later than the next interest  adjustment  date for the
         Deleted  Mortgage  Loan,  (e)  does not have a  permitted  increase  or
         decrease in the Monthly  Payment  less than the  permitted  increase or
         decrease  applicable  to  the  Deleted  Mortgage  Loan  and  (f) is not
         convertible  to a fixed  Mortgage  Interest  Rate  unless  the  Deleted
         Mortgage  Loan is so  convertible.  If more than one  mortgage  loan is
         substituted  for  one  or  more  Deleted  Mortgage  Loans,  the  amount
         described in clause (i) of the preceding  sentence  shall be determined
         on  the  basis  of  aggregate  Unpaid  Principal  Balances,  the  rates
         described  in  clauses  (ii) and (iii) of the  preceding  sentence  and
         clause (a) of the proviso to the preceding sentence shall be determined
         on the basis of weighted average Mortgage Interest Rates and Net Rates,
         as the case may be, the Gross  Margins  described  in clause (b) of the
         proviso to the preceding  sentence  shall be determined on the basis of
         weighted  average  Gross  Margins,  and the interest  adjustment  dates
         described in clause (d) of the proviso to the preceding  sentence shall
         be  determined  on the basis of weighted  average  interest  adjustment
         dates.  In the case of a Trust for which a REMIC  election  has been or
         will be made, a Qualified  Substitute  Mortgage Loan also shall satisfy
         the following criteria as of the date of its substitution for a Deleted
         Mortgage Loan: (A) the Borrower shall not be 59 or more days delinquent
         in payment on the Qualified  Substitute  Mortgage Loan, (B) the Trustee
         Mortgage  Loan  File for such  Mortgage  Loan  shall  not  contain  any
         material  deficiencies in  documentation  and shall include an executed
         Mortgage Note and a recorded Security Instrument; (C) the Loan to Value
         Ratio  of such  Mortgage  Loan  must  be  125%  or less on the  date of
         origination  of such  Mortgage  Loan  or,  if any of the  terms of such
         Mortgage Loan were modified other than in connection  with a default or
         imminent   default  on  such  Mortgage   Loan,  on  the  date  of  such
         modification;  (D) no  property  securing  such  Mortgage  Loan  may be
         subject to foreclosure, bankruptcy, or insolvency proceedings; (E) such
         Mortgage Loan must be secured by a valid lien on the related  Mortgaged
         Premises;  and (F) shall  otherwise  constitute an eligible asset for a
         REMIC under the REMIC Provisions.



        (d) Paragraph (e) of the  definition of "Trustee  Mortgage Loan File" in
the Standard Terms is amended to read as follows:

         "(e) in the  case of a  Mortgage  Loan  that is not  identified  in the
         Mortgage Loan Schedule as a Junior  Mortgage Loan of the type described
         below,  an  original  Title  Insurance  Policy,  Certificate  of  Title
         Insurance or a written  commitment to issue a Title Insurance Policy or
         Certificate of Title Insurance or a copy of a Title Insurance Policy or
         Certificate  of Title  Insurance  certified  as true and correct by the
         applicable  Insurer and, in the case of a Mortgage Loan identified as a
         Junior  Mortgage  Loan with a principal  balance of $50,000 or less,  a
         representation  of the  Seller  in the  Sales  Agreement  that  (i) the
         related senior mortgage loan is held by an institutional lender such as
         a bank,  other financial  institution or mortgage  company and (ii) the
         Seller has determined  based on a review of a property profile or title
         report  acceptable  to such Seller that the Borrower has valid title to
         the Mortgaged Premises;"

         (e) Upon the  occurrence  of a Group I or Group II Trigger  Event,  the
Trustee shall advise the Certificateholders of that fact and, if requested to do
so by the holders of Certificates  representing a majority of the Voting Rights,
the Trustee shall terminate Meritech as the Servicer.


        Section 1.02.  Defined Terms

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

        "Accrual Period": With respect to the Group I Certificates and the Class
AV-2  Certificates  and any  Distribution  Date, the calendar month  immediately
preceding such  Distribution  Date; a "calendar  month" shall be deemed to be 30
days.  With  respect  to the Group II  Certificates  (other  than the Class AV-2
Certificates)   and  any  Distribution   Date,  the  period  commencing  on  the
immediately   preceding   Distribution  Date  (or  in  the  case  of  the  first
Distribution Date, the Closing Date) and ending on the day immediately preceding
the  current  Distribution  Date.  All  calculations  of interest on the Group I
Certificates  and the  Class  AV-2  Certificates  will be made on the basis of a
360-day year assumed to consist of twelve 30-day months and all  calculations of
interest on the Group II Certificates  (other than the Class AV-2  Certificates)
will be made on the basis of the actual  number of days  elapsed in the  related
Accrual Period and in a year of 360 days.

        "Book-Entry Certificates": The Class AF-1, Class AF-2, Class AF-3, Class
AF-4,  Class AF-5,  Class AF-6,  Class MF-1, Class MF-2, Class BF-1, Class AV-1,
Class AV-2,  Class MV-1,  Class MV-2,  Class BV-1 Class BF-2,  Class BF-3, Class
BV-2 and Class BV-3 Certificates,  except to the extent provided in Section 5.03
of the Standard Terms.

        "Certificate":  Any of the Class  AF-1,  Class AF-2,  Class AF-3,  Class
AF-4,  Class AF-5,  Class AF-6,  Class MF-1, Class MF-2, Class BF-1, Class BF-2,
Class BF-3,  Class AV-1,  Class AV-2,  Class MV-1, Class MV-2, Class BV-1, Class
BV-2, Class BV-3, Class C and Class R Certificates.

        "Certificate  Registrar":  ________________________________,   a
national  banking  association,  and  its successors and assigns in such 
capacity.

        "Class":  Any of Class AF-1,  Class AF-2,  Class AF-3, Class AF-4, Class
AF-5,  Class AF-6,  Class MF-1,  Class MF-2, Class BF-1, Class BF-2, Class BF-3,
Class AV-1,  Class AV-2,  Class MV-1,  Class MV-2, Class BV-1, Class BV-2, Class
BV-3, Class C and Class R.

         "Certificate Definitions":

                  "Group I Certificates":
<TABLE>
<S> <C>

   "Class   AF-1   Certificate":    Any    "Class   AF-2   Certificate":   Any    "Class   AF-3   Certificate":   Any
Certificate   designated  as  a  "Class  Certificate  designated  as a  "Class  Certificate  designated  as a  "Class
AF-1  Certificate" on the face thereof,  AF-2   Certificate"   on   the   face  AF-3   Certificate"   on   the   face
in the  form of  Exhibit  AF-1  hereto,  thereof,  in the form of Exhibit AF-2  thereof,  in the form of Exhibit AF-3
representing      the      right     to  hereto,  representing  the  right  to  hereto,  representing  the  right  to
distributions as set forth herein.       distributions as set forth herein.     distributions as set forth herein.


  "Class  AF-1  Certificate   Principal    "Class AF-2  Certificate  Principal    "Class AF-3  Certificate  Principal
Balance":   The  Certificate  Principal  Balance":  The Certificate  Principal  Balance":  The Certificate  Principal
Balance of the Class AF-1 Certificates.  Balance    of    the    Class    AF-2  Balance    of    the    Class    AF-3
                                         Certificates.                          Certificates.


  "Class AF-1 Current  Interest":  With    "Class  AF-2   Current   Interest":    "Class  AF-3   Current   Interest":
respect to any  Distribution  Date, the  With  respect  to  any   Distribution  With  respect  to  any   Distribution
interest  accrued  on  the  Class  AF-1  Date,  the  interest  accrued  on the  Date,  the  interest  accrued  on the
Certificate      Principal      Balance  Class  AF-2   Certificate   Principal  Class  AF-3   Certificate   Principal
immediately  prior to such Distribution  Balance  immediately  prior  to  such  Balance  immediately  prior  to  such
Date during the related  Accrual Period  Distribution  Date during the related  Distribution  Date during the related
at the  Class  AF-1  Pass-Through  Rate  Accrual  Period  at  the  Class  AF-2  Accrual  Period  at  the  Class  AF-3
plus any amount previously  distributed  Pass-Through  Rate  plus  any  amount  Pass-Through  Rate  plus  any  amount
with  respect  to  interest  for  Class  previously  distributed  with respect  previously  distributed  with respect
AF-1  that  is  recovered   during  the  to  interest  for Class  AF-2 that is  to  interest  for Class  AF-3 that is
related  Accrual  Period as a  voidable  recovered  during the related Accrual  recovered  during the related Accrual
preference  by a trustee in  bankruptcy  Period as a voidable  preference by a  Period as a voidable  preference by a
pursuant  to  a  final   non-appealable  trustee in  bankruptcy  pursuant to a  trustee in  bankruptcy  pursuant to a
order.                                   final non-appealable order.            final non-appealable order.


  "Class AF-1  Interest  Carry  Forward    "Class AF-2 Interest  Carry Forward    "Class AF-3 Interest  Carry Forward
Amount":    With    respect   to   each  Amount":   With   respect   to   each  Amount":   With   respect   to   each
Distribution  Date,  the sum of (i) the  Distribution  Date,  the  sum  of (i)  Distribution  Date,  the  sum  of (i)
excess  of  (A)  Class   AF-1   Current  the excess of (A) Class AF-2  Current  the excess of (A) Class AF-3  Current
Interest    with   respect   to   prior  Interest   with   respect   to  prior  Interest   with   respect   to  prior
Distribution  Dates over (B) the amount  Distribution   Dates   over  (B)  the  Distribution   Dates   over  (B)  the
actually   distributed  to  Class  AF-1  amount actually  distributed to Class  amount actually  distributed to Class
with  respect to interest on such prior  AF-2  with  respect  to  interest  on  AF-3  with  respect  to  interest  on
Distribution  Dates  and (ii)  interest  such  prior  Distribution  Dates  and  such  prior  Distribution  Dates  and
thereon at the Class AF-1  Pass-Through  (ii)  interest  thereon  at the Class  (ii)  interest  thereon  at the Class
Rate for the related Accrual Period.     AF-2   Pass-Through   Rate   for  the  AF-3   Pass-Through   Rate   for  the
                                         related Accrual Period.                related Accrual Period.


  "Class   AF-1   Pass-Through   Rate":    "Class  AF-2  Pass-Through   Rate":    "Class  AF-3  Pass-Through   Rate":
With   respect  to  each   Distribution  With  respect  to  each  Distribution  With  respect  to  each  Distribution
Date, _.__% per annum.                   Date, _.__% per annum.                 Date, _.__% per annum.




   "Class   AF-4   Certificate":    Any    "Class   AF-5   Certificate":   Any    "Class   AF-6   Certificate":   Any
Certificate   designated  as  a  "Class  Certificate  designated  as a  "Class  Certificate  designated  as a  "Class
AF-4  Certificate" on the face thereof,  AF-5   Certificate"   on   the   face  AF-6   Certificate"   on   the   face
in the  form of  Exhibit  AF-4  hereto,  thereof,  in the form of Exhibit AF-5  thereof,  in the form of Exhibit AF-6
representing      the      right     to  hereto,  representing  the  right  to  hereto,  representing  the  right  to
distributions as set forth herein.       distributions as set forth herein.     distributions as set forth herein.


  "Class  AF-4  Certificate   Principal    "Class AF-5  Certificate  Principal    "Class AF-6  Certificate  Principal
Balance":   The  Certificate  Principal  Balance":  The Certificate  Principal  Balance":  The Certificate  Principal
Balance of the Class AF-4 Certificates.  Balance    of    the    Class    AF-5  Balance    of    the    Class    AF-6
                                         Certificates.                          Certificates.


  "Class AF-4 Current  Interest":  With    "Class  AF-5   Current   Interest":    "Class  AF-6   Current   Interest":
respect to any  Distribution  Date, the  With  respect  to  any   Distribution  With  respect  to  any   Distribution
interest  accrued  on  the  Class  AF-4  Date,  the  interest  accrued  on the  Date,  the  interest  accrued  on the
Certificate      Principal      Balance  Class  AF-5   Certificate   Principal  Class  AF-6   Certificate   Principal
immediately  prior to such Distribution  Balance  immediately  prior  to  such  Balance  immediately  prior  to  such
Date during the related  Accrual Period  Distribution  Date during the related  Distribution  Date during the related
at the  Class  AF-4  Pass-Through  Rate  Accrual  Period  at  the  Class  AF-5  Accrual  Period  at  the  Class  AF-6
plus any amount previously  distributed  Pass-Through  Rate  plus  any  amount  Pass-Through  Rate  plus  any  amount
with  respect  to  interest  for  Class  previously  distributed  with respect  previously  distributed  with respect
AF-4  that  is  recovered   during  the  to  interest  for Class  AF-5 that is  to  interest  for Class  AF-6 that is
related  Accrual  Period as a  voidable  recovered  during the related Accrual  recovered  during the related Accrual
preference  by a trustee in  bankruptcy  Period as a voidable  preference by a  Period as a voidable  preference by a
pursuant  to  a  final   non-appealable  trustee in  bankruptcy  pursuant to a  trustee in  bankruptcy  pursuant to a
order.                                   final non-appealable order.            final non-appealable order.


  "Class AF-4  Interest  Carry  Forward    "Class AF-5 Interest  Carry Forward    "Class AF-6 Interest  Carry Forward
Amount":    With    respect   to   each  Amount":   With   respect   to   each  Amount":   With   respect   to   each
Distribution  Date,  the sum of (i) the  Distribution  Date,  the  sum  of (i)  Distribution  Date,  the  sum  of (i)
excess  of  (A)  Class   AF-4   Current  the excess of (A) Class AF-5  Current  the excess of (A) Class AF-6  Current
Interest    with   respect   to   prior  Interest   with   respect   to  prior  Interest   with   respect   to  prior
Distribution  Dates over (B) the amount  Distribution   Dates   over  (B)  the  Distribution   Dates   over  (B)  the
actually   distributed  to  Class  AF-4  amount actually  distributed to Class  amount actually  distributed to Class
with  respect to interest on such prior  AF-5  with  respect  to  interest  on  AF-6  with  respect  to  interest  on
Distribution  Dates  and (ii)  interest  such  prior  Distribution  Dates  and  such  prior  Distribution  Dates  and
thereon at the Class AF-4  Pass-Through  (ii)  interest  thereon  at the Class  (ii)  interest  thereon  at the Class
Rate for the related Accrual Period.     AF-5   Pass-Through   Rate   for  the  AF-6   Pass-Through   Rate   for  the
                                         related Accrual Period.                related Accrual Period.


  "Class AF-4 Pass-Through  Rate": With    "Class  AF-5  Pass-Through   Rate":    "Class  AF-6  Pass-Through   Rate":
respect  to  each  Distribution   Date,  With  respect  to  each  Distribution  With  respect  to  each  Distribution
_.__% per annum.                         Date,  the  lesser  of (i)  _.__% per  Date, _.__% per annum.
                                         annum plus,  after the Initial Optional
                                         Termination  Date,  0._0%  and (ii) the
                                         Group I Net Rate for such
                                         date.









  "Class AF-6 Principal  Distribution  Amount": With respect to any Distribution
Date,  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 Group I Class
A  Certificate  Principal  Balance,  in  each  case  immediately  prior  to such
Distribution  Date, (ii) the Group I Class A Principal  Distribution  Amount for
such Distribution Date and (iii) the applicable percentage for such Distribution
Date set forth below:
                  Distribution Date                 Percentage

             July 1998 - June 2001                      0%
             July 2001 - June 2003                      45%
             July 2003 - June 2004                      80%
             July 2004 - June 2005                     100%
             July 2005 and thereafter                  300%

  "Class  MF-1  Applied  Realized  Loss    "Class MF-2 Applied  Realized  Loss    "Class BF-1 Applied  Realized  Loss
Amount":  As to any Distribution  Date,  Amount":   As  to  any   Distribution  Amount":   As  to  any   Distribution
the  sum of the  Realized  Losses  with  Date, the sum of the Realized  Losses  Date, the sum of the Realized  Losses
respect  to  Group  I which  have  been  with  respect  to Group I which  have  with  respect  to Group I which  have
applied    in    reduction    of    the  been  applied  in  reduction  of  the  been  applied  in  reduction  of  the
Certificate  Principal  Balance  of the  Certificate  Principal Balance of the  Certificate  Principal Balance of the
Class  MF-1  Certificates  pursuant  to  Class MF-2  Certificates  pursuant to  Class BF-1  Certificates  pursuant to
Section 3.02(h) hereof.                  Section 3.02(h) hereof.                Section 3.02(h) hereof.


   "Class   MF-1   Certificate":    Any    "Class   MF-2   Certificate":   Any    "Class   BF-1   Certificate":   Any
Certificate   designated  as  a  "Class  Certificate  designated  as a  "Class  Certificate  designated  as a  "Class
MF-1  Certificate" on the face thereof,  MF-2   Certificate"   on   the   face  BF-1   Certificate"   on   the   face
in the  form of  Exhibit  MF-1  hereto,  thereof,  in the form of Exhibit MF-2  thereof,  in the form of Exhibit BF-1
representing      the      right     to  hereto,  representing  the  right  to  hereto,  representing  the  right  to
distributions as set forth herein.       distributions as set forth herein.     distributions as set forth herein.


  "Class  MF-1  Certificate   Principal    "Class MF-2  Certificate  Principal    "Class BF-1  Certificate  Principal
Balance":   The  Certificate  Principal  Balance":  The Certificate  Principal  Balance":  The Certificate  Principal
Balance of the Class MF-1  Certificates  Balance    of    the    Class    MF-2  Balance    of    the    Class    BF-1
less any  Class  MF-1  Unpaid  Realized  Certificates   less  any  Class  MF-2  Certificates   less  any  Class  BF-1
Loss Amount.                             Unpaid Realized Loss Amount.           Unpaid Realized Loss Amount.


  "Class MF-1 Current  Interest":  With    "Class  MF-2   Current   Interest":    "Class  BF-1   Current   Interest":
respect to any  Distribution  Date, the  With  respect  to  any   Distribution  With  respect  to  any   Distribution
interest  accrued  on  the  Class  MF-1  Date,  the  interest  accrued  on the  Date,  the  interest  accrued  on the
Certificate      Principal      Balance  Class  MF-2   Certificate   Principal  Class   BF   Certificate    Principal
immediately  prior to such Distribution  Balance  immediately  prior  to  such  Balance  immediately  prior  to  such
Date during the related  Accrual Period  Distribution  Date during the related  Distribution  Date during the related
at the  Class  MF-1  Pass-Through  Rate  Accrual  Period  at  the  Class  MF-2  Accrual  Period  at  the  Class  BF-1
plus any amount previously  distributed  Pass-Through  Rate  plus  any  amount  Pass-Through  Rate  plus  any  amount
with  respect  to  interest  for  Class  previously  distributed  with respect  previously  distributed  with respect
MF-1  that  is  recovered   during  the  to  interest  for Class  MF-2 that is  to  interest  for Class  BF-1 that is
related  Accrual  Period as a  voidable  recovered  during the related Accrual  recovered  during the related Accrual
preference  by a trustee in  bankruptcy  Period as a voidable  preference by a  Period as a voidable  preference by a
pursuant  to  a  final   non-appealable  trustee in  bankruptcy  pursuant to a  trustee in  bankruptcy  pursuant to a
order.                                   final non-appealable order.            final non-appealable order.


  "Class MF-1  Interest  Carry  Forward    "Class MF-2 Interest  Carry Forward    "Class BF-1 Interest  Carry Forward
Amount":    With    respect   to   each  Amount":   With   respect   to   each  Amount":   With   respect   to   each
Distribution  Date,  the sum of (i) the  Distribution  Date,  the  sum  of (i)  Distribution  Date,  the  sum  of (i)
excess  of  (A)  Class   MF-1   Current  the excess of (A) Class MF-2  Current  the excess of (A) Class BF-1  Current
Interest    with   respect   to   prior  Interest   with   respect   to  prior  Interest   with   respect   to  prior
Distribution  Dates over (B) the amount  Distribution   Dates   over  (B)  the  Distribution   Dates   over  (B)  the
actually   distributed  to  Class  MF-1  amount actually  distributed to Class  amount actually  distributed to Class
with  respect to interest on such prior  MF-2  with  respect  to  interest  on  BF-1  with  respect  to  interest  on
Distribution  Dates  and (ii)  interest  such  prior  Distribution  Dates  and  such  prior  Distribution  Dates  and
thereon at the Class MF-1  Pass-Through  (ii)  interest  thereon  at the Class  (ii)  interest  thereon  at the Class
Rate for the related Accrual Period.     MF-2   Pass-Through   Rate   for  the  BF-1   Pass-Through   Rate   for  the
                                         related Accrual Period.                related Accrual Period.


  "Class MF-1 Pass-Through  Rate": With    "Class  MF-2  Pass-Through   Rate":    "Class  BF-1  Pass-Through   Rate":
respect to each Distribution  Date, the  With  respect  to  each  Distribution  With  respect  to  each  Distribution
lesser  of (i) _.__% per annum and (ii)  Date  the  lesser  of (i)  _.__%  per  Date,  the  lesser  of (i)  _.__% per
the Group I Net Rate.                    annum and (ii) the Group I Net Rate.   annum  and (ii) the  Group I Net Rate
                                                                                on such date.


  "Class  MF-1  Unpaid   Realized  Loss    "Class  MF-2 Unpaid  Realized  Loss    "Class  BF-1 Unpaid  Realized  Loss
Amount":  As to any Distribution  Date,  Amount":   As  to  any   Distribution  Amount":   As  to  any   Distribution
the   excess  of  (i)  the  Class  MF-1  Date,  the  excess  of (i) the  Class  Date,  the  excess  of (i) the  Class
Applied  Realized Loss Amount over (ii)  MF-2  Applied  Realized  Loss  Amount  BF-1  Applied  Realized  Loss  Amount
the sum of all  increases  in the Class  over  (ii)  the sum of all  increases  over  (ii)  the sum of all  increases
MF-1 Certificate  Principal  Balance on  in   the   Class   MF-2   Certificate  in   the   Class   BF-1   Certificate
all   previous    Distribution    Dates  Principal  Balance  on  all  previous  Principal  Balance  on  all  previous
pursuant to Section 3.02(j) hereof.      Distribution    Dates   pursuant   to  Distribution    Dates   pursuant   to
                                         Section 3.02(j) hereof.                Section 3.02(j) hereof.

                                        5



  "Class BF-2 Applied  Realized  Loss  Amount":  As to any    "Class BF-3 Applied  Realized Loss Amount":  As to any
Distribution  Date,  the sum of the  Realized  Losses with  Distribution  Date, the sum of the Realized  Losses with
respect  to Group I which have been  applied in  reduction  respect to Group I which have been  applied in reduction
of the  Certificate  Principal  Balance  of the Class BF-2  of the Certificate  Principal  Balance of the Class BF-3
Certificates pursuant to Section 3.02(h) hereof.            Certificates pursuant to Section 3.02(h) hereof.

  "Class BF-2  Certificate":  Any  Certificate  designated    "Class BF-3 Certificate":  Any Certificate  designated
as a "Class BF-2 Certificate" on the face thereof,  in the  as a "Class BF-3  Certificate"  on the face thereof,  in
form of Exhibit  BF-2  hereto,  representing  the right to  the form of Exhibit BF-3 hereto,  representing the right
distributions as set forth herein.                          to distributions as set forth herein.



  "Class  BF-2   Certificate   Principal   Balance":   The    "Class  BF-3  Certificate   Principal  Balance":   The
Certificate   Principal   Balance   of  the   Class   BF-2  Certificate   Principal   Balance   of  the  Class  BF-3
Certificates  less any Class  BF-2  Unpaid  Realized  Loss  Certificates  less any Class BF-3 Unpaid  Realized  Loss
Amount.                                                     Amount.


  "Class  BF-2  Current  Interest":  With  respect  to any    "Class BF-3  Current  Interest":  With  respect to any
Distribution  Date, the interest accrued on the Class BF-2  Distribution  Date,  the  interest  accrued on the Class
Certificate  Principal  Balance  immediately prior to such  BF-2 Certificate  Principal Balance immediately prior to
Distribution  Date  during the related  Accrual  Period at  such   Distribution  Date  during  the  related  Accrual
the  Class   BF-2   Pass-Through   Rate  plus  any  amount  Period  at the  Class  BF-3  Pass-Through  Rate plus any
previously  distributed with respect to interest for Class  amount  previously  distributed with respect to interest
BF-2 that is recovered  during the related  Accrual Period  for Class  BF-3 that is  recovered  during  the  related
as a  voidable  preference  by  a  trustee  in  bankruptcy  Accrual Period as a voidable  preference by a trustee in
pursuant to a final non-appealable order.                   bankruptcy pursuant to a final non-appealable order.


  "Class  BF-2  Interest  Carry  Forward   Amount":   With    "Class  BF-3  Interest  Carry  Forward  Amount":  With
respect  to  each  Distribution  Date,  the sum of (i) the  respect to each  Distribution  Date,  the sum of (i) the
excess of (A) Class BF-2 Current  Interest with respect to  excess of (A) Class BF-3 Current  Interest  with respect
prior  Distribution  Dates  over (B) the  amount  actually  to  prior   Distribution   Dates  over  (B)  the  amount
distributed  to Class  BF-2 with  respect to  interest  on  actually  distributed  to Class  BF-3  with  respect  to
such prior  Distribution  Dates and (ii) interest  thereon  interest  on such  prior  Distribution  Dates  and  (ii)
at the  Class  BF-2  Pass-Through  Rate  for  the  related  interest  thereon  at the Class BF-3  Pass-Through  Rate
Accrual Period.                                             for the related Accrual Period.


 "Class BF-2  Pass-Through  Rate":  With  respect to each     "Class BF-3  Pass-Through  Rate": With respect to each
Distribution  Date,  the lesser of (i) _.__% per annum and  Distribution  Date,  the  lesser  of (i) _.__% per annum
(ii) the Group I Net Rate on such date.                     and (ii) the Group I Net Rate on such date.


  "Class  BF-2 Unpaid  Realized  Loss  Amount":  As to any    "Class BF-3 Unpaid  Realized Loss  Amount":  As to any
Distribution  Date,  the  excess  of (i)  the  Class  BF-2  Distribution  Date,  the  excess of (i) the  Class  BF-3
Applied  Realized  Loss  Amount  over  (ii) the sum of all  Applied  Realized  Loss  Amount over (ii) the sum of all
increases   in  the  Class  BF-2   Certificate   Principal  increases  in  the  Class  BF-3  Certificate   Principal
Balance on all  previous  Distribution  Dates  pursuant to  Balance on all previous  Distribution  Dates pursuant to
Section 3.02(j) hereof.                                     Section 3.02(j) hereof.




         "Group II Certificates":

"Class AV-1  Certificate":  Any  Certificate  designated    "Class AV-2 Certificate":  Any Certificate  designated
as a "Class AV-1 Certificate" on the face thereof,  in the  as a "Class AV-2  Certificate"  on the face thereof,  in
form of  Exhibit  AV-1  hereto  representing  the right to  the form of Exhibit AV-2 hereto  representing  the right
distributions as set forth herein.                          to distributions as set forth herein.


  "Class  AV-1   Certificate   Principal   Balance":   The    "Class  AV-2  Certificate   Principal  Balance":   The
Certificate   Principal   Balance   of  the   Class   AV-1  Certificate   Principal   Balance   of  the  Class  AV-2
Certificates.                                               Certificates.


  "Class AV-1  Certificates  Carryover":  If on any Distribution  Date the Class
AV-1  Pass-Through  Rate is based upon the Group II  Available  Funds  Cap,  the
excess  of (i) the  amount of  interest  the Class  AV-1  Certificates  would be
entitled to receive on such  Distribution  Date had the Class AV-1  Pass-Through
Rate not been calculated based on the Group II Available Funds Cap over (ii) the
amount of interest such Certificates 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).


  "Class  AV-1  Current  Interest":  With  respect  to any    "Class AV-2  Current  Interest":  With  respect to any
Distribution  Date, the interest accrued on the Class AV-1  Distribution  Date,  the  interest  accrued on the Class
Certificate  Principal  Balance  immediately prior to such  AV-2 Certificate  Principal Balance immediately prior to
Distribution  Date  during the related  Accrual  Period at  such   Distribution  Date  during  the  related  Accrual
the  Class  AV-1  Pass   Through   Rate  plus  any  amount  Period at the  Class  AV-2  Pass  Through  Rate plus any
previously  distributed with respect to interest for Class  amount  previously  distributed with respect to interest
AV-1 that is recovered  during the related  Accrual Period  for Class  AV-2 that is  recovered  during  the  related
as a  voidable  preference  by  a  trustee  in  bankruptcy  Accrual Period as a voidable  preference by a trustee in
pursuant  to  a  final,   nonappealable  order;  provided,  bankruptcy pursuant to a final, nonappealable order.
however,   Class  AV-1  Current Interest shall not include  
any  Class  AV-1 Certificates Carryover.


  "Class  AV-1  Interest  Carry  Forward   Amount":   With    "Class  AV-2  Interest  Carry  Forward  Amount":  With
respect  to any  Distribution  Date,  the  sum of (i)  the  respect  to any  Distribution  Date,  the sum of (i) the
excess of (A) Class AV-1 Current  Interest with respect to  excess of (A) Class AV-2 Current  Interest  with respect
prior   Distribution   Dates  (excluding  any  Class  AV-1  to prior  Distribution  Dates  (excluding any Class AV-2
Certificates  Carryover)  over  (B)  the  amount  actually  Certificates  Carryover)  over (B) the  amount  actually
distributed to Class AV-1 with respect to interest  (other  distributed  to Class  AV-2  with  respect  to  interest
than in respect of Class AV-1  Certificate  Carryover)  on  (other  than  in  respect  of  Class  AV-2   Certificate
such prior  Distribution  Dates and (ii)  interest on such  Carryover)  on such  prior  Distribution  Dates and (ii)
excess  at  the  Class  AV-1  Pass-Through  Rate  for  the  interest on such  excess at the Class AV-2  Pass-Through
related Accrual Period.                                     Rate for the related Accrual Period.

  "Class  AV-1  Pass-Through  Rate":  With  respect to any    "Class AV-2  Pass-Through  Rate":  With respect to any
Distribution  Date, the least of (x) One Month LIBOR plus,  Distribution  Date,  the lesser of (x) _.__% and (y) the
in the case of any Distribution  Date prior to the Initial  Group II Available Funds Cap for such Distribution Date.
Optional  Termination  Date,  0.__% per  annum,  or in the
case of any Distribution  Date that occurs on or after the
Initial Optional  Termination  Date, plus 0.__% per annum,
(y) the weighted average of the Maximum Lifetime  Mortgage
Interest  Rates on the Mortgage Loans in Group II less the
Group  II  Servicing  Fee Rate  and the  Group  II  Master
Servicing  Fee Rate and (z) the Group II  Available  Funds
Cap for such Distribution Date.


  "Class AV-2 Principal  Distribution  Amount": With respect to any Distribution
Date (i) on or before June 2003,  the product of (i) a fraction the numerator of
which is the Class AV-2  Certificate  Principal  Balance and the  denominator of
which is the  Group II  Class A  Certificate  Principal  Balance,  in each  case
immediately prior to such Distribution Date, (ii) the Group II Class A Principal
Distribution  Amount  for  such  Distribution  Date  and  (iii)  the  applicable
percentage for such Distribution Date set forth below:
                                Distribution Date                 Percentage

                           July 1998 - October 1999                   0%
                           November  1999 - June 2003                500%

  and  (ii)  after  June  2003  so  long  as the  Class  AV-2  Certificates  are
outstanding, the Group II Class A Principal Distribution Amount.

  "Class MV-1 Applied  Realized  Loss  Amount":  As to any    "Class MV-2 Applied  Realized Loss Amount":  As to any
Distribution  Date,  the sum of the  Realized  Losses with  Distribution  Date, the sum of the Realized  Losses with
respect to Group II which have been  applied in  reduction  respect  to  Group  II  which   have  been   applied  in
of the  Certificate  Principal  Balance  of the Class MV-1  reduction of the  Certificate  Principal  Balance of the
Certificates pursuant to Section 3.02(i) hereof.            Class MV-2  Certificates  pursuant  to  Section  3.02(i)
                                                            hereof.

  "Class MV-1  Certificate":  Any  Certificate  designated    "Class MV-2 Certificate":  Any Certificate  designated
as a "Class MV-1 Certificate" on the face thereof,  in the  as a "Class MV-2  Certificate"  on the face thereof,  in
form of  Exhibit  MV-1  hereto  representing  the right to  the form of Exhibit MV-2 hereto  representing  the right
distributions as set forth herein.                          to distributions as set forth herein.


  "Class  MV-1   Certificate   Principal   Balance":   The    "Class  MV-2  Certificate   Principal  Balance":   The
Certificate   Principal   Balance   of  the   Class   MV-1  Certificate   Principal   Balance   of  the  Class  MV-2
Certificates  less any Class  MV-1  Unpaid  Realized  Loss  Certificates  less any Class MV-2 Unpaid  Realized  Loss
Amount.                                                     Amount.


  "Class   MV-1   Certificates   Carryover":   If  on  any    "Class  MV-2  Certificates   Carryover":   If  on  any
Distribution  Date the  Class  MV-1  Pass-Through  Rate is  Distribution  Date the Class MV-2  Pass-Through  Rate is
based upon the Group II  Available  Funds Cap,  the excess  based upon the Group II Available  Funds Cap, the excess
of (i) the amount of interest the Class MV-1  Certificates  of  (i)  the   amount  of   interest   the  Class   MV-2
would be  entitled  to receive on such  Distribution  Date  Certificates  would  be  entitled  to  receive  on  such
had the Class MV-1  Pass-Through  Rate not been calculated  Distribution  Date had the Class MV-2  Pass-Through Rate
based on the  Group II  Available  Funds Cap over (ii) the  not  been  calculated  based on the  Group II  Available
amount of  interest  such  Certificates  received  on such  Funds  Cap  over  (ii)  the  amount  of  interest   such
Distribution  Date based on the Group II  Available  Funds  Certificates  received on such  Distribution  Date based
Cap,  together with the unpaid  portion of any such excess  on the Group II Available  Funds Cap,  together with the
from  prior   Distribution  Dates  (and  interest  accrued  unpaid   portion   of  any  such   excess   from   prior
thereon at the then applicable  Pass-Through Rate, without  Distribution  Dates (and interest accrued thereon at the
giving effect to the Group II Available Funds Cap).         then  applicable   Pass-Through   Rate,  without  giving
                                                            effect to the Group II Available Funds Cap).

  "Class  MV-1  Current  Interest":  With  respect  to any    "Class MV-2  Current  Interest":  With  respect to any
Distribution  Date, the interest accrued on the Class MV-1  Distribution  Date,  the  interest  accrued on the Class
Certificate  Principal  Balance  immediately prior to such  MV-2 Certificate  Principal Balance immediately prior to
Distribution  Date  during the related  Accrual  Period at  such   Distribution  Date  during  the  related  Accrual
the  Class  MV-1  Pass   Through   Rate  plus  any  amount  Period at the  Class  MV-2  Pass  Through  Rate plus any
previously  distributed with respect to interest for Class  amount  previously  distributed with respect to interest
MV-1 that is recovered  during the related  Accrual Period  for Class  MV-2 that is  recovered  during  the  related
as a  voidable  preference  by  a  trustee  in  bankruptcy  Accrual Period as a voidable  preference by a trustee in
pursuant  to  a  final,   nonappealable  order;  provided,  bankruptcy  pursuant  to a final,  nonappealable  order;
however,  Class MV-1  Current  Interest  shall not include  provided,  however,  Class MV-2 Current  Interest  shall
any Class MV-1 Certificates Carryover.                      not include any Class MV-2 Certificates Carryover.


  "Class  MV-1  Interest  Carry  Forward   Amount":   With    "Class  MV-2  Interest  Carry  Forward  Amount":  With
respect  to any  Distribution  Date,  the  sum of (i)  the  respect to each  Distribution  Date,  the sum of (i) the
excess of (A) Class MV-1 Current  Interest with respect to  excess of (A) Class MV-2 Current  Interest  with respect
prior   Distribution   Dates  (excluding  any  Class  MV-1  to prior  Distribution  Dates  (excluding any Class MV-2
Certificates  Carryover)  over  (B)  the  amount  actually  Certificates  Carryover)  over (B) the  amount  actually
distributed to Class MV-1 with respect to interest  (other  distributed  to Class  MV-2  with  respect  to  interest
than in respect of Class MV-1  Certificate  Carryover)  on  (other  than  in  respect  of  Class  MV-2   Certificate
such prior  Distribution  Dates and (ii)  interest on such  Carryover)  on such  prior  Distribution  Dates and (ii)
excess  at  the  Class  MV-1  Pass-Through  Rate  for  the  interest on such  excess at the Class MV-2  Pass-Through
related Accrual Period.                                     Rate for the related Accrual Period.


  "Class  MV-1  Pass-Through  Rate":  With  respect to any    "Class MV-2  Pass-Through  Rate":  With respect to any
Distribution  Date, the least of (x) One Month LIBOR plus,  Distribution  Date,  the  least of (x) One  Month  LIBOR
in the case of any Distribution  Date prior to the Initial  plus, in the case of any Distribution  Date prior to the
Optional  Termination  Date,  0.__% per  annum,  or in the  Initial Optional  Termination  Date, 0.__% per annum, or
case of any Distribution  Date that occurs on or after the  in the case of any  Distribution  Date that occurs on or
Initial Optional  Termination  Date, plus 0.__% per annum,  after the Initial Optional  Termination Date, plus 0.__%
(y) the weighted average of the Maximum Lifetime  Mortgage  per  annum,  (y) the  weighted  average  of the  Maximum
Interest  Rates on the Mortgage Loans in Group II less the  Lifetime  Mortgage  Interest Rates on the Mortgage Loans
Group  II  Servicing  Fee Rate  and the  Group  II  Master  in  Group II less the  Group II  Servicing  Fee Rate and
Servicing  Fee Rate and (z) the Group II  Available  Funds  the  Group  II  Master  Servicing  Fee  Rate and (z) the
Cap for such Distribution Date.                             Group II Available Funds Cap for such Distribution Date.


    "Class MV-1 Unpaid  Realized Loss  Amount":  As to any      "Class  MV-2 Unpaid  Realized  Loss  Amount":  As to
Distribution  Date,  the  excess  of (i)  the  Class  MV-1  any Distribution  Date, the excess of (i) the Class MV-2
Applied  Realized  Loss  Amount  over  (ii) the sum of all  Applied  Realized  Loss  Amount over (ii) the sum of all
increases in the Class MV-1 Certificate  Principal Balance  increases  in  the  Class  MV-2  Certificate   Principal
on all  previous  Distribution  Dates  pursuant to Section  Balance on all previous  Distribution  Dates pursuant to
3.02(k) hereof.                                             Section 3.02(k) hereof.


  "Class BV-1  Applied  Realized  Loss    "Class BV-2 Applied  Realized  Loss    "Class BV-3 Applied  Realized  Loss
Amount:  As to any Distribution  Date,  Amount:   As  to   any   Distribution  Amount:   As  to   any   Distribution
the sum of the  Realized  Losses  with  Date, the sum of the Realized  Losses  Date, the sum of the Realized  Losses
respect  to Group II which  have  been  with  respect  to Group II which have  with  respect  to Group II which have
applied    in    reduction    of   the  been  applied  in  reduction  of  the  been  applied  in  reduction  of  the
Certificate  Principal  Balance of the  Certificate  Principal Balance of the  Certificate  Principal Balance of the
Class BV-1  Certificates  pursuant  to  Class BV-2  Certificates  pursuant to  Class BV-3  Certificates  pursuant to
Section 3.02(i) hereof.                 Section 3.02(i) hereof.                Section 3.02(i) hereof.


  "Class   BV-1   Certificate":    Any    "Class   BV-2   Certificate":   Any    "Class   BV-3   Certificate":   Any
Certificate  designated  as  a  "Class  Certificate  designated  as a  "Class  Certificate  designated  as a  "Class
BV-1    Certificate"   on   the   face  BV-2   Certificate"   on   the   face  BV-3   Certificate"   on   the   face
thereof,  in the form of Exhibit  BV-1  thereof,  in the form of Exhibit BV-2  thereof,  in the form of Exhibit BV-3
hereto   representing   the  right  to  hereto   representing  the  right  to  hereto   representing  the  right  to
distributions as set forth herein.      distributions as set forth herein.     distributions as set forth herein.


  "Class  BV-1  Certificate  Principal    "Class BV-2  Certificate  Principal    "Class BV-3  Certificate  Principal
Balance":  The  Certificate  Principal  Balance":  The Certificate  Principal  Balance":  The Certificate  Principal
Balance     of    the    Class    BV-1  Balance    of    the    Class    BV-2  Balance    of    the    Class    BV-3
Certificates   less  any  Class   BV-1  Certificates   less  any  Class  BV-2  Certificates   less  any  Class  BV-3
Unpaid Realized Loss Amount.            Unpaid Realized Loss Amount.           Unpaid Realized Loss Amount.


  "Class       BV-1       Certificates    "Class      BV-2       Certificates    "Class      BV-3       Certificates
Carryover":  If  on  any  Distribution  Carryover":  If on  any  Distribution  Carryover":  If on  any  Distribution
Date the Class BV-1  Pass-Through Rate  Date  the  Class  BV-2   Pass-Through  Date  the  Class  BV-3   Pass-Through
is based  upon the Group II  Available  Rate  is  based  upon  the  Group  II  Rate  is  based  upon  the  Group  II
Funds  Cap,  the  excess  of  (i)  the  Available  Funds  Cap,  the excess of  Available  Funds  Cap,  the excess of
amount  of  interest  the  Class  BV-1  (i) the amount of interest  the Class  (i) the amount of interest  the Class
Certificates   would  be  entitled  to  BV-2  Certificates  would be entitled  BV-3  Certificates  would be entitled
receive on such  Distribution Date had  to receive on such  Distribution Date  to receive on such  Distribution Date
the Class BV-1  Pass-Through  Rate not  had the Class BV-2  Pass-Through Rate  had the Class BV-3  Pass-Through Rate
been calculated  based on the Group II  not  been  calculated  based  on  the  not  been  calculated  based  on  the
Available  Funds  Cap  over  (ii)  the  Group  II  Available  Funds  Cap over  Group  II  Available  Funds  Cap over
amount of interest  such  Certificates  (ii)  the  amount  of  interest  such  (ii)  the  amount  of  interest  such
received  on  such  Distribution  Date  Certificates    received    on   such  Certificates    received    on   such
based on the Group II Available  Funds  Distribution  Date based on the Group  Distribution  Date based on the Group
Cap,  together with the unpaid portion  II  Available  Funds  Cap,   together  II  Available  Funds  Cap,   together
of  any   such   excess   from   prior  with the  unpaid  portion of any such  with the  unpaid  portion of any such
Distribution   Dates   (and   interest  excess from prior  Distribution Dates  excess from prior  Distribution Dates
accrued    thereon    at   the    then  (and interest  accrued thereon at the  (and interest  accrued thereon at the
applicable  Pass-Through Rate, without  then  applicable  Pass-Through  Rate,  then  applicable  Pass-Through  Rate,
giving   effect   to  the   Group   II  without  giving  effect  to the Group  without  giving  effect  to the Group
Available Funds Cap).                   II Available Funds Cap).               II Available Funds Cap).


  "Class   BV-1   Current   Interest":    "Class  BV-2   Current   Interest":    "Class  BV-3   Current   Interest":
With   respect  to  any   Distribution  With  respect  to  any   Distribution  With  respect  to  any   Distribution
Date,  the  interest  accrued  on  the  Date,  the  interest  accrued  on the  Date,  the  interest  accrued  on the
Class   BV-1   Certificate   Principal  Class  BV-2   Certificate   Principal  Class  BV-3   Certificate   Principal
Balance   immediately  prior  to  such  Balance  immediately  prior  to  such  Balance  immediately  prior  to  such
Distribution  Date  during the related  Distribution  Date during the related  Distribution  Date during the related
Accrual  Period at the Class BV-1 Pass  Accrual  Period  at  the  Class  BV-2  Accrual  Period  at  the  Class  BV-3
Through    Rate   plus   any    amount  Pass  Through  Rate  plus any  amount  Pass  Through  Rate  plus any  amount
previously  distributed  with  respect  previously  distributed  with respect  previously  distributed  with respect
to  interest  for  Class  BV-1 that is  to  interest  for Class  BV-2 that is  to  interest  for Class  BV-3 that is
recovered  during the related  Accrual  recovered  during the related Accrual  recovered  during the related Accrual
Period as a voidable  preference  by a  Period as a voidable  preference by a  Period as a voidable  preference by a
trustee in  bankruptcy  pursuant  to a  trustee in  bankruptcy  pursuant to a  trustee in  bankruptcy  pursuant to a
final,  nonappealable order; provided,  final,      nonappealable      order;  final,      nonappealable      order;
however,  Class BV-1 Current  Interest  provided,    however,    Class   BV-2  provided,    however,    Class   BV-3
shall  not   include  any  Class  BV-1  Current  Interest  shall not  include  Current  Interest  shall not  include
Certificates Carryover.                 any    Class    BV-2     Certificates  any    Class    BV-3     Certificates
                                        Carryover.                             Carryover.

  "Class BV-1  Interest  Carry Forward    "Class BV-2 Interest  Carry Forward    "Class BV-3 Interest  Carry Forward
Amount":    With   respect   to   each  Amount":   With   respect   to   each  Amount":   With   respect   to   each
Distribution  Date, the sum of (i) the  Distribution  Date,  the  sum  of (i)  Distribution  Date,  the  sum  of (i)
excess  of  (A)  Class  BV-1   Current  the excess of (A) Class BV-2  Current  the excess of (A) Class BV-3  Current
Interest   with   respect   to   prior  Interest   with   respect   to  prior  Interest   with   respect   to  prior
Distribution   Dates   (excluding  any  Distribution   Dates  (excluding  any  Distribution   Dates  (excluding  any
Class  BV-1  Certificates   Carryover)  Class  BV-2  Certificates  Carryover)  Class  BV-3  Certificates  Carryover)
over   (B)   the    amount    actually  over   (B)   the   amount    actually  over   (B)   the   amount    actually
distributed   to   Class   BV-1   with  distributed   to  Class   BV-2   with  distributed   to  Class   BV-3   with
respect  to  interest  (other  than in  respect to  interest  (other  than in  respect to  interest  (other  than in
respect  of  Class  BV-1   Certificate  respect  of  Class  BV-2  Certificate  respect  of  Class  BV-3  Certificate
Carryover) on such prior  Distribution  Carryover)      on     such     prior  Carryover)      on     such     prior
Dates  and  (ii)   interest   on  such  Distribution  Dates and (ii) interest  Distribution  Dates and (ii) interest
excess at the Class BV-1  Pass-Through  on  such  excess  at the  Class  BV-2  on  such  excess  at the  Class  BV-3
Rate for the related Accrual Period.    Pass-Through  Rate  for  the  related  Pass-Through  Rate  for  the  related
                                        Accrual Period.                        Accrual Period.

  "Class  BV-1   Pass-Through   Rate":    "Class  BV-2  Pass-Through   Rate":    "Class  BV-3  Pass-Through   Rate":
With   respect  to  any   Distribution  With  respect  to  any   Distribution  With  respect  to  any   Distribution
Date,  the  least  of  (x)  One  Month  Date,  the  least  of (x)  One  Month  Date,  the  least  of (x)  One  Month
LIBOR   plus,   in  the  case  of  any  LIBOR  plus,   in  the  case  of  any  LIBOR  plus,   in  the  case  of  any
Distribution   Date   prior   to   the  Distribution   Date   prior   to  the  Distribution   Date   prior   to  the
Initial  Optional   Termination  Date,  Initial  Optional  Termination  Date,  Initial  Optional  Termination  Date,
_.__%  per  annum,  or in the  case of  _.__%  per  annum,  or in the case of  _.__%  per  annum,  or in the case of
any  Distribution  Date that occurs on  any Distribution  Date that occurs on  any Distribution  Date that occurs on
or   after   the   Initial    Optional  or   after   the   Initial   Optional  or   after   the   Initial   Optional
Termination   Date,   plus  _.__%  per  Termination   Date,  plus  _.__%  per  Termination   Date,  plus  _.__%  per
annum,  (y) the  weighted  average  of  annum,  (y) the  weighted  average of  annum,  (y) the  weighted  average of
the    Maximum    Lifetime    Mortgage  the   Maximum    Lifetime    Mortgage  the   Maximum    Lifetime    Mortgage
Interest  Rates on the Mortgage  Loans  Interest  Rates on the Mortgage Loans  Interest  Rates on the Mortgage Loans
in  Group   II  less   the   Group  II  in  Group   II  less  the   Group  II  in  Group   II  less  the   Group  II
Servicing  Fee Rate  and the  Group II  Servicing  Fee Rate and the  Group II  Servicing  Fee Rate and the  Group II
Master  Servicing Fee Rate and (z) the  Master  Servicing  Fee  Rate  and (z)  Master  Servicing  Fee  Rate  and (z)
Group II Available  Funds Cap for such  the Group II Available  Funds Cap for  the Group II Available  Funds Cap for
Distribution Date.                      such Distribution Date.                such Distribution Date.


    "Class BV-1 Unpaid  Realized  Loss      "Class BV-2 Unpaid  Realized Loss      "Class BV-3 Unpaid  Realized Loss
Amount":   As  to   any   Distribution  Amount":   As  to  any   Distribution  Amount":   As  to  any   Distribution
Date,  the  excess  of (i)  the  Class  Date,  the  excess  of (i) the  Class  Date,  the  excess  of (i) the  Class
BV-1  Applied   Realized  Loss  Amount  BV-2  Applied  Realized  Loss  Amount  BV-3  Applied  Realized  Loss  Amount
over (ii) the sum of all  increases in  over  (ii)  the sum of all  increases  over  (ii)  the sum of all  increases
the Class BV-1  Certificate  Principal  in   the   Class   BV-2   Certificate  in   the   Class   BV-3   Certificate
Balance on all  previous  Distribution  Principal  Balance  on  all  previous  Principal  Balance  on  all  previous
Dates  pursuant  to  Section   3.02(k)  Distribution    Dates   pursuant   to  Distribution    Dates   pursuant   to
hereof.                                 Section 3.02(k) hereof.                Section 3.02(k) hereof.

</TABLE>

        "Class C Certificate":  Any of the Certificates designated as a "Class C
Certificate"  on the face  thereof in the form of Exhibit C hereto  representing
the right to distributions as set forth herein.

        "Class C Distribution Amount":  With respect to any Distribution Date, 
one-twelfth of the sum of:

         (a) the  product of the AF-1  Balance and the excess of the Group I Net
Rate over the Class AF-1 Pass-Through Rate;

         (b) the  product of the AF-2  Balance and the excess of the Group I Net
Rate over the Class AF-2 Pass-Through Rate;

         (c) the  product of the AF-3  Balance and the excess of the Group I Net
Rate over the Class AF-3 Pass-Through Rate;

         (d) the  product of the AF-4  Balance and the excess of the Group I Net
Rate over the Class AF-4 Pass-Through Rate;

         (e) the  product of the AF-5  Balance and the excess of the Group I Net
Rate over the Class AF-5 Pass-Through Rate;

         (f) the  product of the AF-6  Balance and the excess of the Group I Net
Rate over the Class AF-6 Pass-Through Rate;

         (g) the  product of the MF-1  Balance and the excess of the Group I Net
Rate over the Class MF-1 Pass-Through Rate;

         (h) the  product of the MF-2  Balance and the excess of the Group I Net
Rate over the Class MF-2 Pass-Through Rate;

         (i) the  product of the BF-1  Balance and the excess of the Group I Net
Rate over the Class BF-1 Pass-Through Rate;

         (j) the  product of the BF-2  Balance and the excess of the Group I Net
Rate over the Class BF-2 Pass-Through Rate;

         (k) the  product of the BF-3  Balance and the excess of the Group I Net
Rate over the Class BF-3 Pass-Through Rate; and

         (l) any excess of the amount specified  pursuant to clauses (a) through
(k) above for prior  Distribution  Dates  over the amount  actually  distributed
pursuant to such clauses on prior Distribution Dates.

        "Class R Certificate":  Any of the Certificates designated as a "Class R
Certificate" on the face thereof, in the form of Exhibit R hereto and evidencing
an interest  designated  as the  "residual  interest" in the Pooling and Issuing
REMICs for purposes of the REMIC Provisions.

        "Closing Date":  _____, 199_.

        "Current  Interest":  As to any Class,  the definition  therefor  
having the  corresponding  designation as such Class.

        "Custodian":  ________________________________,  a national  banking  
association,  and its  successors and assigns in such capacity.

        "Cut-Off Date":  As of the close of business on ____ 1, 199.

        "Delinquent": A Mortgage Loan is "Delinquent" if any payment due thereon
is not made by the close of  business on the last day of the  Prepayment  Period
immediately  following  the day such  payment is scheduled to be due. A Mortgage
Loan is "30 days  Delinquent" if such payment has not been received by the close
of business on the last day of the  Prepayment  Period of the month  immediately
succeeding  the month in which  such  payment  was due.  Similarly  for "60 days
Delinquent," "90 days Delinquent" and so on.

        "Designated Class":  There is no designated Class for purposes of 
Section 9.02 of the Standard Terms.

        "Distribution  Account":  The account or accounts  created and 
maintained for the Trust pursuant to Section 3.01 hereof.

        "Distribution  Amount":  As to  each  Distribution  Date  and  Class  of
Certificates,  the aggregate amount to be distributed to such Class on such date
pursuant to Section 3.02 hereof.

        "Distribution  Date":  The 25th day of each month,  or the next Business
Day if such 25th day is not a Business Day, commencing ____ __, 1998.

         "Fitch":  Fitch IBCA,  Inc., and its successors  (One State Street 
Plaza,  33rd Floor,  New York, New York 10004).

Group Definitions:
<TABLE>
<CAPTION>
<S>     <C>    

    "Group I": The pool of Mortgage  Loans  identified  in      "Group II":  The pool of Mortgage  Loans  identified
the related  Schedules  of  Mortgage  Loans as having been  in the related  Schedules  of  Mortgage  Loans as having
assigned  to  Group I,  including  any  Group I  Qualified  been  assigned  to  Group  II,  including  any  Group II
Substitute   Mortgage   Loans   delivered  in  replacement  Qualified   Substitute   Mortgage  Loans   delivered  in
thereof.                                                    replacement thereof.


          "Group II Available Funds Cap": As of any Distribution Date, 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 Group II
Servicing Fees and Group II Master Servicing Fee for such Due Period
divided by (x) the Group II Certificate Principal Balance divided by (y)
the actual number of days in the related Accrual Period (30 days in the
case of the Class AV-2 Certificates) and multiplied by (z) 360.


    "Group I  Certificate":  Any of the Class AF-1,  Class      "Group  II  Certificate":  Any  of the  Class  AV-1,
AF-2,  Class  AF-3,  Class AF-4,  Class AF-5,  Class AF-6,  Class AV-2,  Class MV-1,  Class MV-2,  Class BV-1, Class
Class MF-1,  Class MF-2,  Class BF-1, Class BF-2 and Class  BV-2 and Class BV-3 Certificates.
BF-3 Certificates.


    "Group I Certificate  Principal  Balance":  The sum of     "Group II Certificate  Principal  Balance":  The sum
the Class AF-1,  Class AF-2, Class AF-3, Class AF-4, Class  of the Class AV-1,  Class AV-2,  Class MV-1, Class MV-2,
AF-5,  Class  AF-6,  Class MF-1,  Class MF-2,  Class BF-1,  Class  BV-1,  Class  BV-2  and  Class  BV-3  Certificate
Class BF-2 and Class BF-3 Certificate Principal Balances.   Principal Balances.


    "Group I Class A Certificate  Principal Balance":  The      "Group II Class A  Certificate  Principal  Balance":
sum of the Class  AF-1,  Class  AF-2,  Class  AF-3,  Class  The sum of the  Class  AV-1 and Class  AV-2  Certificate
AF-4,  Class  AF-5 and Class  AF-6  Certificate  Principal  Principal Balances.
Balances.


    "Group I Class A Principal  Distribution Amount": With      "Group II Class A  Principal  Distribution  Amount":
respect  to any  Distribution  Date  before  the  Group  I  With respect to any  Distribution  Date before the Group
Stepdown  Date or as to which a Group I Trigger  Event has  II  Stepdown  Date or as to  which a  Group  II  Trigger
occurred,  100%  of the  Group  I  Principal  Distribution  Event  has  occurred,  100% of the  Group  II  Principal
Amount for such  Distribution Date and with respect to any  Distribution  Amount for such Distribution Date and with
Distribution  Date on or after the Stepdown Date and as to  respect  to  any  Distribution  Date  on  or  after  the
which a Group  I  Trigger  Event  has  not  occurred,  the  Stepdown  Date and as to which a Group II Trigger  Event
excess  of (i) the Group I Class A  Certificate  Principal  has not  occurred,  the excess of (i) the Group II Class
Balance  immediately  prior to such Distribution Date over  A Certificate  Principal  Balance  immediately  prior to
(ii)  the  lesser  of (A)  73% of the  Schedule  Principal  such  Distribution  Date over (ii) the lesser of (A) 62%
Balances of Group I on the  preceding Due Date and (B) the  of the  Schedule  Principal  Balances of Group II on the
excess of (I) the Scheduled  Principal Balances of Group I  preceding  Due  Date  and  (B)  the  excess  of (I)  the
on the preceding Due Date over (II) $1,169,109.             Scheduled   Principal   Balances  of  Group  II  on  the
                                                            preceding Due Date over (II) $1,120,022.


    "Group I Class BF-1  Principal  Distribution  Amount":      "Group   II  Class   BV-1   Principal   Distribution
With  respect  to any  Distribution  Date on and after the  Amount":  With respect to any  Distribution  Date on and
Group I  Stepdown  Date  and as long as a Group I  Trigger  after the Group II Stepdown  Date and as long as a Group
Event is not in effect  (subject  to the proviso set forth  II  Trigger  Event  is not  in  effect  (subject  to the
in Section 3.02(c)  hereof),  the excess of (i) the sum of  proviso  set  forth  in  Section  3.02(d)  hereof),  the
(A) the  Group I Class A  Certificate  Principal  Balance,  excess  of (i)  the  sum of (A)  the  Group  II  Class A
(B) the Class MF-1 Certificate  Principal Balance, (C) the  Certificate   Principal  Balance,  (B)  the  Class  MV-1
Class  MF-2  Certificate  Principal  Balance  and  (D) the  Certificate   Principal  Balance,  (C)  the  Class  MV-2
Class  BF-1  Certificate   Principal  Balance  immediately  Certificate  Principal  Balance  and (D) the Class  BV-1
prior to such  Distribution  Date over (ii) the  lesser of  Certificate  Principal Balance immediately prior to such
(A) 95.5% of the Scheduled  Principal  Balances of Group I  Distribution  Date over (ii) the  lesser of (A) 94.5% of
on the  preceding  Due Date and (B) the  excess of (I) the  the  Scheduled  Principal  Balances  of  Group II on the
Scheduled  Principal  Balances of Group I on the preceding  preceding  Due  Date  and  (B)  the  excess  of (I)  the
Due Date over (II) $1,169,109.                              Scheduled   Principal   Balances  of  Group  II  on  the
                                                            preceding Due Date over (II) $1,120,022.


    "Group I Class BF-2  Principal  Distribution  Amount":      "Group   II  Class   BV-2   Principal   Distribution
With  respect  to any  Distribution  Date on and after the  Amount":  With respect to any  Distribution  Date on and
Group I  Stepdown  Date  and as long as a Group I  Trigger  after the Group II Stepdown  Date and as long as a Group
Event is not in effect  (subject  to the proviso set forth  II  Trigger  Event  is not  in  effect  (subject  to the
in Section 3.02(c)  hereof),  the excess of (i) the sum of  proviso  set  forth  in  Section  3.02(d)  hereof),  the
(A) the  Group I Class A  Certificate  Principal  Balance,  excess  of (i)  the  sum of (A)  the  Group  II  Class A
(B) the Class MF-1 Certificate  Principal Balance, (C) the  Certificate   Principal  Balance,  (B)  the  Class  MV-1
Class MF-2 Certificate  Principal  Balance,  (D) the Class  Certificate   Principal  Balance,  (C)  the  Class  MV-2
BF-1 Certificate  Principal Balance and (E) the Class BF-2  Certificate   Principal  Balance,  (D)  the  Class  BV-1
Certificate  Principal  Balance  immediately prior to such  Certificate  Principal  Balance  and (E) the Class  BV-2
Distribution  Date over (ii) the  lesser of (A) 98% of the  Certificate  Principal Balance immediately prior to such
Scheduled  Principal  Balances of Group I on the preceding  Distribution  Date  over  (ii) the  lesser of (A) 98% of
Due  Date  and  (B)  the  excess  of  (I)  the   Scheduled  the Scheduled  Principal Balances of the Group II on the
Principal  Balances of Group I on the  preceding  Due Date  preceding  Due  Date  and  (B)  the  excess  of (I)  the
over (II) $1,169,109.                                       Scheduled   Principal   Balances  of  Group  II  on  the
                                                            preceding Due Date over (II) $1,120,022.


    "Group I Class BF-3  Principal  Distribution  Amount":      "Group   II  Class   BV-3   Principal   Distribution
With  respect  to any  Distribution  Date on and after the  Amount":  With respect to any  Distribution  Date on and
Group I  Stepdown  Date  and as long as a Group I  Trigger  after the Group II Stepdown  Date and as long as a Group
Event is not in effect  (subject  to the proviso set forth  II  Trigger  Event  is not  in  effect  (subject  to the
in Section 3.02(c) hereof),  the excess of (i) the Group I  proviso  set  forth  in  Section  3.02(d)  hereof),  the
Principal  Distribution  Amount for such Distribution Date  excess  of  (i)  the  Group  II  Principal  Distribution
over  (ii)  sum of (A)  the  Group  I  Class  A  Principal  Amount for such  Distribution  Date over (ii) the sum of
Distribution   Amount,   (B)  the  Class  MF-1   Principal  (A) the Group II Class A Principal  Distribution Amount,
Distribution   Amount,   (C)  the  Class  MF-2   Principal  (B) the Class MV-1 Principal  Distribution  Amount,  (C)
Distribution   Amount,   (D)  the  Class  BF-1   Principal  the Class MV-2 Principal  Distribution  Amount,  (D) the
Distribution  Amount  and (E)  the  Class  BF-2  Principal  Class  BV-1  Principal  Distribution  Amount and (E) the
Distribution Amount for such Distribution Date.             Class   BV-2   Principal    Distribution    Amount   for
                                                            Distribution Date.


    "Group I Class MF-1  Principal  Distribution  Amount":      "Group   II  Class   MV-1   Principal   Distribution
With  respect  to any  Distribution  Date on and after the  Amount":  With respect to any  Distribution  Date on and
Group I  Stepdown  Date  and as long as a Group I  Trigger  after the Group II Stepdown  Date and as long as a Group
Event is not in effect  (subject  to the proviso set forth  II  Trigger  Event  is not  in  effect  (subject  to the
in Section 3.02(c)  hereof),  the excess of (i) the sum of  proviso  set  forth  in  Section  3.02(d)  hereof),  the
(A) the Group I Class A Certificate  Principal Balance and  excess  of (i)  the  sum of (A)  the  Group  II  Class A
(B)  the  Class   MF-1   Certificate   Principal   Balance  Certificate  Principal  Balance  and (B) the Class  MV-1
immediately  prior to such Distribution Date over (ii) the  Certificate  Principal Balance immediately prior to such
lesser  of (A) 83% of the  aggregate  Scheduled  Principal  Distribution  Date  over  (ii) the  lesser of (A) 77% of
Balances of Group I on the  preceding Due Date and (B) the  the  Scheduled  Principal  Balances  of  Group II on the
excess of (I) the Scheduled  Principal Balances of Group I  preceding  Due  Date  and  (B)  the  excess  of (I)  the
on the preceding Due Date over (II) $1,169,109.             Scheduled   Principal   Balances  of  Group  II  on  the
                                                            preceding Due Date over (II) $1,120,022.


    "Group I Class MF-2  Principal  Distribution  Amount":      "Group   II  Class   MV-2   Principal   Distribution
With  respect  to any  Distribution  Date on and after the  Amount":  With respect to any  Distribution  Date on and
Group I  Stepdown  Date  and as long as a Group I  Trigger  after the Group II Stepdown  Date and as long as a Group
Event is not in effect  (subject  to the proviso set forth  II  Trigger  Event  is not  in  effect  (subject  to the
in Section 3.02(c)  hereof),  the excess of (i) the sum of  proviso  set  forth  in  Section  3.02(d)  hereof),  the
(A) the  Group I Class A  Certificate  Principal  Balance,  excess  of (i)  the  sum of (A)  the  Group  II  Class A
(B) the Class MF-1 Certificate  Principal  Balance and (C)  Certificate   Principal  Balance,  (B)  the  Class  MV-1
the Class MF-2 Certificate  Principal  Amount  immediately  Certificate  Principal  Balance  and (C) the Class  MV-2
prior to such  Distribution  Date over (ii) the  lesser of  Certificate  Principal Amount  immediately prior to such
(A) 90% of the Scheduled  Principal Balances of Group I on  Distribution  Date over (ii) the  lesser of (A) 88.5% of
the  preceding  Due  Date  and (B) the  excess  of (I) the  the  Scheduled  Principal  Balances  of  Group II on the
Scheduled  Principal  Balances  of  Group  I  over  on the  preceding  Due  Date  and  (B)  the  excess  of (I)  the
preceding Due Date(II) $1,169,109.                          Scheduled   Principal   Balances  of  Group  II  on  the
                                                            preceding Due Date over (II) $1,120,022.


    "Group I Extra Principal  Distribution  Amount":  With      "Group  II  Extra  Principal  Distribution  Amount":
respect to any  Distribution  Date, to the extent of Group  With respect to any Distribution  Date, to the extent of
I Interest  Funds  pursuant  to Section  3.02(a)(vii)  and  Group   II   Interest    Funds   pursuant   to   Section
Group  II  Interest   Funds   available  for  the  purpose  3.02(b)(vii)  and Group I Interest  Funds  available for
pursuant to Section  3.02(f)(vii)  hereof, an amount equal  the purpose pursuant to Section  3.02(e)(vii) hereof, an
to the excess of (i) all  Realized  Losses with respect to  amount  equal to the excess of (i) all  Realized  Losses
Group  I  over   (ii)   all   Group   I  Extra   Principal  with  respect  to Group II over  (ii) all Group II Extra
Distribution  Amounts with  respect to prior  Distribution  Principal  Distribution  Amounts  with  respect to prior
Dates.                                                      Distribution Dates.


    "Group I  Interest  Funds":  With  respect  to Group I      "Group II  Interest  Funds":  With  respect to Group
and any Master  Servicer  Remittance  Date,  to the extent  II and  any  Master  Servicer  Remittance  Date,  to the
actually   deposited  in  the  Master  Servicer  Custodial  extent   actually   deposited  in  the  Master  Servicer
Account,  the  sum,  without   duplication,   of  (i)  all  Custodial Account, the sum, without duplication,  of (i)
scheduled   interest  collected  during  the  related  Due  all scheduled  interest collected during the related Due
Period with  respect to Group I less the Group I Servicing  Period  with  respect  to  Group  II less  the  Group II
Fee and  the  Group  I  Master  Servicing  Fee,  (ii)  all  Servicing  Fee and the  Group II Master  Servicing  Fee,
Advances  relating  to interest  with  respect to Group I,  (ii) all Advances  relating to interest  with respect to
(iii) all Month End  Interest  with respect to Group I and  Group II, (iii) all Month End  Interest  with respect to
(iv) Liquidation  Proceeds with respect to Group I (to the  Group II and (iv)  Liquidation  Proceeds with respect to
extent such Liquidation  Proceeds relate to interest) less  Group  II  (to  the  extent  such  Liquidation  Proceeds
all  Non-Recoverable  Advances  relating to  interest  and  relate to interest)  less all  Non-Recoverable  Advances
expenses pursuant to Section 6.03 of the Standard Terms.    relating to interest  and  expenses  pursuant to Section
                                                            6.03 of the Standard Terms.


    "Group I Master  Servicing  Fee": With respect to each      "Group II Master  Servicing  Fee":  With  respect to
Master  Servicer  Remittance  Date, an amount  payable (or  each Master Servicer  Remittance Date, an amount payable
allocable) to the Master  Servicer equal to the product of  (or  allocable)  to the  Master  Servicer  equal  to the
one-twelfth  of the Group I Master  Servicing Fee Rate and  product of one-twelfth of the Group II Master  Servicing
the aggregate  Scheduled  Principal  Balance of Group I on  Fee Rate and the aggregate  Scheduled  Principal Balance
the  first day of the Due  Period  preceding  such  Master  of  Group  II  on  the  first  day  of  the  Due  Period
Servicer Remittance Date.                                   preceding such Master Servicer Remittance Date.


    "Group I Master Servicing Fee Rate":  0.03% per annum.      "Group  II Master  Servicing  Fee  Rate":  0.03% per
                                                            annum.


    "Group I Net  Rate":  The  weighted  average  Net Rate      "Group II Net Rate":  The weighted  average Net Rate
for Group I.                                                for Group II.


 "Group  I   Principal   Distribution   Amount":   With      "Group  II  Principal   Distribution  Amount":  With
respect  to any  Distribution  Date,  the  sum of (i)  the  respect  to any  Distribution  Date,  the sum of (i) the
Group  I  Principal  Funds  and  (ii)  the  Group  I Extra  Group II  Principal  Funds  and (ii) the  Group II Extra
Principal Distribution Amount.                              Principal Distribution Amount.


    "Group I  Principal  Funds":  With  respect to Group I      "Group II  Principal  Funds":  With respect to Group
and any Master  Servicer  Remittance  Date,  to the extent  II and  any  Master  Servicer  Remittance  Date,  to the
actually   deposited  in  the  Master  Servicer  Custodial  extent   actually   deposited  in  the  Master  Servicer
Account,  the  sum,  without   duplication,   of  (i)  all  Custodial Account, the sum, without duplication,  of (i)
scheduled  principal  with respect to Group I collected by  all  scheduled   principal  with  respect  to  Group  II
the  Servicers  during the  related Due Period or advanced  collected  by  the  Servicers  during  the  related  Due
on or before such Master  Servicer  Remittance  Date, (ii)  Period or advanced  on or before  such  Master  Servicer
prepayments  with  respect  to  Group I  collected  by the  Remittance  Date, (ii) prepayments with respect to Group
Servicers  in the  related  Prepayment  Period,  (iii) the  II collected by the Servicers in the related  Prepayment
Scheduled  Principal  Balance  of  each  Mortgage  Loan in  Period,  (iii) the Scheduled  Principal  Balance of each
Group  I   repurchased   by  the   Depositor,   (iv)   any  Mortgage Loan in Group II  repurchased by the Depositor,
Substitution  Shortfall  with  respect  to Group I and (v)  (iv) any  Substitution  Shortfall  with respect to Group
all   Liquidation   Proceeds   with  respect  to  Group  I  II and (v) all  Liquidation  Proceeds  with  respect  to
collected  by the  Servicer  during the related Due Period  Group II collected  by the  Servicer  during the related
(to  the  extent  such  Liquidation  Proceeds  related  to  Due  Period  (to the extent  such  Liquidation  Proceeds
principal) less all  non-recoverable  Advances relating to  related to principal) less all non-recoverable  Advances
principal  with respect to Group I  reimbursed  during the  relating  to   principal   with   respect  to  Group  II
related Due Period.                                         reimbursed during the related Due Period.


    "Group  I  Servicing   Fee":   With  respect  to  each      "Group  II  Servicing  Fee":  With  respect  to each
Mortgage  Loan in Group I and each  Remittance  Date,  the  Mortgage Loan in Group II and each Remittance  Date, the
product of (x)  one-twelfth  of the Servicing Fee Rate and  product of (x)  one-twelfth  of the  Servicing  Fee Rate
(y)  aggregate   Scheduled   Principal   Balance  of  such  and (y) aggregate  Scheduled  Principal  Balance of such
Mortgage  Loan as of the  opening of business on the first  Mortgage  Loan  as of the  opening  of  business  on the
day of the Due Period preceding such Remittance Date.       first day of the Due Period  preceding  such  Remittance
                                                            Date.


    "Group I  Servicing  Fee Rate":  With  respect to each      "Group II Servicing Fee Rate":  With respect to each
Mortgage  Loan in  Group  I,  the  fixed  per  annum  rate  Mortgage  Loan in Group II,  the  fixed  per annum  rate
payable to the  Servicer as set out on Schedule IA to this  payable to the  Servicer  as set out on  Schedule  IB to
Agreement.                                                  this Agreement.



    "Group I Stepdown Date":  With respect to Group I, the      "Group II Stepdown Date":  With respect to Group II,
earlier  to  occur  of (i) the  later  to occur of (A) the  the  earlier  to occur of (i) the  later to occur of (A)
Distribution   Date  in  ___  200_   and  (B)  the   first  the  Distribution  Date in ___  200_  and (B) the  first
Distribution   Date  on   which   the   Group  I  Class  A  Distribution   Date  on  which  the  Group  II  Class  A
Certificate  Principal  Balance  immediately prior to such  Certificate  Principal Balance immediately prior to such
Distribution  Date (less the Group I  Principal  Funds for  Distribution  Date  (less the Group II  Principal  Funds
such  Distribution  Date) is less  than or equal to 73% of  for such  Distribution  Date)  is less  than or equal to
the Scheduled  Principal  Balances of Group I and (ii) the  62% of the Scheduled  Principal Balances of Group II and
Distribution   Date  on   which   the   Group  I  Class  A  (ii) the  Distribution  Date on which the Group II Class
Certificate Principal Balance has been reduced to zero.     A  Certificate  Principal  Balance  has been  reduced to
                                                            zero.


    "Group I Subordinated  Certificates":  The Class MF-1,      "Group  II  Subordinated  Certificates":  The  Class
Class  MF-2,   Class  BF-1,  Class  BF-2  and  Class  BF-3  MV-1,  Class MV-2, Class BV-1, Class BV-2 and Class BV-3
Certificates.                                               Certificates.


    "Group I Trigger  Event":  With respect to Group I and      "Group II Trigger  Event":  With respect to Group II
any  Distribution  Date after the Group I Stepdown Date, a  and any  Distribution  Date after the Group II  Stepdown
Group I Trigger  Event exists if two times the quotient of  Date,  a Group II Trigger  Event exists if 2.5 times the
(i) the  Scheduled  Principal  Balances  of all 60 or more  quotient of (i) the Scheduled  Principal Balances of all
days  Delinquent  Mortgage  Loans  in Group I and (ii) the  60 or more days  Delinquent  Mortgage  Loans in Group II
Scheduled   Principal  Balances  of  Group  I  as  of  the  and (ii) the  Scheduled  Principal  Balances of Group II
preceding  Master  Servicer   Remittance  Date  equals  or  as of the  preceding  Master  Servicer  Remittance  Date
exceeds 27%.                                                equals or exceeds 38%.

</TABLE>


        "Initial Optional  Termination  Date": The Distribution Date immediately
following the Due Period with respect to which the aggregate Scheduled Principal
Balances of the Mortgage  Loans have  declined to less than 10% of the aggregate
Scheduled Principal Balances on the Closing Date.

          "Interest Carry Forward Amount": As to any Class, the definition
therefor having the corresponding designation as such Class.

        "Interest  Determination Date": With respect to the first Accrual Period
for the Group II Certificates, March 3, 1998, and with respect to any subsequent
Accrual  Period for the Group II  Certificates,  the second London  Business Day
preceding such Accrual Period.

          "Interest Fund": The Fund created and maintained by the Trustee
pursuant to Section 4.03.

  "London Business Day": A day on which banks are open for dealing in foreign
currency and exchange in London and New York City.

  "Master Servicer": Saxon Mortgage, Inc., a Virginia corporation, and its
successors and assigns in such capacity.

  "Master Servicer Remittance Date": The Business Day preceding each
Distribution Date.

         "Master Servicer  Reporting Date": The opening of business on the third
Business Day preceding each Distribution Date.

  "Master Servicing Fee": As applicable, the Group I Master Servicing Fee or the
Group II Master Servicing Fee.

         "Meritech":  Meritech Mortgage Services, Inc., a Texas corporation.

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

         "Mortgage Loan Group":  Either Group I or Group II.

         "Mortgage Loans":  The mortgage loans listed on Schedule I.

         "Net Rate": As to each Mortgage Loan and Distribution Date, the related
Mortgage  Interest  Rate less the sum of the Group I or Group II  Servicing  Fee
Rate and the Group I or Group II Master  Servicing  Fee Rate,  in each case,  as
applicable.

         "Notice Address":  For purposes of Section 11.05 of the Standard Terms,
the  addresses of the  Depositor,  the Master  Servicer and the Trustee,  are as
follows:

         (i)      If to the Depositor:

                           Saxon Asset Securities Company
                           4880 Cox Road
                           Glen Allen, Virginia  23060

         (ii)     If to the Master Servicer:

                           Saxon Mortgage, Inc.
                           4880 Cox Road
                           Glen Allen, Virginia  23060

         (iii) If to the Trustee:

                           --------------------------------
                           600 Travis, 10th Floor
                           Houston, Texas  77002

         "One Month LIBOR": As of any Interest  Determination Date, the rate for
deposits in United  States  dollars for one-month  U.S.  dollar  deposits  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 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 Master Servicer 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  Trustee,  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). The Trustee
shall review Telerate Page 3750 at the required time, make the required requests
to the principal offices of the Reference Banks and selections of major banks in
New York City and shall determine the rate which constitutes One Month LIBOR for
each Interest Determination Date.

  "Paying Agent": ________________________________, a national banking
association, and its successors and assigns in such capacity.

         "Private  Certificate":  Any of the Class BF-2, Class BF-3, Class BV-2,
Class BV-3, Class C and Class R Certificates.

         "Private Subordinated Certificate":  Any of the Class BF-2, Class BF-3,
Class BV-2, Class BV-3, Class C and Class R Certificates.

         "Public  Subordinated  Certificate":  Any of the  Group I  Subordinated
Certificates or the Group II Subordinated  Certificates  (other than the Private
Certificates).

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

         "Reference  Banks"  Leading banks  selected by the Master  Servicer and
engaged in transactions in Eurodollar deposits in the international Eurocurrency
market.

         "Regular  Certificates":  Any of the  Group I  Certificates,  Group  II
Certificates and Class C Certificates which represent the "Regular Interests" in
the Issuing REMIC for purposes of the REMIC Provisions.

         "Remittance Date": With respect to each Servicing  Agreement,  the date
so specified  therein which date shall in no case be later than the 21st of each
month,  or if the 21st of any month  does not fall on a Business  Day,  then the
Business Day immediately preceding the 21st.

         "Residual Certificates":  The Class R Certificates, which represent the
"residual  interest" in the Pooling and Issuing REMICs for purposes of the REMIC
Provisions.

         "Sales Agreement":  The Sales Agreement dated ___ __, 199_, between the
Depositor and SMI regarding the sale of the Mortgage Loans.

         "Securities Act":  The Securities Act of 1933, as amended.

         "Servicer":  Meritech and its permitted successors and assigns.

         "Servicing  Agreement":  The Servicing  Agreement listed on Schedule II
hereto which shall be deemed to be a "Servicing  Agreement"  for purposes of the
Standard Terms.

  "Servicing Fee Rate": With respect to each Mortgage Loan, the Servicing Rate
specified on Schedule I.

         "State":  New York.

         "Subaccount Definitions":

                  "Balance":   With   respect   to  each   Subaccount,   on  any
         Distribution date, the balance, if any, of such Subaccount  immediately
         prior  to  such  Distribution  Date  (or,  in the  case  of  the  first
         Distribution  Date,  an amount  equal to the  initial  balance  of such
         Subaccount  as of the  Closing  Date) less the amounts to be applied on
         such Distribution Date to reduce the balance of such Subaccount.

  "Subaccounts": Any one of the Subaccounts created pursuant to Section
5.03(a)(i) hereof.
<TABLE>
<S> <C>
         Group I:

  "AF-1  Balance" : The Balance of the    "AF-2  Balance"  : The  Balance  of    "AF-3  Balance"  : The  Balance  of
Subaccount AF-1.                        Subaccount AF-2.                       Subaccount AF-3.

  "AF-1  Monthly   Interest   Amount":    "AF-2  Monthly  Interest   Amount":    "AF-3  Monthly  Interest   Amount":
With   respect  to  any   Distribution  With  respect  to  any   Distribution  With  respect  to  any   Distribution
Date,  the  interest  accrued  on  the  Date,  the  interest  accrued  on the  Date,  the  interest  accrued  on the
AF-1   Balance   during  the   Accrual  AF-2   Balance   during  the  Accrual  AF-3   Balance   during  the  Accrual
Period     for    the    Class    AF-1  Period    for    the    Class    AF-2  Period    for    the    Class    AF-3
Certificates  for  that   Distribution  Certificates  for  that  Distribution  Certificates  for  that  Distribution
Date at the Group I Net Rate.           Date at the Group I Net Rate.          Date at the Group I Net Rate.

  "Subaccount  AF-1":  The  Subaccount    "Subaccount  AF-2":  The Subaccount    "Subaccount  AF-3":  The Subaccount
by  that  name  created   pursuant  to  by  that  name  created  pursuant  to  by  that  name  created  pursuant  to
Section 5.03(a)(i) hereof.              Section 5.03(a)(i) hereof.             Section 5.03(a)(i) hereof.

  "AF-4  Balance" : The Balance of the    "AF-5  Balance"  : The  Balance  of    "AF-6  Balance"  : The  Balance  of
Subaccount AF-4.                        Subaccount AF-5.                       Subaccount AF-6.

  "AF-4  Monthly   Interest   Amount":    "AF-5  Monthly  Interest   Amount":    "AF-6  Monthly  Interest   Amount":
With   respect  to  any   Distribution  With  respect  to  any   Distribution  With  respect  to  any   Distribution
Date,  the  interest  accrued  on  the  Date,  the  interest  accrued  on the  Date,  the  interest  accrued  on the
AF-4   Balance   during  the   Accrual  AF-5   Balance   during  the  Accrual  AF-6   Balance   during  the  Accrual
Period     for    the    Class    AF-4  Period    for    the    Class    AF-5  Period    for    the    Class    AF-6
Certificates  for  that   Distribution  Certificates  for  that  Distribution  Certificates  for  that  Distribution
Date at the Group I Net Rate.           Date at the Group I Net Rate.          Date at the Group I Net Rate.

  "Subaccount  AF-4":  The  Subaccount    "Subaccount  AF-5":  The Subaccount    "Subaccount  AF-6":  The Subaccount
by  that  name  created   pursuant  to  by  that  name  created  pursuant  to  by  that  name  created  pursuant  to
Section 5.03(a)(i) hereof.              Section 5.03(a)(i) hereof.             Section 5.03(a)(i) hereof.

  "MF-1  Balance"  :  The  Balance  of    "MF-2  Balance"  : The  Balance  of    "BF-1  Balance"  : The  Balance  of
Subaccount MF-1.                        Subaccount MF-2.                       Subaccount BF.

  "MF-1  Monthly   Interest   Amount":    "MF-2  Monthly  Interest   Amount":    "BF-1  Monthly  Interest   Amount":
With   respect  to  any   Distribution  With  respect  to  any   Distribution  With  respect  to  any   Distribution
Date,  the  interest  accrued  on  the  Date,  the  interest  accrued  on the  Date, the interest  accrued on the BF
MF-1   Balance   during  the   Accrual  MF-2   Balance   during  the  Accrual  Balance  during  the  Accrual  Period
Period     for    the    Class    MF-1  Period    for    the    Class    MF-2  for the  Class  BF  Certificates  for
Certificates  for  that   Distribution  Certificates  for  that  Distribution  that  Distribution  Date at the Group
Date at the Group I Net Rate.           Date at the Group I Net Rate.          I Net Rate.






  "Subaccount  MF-1":  The  Subaccount    "Subaccount  MF-2":  The Subaccount    "Subaccount  BF-1":  The Subaccount
by  that  name  created   pursuant  to  by  that  name  created  pursuant  to  by  that  name  created  pursuant  to
Section 5.03(a)(i) hereof.              Section 5.03(a)(i) hereof.             Section 5.03(a)(i) hereof.

  "BF-2  Balance"  :  The  Balance  of    "BF-3  Balance"  : The  Balance  of
Subaccount BF-2.                        Subaccount BF-3.


  "BF-2 Monthly Interest Amount":          "BF-3 Monthly Interest Amount":  With respect
to any Distribution With respect        to any Distribution  Date, the interest accrued
on the Date,  the interest              accrued on the BF-2 Balance  during the Accrual BF-3
Balance  during the Accrual  Period for the Class BF-2 Period for the Class BF-3
Certificates for that  Distribution     Certificates for that  Distribution Date at
the Group I Net Rate. Date at the Group I Net Rate.

  "Subaccount  BF-2":  The  Subaccount    "Subaccount  BF-3":  The Subaccount
by  that  name  created   pursuant  to  by  that  name  created  pursuant  to
Section 5.03(a)(i) hereof.              Section 5.03(a)(i) hereof.


         Group II:

  "AV-1 Balance" : The Balance of         "AV-2  Balance"  : The  Balance  of  the  Subaccount
the Subaccount AV-1.                    AV-2.


  "AV-1 Monthly Interest  Amount":        "AV-2 Monthly Interest Amount": With respect to any Distribution Date,
With respect to any Distribution Date,  the interest  accrued on the AV-2
the interest accrued on the AV-1        Balance  during the Accrual  Period for the Class AV-2
Balance during the Accrual Period       Certificates for that
for the Class AV-1                      Distribution Date at the Group II Net Rate.
Certificates  for that  Distribution
Date at the Group II Net Rate.



  "Subaccount   AV-1":   The  Subaccount  by  that  name       "Subaccount  AV-2":  The  Subaccount  by  that  name
created pursuant to Section 5.03(a)(i) hereof.              created pursuant to Section 5.03(a)(i) hereof.


    "MV-1 Balance" : The Balance of Subaccount MV-1.             "MV-2 Balance" : The Balance of Subaccount MV-2.

    "MV-1 Monthly  Interest  Amount":  With respect to any      "MV-2  Monthly  Interest  Amounts":  With respect to
Distribution  Date,  the  interest  accrued  on  the  MV-1  any Distribution  Date, the interest accrued on the MV-2
Balance  during  the  Accrual  Period  for the Class  MV-1  Balance  during  the  Accrual  Period for the Class MV-2
Certificates  for that  Distribution  Date at the Group II  Certificates for that  Distribution Date at the Group II
Net Rate.                                                   Net Rate.



    "Subaccount   MV-1":   The  Subaccount  by  that  name      "Subaccount  MV-2":  The  Subaccount  by  that  name
created pursuant to Section 5.03(a)(i) hereof.              created pursuant to Section 5.03(a)(i) hereof.


    "BV-1  Balance":  The  Balance  of      "BV-2  Balance":  The  Balance of      "BV-3  Balance":  The  Balance of
Subaccount BV-1.                        Subaccount BV-2.                       Subaccount BV-3.

    "BV-1  Monthly  Interest  Amount":      "BV-2 Monthly  Interest  Amount":  "BV-3 Monthly  Interest  Amount":
With   respect  to  any   Distribution  With  respect  to  any   Distribution  With  respect  to  any   Distribution
Date,  the  interest  accrued  on  the  Date,  the  interest  accrued  on the  Date,  the  interest  accrued  on the
BV-1   Balance   during  the   Accrual  BV-2   Balance   during  the  Accrual  BV-3   Balance   during  the  Accrual
Period     for    the    Class    BV-1  Period    for    the    Class    BV-2  Period    for    the    Class    BV-3
Certificates  for  that   Distribution  Certificates  for  that  Distribution  Certificates  for  that  Distribution
Date at the Group II Net Rate.          Date at the Group II Net Rate.         Date at the Group II Net Rate.

    "Subaccount       BV-1":       The      "Subaccount       BV-2":      The      "Subaccount       BV-3":      The
Subaccount   by  that   name   created  Subaccount   by  that  name   created  Subaccount   by  that  name   created
pursuant to Section 5.03(a)(i) hereof.  pursuant   to   Section    5.03(a)(i)  pursuant   to   Section    5.03(a)(i)
                                        hereof.                                hereof.

         "Tax  Matters  Person":   ________________________________,   a  national  banking  association,  and  its
successors and assigns in its capacity as Trustee.

         "Telerate  Page 3750" 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).

         "Trust Estate":  As defined in Section 2.01 hereof.

         "Trustee":  ________________________________,  a national banking  association,  its successor in interest
or any successor trustee appointed in accordance with the Trust Agreement.

         "Trustee Fee":  The fee payable monthly to the Trustee by the Master Servicer.

         "Underwriters":    ________________,    ____________________   Incorporated,   ______________   Inc.   and
_______________ Incorporated.

         "Underwriting  Agreement":  The Underwriting  Agreement dated ___ __, 199_,  between the Depositor and SMI
and the Underwriters.

</TABLE>

                                   ARTICLE II
                FORMATION OF TRUST; CONVEYANCE OF MORTGAGE LOANS

         Section 2.01.  Conveyance of Mortgage Loans

         To provide for the distribution of the principal of and interest on the
Certificates in accordance with their terms,  the distribution of all other sums
distributable under the Trust Agreement with respect to the Certificates and the
performance  of the covenants  contained in the Trust  Agreement,  the Depositor
hereby bargains, sells, conveys, assigns and transfers to the Trustee, in trust,
without  recourse and for the  exclusive  benefit of the  Certificateholders  as
their interests may appear, all the Depositor's right, title and interest in and
to any and all benefits  accruing to the Depositor  from: (i) the Mortgage Loans
(except for any prepayment  penalties payable at any time with respect thereto),
which the Depositor is causing to be delivered to the Trustee (or the Custodian)
herewith (and all Qualified Substitute Mortgage Loans (except for any prepayment
penalties  payable at any time with  respect  thereto)  substituted  therefor as
provided by Section 2.03 of the Standard  Terms and pursuant to the terms of the
Sales  Agreement),  together in each case with the related Trustee Mortgage Loan
Files and the  Depositor's  interest in any  Collateral  that secured a Mortgage
Loan but that is acquired by foreclosure or  deed-in-lieu  of foreclosure  after
the Closing  Date,  and all Monthly  Payments due after the Cut-Off Date and all
curtailments  or  other  principal  prepayments  received  with  respect  to the
Mortgage  Loans paid by the  Borrower  after the  Cut-Off  Date  (except for any
prepayments  received  after the Cut-Off  Date but  reflected  in the  aggregate
Scheduled  Principal  Balance of the Mortgage  Loans as of the Cut-Off Date) and
proceeds of the conversion, voluntary or involuntary, of the foregoing; (ii) the
Servicing Agreement;  (iii) the Sales Agreement,  except that the Depositor does
not assign to the Trustee any of its rights under Sections 9 and 12 of the Sales
Agreement; (iv) the Asset Proceeds Account and the Distribution Account, whether
in the form of cash,  instruments,  securities or other properties;  and (v) all
proceeds of any of the foregoing (including, but not limited to, all proceeds of
any mortgage insurance,  hazard insurance, or title insurance policy relating to
the Mortgage Loans, cash proceeds, accounts, accounts receivable, notes, drafts,
acceptances,  chattel paper, checks, deposit accounts,  rights to payment of any
and every kind, and other forms of obligations and, which at any time constitute
all or part or are included in the proceeds of any of the  foregoing) to pay the
Certificates as specified herein (items (i) through (v) above, collectively, the
"Trust Estate").

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

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

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


                                   ARTICLE III
                         REMITTING TO CERTIFICATEHOLDERS

         Section 3.01.  Subaccount Distributions.

         On each  Distribution  Date,  the  Trustee  shall  make  the  following
allocations,  disbursements and transfers from the Asset Proceeds Account to the
Distribution Account, which shall be an Eligible Account, in the following order
of priority:


         (a)      from the Group I Interest  Funds to  Subaccounts  AF-1,  AF-2,
                  AF-3,  AF-4,  AF-5, AF-6, MF-1, MF-2, BF-1, BF-2 and BF-3, pro
                  rata, the AF-1,  AF-2,  AF-3,  AF-4,  AF-5,  AF-6, MF-1, MF-2,
                  BF-1, BF-2 and BF-3 Monthly Interest Amounts;

         (b)      from the Group II Interest  Funds to Subaccounts  AV-1,  AV-2,
                  MV-1,  MV-2,  BV-1,  BV-2 and BV-3, pro rata, the AV-1,  AV-2,
                  MV-1, MV-2, BV-1, BV-2 and BV-3 Monthly Interest Amounts;

         (c) from the Group I Principal Funds:

                           (A)       to Subaccount AF-1 until the AF-1 Balance
is reduced to zero;

                           (B) to  Subaccount  AF-2  until the AF-2  Balance  is
reduced to zero;

                           (C) to  Subaccount  AF-3  until the AF-3  Balance  is
reduced to zero;

                           (D) to  Subaccount  AF-4  until the AF-4  Balance  is
reduced to zero;

                           (E) to  Subaccount  AF-5  until the AF-5  Balance  is
reduced to zero;

                           (F) to  Subaccount  AF-6  until the AF-6  Balance  is
reduced to zero;

                           (G) to  Subaccount  MF-1  until the MF-1  Balance  is
reduced to zero;

                           (H) to  Subaccount  MF-2  until the MF-2  Balance  is
reduced to zero;

                           (I) to Subaccount BF-1 until the BF-1 Balance
is reduced to zero;

                           (J) to Subaccount BF-2 until the BF-2 Balance is
reduced to zero; and

                           (K) to  Subaccount  BF-3  until the BF-3  Balance  is
reduced to zero;

                  provided, however, that (a) such Balances shall be reduced and
                  increased  in the same  order  and  manner  that the  Class of
                  Certificates  having the  corresponding  class  designation is
                  increased or decreased; and

         (d) from the Group II Principal Funds:



                           (A)       to Subaccount AV-1 until the AV-1 Balance
is reduced to zero;

                           (B) to  Subaccount  AV-2  until the AV-2  Balance  is
reduced to zero;

                           (C) to  Subaccount  MV-1  until the MV-1  Balance  is
reduced to zero;

                           (D) to  Subaccount  MV-2  until the MV-2  Balance  is
reduced to zero;

                           (E) to  Subaccount  BV-1  until the BV-1  Balance  is
reduced to zero;

                           (F) to  Subaccount  BV-2  until the BV-2  Balance  is
reduced to zero; and

                           (G) to  Subaccount  BV-3  until the BV-3  Balance  is
reduced to zero;

                  provided, however, that (a) such Balances shall be reduced and
                  increased  in the same  order  and  manner  that the  Class of
                  Certificates  having the  corresponding  class  designation is
                  increased or decreased.

         Section 3.02.  Certificate Distributions.

         (a) On each  Distribution  Date,  the Trustee  shall make the following
allocations  from the  Distribution  Account  of an amount  equal to the Group I
Interest  Funds in the  following  order of priority,  and each such  allocation
shall be made only  after all  preceding  allocations  have been made until such
amount shall have been fully allocated for such Distribution Date:

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

                  (ii)     to the Class MF-1 Certificates, the Class MF-1
                           Current Interest;

                  (iii)    to the Class MF-2 Certificates, the Class MF-2
                           Current Interest;

                  (iv)     to the Class BF-1 Certificates, the Class BF-1
                           Current Interest;

                  (v)      to the Class BF-2 Certificates, the Class BF-2
                           Current Interest;

                  (vi)     to the Class BF-3 Certificates, the Class BF-3
                           Current Interest; and

                  (vii)    any remainder pursuant to Section 3.02(e) hereof.

                  (b) On each  Distribution  Date,  the  Trustee  shall make the
following  allocations from the  Distribution  Account of an amount equal to the
Group II  Interest  Funds in the  following  order of  priority,  and each  such
allocation  shall be made only after all preceding  allocations  shall have been
made until such amount  shall have been fully  allocated  for such  Distribution
Date:

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

                  (ii)     to the Class MV-1 Certificates, the Class MV-1
                           Current Interest;

                  (iii)    to the Class MV-2 Certificates, the Class MV-2
                           Current Interest;

                  (iv)     to the Class BV-1 Certificates, the Class BV-1
                           Current Interest;

                  (v)      to the Class BV-2 Certificates; the Class BV-2
                           Current Interest;

                  (vi)     to the Class BV-3 Certificates; the Class BV-3
                           Current Interest; and

                  (vii)    any remainder pursuant to Section 3.02(f) hereof.

                  (c) On each  Distribution  Date,  the  Trustee  shall make the
following  allocations from the  Distribution  Account of an amount equal to the
Group I Principal  Distribution  Amount in the following order of priority,  and
each such allocation  shall be made only after all preceding  allocations  shall
have been made  until such  amount  shall  have been  fully  allocated  for such
Distribution Date:

                  (i)      to the  Group I Class  A  Certificates,  the  Group
                           I Class A  Principal  Distribution Amount to be
                           distributed as follows:  (x) the Class AF-6 Principal
                           Distribution  Amount to the Class AF-6  Certificates;
                           and (y) the  balance of the Group I Class A
                           Principal 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  pursuant to this  clause  (y)
                           will  be made to any  such  Class  until  the
                           Certificate  Principal Balances of all Group I Class
                           A  Certificates  with a lower  numeral  designation
                           shall have been reduced to zero;  provided,  however,
                           that, on any Distribution Date on which the  Group I
                           Class A  Certificate  Principal  Balance  is equal to
                           or  greater  than the Scheduled  Principal  Balances
                           of Group I, the Group I Class A  Principal
                           Distribution Amount  will be  distributed  pro  rata
                           and  not  sequentially  to the  Group I Class A
                           Certificates;

                  (ii)     to the  Class  MF-1  Certificates,  the Group I Class
                           MF-1  Principal   Distribution   Amount,   until  the
                           Certificate   Principal   Balance  thereof  has  been
                           reduced to zero;

                  (iii)    to the  Class  MF-2  Certificates,  the Group I Class
                           MF-2  Principal   Distribution   Amount,   until  the
                           Certificate   Principal   Balance  thereof  has  been
                           reduced to zero;

                  (iv)     to the  Class  BF-1  Certificates,  the Group I Class
                           BF-1  Principal   Distribution   Amount,   until  the
                           Certificate   Principal   Balance  thereof  has  been
                           reduced to zero;

                  (v)      to the  Class  BF-2  Certificates,  the Group I Class
                           BF-2  Principal   Distribution   Amount,   until  the
                           Certificate   Principal   Balance  thereof  has  been
                           reduced to zero; and

                  (vi)     to the  Class  BF-3  Certificates,  the Group I Class
                           BF-3  Principal   Distribution   Amount,   until  the
                           Certificate   Principal   Balance  thereof  has  been
                           reduced to zero;

provided,  however,  that,  (i) if a Group I  Trigger  Event is in effect on any
Distribution  Date: (a) after the Certificate  Principal  Balance of the Group I
Class A  Certificates  has  been  reduced  to zero,  the  Class  MF-1  Principal
Distribution  Amount shall equal the Group I Principal  Distribution  Amount for
such Distribution Date; (b) after the Certificate Principal Balance of the Class
MF-1   Certificates   has  been  reduced  to  zero,  the  Class  MF-2  Principal
Distribution  Amount shall equal the Group I Principal  Distribution  Amount for
such Distribution Date; (c) after the Certificate Principal Balance of the Class
MF-2   Certificates   has  been  reduced  to  zero,  the  Class  BF-1  Principal
Distribution Amount shall equal the Group I Principal  Distribution  Amount; (d)
after the Certificate  Principal Balance of the Class BF-1 Certificates has been
reduced to zero,  the Class BF-2 Principal  Distribution  Amount shall equal the
Group I Principal  Distribution  Amount and (e) after the Certificate  Principal
Balance of the Class BF-2  Certificates has been reduced to zero, the Class BF-3
Principal  Distribution  Amount  shall equal the Group I Principal  Distribution
Amount;  and (ii)(a) if the Group I Class A  Certificate  Principal  Balance has
been  reduced to zero  before ___ 200_,  the Class MF-1  Principal  Distribution
Amount  shall  equal  the  Group  I  Principal  Distribution  Amount  until  the
Distribution  Date in ___ 200_ (or until the Class  MF-1  Certificate  Principal
Balance has been reduced to zero); (b) if the Class MF-1  Certificate  Principal
Balance  has been  reduced  to zero  before ___ 200_,  the Class MF-2  Principal
Distribution Amount shall equal the Group I Principal  Distribution Amount until
the Distribution Date in ___ 200_ (or until the Class MF-2 Certificate Principal
Balance has been reduced to zero); (c) if the Class MF-2  Certificate  Principal
Balance  has been  reduced  to zero  before ___ 200_,  the Class BF-1  Principal
Distribution Amount shall equal the Group I Principal  Distribution Amount until
the Distribution Date in ___ 200_ (or until the Class BF-1 Certificate Principal
Balance  has  been  reduced  to  zero;  and (d) if the  Class  BF-1  Certificate
Principal  Balance  has been  reduced to zero  before  ___ 200_,  the Class BF-2
Principal  Distribution  Amount shall equal to the Group Principal  Distribution
Amount  until  the  Distribution  Date in ___  200_ (or  until  the  Class  BF-2
Certificate Principal Balance has been reduced to zero).

         (d) On each  Distribution  Date,  the Trustee  shall make the following
allocations  from the  Distribution  Account of an amount  equal to the Group II
Principal  Distribution Amount in the following order of priority, and each such
allocation  shall be made only after all preceding  allocations  shall have been
made until such amount  shall have been fully  allocated  for such  Distribution
Date:

                  (i)       to the  Group II Class A  Certificates,  the  Group
                           II Class A  Principal  Distribution Amount, to be
                           distributed as follows:  (x) the Class AV-2 Principal
                           Distribution Amount to the Class AV-2  Certificates;
                           and (y) the  balance  of the Group II Class
                           Principal Distribution  Amount  sequentially  to the
                           Class  AV-1  Certificates  and the Class AV-2
                           Certificates;  provided,  however,  that, on any
                           Distribution date on which the Group II Class A
                           Certificate  Principal  Balance  is equal  to or
                           greater  than  the  Scheduled Principal  Balances  of
                           Group II, the Group II  Principal  Distribution
                           Amount  will be distributed pro rata and not
                           sequentially to the Group I Class A Certificates;

                  (ii)     to the Class  MV-1  Certificates,  the Group II Class
                           MV-1  Principal   Distribution   Amount,   until  the
                           Certificate   Principal   Balance  thereof  has  been
                           reduced to zero;

                  (iii)    to the Class  MV-2  Certificates,  the Group II Class
                           MV-2  Principal   Distribution   Amount,   until  the
                           Certificate   Principal   Balance  thereof  has  been
                           reduced to zero;

                  (iv)     to the Class  BV-1  Certificates,  the Group II Class
                           BV-1  Principal   Distribution   Amount,   until  the
                           Certificate   Principal   Balance  thereof  has  been
                           reduced to zero;

                  (v)      to the Class  BV-2  Certificates,  the Group II Class
                           BV-2  Principal   Distribution   Amount,   until  the
                           Certificate   Principal   Balance  thereof  has  been
                           reduced to zero; and

                  (vi)     to the Class  BV-3  Certificates,  the Group II Class
                           BV-3  Principal   Distribution   Amount,   until  the
                           Certificate   Principal   Balance  thereof  has  been
                           reduced to zero;

provided,  however,  that,  (i) if a Group II Trigger  Event is in effect on any
Distribution  Date: (a) after the Certificate  Principal Balance of the Group II
Class A Certificates has been reduced to zero, the Group II Class MV-1 Principal
Distribution  Amount shall equal the Group II Principal  Distribution Amount for
such Distribution Date; (b) after the Certificate Principal Balance of the Class
MV-1   Certificates   has  been  reduced  to  zero,  the  Class  MV-2  Principal
Distribution  Amount shall equal the Group II Principal  Distribution Amount for
such Distribution Date; (c) after the Certificate Principal Balance of the Class
MV-2   Certificates   has  been  reduced  to  zero,  the  Class  BV-1  Principal
Distribution  Amount shall equal the Group II Principal  Distribution Amount for
such Distribution  Date; and (d) after the Certificate  Principal Balance of the
Class  BV-1  Certificates  has been  reduced to zero,  the Class BV-2  Principal
Distribution  Amount shall equal the Group II Principal  Distribution Amount for
such  Distribution  Date;  and  (ii)(a)  if the  Group  II  Class A  Certificate
Principal  Balance  has been  reduced to zero  before  ___ 200_,  the Class MV-1
Principal  Distribution  Amount shall equal the Group II Principal  Distribution
Amount  until  the  Distribution  Date in ___  200_ (or  until  the  Class  MV-1
Certificate  Principal  Balance  has been  reduced  to zero);  and (e) after the
Certificate Principal Balance of the Class BV-2 Certificates has been reduced to
zero,  the Class BV-3  Principal  Distribution  Amount  shall equal the Group II
Principal  Distribution  Amount;  (b) if the Class  MV-1  Certificate  Principal
Balance  has been  reduced  to zero  before ___ 200_,  the Class MV-2  Principal
Distribution Amount shall equal the Group II Principal Distribution Amount until
the Distribution Date in ___ 200_ (or until the Class MV-2 Certificate Principal
Amount has been reduced to zero);  (c) if the Class MV-2  Certificate  Principal
Balance  has been  reduced  to zero  before ___ 200_,  the Class BV-1  Principal
Distribution Amount shall equal the Group II Principal Distribution Amount until
the Distribution Date in ___ 200_ (or until the Class BV-1 Certificate Principal
Amount  has  been  reduced  to  zero);  and (d) if the  Class  BV-1  Certificate
Principal  Balance  has been  reduced to zero  before  ___ 200_,  the Class BV-2
Principal  Distribution  Amount shall equal the Group II Principal  Distribution
Amount  under  the  Distribution  Date in ___  200_ (or  until  the  Class  BV-2
Certificate Principal Amount has been reduced to zero).

         (e) On each  Distribution  Date,  the Trustee  shall make the following
allocations from the Distribution  Account of the remainders pursuant to Section
3.02(a)(vii)  hereof and, to the extent  required  to make the  allocations  set
forth  below in  clauses  (i)  through  (vi) of this  Section  3.02(e),  Section
3.02(f)(vii) hereof in the following order of priority, and each such allocation
shall be made only after all  preceding  allocations  shall have been made until
such remainders shall have been fully allocated:

                  (i)       the Group I Extra Principal Distribution Amount;

                  (ii)      to the Class MF-1 Certificates, the Class MF-1
                            Interest Carry Forward Amount;

                  (iii)     to the Class MF-2 Certificates, the Class MF-2
                            Interest Carry Forward Amount;

                  (iv)      to the Class BF-1 Certificates, the Class BF-1
                            Interest Carry Forward Amount;

                  (v)       to the Class BF-2 Certificates, the Class BF-2
                            Interest Carry Forward Amount;

                  (vi)      to the Class BF-3 Certificates, the Class BF-3
                            Interest Carry Forward Amount;

                  (vii)    to the extent  required to make the  allocations  set
                           forth in clauses (i) through (vi) of Section  3.02(f)
                           hereof, pursuant to Section 3.02(f) hereof; and

                  (viii)   the remainder pursuant to Section 3.02(g) hereof.

         (f) On each  Distribution  Date,  the Trustee  shall make the following
allocations from the Distribution  Account of the remainders pursuant to Section
3.02(b)(vii)  hereof and, to the extent  required  to make the  allocations  set
forth  below in  clauses  (i)  through  (vi) of this  Section  3.02(f),  Section
3.02(e)(vii) hereof in the following order of priority, and each such allocation
shall be made only after all  preceding  allocations  shall have been made until
such remainders have been fully allocated:

                  (i)       the Group II Extra Principal Distribution Amount;

                  (ii)      to the Class MV-1 Certificates, the Class MV-1
                            Interest Carry Forward Amount;

                  (iii)     to the Class MV-2 Certificates, the Class MV-2
                            Interest Carry Forward Amount;

                  (iv)      to the Class BV-1 Certificates, the Class BV-1
                            Interest Carry Forward Amount;

                  (v)       to the Class BV-2 Certificates, the Class BV-2
                            Interest Carry Forward Amount;

                  (vi)      to the Class BV-3 Certificates, the Class BV-3
                            Interest Carry Forward Amount;

                  (vii)     to the extent  required to make the  allocations
                            set forth in clauses (i) through (vi) of Section
                            3.02(e) hereof, pursuant to Section 3.02(e) hereof;

                  (viii)    on  any  Distribution  Date  on or  before  the
                            last Distribution  Date with  respect  to the  Class
                            AV-1 Certificates,  to the Class  AV-1 Certificates,
                            the Class AV-1 Certificates Carryover;

                  (ix)      on  any  Distribution  Date  on or  before  the
                            last Distribution  Date with  respect  to the  Class
                            MV-1 Certificates,  to the Class  MV-1 Certificates,
                            the Class MV-1 Certificates Carryover;

                  (x)      on  any  Distribution  Date  on or  before  the  last
                           Distribution  Date with  respect  to the  Class  MV-2
                           Certificates,  to the Class  MV-2  Certificates,  the
                           Class MV-2 Certificates Carryover;

                  (xi)     on  any  Distribution  Date  on or  before  the  last
                           Distribution  Date with  respect  to the  Class  BV-1
                           Certificates,  to the Class  BV-1  Certificates,  the
                           Class BV-1 Certificates Carryover;

                  (xii)    on  any  Distribution  Date  on or  before  the  last
                           Distribution  Date with  respect  to the  Class  BV-2
                           Certificates, the Class BV-2 Certificates Carryover;

                  (xiii)   on  any  Distribution  Date  on or  before  the  last
                           Distribution  Date with  respect  to the  Class  BV-3
                           Certificates,  the Class BV-3 Certificates Carryover;
                           and

                  (xiv)    the remainder pursuant to Section 3.02(g) hereof.

         (g) On each  Distribution  Date,  the Trustee  shall make the following
allocations from the Distribution  Account of the remainders pursuant to Section
3.02(e)(viii)  and (f)(xiv) hereof in the following order of priority,  and each
such allocation  shall be made only after the preceding  allocations  shall have
been made until such remainders have been fully allocated:

                  (i)      to the Class C Certificates, the Class C Distribution
                           Amount; and

                  (ii)     to the Class R Certificates, the remainder.

         (h) On each Distribution Date, the Trustee shall allocate any excess of
the Group I Certificate  Principal Balance over the Schedule  Principal Balances
of  Group  I to  reduce  the  Certificate  Principal  Balances  of the  Group  I
Subordinated Certificates in the following order of priority:



                  (i)      to the Class BF-3  Certificates  until the Class BF-3
                           Certificate  Principal Balance is reduced to zero;

                  (ii)     to the Class BF-2  Certificates  until the Class BF-2
                           Certificate Principal Balance is reduced to zero;

                  (iii)    to the Class BF-1  Certificates  until the Class BF-1
                           Certificate Principal Balance is reduced to zero;

                  (iv)     to the Class MF-2  Certificates  until the Class MF-2
                           Certificate Principal Balance is reduced to zero; and

                  (v)      to the Class MF-1  Certificates  until the Class MF-1
                           Certificate Principal Balance is reduced to zero.



         (i) On each Distribution Date, the Trustee shall allocate any excess of
the Group II Certificate Principal Balance over the Scheduled Principal Balances
of Group  II to  reduce  the  Certificate  Principal  Balances  of the  Group II
Subordinated Certificates in the following order of priority:



                  (i)      to the Class BV-3  Certificates  until the Class BV-3
                           Certificate  Principal Balance is reduced to zero;

                  (ii)     to the Class BV-2  Certificates  until the Class BV-2
                           Certificate Principal Balance is reduced to zero;

                  (iii)    to the Class BV-1  Certificates  until the Class BV-1
                           Certificate Principal Balance is reduced to zero;

                  (iv)     to the Class MV-2  Certificates  until the Class MV-2
                           Certificate Principal Balance is reduced to zero; and

                  (v)      to the Class MV-1  Certificates  until the Class MV-1
                           Certificate Principal Balance is reduced to zero.

         (j) On each  Distribution  Date,  the Trustee shall  allocate an amount
equal to the Group I Extra Principal  Distribution  Amount for such Distribution
Date  as an  increase  in the  Certificate  Principal  Balances  of the  Group I
Subordinated Certificates in the following order of priority:

                  (i)      to the Class MF-1  Certificates  in an amount up to
                           the Class MF-1 Unpaid  Realized Loss Amount;

                  (ii)     to the Class MF-2 Certificates in an amount up to the
                           Class MF-2 Unpaid Realized Loss Amount;

                  (iii)    to the Class BF-1 Certificates in an amount up to the
                           Class BF-1 Unpaid Realized Loss Amount;

                  (iv)     to the Class BF-2 Certificates in an amount up to the
                           Class BF-2 Unpaid Realized Loss Amount; and

                  (v)      to the Class BF-3 Certificates in an amount up to the
                           Class BF-3 Unpaid Realized Loss Amount.

         (k) On each  Distribution  Date,  the Trustee shall  allocate an amount
equal to the Group II Extra Principal  Distribution Amount for such Distribution
Date as an  increase  in the  Certificate  Principal  Balances  of the  Group II
Subordinated Certificates in the following order of priority:

                  (i)      to the  Class  MV-1  Certificates  in an
                           amount  up to the  Class  MV-1  Unpaid Realized Loss
                           Amount;

                  (ii)     to the  Class  MV-2  Certificates  in an
                           amount  up to the  Class  MV-2  Unpaid Realized Loss
                           Amount;

                  (iii)    to the Class BV-1  Certificates in an amount up
                           to the Class BV-1 Unpaid Realized Loss Amount;

                  (iv)     to the  Class  BV-2  Certificates  in an
                           amount  up to the  Class  BV-2  Unpaid Realized Loss
                           Amount; and

                  (v)      to the Class BV-3 Certificates in an amount up to
                           the Class BV-3 Unpaid Realized Loss Amount.

         Section 3.03.  Reports to the Depositor.  On or before the Business Day
preceding each Distribution Date, based on information provided by the Servicer,
the Master  Servicer shall notify the Depositor and the Trustee of the following
information with respect to the next Distribution  Date (which  notification may
be given by facsimile, or by telephone promptly confirmed in writing):

                  (a) the aggregate amount then on deposit in the Asset Proceeds
         Account  and the source  thereof  (identified  as  interest,  scheduled
         principal or unscheduled principal);

                  (b)      the amount of any Realized  Losses,  Applied
         Realized Loss Amounts and Unpaid  Realized Loss Amounts;

                  (c) the  application  of the amounts  described in clauses (a)
         and (b) on such  Distribution  Date in  accordance  with  Section  3.02
         hereof; and

                  (d)  whether a Group I or Group II Trigger  Event or a Group I
         or Group II Subordinated Trigger Event has occurred.

         Section 3.04.  Reports by Master Servicer.

         (a) On each  Distribution  Date,  based on information  provided by the
Servicer,  the Master Servicer shall report in writing to the Depositor (in hard
copy), each Holder of a Certificate,  the Underwriters and the Trustee and their
designees  (designated  in  writing  to the  Master  Servicer)  and  the  Rating
Agencies:

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

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

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

                           (c) the  amount of such  distributions  allocable  to
                  principal,  separately identifying the aggregate amount of any
                  prepayments,   Substitution  Shortfalls,   repurchase  amounts
                  pursuant  to  Section  2.03 of the  Standard  Terms  or  other
                  recoveries  of principal  included  therein and any Group I or
                  Group II Extra  Principal  Distribution  Amount  and any Class
                  MF-1,  Class  MF-2,  Class  BF-1,  Class  BF-2 and Class  BF-3
                  Applied  Realized  Loss Amount with  respect to, and any Class
                  MV-1, Class MV-2, Class BV-1, Class BV-2 and Class BV-3 Unpaid
                  Realized Loss Amount at, such Distribution Date;

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

                           (e) any Class  AF-1,  Class AF-2,  Class AF-3,  Class
                  AF-4,  Class AF-5,  Class AF-6,  Class MF-1, Class MF-2, Class
                  BF-1, Class BF-2 and Class BF-3 Interest Carry Forward Amount,
                  any Class AV-1,  Class AV-2,  Class  MV-1,  Class MV-2,  Class
                  BV-1,  Class BV-2 and Class BV-3 Interest Carry Forward Amount
                  or any Class AV-1,  Class AV-2,  Class MV-1, Class MV-2, Class
                  BV-1, Class BV-2 and Class BV-3 Certificates Carryover ;



                  (ii)     the Group I Net Rate and the Group II Net Rate;

                  (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 Group II Certificates
                           for the current Accrual Period and, if the Pass-
                           Through Rates for any Class of the Group I 
                           Certificates  for the current Accrual Period is based
                           on the  Group  I  Net  Rate,  the  Pass-Through Rates
                           for the Group I Certificates with respect to which 
                           the Group I Net Rate applies.

         (b) On each  Distribution  Date,  based on information  provided by the
Servicer, the Master Servicer will distribute to the Depositor, each Holder, the
Underwriters, the Rating Agencies and the Trustee, together with the information
described in subsection (a) preceding, the following information with respect to
each Mortgage Loan Group in hard copy:

                   (i)     the  number  and  aggregate   principal  balances  of
                           Mortgage   Loans  in  each   Group  (a)  30-59   days
                           Delinquent,  (b) 60-89 days  Delinquent and (c) 90 or
                           more days Delinquent,  as of the close of business as
                           of the end of the related prepayment period;

                   (ii)    the percentage  that each of the Scheduled  Principal
                           Balances  set forth  pursuant to clauses (a), (b) and
                           (c) of paragraph (i) above  represent with respect to
                           all Mortgage Loans in each Group;

                   (iii)   the number  and  Scheduled  Principal  Balance of all
                           Mortgage   Loans  in  each   Group   in   foreclosure
                           proceedings as of the close of business as of the end
                           of  the   related   Prepayment   Period  and  in  the
                           immediately preceding Prepayment Period;

                   (iv)    the number of Mortgagors and the Scheduled  Principal
                           Balances of Mortgage  Loans in each Group involved in
                           bankruptcy proceedings as of the close of business as
                           of the end of the related Prepayment Period;

                   (v)     the aggregate  number and aggregate book value of any
                           REO  Property  in  each  Group  as of  the  close  of
                           business  as of the  end of  the  related  Prepayment
                           Period;

                   (vi)    the number and amount by principal balance of 60+ Day
                           Delinquent  Loans  in each  Group,  in  each  case by
                           Servicer and as of the end of the related  Prepayment
                           Period.

                  (c) All  allocations  made by the  Trustee  shall  be based on
information  the Trustee  receives  from the Master  Servicer  which the Trustee
shall be protected in relying on.

                  (d) At the  request of any Holder of any  Private  Certificate
and a  prospective  purchaser of a Private  Certificate  designated  by any such
Holder,  the Master  Servicer on behalf of the  Depositor  will  furnish to such
persons a copy of the Confidential  Private  Placement  Memorandum dated ___ __,
199_,  prepared by the  Depositor  with respect to the private  offering of such
Certificates   and  copies  of  the  reports   required  to  be   furnished   to
Certificateholders  pursuant to Section 3.05 hereof for the  preceding two years
(or such shorter period  commencing  ___1, 199_) pursuant to Section 5.05 of the
Standard Terms.


                                   ARTICLE IV
                                THE CERTIFICATES

         Section 4.01.  The Certificates.

         The  Certificates  shall be  designated  generally as the Mortgage Loan
Asset Backed  Certificates,  Series 199_-_.  The aggregate  principal  amount of
Certificates  that may be executed and delivered under this Agreement is limited
to $0, except for  Certificates  executed and  delivered  upon  registration  of
transfer of, or in exchange for, or in lieu of, other  Certificates  pursuant to
Sections 5.04 or 5.06 of the Standard Terms.  The following table sets forth the
Classes of Certificates and the initial  Certificate  Principal Balance for each
such Class:

                     Initial Certificate
                      Principal Balance
      Class

       AF-1              $  ,000,000
       AF-2              $  ,000,000
       AF-3              $  ,000,000
       AF-4              $  ,000,000
       AF-5              $  ,   ,000
       AF-6              $  ,   ,000
       MF-1              $  ,   ,000
       MF-2              $  ,   ,000
       BF-1              $      ,000
       BF-2              $  ,   ,000
       BF-3              $  ,   ,000
       AV-1              $  ,   ,000
       AV-2              $  ,   ,000
       MV-1              $  ,   ,000
       MV-2              $   ,  ,000
       BV-1              $  ,   ,000
       BV-2              $  ,   ,000
       BV-3              $  ,   ,000
        C                    (1)
        R                    (2)
- ---------------------

(1)The Class C Certificates  have no stated  principal  balance or  Pass-Through
   Rate and are entitled to receive the Class C Distribution Amount.

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

         Section 4.02.  Denominations.

         The  Book-Entry  Certificates  shall  be  registered  as  one  or  more
certificates  in the name of the  Clearing  Agency  or its  nominee.  Beneficial
interests in the Book-Entry  Certificates shall be held by the Beneficial Owners
thereof  through the book-entry  facilities of the Clearing  Agency as described
herein, in minimum  denominations of $1,000 and integral  multiples of $1,000 in
excess thereof.  in the case of the Public  Certificates and in denominations of
$250,000 and integral  multiples of $1,000 in excess  thereof in the case of the
Private  Certificates.  So  long  as the  Private  Certificates  are  Book-Entry
Certificates,   each  Person  which  becomes  a  Beneficial   Owner  of  Private
Certificates will be deemed to make the representations and agreements set forth
in the form of Rule 144A  Agreement-QIB  Certification  attached as Exhibit D to
the Standard Terms.  and to indemnify the Depositor,  the Trustee and the Master
Servicer  against  any  liability  that may result if any  transfer of a Private
Certificate by such person is not exempt from registration  under the Securities
Act and all applicable  state  securities laws or is not made in accordance with
such federal and state laws.The Class C and Class R Certificates shall be issued
in certificated,  fully-registered  form in minimum Percentage  Interests of 25%
and  integral  multiples  of 1% in  excess  thereof,  except  that  two  Class R
Certificates may be issued in different denominations.

         Section 4.03.  Interest Fund

         An Interest Fund shall be established by the Trustee. The Interest Fund
shall  initially  consist  of cash in the  amount  of $- 0 - (of which $- 0 - is
allocated to Group I and $- 0 - is  allocated  to Group II).  The Interest  Fund
shall be an Eligible Account and, as soon as practicable after the Closing Date,
the Trustee shall invest any moneys on deposit in the Interest Fund in Permitted
Investments  at the  direction  of the  Master  Servicer.  On the  Business  Day
preceding the ____ __, 1998,  Distribution  Date, the Trustee shall withdraw the
entire  amount from the  Interest  Fund  (excluding  any  earnings  thereon) and
deposit such amount into the Asset Proceeds Account. Such entire amount shall be
used to make  distributions of interest on such  Distribution  Date and to cover
applicable  administrative  costs  (which do not  include  the  Servicing  Fees)
relating to the Mortgage  Loans listed on Schedule  III. The Interest Fund shall
not be an asset of either of the REMICs. Any earnings on the Interest Fund shall
be payable on such date to Master Servicer.

         Section 4.04.  Principal Fund

         A Principal  Fund shall be  established  by the Trustee.  The Principal
Fund shall consist of cash in the amount of $602.33. The Principal Fund shall be
an Eligible  Account and, as soon as  practicable,  after the Closing Date,  the
Trustee  shall invest any moneys on deposit in the  Principal  Fund in Permitted
Investments  at the  direction  of the  Master  Servicer.  On the  Business  Day
preceding the March 25, 1998  Distribution  Date, the Trustee shall withdraw the
entire  amount from the  Principal  Fund  (excluding  any earnings  thereon) and
deposit such amount into the Asset Proceeds Account. Such entire amount shall be
used to make distributions of principal with respect to the Group I Certificates
on such  Distribution  Date. Any earnings on the Principal Fund shall be payable
on such date to the Master Servicer.


                                    ARTICLE V
                            MISCELLANEOUS PROVISIONS

         Section 5.01.  Request for Opinions.

         (a) The Depositor and the Master  Servicer hereby request and authorize
Arter & Hadden LLP, as their counsel in this transaction,  to issue on behalf of
the  Depositor and the Master  Servicer  such legal  opinions to the Trustee and
each Rating Agency as may be (i) required by any and all documents, certificates
or  agreements  executed in connection  with the Trust or (ii)  requested by the
Trustee, any Rating Agency or their respective counsels.

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

         Section 5.02.  Form of Certificates; Schedules and Exhibits; Governing
Law.

         (a) The Certificates shall be substantially in the respective forms set
forth in the Exhibits hereto.  All Certificates shall be dated the date of their
execution.

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

         (c) In  accordance  with  Section  11.04 of the  Standard  Terms,  this
Agreement  shall be construed in accordance with and governed by the laws of the
State, without regard to any conflicts of laws principles thereof.

         (d)  Notwithstanding  Section 5.05(a) of the Standard Terms,  the Class
BF-2,  Class  BF-3,  Class BV-2,  Class BV-3,  Class C and Class R shall only be
transferable to a Qualified Institutional Buyer.

         Section 5.03.  REMIC Administration.

         (a) Pooling  REMIC.  (i) The  beneficial  ownership  of the Pooling  
REMIC  shall  be  evidenced  by interests having the following terms:

<TABLE>
<CAPTION>
                                                                       Type of Interest
     Pooling Interest         Initial Subaccount     Pass-Through      For Purposes of
        Designation                Balance               Rate          REMIC Provisions
          Group I
<S> <C>
Subaccount AF-1                       $  ,000,000         (1)              Regular
Subaccount AF-2                       $  ,000,000         (1)              Regular
Subaccount AF-3                       $  ,000,000         (1)              Regular
Subaccount AF-4                       $  ,000,000         (1)              Regular
Subaccount AF-5                       $  ,   ,000         (1)              Regular
Subaccount AF-6                       $  ,   ,000         (1)              Regular
Subaccount MF-1                       $  ,   ,000         (1)              Regular
Subaccount MF-2                       $  ,   ,000         (1)              Regular
Subaccount BF-1                       $      ,000         (1)              Regular
Subaccount BF-2                       $  ,   ,000         (1)              Regular
Subaccount BF-3                       $  ,   ,000         (1)              Regular
         Group II
Subaccount AV-1                       $  ,   ,000         (2)              Regular
Subaccount AV-2                       $  ,   ,000         (2)              Regular
Subaccount MV-1                       $  ,   ,000         (2)              Regular
Subaccount MV-2                       $   ,  ,000         (2)              Regular
Subaccount BV-1                       $  ,   ,000         (2)              Regular
Subaccount BV-2                       $  ,   ,000         (2)              Regular
Subaccount BV-3                       $  ,   ,000         (2)              Regular
Subaccount R                         (3)                  (3)              Residual
</TABLE>
             (1)  On any Distribution Date, the Group I Net Rate.

             (2)  On any Distribution Date, the Group II Net Rate.

             (3)  Subaccount  R is not issued  with a Balance or a  Pass-Through
Rate.

                  (ii)  Subaccount  R is the  residual  interest  in the Pooling
         REMIC and shall be issued in fully registered  certificate form as part
         of the  Class R  Certificate.  All  other  Subaccounts  shall be deemed
         issued as non-certificated interests and shall constitute assets of the
         Issuing REMIC.

                  (iii) The assets of the Pooling  REMIC are the Mortgage  Loans
         and the Asset Proceeds Account.

                  (iv) On each Distribution  Date, amounts in the Asset Proceeds
         Account will be distributed as provided in Section 3.01 hereof.

         (b) Issuing REMIC.  (i) The  beneficial  ownership of the Issuing REMIC
shall be evidenced as set forth in Section  4.01 hereof;  the Class AF-1,  Class
AF-2,  Class AF-3,  Class AF-4,  Class AF-5, Class AF-6, Class MF-1, Class MF-2,
Class BF-1, Class BF-2 and Class BF-3, Class AV-1, Class AV-2, Class MV-1, Class
MV-2,  Class  BV-1,  Class  BV-2 and  Class  BV-3  Certificates  and each of the
separate  interest-only  rights  making up the Class C  Distribution  Amount are
Regular  Interests  in the  Issuing  REMIC.  The  Class R  Certificates  are the
residual interest in the Issuing REMIC.

                  (ii) The assets of the Issuing  REMIC are the  Subaccounts  in
         the Pooling REMIC other than Subaccount R and the Distribution Account.

                  (iii) On each Distribution  Date,  amounts in the Distribution
         Account will be distributed as provided in Section 3.02 hereof.

         (c) General.

                  (i) The Closing  Date is  designated  as the "start up" day of
         the Pooling REMIC and Issuing REMIC.

                  (ii) The  Trustee  shall make  elections  to treat the Pooling
         REMIC and the Issuing REMIC as REMICs under the Code.

         (d) The  "latest  possible  maturity  date" for  purposes  of the REMIC
regulations and each REMIC established hereby is ____ 25, 20__.

         Section 5.04.  Optional Termination.

         (a) On any  Master  Servicer  Remittance  Date on or after the  Initial
Optional Termination Date, the Master Servicer may determine to purchase and may
cause the purchase from the Trust of all (but not fewer than all) Mortgage Loans
and all  property  theretofore  acquired  in  respect  of any  Mortgage  Loan by
foreclosure,  deed in lieu of  foreclosure,  or otherwise  then remaining in the
Trust  Estate  at a price  equal to 100% of the  aggregate  Scheduled  Principal
Balances of the Mortgage  Loans  (including  any REO  Property) as of the day of
purchase minus amounts  remitted from the Master Servicer  Custodial  Account to
the Asset Proceeds Account representing collections of principal on the Mortgage
Loans during the current  Remittance  Period,  plus one month's interest on such
amount,  plus in all cases all  accrued  and  unpaid  Servicing  Fees and Master
Servicing Fees plus the aggregate  amount of any  unreimbursed  Advances and any
Advances  which the Servicer or the Master  Servicer has  theretofore  failed to
remit;  but in any event such purchase  amount shall be sufficient to retire all
Group I and Group II Certificates in full. In connection with such purchase, the
Master  Servicer  shall remit to the Trustee all amounts  then on deposit in the
Master  Servicer  Custodial  Account for deposit to the Asset Proceeds  Account,
which  deposit  shall be  deemed to have  occurred  immediately  preceding  such
purchase.

         (b) The  Master  Servicer  shall  direct  the  Trustee to adopt and the
Trustee  shall  adopt,  as to the  REMIC,  a plan  of  complete  liquidation  as
contemplated  by Section  860F(a)(4)  of the Code and as  prepared by the Master
Servicer,  and shall provide to the Trustee an Opinion of Counsel experienced in
federal  income tax  matters  acceptable  to the Trustee to the effect that such
purchase and liquidation constitutes,  as to the REMIC, a Qualified Liquidation.
In  addition,  the Master  Servicer  shall  provide to the Trustee an Opinion of
Counsel  acceptable  to the  Trustee  to  the  effect  that  such  purchase  and
liquidation  does not  constitute  a preference  payment  pursuant to the United
States Bankruptcy Code.

         (c) Promptly following any purchase described in this Section 5.04, the
Trustee will release the Trustee  Mortgage  Loan File to the Master  Servicer or
otherwise upon its order.

         Section 5.05.  Master Servicer; Certificate Registrar and Paying Agent

         (a) Saxon Mortgage, Inc. is hereby appointed as Master Servicer 
hereunder.

         (b) ________________________________ is hereby appointed as Certificate
Registrar and Paying Agent.






         IN WITNESS WHEREOF, the Depositor,  the Master Servicer and the Trustee
have caused this  Agreement  to be duly  executed by their  respective  officers
thereunto duly authorized and their  respective  signatures duly attested all as
of ___1, 199_.



                         SAXON ASSET SECURITIES COMPANY


                               By:   ____________________________________
                                        Bradley D. Adams, Vice President


                                            SAXON MORTGAGE, INC.
                                             as Master Servicer





                    By:   __________________________________________
                               Charles E. Coudriet, President

                          ------------------------------------------
                                   as Trustee





                        By:   _________________________________

                              ___________, Vice President






COMMONWEALTH OF VIRGINIA                     )

                                             ) ss.:

COUNTY OF HENRICO                            )



        The foregoing  instrument  was  acknowledged  before me _____,  199_, by
Bradley D. Adams, a Vice President of Saxon Asset Securities Company, a Virginia
corporation, on behalf of the corporation.



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

                                             Notary Public



My Commission expires:






STATE OF                                         )

                                                 ) ss.:

COUNTY OF                                        )



             The foregoing instrument was acknowledged before me on _____, 199_,
by  Charles  E.  Coudriet,  a  President  of Saxon  Mortgage,  Inc.,  a Virginia
corporation, on behalf of the corporation.



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

                                                 Notary Public



My Commission expires:






CITY OF WASHINGTION                              )

                                                 ) ss.:

DISTRICT OF COLUMBIA                             )



             The foregoing instrument was acknowledged before me _____, 199_, by
___________,  a Vice President of  ________________________________,  a national
banking association, on behalf of the bank.







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

                                                 Notary Public



My Commission expires:






                                   Schedule I

                                 Mortgage Loans





         A.       Group I Mortgage Loans.

         B.       Group II Mortgage Loans.






                                   Schedule II

                                 Sales Agreement








                                  Schedule III

            Mortgage Loans for which first payment to the Trust will

                               be after ___1, 199_


<PAGE>










                         SAXON ASSET SECURITIES COMPANY
                            ASSET BACKED CERTIFICATES

                        STANDARD TERMS TO TRUST AGREEMENT

                               (JULY 1998 EDITION)




<PAGE>


                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

<S> <C>
PRELIMINARY STATEMENT.............................................................................................1
ARTICLE I DEFINITIONS.............................................................................................1
         Section 1.01.  Defined Terms.............................................................................1
         Section 1.02.  Section References; Calculations; Ratings; Consents; Certain References..................15
         Section 1.03.  Certain Matters Relating to any Certificate Insurance Policy.............................15
ARTICLE II MORTGAGE LOAN FILES...................................................................................16
         Section 2.01.  Mortgage Loan Files......................................................................16
         Section 2.02.  Acceptance by the Trustee................................................................17
         Section 2.03.  Purchase or Substitution of Mortgage Loans by a Seller, a Servicer or Saxon..............19
         Section 2.04.  Representations and Warranties of Saxon..................................................22
         Section 2.05.  Representations and Warranties of the Master Servicer....................................23
ARTICLE III ADMINISTRATION OF THE TRUST..........................................................................24
         Section 3.01.  Master Servicer Custodial Account........................................................24
         Section 3.02.  Asset Proceeds Account...................................................................25
         Section 3.03.  Issuing REMIC Accounts...................................................................26
         Section 3.04.  Advances by Master Servicer and Trustee..................................................26
         Section 3.05.  Month End Interest.......................................................................27
         Section 3.06.  Trustee to Cooperate; Release of Mortgage Files..........................................28
         Section 3.07.  Reports to the Trustee; Annual Compliance Statements.....................................29
         Section 3.08.  Title, Management and Disposition of REO Properties......................................29
         Section 3.09.  Amendments to Servicing Agreements; Modification of the Guide............................31
         Section 3.10.  Oversight of Servicing...................................................................31
         Section 3.11.  Credit Enhancement.......................................................................32
ARTICLE IV REPORTING/REMITTING TO CERTIFICATEHOLDERS.............................................................32
         Section 4.01.  Statements to Certificateholders.........................................................32
         Section 4.02.  Remittance Reports.......................................................................33
         Section 4.03.  Compliance with Withholding Requirements.................................................33
         Section 4.04.  Reports to the Clearing Agency...........................................................33
         Section 4.05.  Preparation of Regulatory Reports........................................................34
ARTICLE V THE POOLING INTERESTS AND THE CERTIFICATES.............................................................34
         Section 5.01.  Pooling REMIC Interests..................................................................34
         Section 5.02.  The Certificates.........................................................................34
         Section 5.03.  Book-Entry Certificates..................................................................35
         Section 5.04.  Registration of Transfer and Exchange of Certificates....................................36
         Section 5.05.  Restrictions on Transfers................................................................37
         Section 5.06.  Mutilated, Destroyed, Lost or Stolen Certificates........................................38
         Section 5.07.  Persons Deemed Owners....................................................................38
         Section 5.08.  Paying Agent.............................................................................39
ARTICLE VI SAXON AND THE MASTER SERVICER.........................................................................39
         Section 6.01.  Liability of, and Indemnification by, Saxon and the Master Servicer......................39
         Section 6.02.  Merger or Consolidation of Saxon or the Master Servicer..................................39
         Section 6.03.  Limitation on Liability of Saxon, the Master Servicer and Others.........................39
         Section 6.04.  Resignation of the Master Servicer.......................................................40
         Section 6.05.  Compensation to the Master Servicer......................................................40
         Section 6.06.  Assignment or Delegation of Duties by Master Servicer....................................40
ARTICLE VII TERMINATION OF SERVICING AND MASTER SERVICING ARRANGEMENTS...........................................40
         Section 7.01.  Termination and Substitution of Servicing Agreements.....................................40
         Section 7.02.  Termination of Master Servicer; Trustee to Act...........................................41

<PAGE>
         Section 7.03.  Notification to Certificateholders.......................................................42
ARTICLE VIII CONCERNING THE TRUSTEE..............................................................................43
         Section 8.01.  Duties of Trustee........................................................................43
         Section 8.02.  Certain Matters Affecting the Trustee....................................................44
         Section 8.03.  Trustee Not Liable for Certificates or Mortgage Loans....................................45
         Section 8.04.  Trustee May Own Certificates.............................................................45
         Section 8.05.  Trustee's Fees...........................................................................45
         Section 8.06.  Eligibility Requirements for Trustee.....................................................45
         Section 8.07.  Resignation and Removal of the Trustee...................................................46
         Section 8.08.  Successor Trustee........................................................................46
         Section 8.09.  Merger or Consolidation of Trustee.......................................................46
         Section 8.10.  Appointment of Trustee or Separate Trustee...............................................47
         Section 8.11.  Appointment of Custodians................................................................47
         Section 8.12.  Trustee May Enforce Claims Without Possession of Certificates............................48
ARTICLE IX TERMINATION OF THE TRUST; PURCHASE OF CERTIFICATES....................................................48
         Section 9.01.  Termination of Trust.....................................................................48
         Section 9.02.  Optional Termination.....................................................................48
         Section 9.03.  Optional Purchase........................................................................49
         Section 9.04.  Termination Upon Loss of REMIC Status....................................................49
         Section 9.05.  Disposition of Proceeds..................................................................50
ARTICLE X REMIC TAX PROVISIONS...................................................................................50
         Section 10.02.  Prohibited Activities...................................................................51
ARTICLE XI MISCELLANEOUS PROVISIONS..............................................................................52
         Section 11.01.  Amendment of Trust Agreement............................................................52
         Section 11.02.  Recordation of Agreement; Counterparts..................................................52
         Section 11.03.  Limitation of Rights of Certificateholders..............................................53
         Section 11.04.  Governing Law...........................................................................53
         Section 11.05.  Notices.................................................................................53
         Section 11.06.  Severability of Provisions..............................................................53
         Section 11.07.  Sale of Mortgage Loans..................................................................54
         Section 11.08.  Notice to Rating Agency.................................................................54


</TABLE>

Exhibit A-1    Form of Initial Certification
Exhibit A-2    Form of Final Certification
Exhibit B      Form of Recordation Report
Exhibit C      Form of Remittance Report
Exhibit D      Form of Rule 144A Agreement-QIB Certification
Exhibit E      Form of Transferee Agreement
Exhibit F      Form of Benefit Plan Affidavit
Exhibit G      Form of Residual Transferee Agreement
Exhibit H-1    Form of Disqualified Organization Affidavit
Exhibit H-2    Form of Disqualified Organization Affidavit


<PAGE>






                              PRELIMINARY STATEMENT

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

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

                                    ARTICLE I
                                   DEFINITIONS

        SECTION 1.01.  DEFINED TERMS

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

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

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

        "ANNUAL COMPLIANCE  STATEMENT":  The Officer's  certificate required to
be delivered annually by the Master Servicer pursuant to Section 3.07 hereof.

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

        "ASSET  PROCEEDS  ACCOUNT":  The  account or  accounts  created and
maintained  for the Trust  pursuant to Section 3.02 hereof.

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

        "BENEFICIAL  OWNER":  With respect to a Book-Entry  Certificate,  the
Person who is  registered as owner of such Certificate in the books of the
Clearing Agency for such  Certificate or in the books of a Person  maintaining
an account with such Clearing Agency.

        "BENEFIT PLAN AFFIDAVIT":  An affidavit substantially in the form of
Exhibit F attached hereto.

        "BENEFIT PLAN  OPINION":  An Opinion of Counsel  satisfactory  to the
Master  Servicer and the Trustee (and upon which  Saxon,  the Master  Servicer,
the Tax Matters  Person and the Trustee are  authorized  to rely) to the effect
that the  proposed  transfer  will not (i) cause the assets of the Trust to be
regarded as plan assets for purposes of the Plan Asset  Regulations,  (ii) give
rise to any fiduciary  duty under ERISA on the part of Saxon, 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 Saxon, the Master
Servicer, the Tax Matters Person or the Trustee).

        "BOOK-ENTRY CERTIFICATES":  Each Class of Certificates, if any,
specified as such in the Trust Agreement.

<PAGE>

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

        "BUSINESS  DAY":  Unless  otherwise  provided  in the  Trust  Agreement,
any day  that is not a  Saturday, Sunday, or a day on which the Certificate
Insurer or commercial banking  institutions in New York City or the city in
which the Corporate  Trust Office of the Trustee,  or the Paying Agent is
located are authorized or obligated by law or executive order to be closed.

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

        "CERTIFICATE  GUARANTY  INSURANCE  POLICY" means any  certificate or
financial  guaranty  insurance  policy identified in the Trust Agreement.

        "CERTIFICATE  INSURER" means the issuer,  if any, of a Certificate
Guaranty  Insurance Policy with respect to the Certificates named in the Trust
Agreement.

        "CERTIFICATE INSURER DEFAULT":  The existence and continuance of any of
the following:

         (a)    the Certificate  Insurer fails to make a payment required under
the Certificate  Insurance Policies in accordance with their terms; or

         (b)    (i) the entry by a court  having  jurisdiction  in the premises
of (A) a decree or order for relief in respect of the  Certificate  Insurer in
an involuntary  case or proceeding  under any  applicable  United States federal
or state  bankruptcy,  insolvency,  rehabilitation,  reorganization or other
similar law or (B) a decree or order  adjudging  the  Certificate  Insurer as
bankrupt or  insolvent,  or approving  as properly  filed a petition seeking
reorganization,   rehabilitation,  arrangement,  adjustment  or  composition  of
or  in  respect  of  the Certificate  Insurer under any applicable United States
federal or state law, or appointing a custodian,  receiver, liquidator,
rehabilitator,  assignee,  trustee,  sequestrator or other similar official of
any substantial part of the Certificate  Insurer's property,  or ordering the
winding-up or liquidation of its affairs, and the continuance of any such decree
or order for relief or any such other  decree or order  unstayed  and in effect
for a period of 60 consecutive days; or

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

provided,  however,  the Certificate  Insurer's rights shall be reinstated
following a cure, to the satisfaction of the Trustee, of any Certificate Insurer
Default.

        "CERTIFICATE  OF TITLE  INSURANCE":  A certificate  of title  insurance
issued  pursuant to a master title insurance policy.

        "CERTIFICATE  PRINCIPAL  BALANCE":  Unless otherwise provided in the
Trust Agreement,  with respect to each Class of  Certificates,  on any
Distribution  Date,  the  aggregate  principal  amount,  if any,  of such Class
of Certificates  immediately  prior to such  Distribution  Date (or, in the case
of the first  Distribution  Date,  an amount equal to the aggregate  initial
principal amount of such Class of Certificates as of the Closing Date) less the
amounts to be applied on such  Distribution  Date to reduce the  aggregate
principal  amount of such Class of Certificates  in  accordance  with the Trust
Agreement  plus any amount  previously  distributed  with  respect to principal
that  is  recovered  as  a  voidable  preference  by a  trustee  in  bankruptcy
pursuant  to  a  final, nonappealable order (except,  for purposes of effecting
the Certificate  Insurer's  subrogation rights, any payment made by the
Certificate Insurer with respect to principal of the Certificates shall not be
taken into account).

                                       2

<PAGE>

        "CERTIFICATE REGISTER":  The register maintained pursuant to the related
Trust Agreement.

        "CERTIFICATE  REGISTRAR":  The registrar  designated in the related
Trust Agreement,  or appointed pursuant to Section 5.02 hereof.

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

        "CLASS":  The Certificates of a Series bearing the same designation.

        "CLEARING  AGENCY":  The Depository Trust Company or any successor
organization or any other  organization registered  as a "clearing  agency"
pursuant to Section 17A of the  Exchange  Act and the  regulations  of the SEC
thereunder.

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

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

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

        "COLLATERAL":  With respect to any Mortgage  Loan,  the  Mortgaged
Premises and any real  property  (other than the related Mortgaged  Premises),
personal  property,  securities,  cash,  instruments,  contracts,  or other
documents, if any, constituting or evidencing collateral pledged as additional
security for such Mortgage Loan.

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

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

        "CORPORATE  TRUST OFFICE":  The principal  corporate  trust office of
the Trustee,  any Paying Agent or any Certificate Registrar at which at any
particular time its corporate trust business shall be administered.

        "CREDIT ENHANCEMENT":  Any certificate guaranty insurance policy,
mortgage pool insurance policy,  special hazard  insurance  policy,  special
hazard  fund,  mortgagor  bankruptcy  fund,  reserve  fund,  letter of credit,
Certificate  Guaranty  Insurance  Policy,  third party  guaranty or other form
of insurance  specified in the Trust Agreement that is obtained by or on behalf
of Saxon with respect to the Certificates.

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

        "CREDIT  ENHANCEMENT  FEE RATE":  With respect to each form of Credit
Enhancement,  each Mortgage Loan and each  Distribution  Date, an amount equal
to the Credit  Enhancement Fee with respect to the related  Certificates,
divided by the aggregate Scheduled Principal Balance of the related Mortgage
Loans.

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

        "CUT-OFF DATE":  The date specified as such in the Trust Agreement.

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

        "DELETED  MORTGAGE  LOAN":  A Mortgage Loan replaced or to be replaced
by a Qualified  Substitute  Mortgage Loan.

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

                                       3

<PAGE>

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

        "DISQUALIFIED  ORGANIZATION  AFFIDAVIT":  If provided by a Non-U.S.
Person, an affidavit  substantially in the form of Exhibit H-1 attached  hereto,
and, if provided by a U.S.  Person,  an affidavit  substantially  in the form of
Exhibit H-2 attached hereto.

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

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

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

        "DUE DATE":  The first day of the month of the related Distribution
Date.

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

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

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

        "EVENT OF DEFAULT":  An event with respect to the Master Servicer
described in Section 7.02 hereof.

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

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

        "FINAL DISTRIBUTION DATE":  The meaning set forth in Section 9.03
hereof.

                                       4

<PAGE>

        "FISCAL YEAR":  Unless otherwise  provided in the Trust  Agreement,  the
fiscal year of the Trust shall run from  January  1 (or from  the  Closing Date,
in the  case of the  first  fiscal  year)  through  the last day of December.

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

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

        "GROSS  MARGIN":  With respect to each ARM Loan,  the fixed  percentage
specified in the related  Mortgage Note that is added to or subtracted from the
Index to determine the Mortgage Interest Rate for such ARM Loan.

        "GUIDE":   Unless  otherwise  provided  in  the  Trust  Agreement,   the
SMI  Seller/Servicer   Guide,  as supplemented and amended from time to time
through the Closing Date.

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

        "HOME  IMPROVEMENT  LOAN":  A  mortgage  loan that is made to finance
actions or items that  substantially protect or improve  the basic  livability
or utility of a  residential  property  and that is secured by a lien on such
residential property.

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

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

        "INITIAL  CERTIFICATION":  A  certification  as to the  completeness  of
each  Trustee  Mortgage  Loan File substantially  in the form of Exhibit  A-1
attached  hereto  provided by the  Trustee  (or the  Custodian)  on the Closing
Date pursuant to Section 2.02(b) hereof.

        "INITIAL  MORTGAGE LOANS":  Any of the Mortgage Loans listed on the
Mortgage Loan Schedule  attached to the Trust Agreement.

        "INITIAL OPTIONAL TERMINATION DATE":  As defined in the Trust Agreement.

        "INSURANCE  PROCEEDS":  The  proceeds  paid by any Insurer  pursuant to
an  insurance  policy  covering any Mortgage Loan,  less the expenses of
recovering  such proceeds and any  Non-Recoverable  Advances made with respect
to such Mortgage Loan.

        "INSURER":  Any issuer of an insurance policy relating to the Mortgage
Loans.

        "INTEREST  FUND": An Eligible  Account that may be established for the
purpose of making interest  payments on  Mortgage  Loans for which  the Trust is
not due any  payments  until  after the first  Distribution  Date.  The amount
of the Interest  Fund,  if any,  shall be set forth in the Trust  Agreement.
The Interest Fund shall not be an asset of any REMIC but shall be for the
benefit of the Certificateholders.

                                       5

<PAGE>

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

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

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

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

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

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

        "MASTER SERVICER":  The bank or mortgage banking company identified as
such in the Trust Agreement.

        "MASTER SERVICER ADVANCE AMOUNT":  The amount, if any, specified as such
in the Trust Agreement.

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

        "MASTER SERVICER CUSTODIAL ACCOUNT":  The account described in Section
3.01 hereof.

        "MASTER SERVICER ERRORS AND OMISSIONS  INSURANCE POLICY":  If the Master
Servicer is not a national banking association,  an  insurance  policy  in an
amount  and  otherwise  in form and  substance  acceptable  under  FNMA
Guidelines  insuring the Master Servicer as the named insured against  liability
for damages arising out of errors, omissions or mistakes  committed in the
performance of the services and other  obligations  required of the Master
Servicer  under the Trust  Agreement  and,  if  permitted  by the issuer of such
policy,  naming the Trustee as an additional  insured,  and  containing  a
severability  of  interests  provision  but no other  exclusion  or other
provision that would limit the liability of any insured to any other insured.

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

        "MASTER  SERVICER  REMITTANCE  DATE":   Unless  otherwise  provided  in
the  Trust  Agreement,   (i)  each Distribution  Date, if the Asset Proceeds
Account and the Master Servicer  Custodial  Account are maintained at the same
bank, or (ii) the Business Day preceding  each  Distribution  Date, if such
accounts are not maintained at the same bank.

        "MASTER  SERVICER  REPORTING  DATE":  Unless  otherwise  provided  in
the  Trust  Agreement,  the  close of business on the third Business Day
preceding each Distribution Date.

        "MASTER  SERVICING  FEE":  Unless  otherwise  provided  in  the  Trust
Agreement,  with  respect  to  each Distribution  Date and each  Mortgage  Loan,
an amount  equal to  one-twelfth  of the  Master  Servicing  Fee Rate multiplied
by the Scheduled Principal Balance of such Mortgage Loan as of the preceding Due
Date.

        "MASTER SERVICING FEE RATE":  The rate specified as such in the Trust
Agreement.

        "MAXIMUM  LIFETIME  MORTGAGE  INTEREST RATE": With respect to each ARM
Loan, the interest rate, if any, set forth in the related Mortgage Note as the
maximum Mortgage Interest Rate thereunder.

                                       6

<PAGE>

        "MINIMUM  LIFETIME  MORTGAGE  INTEREST RATE": With respect to each ARM
Loan, the interest rate, if any, set forth in the related Mortgage Note as the
minimum Mortgage Interest Rate thereunder.

        "MONTH END  INTEREST":  With  respect to any  Mortgage  Loan  liquidated
or  prepaid  during a  Prepayment Period,  the  difference  between the interest
that would have been paid on such Mortgage Loan through the last day of the
month in which such liquidation or prepayment  occurred and the interest
actually  received by the Servicer with  respect to such  Mortgage  Loan,  in
each case net of the  Servicing  Fee  applicable  thereto.  No Month End
Interest  shall accrue with respect to a  prepayment  of a Mortgage  Loan or to
Liquidation  Proceeds  received on account  of any  Mortgage  Loan  during  the
period  from the  first  day of a month  through  the last day of the Prepayment
Period ending during such month.

        "MONTH END  INTEREST  SHORTFALL":  The amount of Month End  Interest
not paid by a Servicer  or the Master Servicer.

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

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

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

        "MORTGAGE  LOAN":  Any of  the  Single  Family  Loans,  Multi-Family
Loans,  Home  Improvement  Loans,  or Cooperative  Loans sold by Saxon to the
Trust and listed on the Mortgage  Loan  Schedule to the Trust  Agreement or any
Subsequent Sales Agreement and any loans substituted therefor pursuant to the
terms of the Trust Agreement.

        "MORTGAGE  LOAN  SCHEDULE":  The  schedule(s)  of the  Mortgage  Loans
which  are  attached  to the  Trust Agreement,  in the case of the Initial
Mortgage  Loans,  and to the Subsequent  Sales  Agreement(s) in the case of
Subsequent  Mortgage  Loans,  and set forth for each Mortgage Loan (i) the
Servicer  (Saxon) Loan Number,  (ii) the Borrower's name,  (iii) the original
principal  balance,  (iv) the Scheduled  Principal  Balance as of the Cut-Off
Date and (v) such  additional  information as may be reasonably  requested by
the Trustee,  the Master  Servicer or any Certificate Insurer.

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

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

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

        "MORTGAGOR  BANKRUPTCY  LOSSES":  Losses resulting from any court
ordered reduction in the valuation of the Collateral  securing a Mortgage Loan
or changes in the repayment  terms of a Mortgage  Loan in  conjunction  with a
bankruptcy proceeding of a Borrower or otherwise.

        "MULTI-FAMILY  LOAN":  A  mortgage  loan  that is  secured  by a lien on
a  rental  apartment  building,  a cooperative housing corporation or a mixed
commercial and residential use property.

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

                                       7
<PAGE>

        "NET RATE":  Unless  otherwise  provided in the Trust  Agreement,  with
respect to each  Mortgage  Loan and Distribution  Date,  the  related  Mortgage
Interest  Rate  less the sum of the  Servicing  Fee Rate,  the  Master Servicing
Fee Rate, the Trustee Fee Rate and the Credit Enhancement Fee Rate relating
thereto.

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

        "NON-RECOVERABILITY CERTIFICATE":  The meaning set forth in Section 3.04
hereof.

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

        "NON-U.S.  PERSON":  A foreign  person  within the meaning of Treasury
regulation  Section  1.860G-3(a)(1) (i.e., a person other than (i) a citizen or
resident of the United States,  (ii) a corporation or partnership  that is
organized  under the laws of the United  States or any  jurisdiction  thereof or
therein,  or (iii) an estate or trust that is subject to United States  federal
income  taxation  regardless of the source of its income) who would be subject
to United  States income tax  withholding  pursuant to section 1441 or 1442 of
the Code and the Treasury regulations thereunder on income derived from a
Residual Interest.

        "OFFICER":  With  respect  to the  Trustee,  Custodian,  Paying  Agent,
Certificate  Registrar  or  Master Servicer,  any senior vice president,  any
vice president,  any assistant vice president,  any assistant treasurer, any
trust officer,  any assistant  secretary,  or any other officer  customarily
performing  functions  similar to those  performed  by the  persons  who at the
time  shall be such  officers,  and also to whom,  with  respect to a particular
corporate trust matter,  such matter is referred because of such officer's
knowledge of and familiarity with the particular  subject.  With respect to any
other Person,  the chairman of the board, the president,  a vice president
(however designated), the treasurer or the controller of such Person.

        "OPINION OF COUNSEL":  A written opinion of counsel,  who may be counsel
for Saxon or the Master  Servicer, acceptable  to the  Trustee,  the Certificate
Insurer  and the Master  Servicer.  Except with the consent of each Rating
Agency and the Certificate  Insurer,  an Opinion of Counsel may not be delivered
by in-house  counsel of the entity required to deliver such opinion.

        "PASS-THROUGH  RATE": With respect to each Class of Certificates,  as to
each  Distribution  Date, the rate specified as such in the Trust Agreement.

        "PAYING  AGENT":  The paying agent  designated  in the related  Trust
Agreement  or appointed  pursuant to Section 5.08 hereof.

        "PERCENTAGE  INTEREST":  With  respect to any  Certificate  to which a
principal  balance is assigned as of the  Closing  Date,  the  portion of the
Class  evidenced  by such  Certificate,  expressed  as a  percentage,  the
numerator of which is the initial  Certificate  Principal  Balance of such
Certificate and the denominator of which is the  aggregate  Certificate
Principal  Balance of all the  Certificates  of such Class as of the Closing
Date. With respect to any  Certificate  to which a principal  balance is not
assigned as of the Closing Date, the portion of the Class evidenced by such
Certificate, expressed as a percentage, as stated on the face of such
Certificate.

        "PERMITTED INVESTMENTS":  Except as otherwise provided in the Trust
Agreement, the following investments:

               (a)     direct  obligations of, or obligations fully guaranteed
        as to principal and interest by, the United States or any agency or
        instrumentality  thereof,  provided such obligations are backed by the
        full faith and credit of the United States;

               (b)     senior debt  obligations and mortgage  participation
        certificates  of the Federal  National Mortgage Association or the
        Federal Home Loan Mortgage Corporation;

               (c)     repurchase  obligations of a depository  institution or
        trust company  (acting as principal) (the  collateral for which is held
        by a third party or the Trustee) with respect to any security  described
        in clauses (a) or (b) above,  provided that the long-term or short-term
        unsecured debt  obligations of the party  agreeing to repurchase  such
        obligations  are at the time rated by each Rating Agency in one of its
        two highest  long-term  unsecured debt rating categories and its highest
        short-term  unsecured debt rating category;

                                       8
<PAGE>
               (d)     certificates  of  deposit,  time  deposits  and  bankers'
        acceptances  of any bank or trust company  (including  the Trustee)
        incorporated  under the laws of the United States or any state  thereof,
        provided  that the  long-term  unsecured  debt  obligations  of such
        bank or trust  company  at the date of acquisition  thereof have been
        rated by each Rating  Agency in one of its two highest  long-term
        unsecured debt rating  categories  and the short term unsecured debt
        rating of such bank or trust company at the date of  acquisition thereof
        by each Rating  Agency is the  highest  short term  unsecured  debt
        rating by each Rating Agency;

               (e)     any other  demand,  money market or time deposit or
        obligation,  interest-bearing  or other security or  investment  earning
        a return in the nature of  interest  that would not  adversely  affect
        the then current  rating of the  Certificates  by any Rating  Agency
        (without  regard to the  existence of any Credit Enhancement); and

               (f)     any other investment approved by the Certificate Insurer;

provided,  however,  that no investment  described above shall constitute a
Permitted Investment if such investment evidences  either  the  right to receive
(i) only  interest  with  respect  to the  obligations  underlying  such
instrument or (ii) both principal and interest  payments  derived from
obligations  underlying  such instrument if the interest and  principal payments
with respect to such  instrument  provide a yield to maturity at par greater
than  120%  of the  yield  to  maturity  at par of the  underlying  obligations;
and,  provided  further,  that no investment  described above shall  constitute
a Permitted  Investment  unless such investment  matures on or before the
Business  Day  preceding  the  Distribution  Date on which the  funds  invested
therein  are  required  to be distributed  (or, in the case of an investment
that is an obligation  of the  institution  in which the account is maintained,
on or before such Distribution Date).

        "PERSON":  Any  individual,  corporation,  partnership,  joint venture,
association,  joint stock company, trust  (including  any  beneficiary thereof),
unincorporated  organization,  government  or agency  or  political subdivision
thereof or any other entity.

        "PLAN":  Any  "employee  benefit  plan"  within  the  meaning  of
Section  3(3) of ERISA,  any  retirement arrangement  (including individual
retirement accounts,  individual retirement annuities and Keogh plans), and any
collective  investment funds,  separate accounts,  insurance company general
accounts and similar pooled investment funds in which  such  plans or
arrangements  are  invested,  that are  described  in or  subject to the Plan
Asset Regulations, ERISA or corresponding provisions of the Code.

        "PLAN ASSET  REGULATIONS":  The United States  Department  of Labor
regulations  set forth in 29 C.F.R.  ss. 2510.3-101, as amended from time to
time.

        "PLAN  INVESTOR":  Any Plan,  any  Person  acting on behalf of a Plan or
any  Person  using the assets of a Plan, as determined under the Plan Asset
Regulations.

        "POOLING  REMIC":  With  respect  to any  Double  REMIC  Series,  unless
otherwise  provided  in the Trust Agreement, the REMIC consisting primarily of
the Mortgage Loans and the Asset Proceeds Account.

        "PRE-FUNDING  ACCOUNT":  An Eligible  Account that may be established
with the Paying Agent for the purpose of providing for the purchase by the Trust
of Subsequent Mortgage Loans.

        "PREPAYMENT  PERIOD":  The period specified in each Servicing  Agreement
with respect to which  prepayments or Liquidation Proceeds with respect to a
Mortgage Loan will be remitted on a Remittance Date.

        "PRIVATE CERTIFICATE":  Any Certificate designated as such in the Trust
Agreement.

        "PRIVATE SUBORDINATED CERTIFICATE":  Any Certificate designated as such
in the Trust Agreement.

        "PUBLIC SUBORDINATED CERTIFICATE":  Any Certificate designated as such
in the Trust Agreement.

        "PURCHASE  PRICE":  With respect to each Mortgage  Loan  purchased  from
the Trust,  an amount equal to the Unpaid  Principal  Balance of such Mortgage
Loan, plus accrued and unpaid interest  thereon at the related Mortgage Interest
Rate to the last day of the month in which such  purchase  occurs,  and, if a
Servicer is the  Purchaser, minus any  unreimbursed  Advances of principal  and
interest  made by such  Servicer on such  Mortgage Loan and any outstanding
Servicing Fee owed with respect to such Mortgage Loan.

                                       9
<PAGE>

        "PURCHASER":  The Person that purchases a Mortgage Loan from the Trust
pursuant to Section 2.03 hereof.

        "QUALIFICATION  DEFECT":  With  respect  to a  Mortgage  Loan,  (i) a
defective  document  in the  Trustee Mortgage  Loan File,  (ii) the absence of a
document in the Trustee  Mortgage Loan File, or (iii) the breach of any
representation,  warranty or covenant  with respect to such  Mortgage  Loan made
by a Seller,  a Servicer or Saxon, but only if the affected  Mortgage Loan would
cease to qualify as a "qualified  mortgage" for purposes of the REMIC
Provisions.  With respect to a Regular Interest or a mortgage  certificate
described in section  860G(a)(3) of the Code, the failure to qualify as a
"qualified mortgage" for purposes of the REMIC Provisions.

        "QUALIFIED  INSTITUTIONAL  BUYER": Any "qualified  institutional buyer"
as defined in clause (a)(1) of Rule 144A.


        "QUALIFIED  SUBSTITUTE  MORTGAGE  LOAN":  A mortgage  loan  substituted
by Saxon or a Seller for a Deleted Mortgage  Loan that, on the date of such
substitution:  (i) has an Unpaid  Principal  Balance not greater than the Unpaid
Principal  Balance of the Deleted  Mortgage Loan, (ii) has 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) has a Net Rate not
less than the Net Rate of the Deleted  Mortgage Loan,  (iv) has a remaining term
to maturity not later than  one  year  prior  to the  "latest  possible maturity
date"  specified  in the  Trust  Agreement,  (v) has a Loan-to-Value  Ratio as
of the first day of the month in which the  substitution  occurs  equal to or
less than the Loan-to-Value  Ratio of the Deleted  Mortgage  Loan as of such
date (in each case,  using the fair market  value at origination  and after
taking into  account the Monthly  Payment due on such date),  and (vi)  complies
with each applicable  representation,  warranty,  and covenant  pertaining  to
an  individual  Mortgage Loan set forth in the Trust Agreement,  was
underwritten on the basis of credit  underwriting  standards at least as strict
as the credit underwriting  standards  used with  respect  to the  Deleted
Mortgage  Loan  and,  if a Seller  is  effecting  the substitution,  complies
with each  applicable  representation,  warranty,  or covenant  pertaining to an
individual Mortgage Loan set forth in the related Sales Agreement or Subsequent
Sales Agreement;  provided,  however,  that no ARM Loan may be  substituted  for
a Deleted  Mortgage  Loan unless such Deleted  Mortgage  Loan is also an ARM
Loan and, in addition to meeting the  conditions  set forth above,  the ARM Loan
to be  substituted,  on the date of the substitution:  (a) provides for a lowest
possible Net Rate that is not lower than the lowest possible Net Rate for the
Deleted  Mortgage  Loan and a highest  possible  Net Rate that is not lower than
the highest  possible Net Rate for the  Deleted  Mortgage  Loan,  (b) has a
Gross  Margin  that is not less than the Gross  Margin of the  Deleted Mortgage
Loan,  (c) has a Periodic Rate Cap not less than the Periodic Rate Cap on the
Deleted  Mortgage Loan, (d) has a next  interest  adjustment  date  that is the
same as the next  interest  adjustment  date  for the  Deleted Mortgage  Loan or
occurs not more than two months  prior to or two months later than the next
interest  adjustment date for the  Deleted  Mortgage  Loan,  (e) does not have a
permitted  increase or decrease in the Monthly  Payment less than the permitted
increase or decrease  applicable to the Deleted  Mortgage Loan and (f) is not
convertible to a fixed Mortgage  Interest Rate unless the Deleted  Mortgage Loan
is so  convertible.  If more than one mortgage loan is substituted  for one or
more Deleted  Mortgage Loans,  the amount  described in clause (i) of the
preceding sentence shall be determined on the basis of aggregate  Unpaid
Principal  Balances,  the rates described in clauses (ii) and (iii) of the
preceding  sentence  and  clause  (a) of the  proviso  to the  preceding
sentence  shall be determined on the basis of weighted  average  Mortgage
Interest Rates and Net Rates, as the case may be, the Gross Margins  described
in clause (b) of the proviso to the  preceding  sentence  shall be  determined
on the basis of weighted  average Gross Margins,  and the interest  adjustment
dates described in clause (d) of the proviso to the preceding  sentence shall be
determined on the basis of weighted  average  interest  adjustment  dates. In
the case of a Trust for which a REMIC  election has been or will be made, a
Qualified  Substitute  Mortgage  Loan also shall satisfy the following  criteria
as of the date of its  substitution  for a Deleted  Mortgage Loan: (A) the
Borrower shall not be 59 or more days  delinquent  in payment on the Qualified
Substitute  Mortgage  Loan,  (B) the Trustee Mortgage Loan File for such
Mortgage Loan shall not contain any material  deficiencies in  documentation
and shall include  an  executed  Mortgage  Note and a  recorded  Security
Instrument;  (C) the  Loan to Value  Ratio of such Mortgage  Loan must be 125%
or less on the date of  origination  of such  Mortgage  Loan or, if any of the
terms of such  Mortgage  Loan were modified  other than in  connection  with a
default or imminent  default on such Mortgage Loan,  on the  date  of  such
modification;  (D) no  property  securing  such  Mortgage  Loan  may be  subject
to foreclosure,  bankruptcy, or insolvency proceedings;  (E) such Mortgage Loan
must be secured by a valid lien on the related  Mortgaged  Premises;  and (F)
shall  otherwise  constitute  an eligible  asset for a REMIC under the REMIC
Provisions.


                                       10

<PAGE>

        "RATING  AGENCY":  Each nationally  recognized  statistical  rating
agency specified in the Trust Agreement that, on the Closing Date, rated one or
more Classes of Certificates at the request of Saxon.

        "REALIZED  INTEREST  SHORTFALL":  With  respect to any  Mortgage  Loan,
the  amount by which the  interest payable thereon exceeds the net amount
recovered  (including  Insurance  Proceeds) in liquidation  thereof,  after
payment of expenses of liquidation and reimbursement of Advances made with
respect to such Mortgage Loan.

        "REALIZED  LOSS":  With  respect  to any  Mortgage  Loan,  an amount
equal to the sum of (i) the amount by which the Unpaid Principal  Balance
thereof exceeds the net amount recovered in liquidation  thereof (after payment
of expenses of  liquidation  and  reimbursement  of Advances),  after payment of
accrued  interest on such Mortgage Loan and after  application of any Insurance
Proceeds with respect thereto,  and (ii) any other types of principal loss with
respect to such Mortgage  Loan,  including,  but not limited to,  Mortgagor
Bankruptcy  Losses,  Special Hazard Losses and Fraud Losses.

        "RECORD  DATE":  Unless  otherwise  provided  in the  Trust  Agreement,
(i)  with  respect  to  the  first Distribution  Date,  the  Closing  Date,  and
(ii) with  respect to each  Distribution  Date  thereafter,  the last Business
Day of the month preceding the month in which such Distribution Date occurs.

        "RECORDATION  REPORT":  A report  substantially  in the form of Exhibit
B attached  hereto  provided by the Trustee (or the Custodian)  pursuant to
Section 2.02 hereof  identifying  those Mortgage Loans for which a Security
Instrument or an Assignment remains unrecorded.

        "REDEEMING  PURCHASE":  The  purchase  of all the  Regular  Certificates
issued by the Trust  pursuant  to Section 9.01 hereof.

        "REDEMPTION  ACCOUNT":  An escrow  account  maintained  by the  Trustee
into  which  any  Trust  funds not distributed on a Distribution  Date on which
a Redeeming  Purchase is made are  deposited.  The Redemption  Account shall be
an Eligible Account.

        "REDEMPTION DATE":  The date, if any, specified as such in the Trust
Agreement.

        "REGULAR  CERTIFICATE":  A  Certificate  that  represents a Regular
Interest or a  combination  of Regular Interests.

        "REGULAR  INTEREST":  An interest in a REMIC that is designated  as a
"regular  interest" in such REMIC for purposes of the REMIC Provisions.

        "REMIC":  With respect to a Trust,  each "real estate mortgage
investment  conduit," within the meaning of the REMIC Provisions, relating to
such Trust.

        "REMIC  PROVISIONS":  The provisions of the Code relating to "real
estate  mortgage  investment  conduits," which  provisions  appear at sections
860A through 860G of the Code,  related Code  provisions,  and  regulations,
announcements and rulings thereunder, as the foregoing may be in effect from
time to time.

        "REMITTANCE  DATE":  The date  specified  in the  Servicing  Agreement
as the date on  which  the  related Servicer is to make the remittance required
by Section 3.01(b) hereof.

        "REMITTANCE  REPORT":  A report  (either a data file or hard copy) that
is prepared by the Master  Servicer in accordance with Section 4.02 hereof and
contains the information specified in Exhibit C attached hereto.

        "RENTS FROM REAL PROPERTY":  With respect to any REO Property,  gross
income of the character  described in section 856(d) of the Code and the
Treasury regulations thereunder.

        "REO  DISPOSITION":  The receipt by a Servicer of  Insurance  Proceeds
and other  payments  and  recoveries (including Liquidation Proceeds) which a
Servicer recovers from the sale or other disposition of an REO Property.

        "REO PROPERTY":  A Mortgaged  Premises acquired by a Servicer on behalf
of the  Certificateholders  through foreclosure or deed in lieu of foreclosure,
as further described in Section 3.08 hereof.

        "REQUEST  FOR  RELEASE":  A  release  signed  by an  Officer  of a
Servicer  in the form  attached  to the Servicing  Agreement as Form 340 of the
Guide (or a similar  certificate of the Master Servicer containing the same
information).

                                       11

<PAGE>

        "RESERVE  FUND":  Unless  otherwise  provided in the Trust  Agreement,
any fund in the Trust  Estate other than (i) the Asset Proceeds Account or (ii)
any other fund that is expressly excluded from a REMIC.

        "RESIDUAL CERTIFICATE":  A Certificate that represents a Residual
Interest.

        "RESIDUAL  INTEREST":  An interest in a REMIC that is  designated  as a
"residual  interest"  in such REMIC for purposes of the REMIC Provisions.

        "RESIDUAL TRANSFEREE AGREEMENT":  An agreement substantially in the form
of Exhibit G attached hereto.

        "RULE 144A":  Rule 144A promulgated by the SEC, as the same may be
amended from time to time.

        "RULE 144A AGREEMENT":  An agreement substantially in the form of
Exhibit D attached hereto.

        "SALES AGREEMENT":  The Sales Agreement identified in the Trust
Agreement.

        "SAXON":  Saxon Asset Securities Company, a Virginia corporation.

        "SCHEDULED  PRINCIPAL  BALANCE":  Unless  otherwise  provided in the
Trust  Agreement,  with respect to any Mortgage Loan as of any date of
determination,  the scheduled  principal  balance  thereof as of the Cut-Off
Date, increased by the Negative  Amortization  Amount,  if any,  with respect
thereto,  and reduced by (i) the principal portion of all Monthly Payments due
on or before such  determination  date,  whether or not paid by the Borrower or
advanced by a Servicer,  the Master Servicer,  the Trustee or an Insurer, (ii)
all amounts allocable to unscheduled principal  payments  received  on or before
the  last  day  of the  Prepayment  Period  preceding  such  date  of
determination,  and (iii)  without  duplication,  the amount of any Realized
Loss that has occurred with respect to such Mortgage Loan.

        "SEC":  The Securities and Exchange Commission and its successors.

        "SECURITIES ACT":  The Securities Act of 1933, as amended.

        "SECURITY  INSTRUMENT":  With respect to any Mortgage  Loan,  the
mortgage,  deed of trust,  deed to secure debt,  security deed, or other
instrument  creating a first,  second,  or more junior lien on the Collateral
that secures the indebtedness of the Borrower under such Mortgage Loan.

        "SELLER":  With  respect to each  Mortgage  Loan,  SMI or any other
party other than Saxon that  executes a Sales Agreement applicable to such
Mortgage Loan.

        "SENIOR  MORTGAGE  LOAN":  Any  Mortgage  Loan  with  respect  to which
the  related  Security  Instrument constitutes a lien of first priority on the
related Collateral.

        "SERIES":  A group of Certificates issued by the Trust.

        "SERVICER":  With respect to each  Mortgage  Loan,  the Person
responsible  for the  servicing  thereof in accordance with the Guide.

        "SERVICER COMPENSATION":  The Servicing Fee and any additional
compensation payable to the Servicer.

        "SERVICING  AGREEMENT":  Any  agreement  between a Servicer and SMI or
Saxon  relating to the  servicing of Mortgage Loans which is in form and
substance satisfactory to the Master Servicer.

        "SERVICING  FEE":  Unless  otherwise  provided in the Trust  Agreement,
with respect to each  Distribution Date and each Mortgage  Loan, an amount equal
to one-twelfth  of the  applicable  Servicing Fee Rate  multiplied by the
Scheduled Principal Balance of such Mortgage Loan as of the first day of the
preceding Due Period.

        "SERVICING FEE RATE":  The rate specified as such in the Trust
Agreement.

        "SINGLE  FAMILY LOAN":  A mortgage loan that is secured by a first,
second,  or more junior lien on a one- to four-family residential property.

        "SMI":  Saxon Mortgage, Inc., a Virginia corporation.

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

                                       12

<PAGE>

        "SPECIAL  HAZARD  INSURANCE  POLICY":  An  insurance  policy  covering a
Mortgage  Loan against (i) loss by reason of damage to  Mortgaged  Premises
caused by certain  hazards not covered by any hazard  insurance  and (ii)
partial loss from damage to the Mortgaged  Premises caused by reason of the
application of the coinsurance  clause contained in any Hazard Insurance policy.

        "SPECIAL  HAZARD  LOSSES":  Losses on Mortgage Loans arising by reason
of damage to Mortgaged  Premises not covered  by hazard  insurance,  excluding
losses  caused by war,  nuclear  reaction,  nuclear  or atomic  weapons,
insurrection or normal wear and tear.

        "SPECIAL TAX  CONSENT":  The written  consent of the Holder of a
Residual  Certificate  to any tax (or risk thereof)  arising  out of a proposed
transaction  or  activity  that may be imposed  upon such  Holder or that may
affect adversely the value of such Residual Certificate.

        "SPECIAL TAX OPINION":  An Opinion of Counsel that a proposed
transaction  or activity will not (i) affect adversely the status of any REMIC
as a REMIC or of the Regular Interests as the "regular  interests"  therein
under the REMIC  Provisions,  (ii) affect the payment of interest or principal
on the Regular  Interests or (iii) result in the encumbrance of the Mortgage
Loans by a tax lien.

        "STANDARD TERMS":  These Standard Terms, as amended or supplemented from
time to time.

        "STATE":  The jurisdiction specified in the Trust Agreement.

        "SUBACCOUNT":  With respect to any Double REMIC Series,  each subaccount
of the  Distribution  Account that is deemed  established by the Paying Agent
solely for purposes of the REMIC Provisions  pursuant to Section 3.03(a) hereof.

        "SUBSEQUENT  CUT-OFF  DATE":  The time and date specified in a
Subsequent  Sales  Agreement with respect to those Subsequent Mortgage Loans
which are acquired by the Trust pursuant to such Subsequent Sales Agreement.

        "SUBSEQUENT  MORTGAGE  LOANS":  Any of the Mortgage Loans listed on a
Mortgage Loan Schedule  attached to a Subsequent Sales Agreement.

        "SUBSEQUENT  SALES AGREEMENT":  Each Subsequent Sales Agreement
executed by the Master Servicer (on behalf of itself and the  Trustee),  the
Seller and SMI by which  Subsequent  Mortgage  Loans are sold to the Trust in
the form attached to the related Trust Agreement.

        "SUBSTITUTION SHORTFALL":  The meaning set forth in Section 2.03(h)
hereof.

        "TAPRI  CERTIFICATE":  A certificate  signed by the transferor of a
Residual  Certificate  stating  whether such Certificate has "tax avoidance
potential" as defined in Treasury regulations section 1.860G-3(a)(2).

        "TAX  MATTERS  PERSON":  The Person or Persons  designated  from time to
time under the Trust  Agreement to act as the "tax matters person" (within the
meaning of the REMIC Provisions) of a REMIC.

        "TITLE  INSURANCE  POLICY":  A title  insurance  policy  insuring the
title to  Mortgaged  Premises for the benefit of the holder of the related
Mortgage Note.

        "TRANSFEREE AGREEMENT":  An agreement substantially in the form of
Exhibit E attached hereto.

        "TREASURY":  The United States Treasury Department.

        "TRUST":  The trust formed pursuant to the Trust Agreement.

        "TRUST  AGREEMENT":  The Trust Agreement among Saxon,  the Master
Servicer and the Trustee  relating to the issuance of Certificates and into
which these Standard Terms are incorporated by reference.

                                       13

<PAGE>

        "TRUST  ESTATE":  The  segregated  pool of  assets  transferred  and
assigned  and to be  transferred  and assigned to the Trustee for the benefit of
the  Certificateholders  by Saxon pursuant to the  conveyance  clause of the
Trust Agreement.

        "TRUSTEE":  The bank or trust company identified as the Trustee in the
Trust Agreement.

        "TRUSTEE FEE":  Unless otherwise  provided in the Trust Agreement,  with
respect to each  Distribution Date and each  Mortgage  Loan,  an amount  equal
to  one-twelfth  of the Trustee Fee Rate  multiplied  by the  Scheduled
Principal Balance of such Mortgage Loan as of the first day of the preceding Due
Period.

        "TRUSTEE FEE RATE":  The rate specified as such in the Trust Agreement.

        "TRUSTEE  MORTGAGE LOAN FILE":  With respect to each  Cooperative  Loan,
the file  containing the documents specified in the Trust  Agreement.  With
respect to each  Mortgage  Loan that is not a  Cooperative  Loan,  unless
otherwise specified in the Trust Agreement,  the file containing the following
documents,  together with any other Mortgage Loan Documents held by the Trustee
or the Custodian with respect to such Mortgage Loan:

         (a)    the original  Mortgage  Note,  endorsed in blank or to the
                Trustee or the Custodian  with all prior and intervening
                endorsements  as may be necessary to show a complete chain of
                endorsements  from the originator and any related power of
                attorney,  surety or guaranty agreement,  Note Assumption Rider
                or buydown agreement;

         (b)    the original  recorded  Security  Instrument with evidence of
                recordation noted thereon or attached thereto,  together  with
                any  addenda  or riders  thereto,  or a copy of such  recorded
                Security Instrument  with  such  evidence  of  recordation
                certified  to  be  true  and  correct  by  the appropriate
                governmental  recording office,  or, if such original  Security
                Instrument has been submitted  for  recordation  but has not
                been  returned  from  the  applicable  public  recording office,
                a photocopy of such  Security  Instrument  certified by an
                Officer of the Servicer or by the title insurance  company
                providing  title insurance in respect of such Security
                Instrument, the  closing/settlement  - escrow agent or the
                closing  attorney to be a true and correct copy of the original
                Security Instrument submitted for recordation;

         (c)    each original  recorded  intervening  assignment of the Security
                Instrument as may be necessary to show a  complete  chain  of
                title  from the  originator  to the  related  Servicer,  Trustee
                or Custodian,  as applicable,  with evidence of recordation
                noted thereon or attached thereto,  or a copy of such assignment
                with such evidence of  recordation  certified to be true and
                correct by the appropriate  governmental  recording office or,
                if any such Assignment has been submitted for recordation  but
                has not been  returned from the  applicable  public  recording
                office or is not otherwise  available,  a copy of such certified
                by an Officer of the  Servicer to be a true and correct copy of
                the recorded assignment or the assignment submitted for
                recordation;

         (d)    if an assignment of the Security  Instrument to the related
                Servicer has been recorded or sent for recordation,  an original
                assignment of the Security  Instrument  from such Servicer in
                blank or to the Trustee or the Custodian in recordable form;


         (e)    in the case of a Mortgage  Loan that is not  identified  in the
                Mortgage  Loan Schedule as a Junior Mortgage Loan of the type
                described  below,  an original Title Insurance  Policy,
                Certificate of Title  Insurance or a written  commitment to
                issue a Title  Insurance  Policy or  Certificate  of Title
                Insurance  or a copy of a  Title  Insurance  Policy  or
                Certificate  of  Title  Insurance certified  as true and correct
                by the  applicable  Insurer  and,  in the case of a Mortgage
                Loan identified  as  a  Junior  Mortgage  Loan  with  a
                principal  balance  of  $50,000  or  less,  a representation  of
                the Seller in the Sales  Agreement that (i) the related  senior
                mortgage loan is held by an  institutional  lender  such as a
                bank,  other  financial  institution  or mortgage company  and
                (ii) the Seller  has  determined  based on a review of a
                property  profile or title report acceptable to such Seller that
                the Borrower has valid title to the Mortgaged Premises; 

                                       14

<PAGE>

         (f)    if indicated on a Schedule to the Trust  Agreement or a
                Subsequent  Sales  Agreement  (or otherwise received by the
                Trustee or the  Custodian),  the original or certified  copies
                of each assumption agreement, modification agreement, written
                assurance or substitution agreement, if any; and

         (g)    any other items  required  by the Rating  Agencies as a
                condition  to their  provision  of written confirmation that the
                ratings on the rated  Certificates  will not be downgraded
                (without regard to any Certificate Guaranty Insurance Policy) or
                required by the Certificate Insurer.

        "UCC":  The Uniform Commercial Code, as in effect in the State from time
to time.

        "UNPAID PRINCIPAL  BALANCE":  With respect to any Mortgage Loan, the
outstanding  principal balance thereof payable by the Borrower under the terms
of the related Mortgage Note.

        "U.S. PERSON":  A Person other than a Non-U.S. Person.

        "VOTING  RIGHTS":  The  portion of the  voting  rights of all the
Certificates  that is  allocated  to any Certificate.  Unless otherwise provided
in the Trust Agreement,  (i) if any Class of Certificates  does not have a
Certificate  Principal Balance or has an initial Certificate  Principal Balance
that is less than or equal to 1% of the  aggregate  Certificate  Principal
Balance  of all the  Certificates,  then 1% of the Voting  Rights  shall be
allocated to each Class of such  Certificates  and the balance of the Voting
Rights  shall be allocated  among the remaining Classes of Certificates in
proportion to their respective  Certificate  Principal  Balances following the
most recent  Distribution Date, and (ii) if no Class of Certificates has an
initial  Certificate  Principal Balance that is less than 1% of the aggregate
Certificate  Principal Balance of all the Certificates,  then all the Voting
Rights shall be allocated  among all the Classes of  Certificates  in
proportion to their  respective  Certificate Principal  Balances  following  the
most  recent  Distribution  Date.  Voting  Rights  allocated  to each  Class of
Certificates shall be allocated in proportion to the respective Percentage
Interests of the Holders thereof.

        "WITHHOLDING  AGENT":  The Paying  Agent or any other person who is
liable to withhold  federal  income tax from a distribution on a Residual
Certificate under section 1441 or 1442 of the Code and the Treasury  regulations
thereunder.

        SECTION 1.02.  SECTION REFERENCES; CALCULATIONS; RATINGS; CONSENTS

         (a)    Unless otherwise  specified  herein,  all references in these
Standard Terms to sections shall mean sections contained in these Standard
Terms.

         (b)    Unless otherwise provided in the Trust Agreement,  all
calculations  described herein shall be made on the basis of a 360-day year
consisting of twelve 30-day months.

         (c)    Unless  otherwise  provided in the Trust Agreement,  all
references  herein to any long-term rating category  of a Rating  Agency  shall
mean such rating  category  without  regard to any plus or minus or  numerical
designation.

         (d)    Whenever  the consent of any Person is  required  hereunder,
such Person  shall not be entitled to withhold its consent unreasonably.

                                       15

<PAGE>

        SECTION 1.03.  CERTAIN MATTERS RELATING TO ANY CERTIFICATE INSURANCE
POLICY

         (a)    The Trustee  shall  surrender  any  Certificate  Insurance
Policy to the  Certificate  Insurer for cancellation upon termination of the
Trust pursuant to the applicable provisions of the Trust Agreement.

         (b)    Saxon makes the  representations  and warranties set forth in
Section 2.04 and the Master  Servicer makes the representations and warranties
set forth in Section 2.05 to the Certificate Insurer.

         (c)    All notices,  statements,  reports,  certificates or opinions
required by the Trust Agreement to be sent to any party hereto or to any of the
Certificateholders  shall also be sent to the Certificate  Insurer.  Any such
opinions  shall be given by counsel  reasonably  acceptable  to the  Certificate
Insurer.  The Trust and the Trustee shall make available to the  Certificate
Insurer their books and records,  during normal  business  hours, for the
purpose  of copying  and  inspecting  any  information  about the  Certificates,
the Trust  Estate or the Certificateholders.

         (d)    The  Certificate  Insurer  shall be entitled to  indemnification
pursuant to Section 5.05 and 6.01 hereof and to security or  indemnity  pursuant
to Section  5.06 hereof to the same extent as the parties  named in those
Sections.

         (e)    Unless a Certificate Insurer Default exists and is continuing:

                  (i)  The  Certificate  Insurer shall be entitled to exercise
         the Voting  Rights,  other than with respect to amendments  to the
         Trust  Agreement  pursuant to Section 11.01 hereof  requiring the
         consent of Certificateholders,  of any  Class  of the  Certificates
         which  are  covered  by a  Certificate  Guaranty Insurance  Policy
         issued by such  Certificate  Insurer and the  Certificateholders  may
         not exercise such rights without the prior written consent of the
         Certificate Insurer.

                  (ii) the Certificate  Insurer shall have the right to
         institute any suit, action or proceeding in equity or at law upon or
         under or with respect to the Trust  Agreement if it  previously  shall
         have given the Trustee a written  notice of default  and of the
         continuance  thereof  and shall have  offered to the Trustee such
         reasonable  indemnity as it may require  against the costs,  expenses
         and  liabilities to be incurred  therein or thereby and the Trustee,
         for 15 days after its receipt of such  notice,  request and offer of
         indemnity, shall have neglected or refused to institute any such
         action, suit or proceeding;

                  (iii)       the  Certificate  Insurer's  prior written consent
         will be required (A) to remove any Trustee,  Custodian,  Master
         Servicer or Servicer, (B) to appoint any successor Trustee, Custodian,
         Master Servicer or Servicer or (C) to amend the Agreement or the Guide;

                  (iv) the Certificate  Insurer may give notice to the Master
         Servicer and the Trustee with respect to Events of Default and may
         direct the Trustee to give any notice  pursuant to Section  7.02(a)
         hereof or to exercise any right to remove any Trustee, Custodian,
         Master Servicer or Servicer;

                  (v)  the  Trustee  shall not  exercise  the  right,  without
         the prior  written  consent  of the Certificate  Insurer (A) to consent
         to the  resignation  of the Master  Servicer  pursuant to Section 6.04
         hereof or any  assignment  or  delegation  of duties  pursuant to
         Section 6.06 hereof;  (B) consent to the resignation  of the  Servicer
         pursuant  to the  Servicing  Agreement;  (B) to  undertake  any
         litigation pursuant to the  Agreement;  (C) to exercise any of the
         remedies set forth in Section 7.01 or Section 7.02 hereof;  or (v) to
         agree to any amendment to any Sales Agreement (or the transfer or
         assignment  thereof), any Servicing Agreement or the Custody Agreement;
         and

                  (vi) the Trustee shall  cooperate in all respects with any
         reasonable  request by the Certificate Insurer for action to preserve
         or enforce the  Certificate  Insurer's  rights or  interests  hereunder
         or under the Trust  Agreement  without  limiting  the rights or
         affecting  the  interests  of the Holders as otherwise set forth herein
         or under the Trust Agreement.

         (f)    Whenever  reference is made in these Standard  Terms,  the Trust
Agreement or the  Certificates to "on  behalf  of the  Certificateholders  (and
for  the  exclusive  use  and  benefit  of all  present  and  future
Certificateholders)",  "the  benefit of the  Certificateholders",  or "for the
benefit of the  Certificateholders", such  references  shall be deemed to
include  the  Certificate  Insurer,  and  references  to "the  interest of the
Trust",  "an adverse effect on the  Certificateholders  or the Trust" or "the
interests of the  Certificateholders" shall be deemed to include the Certificate
Insurer.

         (g)    This Section 1.03 and  references to  Certificate  Insurer in
the Standard Terms shall be deemed to be deleted  with respect to any Trust
Agreement  if a  Certificate  Guaranty  Insurance  Policy is not issued with
respect to one or more Classes of Certificates issued pursuant thereto.

                                   ARTICLE II
                               MORTGAGE LOAN FILES

        SECTION 2.01.  MORTGAGE LOAN FILES

        (a)    Pursuant  to  the  Trust  Agreement,  Saxon  has  sold  to  the
Trustee,  for  the  benefit  of the Certificateholders  without  recourse  all
the right,  title and  interest of Saxon in and to the Initial  Mortgage Loans,
any and all rights,  privileges  and benefits  accruing to Saxon under the Sales
Agreement  and  Servicing Agreement with respect to the Initial  Mortgage Loans
(except,  in the case of the Sales  Agreement,  any rights of Saxon to fees and
indemnification  by the Seller under such  Agreement),  including  the rights
and remedies  with respect to the  enforcement of any and all  representations,
warranties and covenants under such  agreements,  and all other  agreements and
assets included or to be included in the Trust for the benefit of the
Certificateholders as set forth in the  conveyance  clause of the Trust
Agreement.  Such sale includes all Saxon's  rights to Monthly Payments on the
Initial  Mortgage  Loans due after the  Cut-Off  Date,  and all other  payments
of  principal  (and interest)  made on or after the Cut-Off Date that are
reflected  in the initial  aggregate  Certificate  Principal Balance of the
Certificates  issued pursuant to the Trust Agreement (other than amounts
deposited in a Pre-Funding Account).

                                       16

<PAGE>

        In  connection  with such sale,  Saxon  shall  deliver,  or cause to be
delivered,  to the  Trustee or the Custodian  on or before the Closing  Date,  a
Trustee  Mortgage  Loan File with  respect to each  Initial  Mortgage Loan. If
any Security  Instrument or assignment of a Security  Instrument to the related
Servicer,  the Trustee, or the Custodian,  as  applicable,  or any  intervening
assignment is in the process of being recorded on the Closing Date, Saxon shall
cause each such original recorded document,  or a certified copy thereof,  to be
delivered to the Custodian  promptly  following its  recordation.  Saxon also
shall cause to be delivered to the Custodian any other original  Mortgage Loan
Documents to be included in the Trustee Mortgage Loan File if a copy thereof
initially was delivered.

        Saxon has delivered or caused to be delivered to each  Servicer,  on or
before the Closing Date, a Servicer File with respect to each Initial  Mortgage
Loan serviced by such  Servicer.  All such  documents  shall be held by such
Servicer in trust for the benefit of the Trustee on behalf of the
Certificateholders.

        (b)    Pursuant  to  the  Trust  Agreement,  Saxon  may  sell  to  the
Trustee,  for  the  benefit  of the Certificateholders  without recourse all the
right,  title and interest of Saxon in and to the Subsequent  Mortgage Loans,
any and all rights,  privileges and benefits  accruing to Saxon under the
Subsequent  Sales  Agreements and the  Servicing  Agreement  with  respect  to
the  Mortgage  Loans  (except,  in the  case of the  Subsequent  Sales
Agreement,  any rights of Saxon to fees and  indemnification  by the Seller
under such  Agreement),  including  the rights and remedies  with respect to the
enforcement  of any and all  representations,  warranties  and  covenants under
such  agreements,  and all other  agreements  and assets  included  or to be
included  in the Trust for the benefit of the  Certificateholders  as set forth
in the  conveyance  clause of the Trust  Agreement.  Any such sale shall include
all Saxon's  rights to Monthly  Payments on the  Subsequent  Mortgage  Loans due
after the applicable Subsequent  Cut-Off  Date,  and all other  payments of
principal  (and  interest)  made on or after the  applicable Subsequent Cut-Off
Date that are reflected in the purchase price therefor.

        In connection  with any such sale,  Saxon shall  deliver,  or cause to
be delivered,  to the Trustee or the Custodian on or before the  applicable
Subsequent  Sales Date, a Trustee  Mortgage  Loan File with respect to each
Mortgage  Loan. If any Security  Instrument or assignment  of a Security
Instrument to the related  Servicer,  the Trustee,  or the Custodian,  as
applicable,  or any  intervening  assignment is in the process of being recorded
on the applicable  Subsequent Sales Date, Saxon shall cause each such original
recorded document,  or a certified copy thereof,  to be  delivered  to the
Custodian  promptly  following  its  recordation.  Saxon also shall cause to be
delivered to the Custodian any other original  Mortgage Loan Documents to be
included in the Trustee  Mortgage Loan File if a copy thereof initially was
delivered.

        Saxon will  deliver or cause to be  delivered  to each  Servicer,  on or
before the  applicable  Subsequent Sales Date, a Servicer  File with respect to
each  Mortgage  Loan  serviced by such  Servicer.  All such  documents shall be
held by such Servicer in trust for the benefit of the Trustee on behalf of the
Certificateholders.

        SECTION 2.02.  ACCEPTANCE BY THE TRUSTEE

        (a)    By its  execution of the Trust  Agreement,  each of the Trustee
and the Custodian  acknowledges  and declares  that it holds and will hold or
has agreed to hold all  documents  delivered  to it from time to time with
respect to each  Mortgage  Loan and all assets  included  in the Trust  Estate
in trust for the  exclusive  use and benefit of all present and future
Certificateholders.  The Trustee  represents  and warrants  that (i) it acquired
the Initial Mortgage Loans, and will acquire  Subsequent  Mortgage Loans, on
behalf of the Trust from Saxon in good faith, for value and without actual
notice or actual knowledge of any adverse claim, lien,  charge,  encumbrance or
security  interest  (including,  but not limited  to,  federal tax liens or
liens  arising  under  ERISA) (it being understood  that the Trustee has not
undertaken,  and will not undertake,  searches (lien records or otherwise) of
any public  records),  (ii) except as permitted in the Trust  Agreement,  it has
not and will not, in any capacity, assert any claim or interest in the Mortgage
Loans and will hold (or its agent will hold) such Mortgage  Loans and the
proceeds  thereof in trust  pursuant to the terms of the Trust  Agreement  and
(iii) it has not  encumbered  or transferred its right, title or interest in the
Mortgage Loans.

                                       17

<PAGE>

        (b)    The  Custodian  shall  deliver to Saxon,  the Trustee and the
Master  Servicer,  on the Closing Date with  respect  to the  Initial  Mortgage
Loans  and on each  Subsequent  Sale  Date with  respect  to the  related
Subsequent  Mortgage Loans, an Initial  Certification  certifying that, except
as specifically  noted on a schedule of exceptions  thereto and subject to its
review as herein  provided,  it is in  possession  of a Trustee  Mortgage Loan
File for each such  Mortgage  Loan that  includes  each of the  documents
required  to be  included  therein. Before delivering the Initial Certification,
the Custodian shall have examined each Trustee Mortgage Loan File to confirm
that (except as specifically noted on a schedule of exceptions thereto):

               (i)     except for the  endorsement  required  pursuant to clause
        (a) of the  definition  of Trustee Mortgage Loan File, the Mortgage
        Note, on the face or the reverse side thereof,  does not contain
        evidence of any unsatisfied claims, liens, security interests,
        encumbrances or restrictions on transfer;

               (ii)    the  Mortgage  Note bears an  endorsement  (which
        appears to be an  original)  as  required pursuant to clause (a) of the
        definition of Trustee Mortgage Loan File;

               (iii)   all  documents  required  to be  contained  in the
        Trustee  Mortgage  Loan  File are in its possession or in the possession
        of a Custodian on its behalf;

               (iv)    such  documents  have been  reviewed  by it, or by a
        Custodian  on its  behalf,  and appear regular on their face and relate
        to such Mortgage Loan; and

               (v)     based on its  examination,  or the examination by a
        Custodian on its behalf,  and only as to the foregoing  documents,  the
        information set forth on the Mortgage Loan Schedule  accurately reflects
        the information set forth in the Trustee Mortgage Loan File.

        It is understood  that,  before  delivering  the Initial  Certification,
the  Custodian  shall examine the Mortgage Loan Documents to confirm that:

               (A)     each Mortgage Note and Security  Instrument  bears a
signature or signatures  that appear to be original and that purport to be that
of the Person or Persons  named as the maker and  mortgagor/trustor  or, if
photocopies  are  permitted  under  the  definition  of  Trustee  Mortgage  Loan
File,  that  such  copies  bear a reproduction of such signature or signatures;

               (B)     except for the  endorsement  required  pursuant to clause
(a) of the  definition  of Trustee Mortgage Loan File,  neither the Security
Instrument nor any assignment,  on the face or the reverse side thereof,
contains evidence of any unsatisfied claims, liens, security interests,
encumbrances or restrictions on transfer;

               (C)     the principal amount of the indebtedness  secured by the
Security Instrument is identical to the original principal amount of the
Mortgage Note;

               (D)     the assignment of the Security  Instrument from the
Seller is in the form required  pursuant to clause (c) of the  definition of
Trustee  Mortgage Loan File and bears a signature or signatures  that appear to
be  original  and that  purport to be that of the  Seller  and any other
necessary  party or, if  photocopies  are permitted  under the  definition  of
Trustee  Mortgage  Loan File,  that such  copies bear a  reproduction  of such
signature or signatures;

               (E)     if intervening  assignments are to be included in the
Trustee  Mortgage Loan File, each such intervening  assignment  bears a
signature or signatures  that appear to be original and that purport to be that
of the Mortgagee  and/or the assignee  (and any other  necessary  party) or, if
photocopies  are permitted  under the definition of Trustee Mortgage Loan File,
that such copies bear a reproduction of such signature or signatures;

               (F)     if  either  a Title  Insurance  Policy,  a  Certificate
of  Title  Insurance  or a  written commitment  to issue a Title  Insurance
Policy is  delivered,  the address of the real  property set forth in such
policy,  report or written  commitment is substantially  identical to the
address of the real property contained in the Security Instrument; and

               (G)     if a Title  Insurance  Policy or Certificate of Title
Insurance is delivered with respect to a Mortgage Loan, such policy or
certificate:  (i) is for an amount not less than the original  principal  amount
of the  related  Mortgage  Note  and  (ii)  insures  (x) in the  case of a
Senior  Mortgage  Loan,  that the  Security Instrument  constitutes  a valid
first lien,  senior in priority to all other  related  deeds of trust,
mortgages, deeds to secure debt,  financing  statements and security agreements
and to any related mechanic's liens,  judgment liens  or  writs  of  attachment
and (y) in the case of a Junior  Mortgage  Loan,  that  the  Security
Instrument constitutes  a valid  second or more junior  lien,  senior in
priority to any related  mechanic's  liens,  judgment liens or writs of
attachment but  subordinate in priority to certain  related deeds of trust,
mortgages,  deeds to secure  debt,  financing  statements  and security
agreements  with  respect to the related  Collateral  of higher priority (or, if
a written  commitment to issue a Title  Insurance  Policy is delivered  with
respect to a Mortgage Loan, such written  commitment  obligates the insurer to
issue such policy for an amount not less than the original principal amount of
the related Mortgage Note).

                                       18

<PAGE>

        (c)    Prior to the first  anniversary  of the Closing Date,  the
Custodian  shall deliver to Saxon and the Master  Servicer a Final Certification
evidencing  the  completeness  of the Trustee  Mortgage Loan File for each
Mortgage Loan, with any applicable exceptions noted on such certification.

        (d)    In delivering each of the  certifications  required  above,  the
Custodian shall be under no duty or obligation  (i) to inspect,  review or
examine  any such  documents,  instruments,  securities  or other  papers to
determine  that they or the  signatures  thereon are  genuine,  enforceable,  or
appropriate  for the  represented purpose or that they have  actually  been
recorded  or that they are other  than what they  purport to be on their face or
that any document  that  appears to be an original is in fact an original or
(ii) to determine  whether any Trustee  Mortgage Loan File should include any
power of attorney,  surety or guaranty  agreement,  note  assumption rider,
buydown  agreement,  assumption  agreement,  modification  agreement,  written
assurance  or  substitution agreement.

        (e)    On or before the fifth Business Day of each third month,
commencing the fourth month  following the month in which the Closing Date
occurs,  the Custodian shall deliver to the Seller a Recordation  Report,  dated
as of the first  day of such  month,  identifying  those  Mortgage  Loans  for
which it has not yet  received  (i) an original  recorded  Security  Instrument
or a copy thereof certified to be true and correct by the public recording
office in possession of such Security  Instrument,  (ii) an original recorded
assignment of the Security Instrument to the related Servicer, the Trustee or
the Custodian,  as applicable,  and any required intervening assignments or
copies  thereof,  in each  case,  certified  to be a true  and  correct  copy by
the  public  recording  office  in possession of such  assignment,  or (iii) if
an assignment of the Security  Instrument to the related  Servicer has been
recorded or sent for  recordation,  an original  assignment of the Security
Instrument  from such Servicer in blank or to the Trustee or the Custodian in
recordable form.

        (f)    The Trustee may, in  accordance  with Section 8.11 hereof,
appoint one or more  Custodians  to hold the Trustee  Mortgage  Loan Files on
its behalf and to review the Trustee  Mortgage  Loan Files as provided in this
Section 2.02.  Saxon shall,  upon notice of the  appointment  of a Custodian,
deliver or cause to be delivered all documents to such  Custodian  that would
otherwise be delivered to the Trustee.  In such event,  the Trustee shall obtain
from each such  Custodian  will  deliver,  within the specified  times,  the
Initial  Certifications,  Final Certifications,  and Recordation  Reports with
respect to the Mortgage Loans held and reviewed by such Custodian to Saxon and
the Master  Servicer in  satisfaction  of the  Trustee's  obligation to prepare
such  certifications  and reports.  The Trustee  shall  notify the  Custodian of
any notices  delivered  to the Trustee  with respect to the Trustee Mortgage
Loan Files held by the Custodian.

        SECTION 2.03.  PURCHASE OR SUBSTITUTION OF MORTGAGE LOANS BY A SELLER, A
SERVICER OR SAXON

        (a)    SELLER BREACH.  Upon discovery or notice of any defective
document in a Trustee  Mortgage Loan File or of any  breach by a Seller of any
of its  representations,  warranties  or  covenants  under a Sales  Agreement,
which defect or breach  materially  and  adversely  affects the value of any
Mortgage  Loan or the interest of the Trust  therein  (it  being  understood
that any such  defect or breach  shall be  deemed  to have  materially  and
adversely  affected  the value of such  Mortgage  Loan or the  interest of the
Trust  therein if the Trust incurs a loss as a result of such  defect or
breach),  the  Custodian  or the  Trustee  shall  promptly  notify  the Master
Servicer of such defect or breach and direct the Master  Servicer to request
that the Seller of such  Mortgage Loan cure such  defect or breach  and,  if
such  Seller  does not cure such  defect or breach in all  material  respects
within  60 days  from the  date on which it is  notified  of such  defect  or
breach,  to  enforce  such  Seller's obligation  under the Sales  Agreement to
purchase such Mortgage Loan from the Trustee.  In lieu of purchasing  any such
Mortgage Loan as provided  above,  if so provided in the Sales  Agreement,  the
Seller may cause such Mortgage Loan to be removed from the Trust (in which case
it shall become a Deleted  Mortgage  Loan) and  substitute  one or more
Qualified   Substitute   Mortgage  Loans  in  the  manner  and  subject  to  the
limitations  set  forth  in Section 2.03(h)  hereof.  Notwithstanding the
foregoing,  if such defect or breach is or results in a Qualification Defect,
such cure,  purchase or  substitution  must take place within 75 days of the
Defect  Discovery Date. It is understood  and agreed that  enforcement  of the
obligation of the Seller to cure,  purchase or substitute for any Mortgage  Loan
as to which a  material  defect in a  constituent  document  exists or as to
which such a breach has occurred and is continuing  shall  constitute  the sole
remedy  respecting  such defect or breach  available to the Trustee  on  behalf
of the  Certificateholders;  provided,  however,  that  such  provision  shall
not  limit the indemnification provisions of Section 8.05 hereof or of any Sales
Agreement.

                                       19

<PAGE>

         (b)      SERVICER  BREACH.  In  addition to taking any action  required
pursuant  to Section  7.01,  upon discovery or notice of any breach by a
Servicer of any  representation,  warranty or covenant  under the  Servicing
Agreement  which  materially  and  adversely  affects the value of any  Mortgage
Loan or the interest of the Trust therein (it being  understood  that any such
breach shall be deemed to have  materially and adversely  affected the value of
such  Mortgage  Loan or the  interest of the Trust  therein if the Trust incurs
a loss as a result of such breach),  the Trustee shall promptly  notify the
Master  Servicer of such breach and direct the Master  Servicer to request that
the Servicer of such  Mortgage  Loan cure such breach and, if such  Servicer
does not cure such breach in all  material  respects  within 60 days from the
date on which it is  notified  of such  breach,  to enforce the obligation  of
such  Servicer  under the  Servicing  Agreement  to purchase  such  Mortgage
Loan from the Trustee. Notwithstanding  the foregoing,  if such breach results
in a Qualification  Defect, such cure or purchase must take place within 75 days
of the Defect Discovery Date.

        If a Seller has  breached a  representation  or  warranty  under a Sales
Agreement  that is  substantially identical to a representation or warranty
breached by a Servicer,  the Master Servicer shall first proceed against such
Seller.  If such Seller does not,  within 60 days after  notification  of the
breach,  take steps to cure such breach or purchase or substitute for the
Mortgage  Loan,  the Master  Servicer shall enforce the obligation of such
Servicer  under the  Servicing  Agreement  to cure such  breach or  purchase
the  Mortgage  Loan from the Trust as provided in this Section 2.03(b).

        Except as  specifically  set forth  herein,  the  Trustee  shall  have
no  responsibility  to  enforce  any provision  of the Sales  Agreement  or
Servicing  Agreements  assigned  to it  hereunder,  to  oversee  compliance
therewith,  or to take  notice  of any  breach  or  default  thereunder.  No
successor  servicer  shall  have  any obligation  to repurchase a Mortgage Loan
except to the extent  specifically  set forth in the Servicing  Agreement signed
by such successor servicer.

        (c)    SAXON  BREACH.  Within 90 days of the  earlier  of  discovery  or
receipt of notice by Saxon of the breach of any of its  representations  or
warranties  set forth in Section 2.04 hereof with respect to any Mortgage Loan,
which breach  materially and adversely  affects the value of such Mortgage Loan
or the interest of the Trust therein (it being  understood  that any such breach
shall be deemed to have  materially and adversely  affected the value of such
Mortgage  Loan or the  interest of the Trust  therein if the Trust incurs a loss
as a result of such breach),  Saxon shall (i) cure such breach in all material
respects,  (ii)  purchase  such  Mortgage Loan from the Trustee,  or (iii)
remove  such  Mortgage  Loan from the Trust (in which case it shall  become a
Deleted  Mortgage Loan) and substitute one or more Qualified  Substitute
Mortgage Loans in the manner and subject to the limitations set forth in Section
2.03(h)  hereof.  Notwithstanding  the foregoing,  if such breach results in a
Qualification Defect, such cure, purchase or substitution must take place within
75 days of the Defect Discovery Date.

        (d)    ASSIGNMENT  FAILURE.  If an  Assignment  of a  Security
Instrument  to the  related  Servicer,  the Trustee,  or the Custodian,  as
applicable,  as required  pursuant to the definition of Trustee  Mortgage Loan
File has not been  recorded  within one year of the  Closing  Date,  the  Master
Servicer  shall  enforce  the  related Servicer's  obligation set forth in the
related  Servicing  Agreement  either to (i) purchase the related  Mortgage Loan
from the  Trustee on behalf of the  Certificateholders  or (ii) if there have
been no  defaults in the Monthly Payments on such  Mortgage  Loan,  deposit an
amount  equal to the  Purchase  Price of such  Mortgage  Loan into an escrow
account  maintained by the Paying Agent (which  account shall not be an asset of
the Trust or any REMIC) as required by the related Servicing  Agreement.  Any
such amounts  deposited to an escrow account,  plus any earnings thereon,  shall
(i) be released to the related  Servicer upon receipt by the Trustee of
satisfactory  evidence that an Assignment has been recorded in the name of such
Servicer,  the Trustee,  or the  Custodian,  as applicable,  as required
pursuant to the  definition of Trustee  Mortgage Loan File (and, if the
Assignment  has been recorded in the name of the Servicer,  satisfactory
evidence that an original Assignment from such Servicer in blank or to the
Trustee or the  Custodian in recordable  form has been  deposited  into the
Trustee  Mortgage Loan File) or (ii) be applied to purchase the related Mortgage
Loan if the Master  Servicer  notifies the Trustee that there has been a default
thereon.  Any  amounts in the escrow  account  may be invested  in  Permitted
Investments  at the written direction of the Master Servicer.

                                       20

<PAGE>

        (e)    CONVERTED  MORTGAGE  LOANS.  Upon receipt of written  notice from
the Servicer of the  conversion of any ARM Loan to a Converted  Mortgage Loan,
the Master  Servicer shall enforce the Servicer's  obligation,  if any, set
forth in the  Servicing  Agreement or the  Seller's  obligation,  if any,  set
forth in the Sales  Agreement to purchase  such  Converted  Mortgage  Loan  from
the  Trustee.  If the  Servicer  or the  Seller  defaults  upon its obligation
to purchase any Converted  Mortgage  Loan,  and such default  remains
unremedied  for a period of five Business  Days after written  notice of such
default  shall have been given by the Master  Servicer to the Servicer or the
Seller,  as  applicable,  then the Master  Servicer  shall use its best  efforts
to cause  such  Converted Mortgage Loan to be sold for  settlement  on the last
day of any month to any Person which the Master  Servicer may in its sole
discretion  select.  The  Master  Servicer  shall not cause a  Converted
Mortgage  Loan to be sold or otherwise  transferred  to a  Person  other  than
the  Servicer  or the  Seller  (or any  other  Person  who has a preexisting
obligation  to purchase  such  Mortgage  Loan)  unless (i) upon such sale or
other  transfer the Trust would  receive a net amount at least equal to the
Purchase  Price and (ii) if the Purchase  Price exceeds the Basis Limit Amount,
the Master Servicer  receives an Opinion of Counsel (which Opinion of Counsel
will not be an expense of the Master  Servicer or the Trustee)  that such sale
or other  transfer  will not result in the  imposition of a "prohibited
transaction"  tax (as such term is defined in the Code) on the related REMIC or
jeopardize  its status as a REMIC.  Any such  Converted  Mortgage  Loan which is
not purchased by the Servicer or the Seller and which the Master Servicer is
unable to sell shall remain in the Trust.

        (f)    DELINQUENT  MORTGAGE  LOANS.  Saxon may, but is not obligated to,
purchase any Mortgage Loan that is delinquent  in payment by 90 days or more for
a price equal to the greater of the Purchase  Price for such Mortgage Loan or
the fair market value thereof at the time of purchase.

        (g)    PURCHASE  PRICE.  Unless  otherwise  provided in the Trust
Agreement,  the purchase of any Mortgage Loan from the Trust  pursuant  to this
Section  2.03 shall be  effected  for the related  Purchase  Price.  If the
Purchaser  is a Servicer,  the Purchase  Price shall be  deposited  into its
Servicer  Custodial  Account.  If the Purchaser is other than the Servicer,  the
Purchase  Price shall be deposited  into the Master  Servicer  Custodial
Account.  Within five  Business  Days of its receipt of such funds or
certification  by the Master  Servicer  that such funds have been deposited in
the appropriate  Servicer  Custodial Account or in the Master Servicer
Custodial Account,  the Trustee  shall release or cause to be released to the
Purchaser  the related  Trustee  Mortgage Loan File and the related  Servicer
File and shall execute and deliver such  instruments of transfer or  assignment,
in each case without  recourse,  in form as presented by the Purchaser and
satisfactory  to the Trustee,  as shall be necessary to vest in the Purchaser
title to any Mortgage Loan released  pursuant hereto and the Trustee shall have
no further  responsibility  with regard to such Trustee  Mortgage Loan File or
Servicer File.  The Master  Servicer shall use its best  efforts to cause the
Servicer of any Deleted  Mortgage  Loan to release to the  Purchaser  the
Servicer File relating thereto.

        (h)    SUBSTITUTION.  Unless  otherwise  provided  in the  Trust
Agreement,  the  right  to  substitute  a Qualified  Substitute  Mortgage  Loan
for any Deleted  Mortgage Loan that is an asset of the Trust shall be limited to
(i) in the case of  substitutions  pursuant to Section 2.03(a) or 2.03(c)
hereof,  the one-year period beginning on the  Closing  Date and (ii) in the
case of any other  substitution,  the  three-month  period  beginning  on the
Closing Date.

        As to any Deleted  Mortgage Loan for which Saxon or a Seller
substitutes one or more Qualified  Substitute Mortgage  Loans,  Saxon or the
Seller,  as the case may be, shall effect such  substitution  by  delivering  to
the Custodian  for each such  Qualified  Substitute  Mortgage  Loan the related
Mortgage  Note,  the related  Security Instrument,  the related  Assignment(s),
and such other documents and agreements,  with all necessary endorsements
thereon,  as are  required  to be included in the Trustee  Mortgage  Loan File
pursuant to Sections  1.01 and 2.01 hereof,  together  with a  certificate  of
an Officer of Saxon to the effect  that each such  Qualified  Substitute
Mortgage  Loan complies  with the terms of the Trust  Agreement  and notify the
Master  Servicer and the Trustee in writing of such  substitution.  Monthly
Payments due with respect to Qualified  Substitute  Mortgage  Loans in the month
of  substitution  are not part of the Trust and will be retained by Saxon or the
Seller,  as the case may be. For the month of  substitution,  distributions to
Certificateholders  will reflect the Monthly Payment due on such Deleted
Mortgage Loan on or before the first day of the month in which the substitution
occurs,  and Saxon or the Seller,  as the case may be, shall  thereafter be
entitled to retain all amounts  subsequently  received in respect of such
Deleted  Mortgage Loan.  The Master  Servicer shall amend the Mortgage Loan
Schedule to reflect the removal of such Deleted  Mortgage Loan from the terms of
the Trust  Agreement and the  substitution  of each such Qualified Substitute
Mortgage  Loan.  Each  Qualified  Substitute  Mortgage  Loan  shall be  subject,
as of the date of its substitution,  to the terms of the Trust Agreement in all
respects  (including the  representations  and warranties of Saxon with  respect
to the Mortgage  Loans set forth in the Trust  Agreement).  In addition,  in the
case of any substitution  effected by a Seller,  each Qualified  Substitute
Mortgage Loan shall be subject,  as of the date of its  substitution,  to the
terms of the related Sales Agreement  (including the  representations  and
warranties of the Seller with respect to the Mortgage Loans set forth in the
Sales  Agreement).  The Trustee  shall,  within five Business Days of its
receipt of the documents  referred to above,  effect the  conveyance of such
Deleted  Mortgage Loan to Saxon or the Seller, as the case may be, in accordance
with the procedures specified above.

                                       21

<PAGE>

        For any month in which Saxon or a Seller  substitutes one or more
Qualified  Substitute  Mortgage Loans for one or more Deleted  Mortgage  Loans,
the Master Servicer shall determine and notify the Trustee in writing of the
amount,  if any, by which the aggregate Unpaid Principal  Balance of all such
Qualified  Substitute  Mortgage Loans as of the date of substitution is less
than the aggregate  Unpaid  Principal  Balance of all such Deleted  Mortgage
Loans (after  application of Monthly Payments due in the month of  substitution)
(the  "Substitution  Shortfall"). On the date of such  substitution,  Saxon or
the Seller, as the case may be, shall deliver or cause to be delivered to the
Paying Agent, for deposit into the Asset Proceeds Account, an amount equal to
the Substitution Shortfall.

        (i)    DETERMINATION  OF PURCHASE  PRICE.  The Master  Servicer shall be
responsible  for  determining  the Purchase  Price of any Mortgage  Loan for
purposes of this Section  2.03 and,  where  appropriate,  the Basis Limit Amount
for any Converted  Mortgage Loan that is sold by the Trust,  and shall at the
time of any purchase or escrow of funds  pursuant to this Section 2.03 certify
such amounts to the Trustee.  If the Master  Servicer shall certify to the
Trustee  in writing  that there is a  miscalculation  of the  amount to be paid
to the Trust,  the  Trustee shall,  from moneys in the Asset Proceeds  Account,
return any overpayment  that the Trust received as a result of such
miscalculation to the applicable  Purchaser upon the discovery of such
overpayment,  and the Master Servicer shall collect from the  applicable
Purchaser for payment to the Trustee any  underpayment  that resulted from such
miscalculation  upon the  discovery of such  underpayment.  Recovery  may be
made either  directly or by set-off of all or any part of such underpayment
against amounts owed by the Trust to such Purchaser.

        (j)    QUALIFICATION  DEFECT.  If (i) any Person  required to cure,
purchase or substitute  for a Mortgage Loan affected by a  Qualification  Defect
under the terms of the Trust  Agreement or a separate  agreement fails to
perform  within  the  earlier of (A) 75 days of the  Defect  Discovery  Date or
(B) the time limit set forth in the Trust  Agreement or such separate  agreement
or (ii) no Person is obligated to cure,  purchase or substitute  for a Mortgage
Loan affected by a  Qualification  Defect,  the Trustee shall dispose of such
Mortgage Loan in such manner and for such price as the Master  Servicer notifies
the Trustee in writing  are  appropriate,  provided  that the removal of such
Mortgage Loan occurs on or before the 90th day from the Defect  Discovery  Date.
It is the express intent of the parties  that a Mortgage  Loan  affected by a
Qualification  Defect be removed from the Trust before the 90th day from the
Defect  Discovery  Date so that the related  REMIC(s) will continue to qualify
as a REMIC(s). Accordingly,  the Trustee is not  required to sell an affected
Mortgage  Loan for its fair market  value nor shall the  Trustee be  required to
make up any  shortfall  resulting  from the sale of such  Mortgage  Loan.  The
Person failing to cure,  purchase,  or substitute for a Mortgage Loan as
required  under the terms of the Trust  Agreement shall be liable to the Trust
for (i) any difference  between (A) the Unpaid Principal  Balance of the
Mortgage Loan plus accrued and unpaid interest thereon at the related  Mortgage
Interest Rate to the date of disposition and (B) the net amount  received  by
the  Trustee  from the  disposition  (after the  payment  of related  expenses),
(ii) interest on such  difference  at the related  Mortgage  Interest Rate from
the date of  disposition  to the date of payment  and (iii) any legal and other
expenses  incurred by or on behalf of the Trust in seeking  such  payments. The
Master  Servicer shall pursue the legal  remedies of the Trust relating to this
Section  2.03(j) on the Trust's behalf,  and the Trust shall  reimburse the
Master  Servicer for any legal or other expenses of the Master Servicer related
to such pursuit not recovered from the Person that failed to cure,  purchase,
or substitute for a Mortgage Loan as required under the terms of the Trust
Agreement.

        (k)    Any Person  required  under this Section 2.03 to give notice or
to make a request of another  Person to give notice shall give such notice or
make such request promptly.

        SECTION 2.04.  REPRESENTATIONS AND WARRANTIES OF SAXON

                                       22

<PAGE>

        Saxon hereby  represents  and warrants to the Trustee and the Master
Servicer  that as of the Closing Date or as of such other date specifically
provided herein:

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

               (b)     The Trust Agreement,  assuming due authorization,
        execution and delivery by the Trustee and the Master Servicer,
        constitutes a legal, valid and binding agreement of Saxon,  enforceable
        against Saxon in  accordance  with its terms,  subject to  bankruptcy,
        insolvency,  reorganization,  moratorium or other similar laws affecting
        creditors'  rights  generally and to general  principles  of equity
        regardless of whether enforcement is sought in a proceeding in equity or
        at law;

               (c)     Neither the execution and delivery by Saxon of the Trust
        Agreement,  nor the consummation by Saxon of the transactions therein
        contemplated,  nor compliance by Saxon with the provisions thereof, will
        (i) conflict with or result in a breach of, or  constitute a default
        under,  any of the  provisions of the articles  of  incorporation  or
        by-laws  of Saxon  or any  law,  governmental  rule or  regulation  or
        any judgment,  decree or order  binding  on Saxon or any of its
        properties,  or any of the  provisions  of any indenture,  mortgage,
        deed of trust, contract or other instrument to which Saxon is a party or
        by which it is bound or (ii) result in the creation or imposition of any
        lien,  charge,  or encumbrance upon any of its properties  pursuant  to
        the  terms of any such  indenture,  mortgage,  deed of  trust,  contract
        or other instrument;

               (d)     There are no actions,  suits or proceedings  against,  or
        investigations  of, Saxon pending, or, to the knowledge of Saxon,
        threatened,  before any court,  administrative agency or other tribunal
        (i) asserting  the  invalidity  of the  Trust  Agreement  or  (ii)
        seeking  to  prevent  the  issuance  of the Certificates or the
        consummation of any of the transactions contemplated by the Trust
        Agreement;

               (e)     As of the Closing Date with respect to each Initial
        Mortgage Loan and as of each Subsequent Sale Date with respect to each
        related Subsequent Mortgage Loan:

                       (i)    The  information  set forth in the related
               Mortgage  Loan  Schedule  with respect to such  Mortgage  Loan is
               true and correct in all material  respects at the date or dates
               with respect to which such information is furnished;

                       (ii)   Saxon  either is (i) the owner of such  Mortgage
               Loan or (ii) the holder of a first, second,  or more junior (as
               applicable)  priority  perfected  security  interest in the
               Collateral securing such Mortgage Loan  subject,  in the case of
               any Junior  Mortgage  Loan, to any lien on the related Collateral
               that is senior in priority to the lien  represented  by such
               loan, and subject, in the case of any  Mortgage  Loan,  to any
               exceptions  of title set  forth in the title  insurance policy
               with  respect to such loan that are  generally  acceptable  to
               home equity  mortgage  lending institutions and such other
               exceptions to which similar  properties  commonly are subject,
               provided such  exceptions do not  individually,  or in the
               aggregate,  materially  and adversely  affect the benefits of the
               security intended to be provided by the related Collateral;

                       (iii)  Saxon has acquired its ownership  of, or security
               interest in, such Mortgage Loan in good faith without notice of
               any adverse claim;

                       (iv)   Saxon has not assigned any interest or
               participation  in such  Mortgage Loan (or, if any such interest
               or participation has been assigned, it has been released); and

               (e)     Saxon has full right to sell the Trust Estate to the
               Trustee.

        It is understood  and agreed that the  representations  and warranties
set forth in this Section 2.04 shall survive  delivery of the  respective
Trustee  Mortgage Loan Files to the Trustee and shall inure to the benefit of
the Trustee  notwithstanding any restrictive or qualified  endorsement or
assignment.  Upon the discovery by Saxon, the Master  Servicer  or the  Trustee
of a breach of any of the  foregoing  representations  and  warranties  which
materially  and  adversely  affects  the  interest  of the  Certificateholders
in any  Mortgage  Loan,  the  party discovering  such breach shall give prompt
written  notice (but in no event later than two Business Days following such
discovery) to the other parties to the Trust  Agreement.  It is understood and
agreed that the obligations of Saxon set forth in Section  2.03(c) to cure,
repurchase or  substitute  for a Mortgage  Loan  constitute  the sole remedies
available  to the  Certificateholders  or to the  Trustee  on their  behalf
respecting  a breach  of the representations  and  warranties  contained in this
Section  2.04. It is further  understood  and agreed that Saxon shall be deemed
not to have made the  representations  and  warranties in this Section 2.04 with
respect to, and to the extent of,  representations  and  warranties  made,  as
to the matters  covered in this  Section  2.04,  by any Servicer in the related
Servicing  Agreement  assigned to the Trustee or any Seller in the related Sales
Agreement assigned to the Trustee.

                                       23

<PAGE>

        SECTION 2.05.  REPRESENTATIONS AND WARRANTIES OF THE MASTER SERVICER

        The Master  Servicer  hereby  represents  and  warrants to the Trustee
that as of the Closing Date or as of such other date specifically provided
herein:

               (a)     The  Master  Servicer  has been duly  incorporated  and
        is validly  existing  as a bank or a corporation and in good standing
        under the laws of the  jurisdiction of its  incorporation  with full
        power and authority  (corporate  and other) to own its properties and
        conduct its business as now conducted by it and to enter into and
        perform its  obligations  under the Trust  Agreement,  and has duly
        qualified  to do business and is in good standing  under the laws of
        each  jurisdiction  which  requires such  qualification wherein it owns
        or leases any  material  properties  or  conducts  any  material
        business  or in which the performance  of its duties under the Trust
        Agreement  would require such  qualification,  except where the failure
        so to qualify  would not have a  material  adverse  effect on the
        performance  of its  obligations under the Trust Agreement;

               (b)     The Trust  Agreement,  assuming due  authorization,
        execution and delivery by Saxon and the Trustee,  constitutes a legal,
        valid and binding agreement of the Master Servicer,  enforceable against
        the Master  Servicer  in  accordance  with  its  terms,  subject  to
        bankruptcy,  insolvency,  reorganization, conservatorship, receivership,
        moratorium or other similar laws affecting creditors' rights generally
        and to general  principles of equity  regardless of whether  enforcement
        is sought in a proceeding in equity or at law;

               (c)     Neither the execution and delivery by the Master
        Servicer of the Trust  Agreement,  nor the consummation  by the Master
        Servicer of the  transactions  therein  contemplated,  nor  compliance
        by the Master  Servicer  with the  provisions  thereof,  will (i)
        conflict  with or  result  in a breach  of,  or constitute a default
        under,  any of the provisions of the articles of  association  or
        incorporation  (or corresponding  charter  document)  or by-laws  of the
        Master  Servicer  or any law,  governmental  rule or regulation or any
        judgment,  decree or order binding on the Master  Servicer or any of its
        properties,  or any of the  provisions of any indenture,  mortgage, deed
        of trust,  contract or other  instrument to which the Master  Servicer
        is a party or by which it is bound or (ii) result in the  creation  or
        imposition  of any lien,  charge or encumbrance  upon any of its
        properties  pursuant to the terms of any such  indenture, mortgage, deed
        of trust, contract or other instrument.

               (d)     There are no  actions,  suits or  proceedings  against,
        or  investigations  of,  the Master Servicer  pending,  or,  to  the
        knowledge  of  the  Master  Servicer,   threatened,   before  any
        court, administrative  agency or other tribunal  which would  prohibit
        the Master  Servicer from entering into the Trust Agreement or
        performing its obligations under the Trust Agreement; and

               (e)     If the Master Servicer is not a national banking
        association,  the Master Servicer maintains a Master  Servicer Errors
        and Omissions  Policy and a Master Servicer  Fidelity Bond which cover
        the Master Servicer's performance under the Trust Agreement, and such
        policy and bond are in full force and effect.

        Upon the  discovery  by Saxon,  the Master  Servicer  or the  Trustee
of a breach of any of the  foregoing representations  or warranties which
materially and adversely  affects the interest of the  Certificateholders  in
any Mortgage Loan, the party  discovering  such breach shall give prompt written
notice (but in no event later than two Business Days following such discovery)
to the other parties to the Trust Agreement.

                                       24

<PAGE>

                                   ARTICLE III
                           ADMINISTRATION OF THE TRUST

        SECTION 3.01.  MASTER SERVICER CUSTODIAL ACCOUNT

        (a)    ESTABLISHMENT.  The Master Servicer shall establish a Master
Servicer  Custodial  Account into which the Master  Servicer  shall deposit
payments,  collections  and Advances with respect to the Mortgage  Loans until
such amounts are  transferred to the Asset Proceeds  Account as provided
herein.  The Master Servicer may elect to use a single Master  Servicer
Custodial  Account for more than one Series of  Certificates  (and for more than
one group of Mortgage  Loans if the Mortgage  Loans for a Series of Certificates
are to be held in separate  groups), but shall maintain  separate  accounting
records for each Series of  Certificates  (and for each group of Mortgage Loans
with  respect to a Series of  Certificates).  Each Master  Servicer  Custodial
Account  shall be an Eligible Account and shall reflect the custodial  nature of
the account and that all funds in such account (except  interest earned thereon)
are held in trust  for the  benefit  of the  Trustee.  Unless  otherwise
provided  in the  Trust Agreement,  the owner of the  Master  Servicer Custodial
Account  shall be the  Master  Servicer.  To the  extent provided in the REMIC
Provisions or proposed  temporary or final  regulations,  any amounts
transferred by a REMIC to the Master  Servicer  Custodial  Account  shall be
treated  as amounts  distributed  by such REMIC to the Master Servicer.  The
Master Servicer  Custodial  Account shall not be considered an asset of the
Trust or any REMIC.  The Master  Servicer  shall  notify the Trustee of the
location and account  number of such Master  Servicer  Custodial Account and of
any changes in the location or account number of such account.

        (b)    DEPOSITS.  On each  Remittance  Date,  the  Servicer  shall
withdraw  from the  Servicer  Custodial Account  maintained by each Servicer and
deposit into the Master Servicer  Custodial Account an amount with respect to
each Mortgage Loan serviced by such Servicer equal to the sum of the following:

               (i)     all Monthly  Payments  received by such Servicer  during
        the  preceding Due Period,  whether paid by the  Borrower  or advanced
        by such  Servicer,  minus the  Servicing  Fee due such  Servicer to the
        extent paid by the Borrower after the payment of Month-End Interest;

               (ii)    all  Monthly  Payments  made by the  Borrower  after
        their  Due Date  that were not paid or advanced pursuant to Section
        3.01(b)(i) hereof;

               (iii)   all other payments  (other than late charges,  conversion
        fees and similar charges and fees retained by such  Servicer  pursuant
        to the  Servicing  Agreement)  received by such Servicer in connection
        with any  unscheduled  principal  payments  or  recoveries  on such
        Mortgage  Loan  during  the  preceding Prepayment  Period,  including
        Liquidation  Proceeds and  Insurance  Proceeds,  together with any
        interest thereon  paid by or for the account of the  Borrower  minus the
        sum of (A)  expenses  associated  with such recovery,  (B) any  Advances
        on  such  Mortgage  Loan  paid by such  Servicer  and (C) the  Servicing
        Fee allocable thereto; and

               (iv)    the  Purchase  Price  of such  Mortgage  Loan if such
        Mortgage  Loan was  purchased  by the Servicer from the Trust during the
        preceding Prepayment Period.

        (c)    WITHDRAWALS.  On each Business Day, the Master  Servicer may
withdraw  from the  appropriate  Master Servicer Custodial Account (to the
extent the funds therein are not invested) any  Non-Recoverable  Advance and any
Advance  previously  made with  respect to a Mortgage  Loan as to which a late
payment,  Liquidation  Proceeds  or Insurance  Proceeds  have been  received
(but only to the extent of such late  payment,  Liquidation  Proceeds  or
Insurance Proceeds).

        On or prior to each Master  Servicer  Remittance  Date,  the Master
Servicer shall remit from the funds in the Master Servicer  Custodial Account by
wire transfer (or as otherwise  instructed by the Trustee) in immediately
available  funds to the Asset  Proceeds  Account an amount with respect to each
Mortgage  Loan equal to the sum of the following:

               (i)     all  Monthly  Payments  received by the Master  Servicer
        during the  preceding  Due Period, whether paid by the  Borrower or
        advanced by a Servicer,  the Master  Servicer,  the Trustee or an
        Insurer, minus the sum of (A) the  Servicing  Fees due the Servicer to
        the extent paid by the  Borrower  (net of any payments  on account of
        Month End  Interest  required  pursuant  to Section  3.05  hereof or the
        Servicing Agreement)  and (B) the  Master  Servicing  Fee to the  extent
        paid by the  Borrower  or  advanced  by the Servicer or the Master
        Servicer;

                                       25

<PAGE>

               (ii)    all Monthly  Payments made by a Borrower after their Due
        Date that were not paid or advanced pursuant to Section 3.01(c)(i)
        hereof, net of the Master Servicing Fee;

               (iii)   all other  payments  received by the Master  Servicer  in
        connection  with any  unscheduled principal payments or recoveries on
        the Mortgage Loans during the preceding  Prepayment  Period,  including
        Liquidation  Proceeds  and  Insurance  Proceeds,  together,  with
        respect to  prepayments  or  Liquidation Proceeds or Insurance  Proceeds
        received during the preceding month, with any interest thereon received
        by the Master Servicer (net of the Master Servicing Fee attributable
        thereto); and

               (iv)    the  Purchase  Price of any Mortgage  Loans  purchased
        from the Trust during the  preceding Prepayment  Period,  less any
        amounts due the Servicer or the Master  Servicer on account of Advances,
        the Servicing Fee or the Master Servicing Fee attributable to such
        Mortgage Loans.

        (d)    INVESTMENT.  The Master Servicer shall cause the funds in the
Master Servicer  Custodial  Account to be invested in Permitted  Investments
with a maturity  prior to the next Master  Servicer  Remittance  Date. If so
specified in a Servicing  Agreement,  net investment  income on the funds in the
Master Servicer  Custodial Account shall be released to the related  Servicer as
a part of the Servicer  Compensation  on or before the fifth Business Day of the
month  following  the month in which the related  Distribution  Date occurs
unless the Trust  Agreement provides  that such net  investment  income is to be
applied to Month End Interest  Shortfall;  provided,  however, that, if there is
a loss on the  investments in the Master  Servicer  Custodial  Account for any
month,  the Master Servicer  shall  deposit  the  amount of such loss into the
Master  Servicer  Custodial  Account  on or before the related Distribution Date
(and shall subsequently retain net investment income to recover such loss).

        SECTION 3.02.  ASSET PROCEEDS ACCOUNT

        (a)    DEPOSITS.  The Trustee  shall  establish  and maintain  with the
Paying  Agent one or more  accounts (collectively,  the "Asset Proceeds
Account") held in trust for the benefit of the  Certificateholders.  Each Asset
Proceeds  Account shall be an Eligible  Account.  On each  Distribution  Date,
the Paying Agent shall deposit into the Asset Proceeds Account the following
amounts, to the extent not previously deposited therein:

               (i)     the amount to be deposited from the Master Servicer
        Custodial  Account  pursuant to Section 3.01(c);

               (ii)    Advances;

               (iii)    the amount required to effect a Terminating Purchase
        pursuant to Section 9.02 hereof; and

               (iv)    amounts required to be deposited from any Credit
        Enhancement,  Reserve Fund, Interest Fund, or other fund as provided in
        the Trust Agreement.

        (b)    WITHDRAWALS.  Unless  otherwise  provided in the Trust
Agreement,  on each  Distribution  Date, the Paying Agent shall  withdraw all
moneys in the Asset Proceeds  Account in accordance  with the amounts set forth
in the statement  furnished by the Master Servicer  pursuant to Section 4.01
hereof in the following order of priority and for the purposes indicated:

               (i)     to pay itself the Trustee Fee with  respect to such
        Distribution  Date  (unless the Trustee Fee is to be paid by the Master
        Servicer out of its Master Servicing Fee);

               (ii)    to pay each  Servicer its  Servicing  Fee with  respect
        to such  Distribution  Date,  to the extent not retained by such
        Servicer;

               (iii)   to pay the Master Servicer the Master Servicing Fee with
        respect to such Distribution  Date, to the extent not previously paid to
        the Master Servicer;

               (iv)    to pay each Credit  Enhancement  provider  its Credit
        Enhancement  Fee with respect to such Distribution Date unless provision
        therefore is otherwise made in the Trust Agreement;

               (v)     to reimburse the Trustee, the Master Servicer and each
        Servicer,  in that order of priority, for any Advance previously made
        that has been determined to be a Non-Recoverable Advance;

                                       26

<PAGE>

               (vi)    to reimburse  Saxon or the Master  Servicer for expenses
        incurred by or  reimbursable to it pursuant to Section 6.03;

               (vii)   to refund any overpayment of the Purchase Price of a
        Mortgage Loan; and

               (viii)  to make the payments provided for in the Trust Agreement.

        (c)    ACCOUNTING.  The Master  Servicer shall keep and maintain
separate  accounting,  on a Mortgage Loan by Mortgage Loan basis, for the
purpose of justifying any payment to and from the Asset Proceeds Account.

        (d)    INVESTMENT.  No  later  than  the  close  of  business  on the
day  preceding  the  Master  Servicer Remittance  Date,  the  Master  Servicer
shall  direct the  Paying  Agent in writing  (which may be in the form of
standing  instructions)  as to the investment of funds (which funds,  if
received by noon,  Houston time,  shall be invested  in  Permitted  Investments)
in the Asset  Proceeds  Account  for the  period  from the  Master  Servicer
Remittance  Date through the  Distribution  Date.  Net  investment  income on
funds in the Asset  Proceeds  Account shall be  released  to the Master Servicer
as part of the  Master  Servicer  Compensation  on or before the fifth Business
Day of the month  following  the month in which the related  Distribution  Date
occurs,  unless the Trust Agreement  provides that such net  investment  income
is to be applied to the payment of other amounts due from the Master Servicer.

        SECTION 3.03.  ISSUING REMIC ACCOUNTS

        (a)    With respect to any Double REMIC Series,  the Paying Agent shall
establish one or more  Subaccounts of the  Distribution  Account.  Unless
otherwise  provided in the Trust Agreement,  the Subaccounts will be Regular
Interests  in the Pooling  REMIC and the Paying  Agent shall  deposit all
payments  with  respect to such  Regular Interests into such Subaccounts.

        (b)    With respect to any Double REMIC  Series,  the Paying Agent may
establish one or more accounts into which the Paying Agent may deposit all
payments on account of the  Residual  Interest in the Pooling  REMIC and any
Regular  Interests  in the Pooling  REMIC that are not  considered  assets of
the Issuing  REMIC and from which the Paying Agent may withdraw funds to pay the
Certificates  that do not evidence  interests in the Issuing REMIC.  In lieu of
establishing  such  accounts,  the Paying  Agent may pay on each  Distribution
Date to the Holders of the Certificates  that do not  evidence  interests  in
the Issuing  REMIC the amounts that are due with respect to such Certificates.
In  addition,  with respect to a Double REMIC  Series,  upon payment in full of
all related  Regular Interests and all  administrative  costs of the related
Trust and each related REMIC,  any amount  remaining in the Asset  Proceeds
Account may be  distributed  directly to the Holders of the  Certificate
representing  beneficial ownership of the Residual Interest in the Pooling
REMIC.

        SECTION 3.04.  ADVANCES BY MASTER SERVICER AND TRUSTEE

        (a)    To the extent not made by the Servicer of a Mortgage  Loan,  the
Master  Servicer shall be obligated to make Advances with respect to such
Mortgage Loan to the extent the Master  Servicer  determines,  in good faith,
that such Advances will be recoverable  from Insurance  Proceeds,  Liquidation
Proceeds or subsequent  payments by the  Borrower of such  Mortgage  Loan.  If
the Master  Servicer  determines  that all, or a portion of, any Advance
required by this Section 3.04 is not so recoverable,  the Master Servicer shall
promptly  deliver to the Trustee an Officer's  certificate  setting  forth the
reasons  for such  determination  and the amount of the  Non-Recoverable Advance
(a "Non-Recoverability Certificate").  Subject to the foregoing:

               (i)     Prior to the close of business on the Business Day prior
        to each Master Servicer  Remittance Date,  the Master  Servicer  shall
        determine  whether and to what extent any Servicers have failed to make
        any Advances in respect of Monthly  Payments  that were due on the
        previous Due Date.  The Master  Servicer shall make an Advance to the
        Master  Servicer  Custodial  Account in the amount,  if any, of the
        aggregate Monthly  Payments  (less  applicable  Servicing  Fees) on the
        Mortgage Loans that were due on such Due Date but which were not
        received or advanced by the  Servicers  and remitted to the Master
        Servicer  Custodial Account  prior  to  such  Master  Servicer
        Remittance  Date.  Each  such  Advance  shall  be  remitted  in
        immediately  available  funds to the Master  Servicer  Custodial
        Account on or before such Master Servicer Remittance Date.

               (ii)    To the extent not made by a Servicer,  the Master
        Servicer shall make Advances from time to time for  attorneys'  fees and
        court costs  incurred,  or which  reasonably can be expected to be
        incurred, for the  foreclosure  of any  Mortgage  Loan or for any
        transaction  in which the  Trustee is  expected to receive a deed in
        lieu of foreclosure.

                                       27
<PAGE>

               (iii)   If any  Mortgaged  Premises  shall be damaged or
        destroyed  and the Servicer of the related Mortgage  Loan  fails to
        Advance  the funds  necessary  to repair or  restore  the  damaged  or
        destroyed Mortgaged  Premises,  then the Master  Servicer  shall Advance
        such funds and take such other action as is necessary to repair or
        restore the damage or loss.

               (iv)    To the  extent a  Servicer  is  required  to Advance
        funds  sufficient  to pay the taxes or insurance  premiums  with respect
        to a Mortgage Loan pursuant to Section 380 of the Guide and fails to
        make such  Advance,  the Master  Servicer  shall  Advance such funds and
        take such steps as are necessary to pay such taxes or insurance
        premiums.

               (v)     If any Servicer fails to remit to the Master Servicer
        Custodial  Account,  on or before the Master  Servicer  Remittance Date,
        the full amount of the funds in the custody or under the control of the
        Servicer that the Servicer is required to remit under its  Servicing
        Agreement,  then the Master  Servicer shall  Advance  and  remit to the
        Master  Servicer  Custodial  Account  an  amount  equal to the  required
        remittance  on or before  the  Master  Servicer  Remittance  Date for
        the month in which  such  funds  were required to be remitted by the
        Servicer under the Servicing Agreement.

        (b)    Any Advance made by the Master  Servicer  under this Section
3.04 which the Master  Servicer  shall ultimately  determine  in its good faith
judgment  to be  non-recoverable  from  Insurance  Proceeds,  Liquidation
Proceeds,  the related Servicer,  or subsequent  payments by the Borrower shall
be a Non-Recoverable  Advance.  The determination  by the  Master  Servicer that
it has  made a  Non-Recoverable  Advance  shall  be  evidenced  by a
Non-Recoverability  Certificate of the Master Servicer promptly  delivered to
the Trustee setting forth the reasons for such  determination.  Following  the
Trustee's  receipt  of such  Non-Recoverability  Certificate,  the Master
Servicer shall be entitled to reimbursement for such Non-Recoverable Advance as
provided herein.

        (c)    If the Master  Servicer fails to make any Advance  required of it
hereunder,  the Trustee shall,  to the maximum  extent  permitted by law,  make
such Advance in its stead,  and, in such event,  the Trustee  shall be entitled
to receive the Master Servicing Fee payable with respect to the  Distribution
Date related to such Master Servicer  Remittance  Date;  provided,  however,
that in no event shall the  Trustee,  whether as Trustee,  Master Servicer or
Servicer,  be deemed to have assumed the  obligations  of any Person to purchase
any Mortgage Loan from the Trust for breach of  representations  or warranties
or as a Converted Mortgage Loan or otherwise or to make any Advances or pay
Month End Interest  with respect to any Mortgage  Loan except to the extent
specifically  provided in Sections  3.04 and 3.05  hereof.  Notwithstanding  the
foregoing,  neither the Master  Servicer nor the Trustee will be obligated to
make an Advance  that it  reasonably  believes to be a  Non-Recoverable
Advance.  The Trustee may  conclusively  rely for any  determination  to be made
by it  hereunder  upon the  determination  of the Master Servicer as set forth
in its Non-Recoverability Certificate.

        (d)    To the extent  that any  Advance  has been made by the  Trustee,
the  Trustee  shall be entitled to reimbursement  therefor at the times and to
the same extent as either the  Servicer  or the Master  Servicer  would have
been so entitled  had such Person  originally  made such  Advance,  whether or
not any  provision of the Trust Agreement  specifically  references the right of
the Trustee to such reimbursement.  If the Trustee determines that it is
prevented  by law from making an Advance,  the Trustee  will notify the Master
Servicer  within one Business Day of such determination.

        (e)    Notwithstanding  anything  herein to the  contrary,  no Advance
shall be required to be made by the Master  Servicer or the Trustee to the
extent that making  such  Advance  would  result in the amount of  aggregate
Advances then  outstanding  and  unreimbursed  by the Master  Servicer or the
Trustee to exceed the Master Servicer Advance Amount.

        SECTION 3.05.  MONTH END INTEREST

        Unless  otherwise  provided  in the  Servicing  Agreement,  the
Servicer  shall pay and  deposit  into the Servicer  Custodial  Account,  on or
before each  Servicer  Remittance  Date, an amount equal to Month End Interest
with  respect to the  preceding  month,  but only to the extent of the  Servicer
Fee payable  with  respect to the preceding  month.  Such  payment will not be
considered  a  Non-Recoverable  Advance.  The  Servicer  shall not be entitled
to any  recovery  or  reimbursement  of such  payment  from  the  Master
Servicer,  the  Trustee  or the Certificateholders.

                                       28

<PAGE>

        SECTION 3.06.  TRUSTEE TO COOPERATE; RELEASE OF MORTGAGE FILES

        The Trustee  shall,  if requested  by any Servicer  with a rating
satisfactory  to the Trustee,  execute a power of  appointment  pursuant to
which the Trustee  shall  authorize,  make,  constitute  and appoint  designated
officers of such Servicer with full power to execute in the name of the Trustee
(without  recourse,  representation or warranty) any deed of  reconveyance,  any
substitution  of trustee  documents or any other document to release, satisfy,
cancel  or  discharge  any  Security  Instrument  or  Mortgage  Loan  upon its
payment  in full or other liquidation;  provided,  however,  that such power of
appointment  shall be limited to the powers listed above. The Servicer  shall
promptly  forward to the Trustee for its files copies of all documents  executed
pursuant to such power of appointment.

        Upon the  liquidation  of any Mortgage  Loan,  the Servicer of such
Mortgage Loan shall remit the proceeds thereof to its Servicer  Custodial
Account and,  unless such  Servicer  has been given a power of  appointment  as
provided in the proceeding  paragraph,  deliver to the Master  Servicer a
Request for Release  requesting  that the Trustee execute such  instrument of
release or satisfaction as is necessary to release the related  Collateral from
the lien of the  Security  Instrument.  Upon the Master  Servicer's  receipt of
such  Request  for  Release and its confirmation that all amounts required to be
remitted to the appropriate  Servicer  Custodial Account in connection with such
liquidation  have been so deposited,  the Master  Servicer shall deliver such
Request for Release to the Trustee.  The Trustee  shall,  within five  Business
Days of its receipt of such Request for Release,  release,  or cause the
Custodian to release,  the related Trustee Mortgage Loan File to the Master
Servicer or the Servicer,  as requested by the Master  Servicer.  No expenses
incurred in connection with any instrument of satisfaction or deed of
reconveyance shall be chargeable to the Master Servicer Custodial Account or the
Asset Proceeds Account.

        From time to time and as appropriate  for the servicing or  foreclosure
of any Mortgage  Loan,  including, but not limited to,  collection under any
Title Insurance  Policy or Credit  Enhancement with respect thereto or to effect
a partial  release of any Collateral  from the lien of the Security  Instrument,
the Servicer shall deliver to the  Master  Servicer a Request  for  Release.
Upon the  Master  Servicer's  receipt  of any such  Request  for Release,  the
Master  Servicer  shall  promptly  forward  such  Request  for Release to the
Trustee and the Trustee shall,  within five  Business Days of its receipt of
such Request for Release,  release,  or cause the Custodian to release,  the
related  Trustee  Mortgage  Loan File to the Master  Servicer or the  Servicer,
as  requested by the Master  Servicer.  Any such Request for Release shall
obligate the Master  Servicer or the  Servicer,  as the case may be, to return
each and every document  previously  requested from the Trustee Mortgage Loan
File to the Trustee by the  twenty-first  day following the release  thereof,
unless (i) the related Mortgage Loan has been liquidated and the Liquidation
Proceeds  relating to such Mortgage Loan have been deposited in the Asset
Proceeds  Account or the Servicer  Custodial  Account or (ii) the Trustee
Mortgage Loan File or such document has been  delivered to an attorney,  or to a
public  trustee or other  public  official as required by law,  for  purposes of
initiating  or pursuing  legal  action  or  other  proceedings  for the
foreclosure  of the  related  Mortgaged  Premises  either judicially or
non-judicially,  and the Master  Servicer has  delivered to the Trustee a
certificate  of the Master Servicer or the Servicer  certifying  as to the name
and address of the Person to which such Trustee  Mortgage Loan File or such
document was  delivered  and the purpose or purposes of such  delivery.  Upon
receipt of an Officer's certificate  of the Master  Servicer or the Servicer
stating that such Mortgage Loan was  liquidated  and that all amounts  received
or to be received in connection  with such  liquidation  which are required to
be deposited  into the Servicer  Custodial  Account or the Asset Proceeds
Account have been so deposited,  or that such Mortgage Loan is secured by an REO
Property,  the Request for Release shall be released by the Trustee to the
Master  Servicer or the Servicer, as appropriate.

        Upon  written  certification  of the Master  Servicer  or the  Servicer,
the  Trustee  (subject to Section 8.01(e)  hereof),  shall  execute and deliver
to the Master  Servicer  or the  Servicer,  as directed by the Master Servicer,
court pleadings,  requests for trustee's sale or other documents  necessary to a
foreclosure  proceeding or trustee's  sale in respect of a Mortgaged  Premises
or to any legal action  brought to obtain  judgment  against any Borrower on any
Mortgage  Note or Security  Instrument  or to obtain a deficiency  judgment,  or
to enforce any other remedies or rights provided by any Mortgage Note or
Security  Instrument or otherwise  available at law or in equity.  Each such
certification  shall  include a request  that such  pleadings,  requests or
other  documents be executed by the Trustee and a statement as to the reason
such  pleadings,  requests or other documents are required and that the
execution  and delivery  thereof by the Trustee will not  invalidate  or
otherwise  affect the lien of the Security  Instrument,  except for the
termination of such a lien upon completion of the foreclosure  proceeding or
trustee's sale.

                                       29

<PAGE>

        SECTION 3.07.  REPORTS TO THE TRUSTEE; ANNUAL COMPLIANCE STATEMENTS

        The  Master  Servicer  shall  deliver  to the  Trustee,  on or  before
March 31 of each  year,  an  Annual Compliance  Statement with respect to the
Trust Agreement (if the Master Servicer  entered into the Trust Agreement on or
before the preceding  December 31),  signed by an Officer of the Master
Servicer,  certifying  that (i) such Officer has reviewed the activities of the
Master  Servicer  during the preceding  calendar year or portion thereof and its
performance  under the Trust  Agreement and (ii) to the best of such  Officer's
knowledge,  based on such review,  the Master Servicer has performed and
fulfilled its duties,  responsibilities  and  obligations  under the Trust
Agreement in all material  respects  throughout such year, or, if there has been
a default in the fulfillment of any such duties,  responsibilities  or
obligations,  specifying each such default known to such Officer and the nature
and status  thereof,  and (iii) (A) an Officer of the Master  Servicer has
conducted an  examination  (based solely on information and written reports
furnished by each Servicer to the Master  Servicer) of the activities of each
Servicer during the preceding  calendar year and the performance of such
Servicer under the related  Servicing Agreement,  (B) an Officer  of the Master
Servicer  has  examined  each  Servicer's  Fidelity  Bond and Errors and
Omissions  Policy  and each such  bond or policy is in effect  and  conforms  to
the  requirements  of the  related Servicing  Agreement,  (C) the Master
Servicer has received  from each  Servicer such  Servicer's  annual  audited
financial  statements and such other  information as is required by the Guide
and (D) to the best of such Officer's knowledge,  based on such examination,
each Servicer has performed and fulfilled its duties,  responsibilities and
obligations under its Servicing  Agreement in all material  respects  throughout
such year, or, if there has been a default in the  performance or fulfillment of
any such duties,  responsibilities  or  obligations,  specifying each such
default  known to such Officer and the nature and status  thereof.  The Trustee
shall  provide  copies of the Annual  Compliance  Statement to any
Certificateholder  upon written request provided such statement is delivered, or
caused to be delivered, by the Master Servicer to the Trustee.

        SECTION 3.08.  TITLE, MANAGEMENT AND DISPOSITION OF REO PROPERTIES

        (a)    If any Mortgaged  Premises  becomes an REO Property,  the Master
Servicer shall use its best efforts to cause the Servicer of the related
Mortgage Loan to manage,  conserve,  protect and operate such REO Property for
the benefit of the  Certificateholders  solely for the purpose of its prompt
disposition  and sale. If one or more REMIC  elections are made with respect to
the assets of the Trust,  the Master  Servicer shall use its best efforts to
cause the  Servicer to use its best  efforts to dispose of any REO  Property
for its fair market  value  within twenty-two  months of its  acquisition  by
the Trust,  unless the Trustee has been  granted an extension of time to dispose
of such REO  Property  by the  Internal  Revenue  Service  pursuant  to section
856(c)(3)  of the Code (an "Extension").  If the Trustee has been granted an
Extension,  the Master  Servicer  shall  continue to use its best efforts to
have the  Servicer  sell the REO  Property  for its fair market  value for the
period  ending two months prior to the time such  Extension  expires  (the
"Extended  Period").  If the Servicer is unable to dispose of any REO  Property
within such  twenty-two-month  period or Extended  Period,  as the case may be,
the Master  Servicer shall use its best efforts to ensure that such REO Property
is  auctioned  to the highest  bidder  within one month after the end of such
twenty-two-month  period or Extended  Period,  as the case may be. If no REMIC
election has been or is to be made with  respect to the assets of the Trust, the
time period for  disposing of any REO Property as specified in the preceding two
sentences  shall be within  eleven  months of its  acquisition  by the Trust.
In the event of any such sale or auction of an REO Property,  the Trustee shall,
at the written request of the Master Servicer and upon being provided with
appropriate  forms therefor,  within five Business Days of its receipt of the
proceeds of such sale or auction,  release or cause to be released to the
purchaser the related  Trustee  Mortgage Loan File and Servicer  File and shall
execute and deliver such  instruments  of transfer or  assignment,  in each case
without  recourse,  as shall be  necessary to vest in the  purchaser  title to
the REO  Property,  and upon so doing the Trustee shall have no further
responsibility  with regard to such Trustee Mortgage Loan File or Servicer File.
Neither the Trustee,  the Master  Servicer nor the  Servicer,  acting on behalf
of the Trust,  shall provide financing from the Trust to any purchaser of an REO
Property.

        (b)    If title to any REO Property is  acquired,  the deed or
certificate  of sale shall be issued to the Trustee for the benefit of the
Certificateholders.  Each  Servicer  shall,  in  accordance  with  Section
3.08(a) hereof, use its reasonable  efforts to sell any REO Property as
expeditiously as possible,  but in any event within the time period,  and
subject to the conditions  set forth in Section  3.08(a)  hereof.  Pursuant to
its efforts to sell any REO  Property,  each  Servicer  shall  either  itself,
or through an agent  selected  by it,  protect and conserve  such REO Property
in the same manner and to the same extent as it  customarily  does in
connection  with its own real estate acquired  through  foreclosure or by deed
in lieu of foreclosure,  incident to its conservation and  protection of the
interests of the  Certificateholders,  and may rent such REO Property,  or any
part thereof, as it deems likely to increase the net proceeds distributable to
the  Certificateholders,  subject to the terms and conditions described in this
Section 3.08.

                                       30

<PAGE>

        For the purpose of protecting  the interests of the Trustee and
conserving any REO Property prior to sale, the Servicer of the related  Mortgage
Loan may contract  with any  Independent  Contractor  for the  conservation,
protection and rental of such REO Property, provided that:

               (i)     the terms and conditions of any such contract may not be
        inconsistent herewith;

               (ii)    any such contract shall require,  or shall be
        administered to require,  that the Independent Contractor  (A) pay all
        costs and expenses  incurred in connection  with the  operation  and
        management of such REO Property,  (B) hold all related  revenues in a
        segregated  account  insured by the Federal Deposit Insurance
        Corporation  and (C)  remit all  related  revenues  collected  (net of
        such  costs and  expenses retained by such Independent Contractor) to
        the Servicer on a monthly or more frequent basis; and

               (iii)   none of the  provisions  of this  Section 3.08  relating
        to any such  contract or to actions taken  through  any such Independent
        Contractor  shall be deemed to relieve  the  Servicer  of any of its
        duties and  obligations  to the  Trustee  and the  Certificateholders
        with  respect  to the  conservation, protection and rental of such REO
        Property.

        A Servicer  shall be  entitled  to enter into any  agreement  with any
Independent  Contractor  performing services  for it related to its duties and
obligations  hereunder  for  indemnification  of the  Servicer  by such
Independent  Contractor,  and nothing in this Agreement shall be deemed to limit
or modify such indemnification.  A Servicer or any  Independent  Contractor
shall be entitled to a fee, based on the prevailing  market rate (and set in
good faith at a reasonable  level in the case of a fee payable to a Servicer),
for the operation and management of any REO  Property,  which  fee shall be an
expense  of the Trust  payable  out of the gross  income on such REO Property.

        (c)    A Servicer  shall deposit all funds  collected and received in
connection  with the operation of any REO Property in its Servicer  Custodial
Account on or before the second  Business  Day  following  receipt of such
funds.

        (d)    A Servicer,  upon the final disposition of any REO Property,
shall be entitled to be reimbursed for any  unreimbursed  Advances and paid any
unpaid  Servicing Fees with respect to the related  Mortgage Loan from the
Liquidation  Proceeds  received in connection with the final disposition of such
REO Property;  provided,  however, that any such  unreimbursed  Advances or
unpaid  Servicing  Fees may be reimbursed or paid, as the case may be, out of
any net rental income or other net amounts derived from such REO Property.

        (e)    The final  disposition  of any REO  Property  shall be carried
out by a Servicer at the fair market value of such REO Property  under the
circumstances  existing at the time of  disposition  and upon such terms and
conditions as such Servicer  shall deem  necessary or advisable  and as are in
accordance  with accepted  servicing practices and in accordance with Section
3.08(a) hereof.

        (f)    A Servicer  shall deposit the  Liquidation  Proceeds from the
final  disposition of any REO Property in its Servicer  Custodial  Account on or
before the second  Business  Day  following  receipt of such  Liquidation
Proceeds and,  subject to such  withdrawals as may be permitted by Section
3.08(d)  hereof,  such proceeds shall be transferred to the Asset Proceeds
Account pursuant to Section 3.01(c) hereof.

        (g)    A Servicer  shall  prepare and file  reports of  foreclosure  and
abandonment  in  accordance  with section 6050J of the Code.

        (h)    Notwithstanding  any  other  provision  of this  Agreement,  a
Servicer,  acting  on  behalf of the Trustee,  shall not rent,  lease or
otherwise earn income or take any action on behalf of the Trust with respect to
any REO Property  that might (i) cause such REO Property to fail to qualify as
"foreclosure  property"  within the meaning  of  section  86OG(a)(8)  of the
Code or (ii)  result  in the  receipt  by the  REMIC of any  "income  from
non-permitted  assets"  within the meaning of section  86OF(a)(2)  of the Code
or any "net income from  foreclosure property"  within the meaning of section
860G(c)(2) of the Code,  both of which types of income are subject to tax under
the REMIC  Provisions,  unless the  Trustee has  received an Opinion of Counsel,
at the expense of the Trust (the costs of which shall be recoverable out of such
Servicer's  Servicer Custodial  Account),  to the effect that, under the REMIC
Provisions and any relevant  proposed  legislation,  any income generated for
any related REMIC by such REO Property would not result in the imposition of a
tax upon such REMIC.

                                       31

<PAGE>

        Without limiting the generality of the foregoing,  neither the Trustee,
the Master Servicer nor a Servicer shall knowingly:

               (i)     enter into,  renew or extend any New Lease with respect
        to any REO Property if the New Lease by its terms will give rise to any
        income that does not constitute Rents From Real Property;

               (ii)    permit any amount to be received  or accrued  under any
        New Lease  other than  amounts  that will constitute Rents From Real
        Property;

               (iii)   authorize or permit any  construction  on any REO
        Property,  other than the  completion of a building or other improvement
        thereon and then only if more than ten percent of the  construction of
        such building or other  improvement was completed  before default on the
        related  Mortgage Loan became imminent, all within the meaning of
        section 856(e)(4)(B) of the Code; or

               (iv)    Directly  Operate,  or allow any other Person to Directly
        Operate,  any REO Property on any date more than 90 days after its
        acquisition  date (unless the Person who would Directly  Operate such
        REO Property is an Independent Contractor);

unless,  in any such case,  the Person  proposing  to take such action has
requested  and  received the Opinion of Counsel  described in the  preceding
sentence,  in which case the Person may take such actions as are specified in
such Opinion of Counsel.

        A Servicer shall not acquire any personal  property  relating to any
Mortgage Loan pursuant to this Section 3.08 unless either:

               (i)     such  personal  property  is  incident  to real  property
        (within  the  meaning  of section 856(e)(1) of the Code) so acquired by
        such Servicer; or

               (ii)    such Servicer  shall have  requested  and received an
        Opinion of Counsel,  at the expense of the Trust (the costs of which
        shall be recoverable out of its Servicer  Custodial  Account),  to the
        effect that the holding of such  personal  property by the related REMIC
        will not cause the  imposition  of a tax under the REMIC  Provisions  on
        any REMIC  related  to the Trust or cause any such REMIC to fail to
        qualify as a REMIC at any time that any Certificate is outstanding.

        (j)    Any actions  required or  permitted  to be taken by a Servicer
under this Section 3.08 may be taken by the Master Servicer on behalf of such
Servicer.

        (k)    Each  Servicing  Agreement  relating to a Trust  Agreement  shall
provide that the related  Servicer shall  manage,  conserve,  protect and
operate any REO  Property as provided in this Section  3.08,  and the Master
Servicer is hereby obligated to assure that each Servicer complies with the
provisions of this Section 3.08.

        SECTION 3.09.  AMENDMENTS TO SERVICING AGREEMENTS; MODIFICATION OF THE
GUIDE

        From time to time Saxon may, to the extent  permitted  by the
applicable  Servicing  Agreement,  make such modifications  and  amendments to
the Guide as Saxon deems  necessary or  appropriate  to confirm or carry out
more fully the intent and purpose of the Servicing  Agreement and the duties,
responsibilities  and  obligations  to be performed by the Servicer  thereunder;
provided,  however,  that in no event shall Saxon modify or amend the Guide if
such  modification or amendment would have an adverse effect on the
Certificateholders.  Any such  modification or amendment of the Guide shall be
deemed to have an adverse  effect on the  Certificateholders  if such  amendment
or  modification  either  results  in (i) the  downgrading  of the  rating
assigned  by any  Rating  Agency to the Certificates  or (ii)  the loss by the
Trust  or the  assets  thereof  of REMIC  status  for  federal  income  tax
purposes.  Prior to the  issuance  of any such  modification  or  amendment,
Saxon  shall  deliver  to the  Master Servicer  and the  Trustee an  Officer's
certificate  setting  forth (i) the  provision  that is to be modified or
amended,  (ii) the  modification  or amendment that Saxon desires to issue and
(iii) the reason or reasons for such proposed modification or amendment.

                                       32

<PAGE>

        SECTION 3.10.  OVERSIGHT OF SERVICING

        The Master Servicer shall  supervise,  administer,  monitor and oversee
the servicing of the Mortgage Loans by each Servicer and the  performance by
each Servicer of all services,  duties,  responsibilities  and obligations that
are to be observed or performed by such Servicer  under its Servicing  Agreement
(including,  but not limited to, such  Servicer's  obligation  to comply with
the  provisions  of Section  3.08  hereof).  Without  limiting the generality of
the  foregoing,  the Master  Servicer,  acting with the consent of Saxon and
subject to Section 1.03 hereof but without the consent of the  Trustee or any
Certificateholder,  shall have the power and  responsibility for approving the
transfer or other  assignment  of any  Servicing  Agreement by any Servicer.
Saxon shall provide the  Master  Servicer  with a copy of the  Servicing
Agreement  executed  by each  Servicer  as well as the  Guide incorporated  by
reference  into such  Servicing  Agreement  on or before the Closing  Date.  The
Master  Servicer acknowledges  that,  prior to taking certain  actions  required
to service the Mortgage  Loans,  the Guide provides that the Servicer must
notify,  consult with,  obtain the consent of or otherwise  follow the
instructions  of the Master  Servicer.  The Master  Servicer is also given
authority to waive  compliance  by the Servicer with certain provisions of the
Servicing  Agreement.  In each such instance,  the Master  Servicer  shall
promptly  instruct the Servicer or otherwise  respond to any request of the
Servicer.  In no event shall the Master Servicer  instruct the Servicer to take
any action,  give any consent to action by the Servicer or waive  compliance  by
the Servicer with any  provision  of the  Servicing  Agreement if any  resulting
action or failure to act is  inconsistent  with the obligations  of the Servicer
for similarly  rated  transactions  or would  otherwise  have an adverse effect
on the Certificateholders.  Any  such  action  or  failure  to act  shall  be
deemed  to have an  adverse  effect  on the Certificateholders  if such action
or failure to act either results in (i) the  downgrading of the rating  assigned
by any Rating Agency to the  Certificates  or (ii) the loss by the Trust or the
assets  thereof of REMIC status for federal income tax purposes.

        The Master  Servicer  shall  instruct each  Servicer  that it should not
take any action to  foreclose,  or accept a deed in lieu of  foreclosure,  with
respect to any Mortgage Loan if such Servicer  knows, or has reason to know,
that the related Mortgaged Premises are contaminated with toxic wastes or other
hazardous substances.

        During the term of the Trust  Agreement,  the Master Servicer shall
consult fully with each Servicer as may be necessary from time to time to
perform and carry out the Master  Servicer's  obligations  hereunder and
receive, review and  evaluate  all  reports,  information  and other data that
are  provided to the Master  Servicer by each Servicer  and  otherwise  exercise
reasonable  efforts to  encourage  each  Servicer  to perform  and  observe the
covenants, obligations and conditions to be performed or observed by it under
its Servicing Agreement.

        For the  purposes of  determining  whether any  modification  of a
Mortgage  Loan shall be permitted by the Trustee or the Master Servicer,  such
modification  shall be construed as a substitution of the modified  Mortgage
Loan for the Mortgage Loan originally  assigned and  transferred to the Trust.
No  modification  shall be approved unless  (i) such  modification  is
occasioned  by  default or a  reasonably  foreseeable  default or (ii) there is
delivered to the Trustee an Opinion of Counsel (at the expense of the party
seeking to modify the  Mortgage  Loan) to the effect  that such  modification
would not be treated as giving  rise to a new debt  instrument  for federal
income tax purposes.

        The  relationship  of the Master  Servicer  or any  Servicer to the
Trustee  under the Trust  Agreement  is intended by the parties to be that of an
independent contractor and not that of a joint venturer or partner.

                                       33

<PAGE>

        SECTION 3.11.  CREDIT ENHANCEMENT

        To the  extent  provided  in the  Trust  Agreement,  one or more  forms
of  Credit  Enhancement  shall  be maintained  for the benefit of the
Certificateholders.  The Trust  Agreement  shall  specify  with respect to each
such form of Credit  Enhancement,  among  other  things,  the  manner in which
any funds  relating  to such  Credit Enhancement  are  to be  invested,  the
source  and  manner  of  payment  of  any  Credit  Enhancement  Fees,  the
circumstances,  if any, under which supplemental or replacement  Credit
Enhancement shall be obtained,  the manner in which such Credit  Enhancement  is
to be  enforced,  and whether  such Credit  Enhancement  covers or will cover
other Series of Certificates.

                                   ARTICLE IV
                    REPORTING/REMITTING TO CERTIFICATEHOLDERS

        SECTION 4.01.  STATEMENTS TO CERTIFICATEHOLDERS

        Unless  otherwise  provided in the Trust Agreement:  (i) on or before
each Master Servicer  Reporting Date, the Master  Servicer  shall  prepare and
deliver to Saxon and the Paying Agent a Monthly  Statement and (ii) on the
Distribution  Date  following each Master  Servicer  Reporting  Date, the Master
Servicer shall prepare and mail a copy of such Monthly Statement to the Trustee,
the Rating Agencies, the Underwriters and each Certificateholder.

        In addition to the Monthly  Statement,  the Master  Servicer  shall
prepare and deliver to the Paying Agent prior to each Distribution  Date, and
the Paying Agent shall forward to each Holder of a Residual  Certificate,  if
any, on each  Distribution  Date, a statement  setting forth the amounts
actually  distributed with respect to the Residual  Certificates on such
Distribution Date and the aggregate  Certificate  Principal Balance,  if any, of
any Residual  Certificates  after giving effect to any distribution to be made
on such  Distribution  Date,  separately identifying  the amount of Realized
Losses  allocated to such Residual  Certificates  for the preceding  Prepayment
Period.

        Within a  reasonable  period  of time  after the end of each  calendar
year,  the  Master  Servicer  shall prepare,  based on information  provided by
the Servicers,  and deliver a statement setting forth the distributions (based
on a Certificate  in the original  principal  amount of $1,000)  allocable to
interest and principal to each Person who at any time during the calendar year
was a  Certificateholder  that  constituted a retail investor or to any other
Certificateholder  that requests such  statement,  aggregated for such calendar
year or portion  thereof during which such Person was a  Certificateholder. Such
obligation of the Master Servicer shall be deemed to have been satisfied to the
extent that  substantially  comparable  information  shall be provided by the
Master Servicer pursuant to any requirements of the Code as from time to time
are in effect.

        Within a reasonable  period of time after the end of each calendar year,
the Master  Servicer shall prepare and  deliver to the  Trustee,  and the
Trustee  shall  forward by mail to each  Person who at any time during such
calendar year was a Holder of a Residual  Certificate,  a statement containing
the information provided pursuant to the second  preceding  paragraph aggregated
for such calendar year.  Such  obligation of the Master Servicer shall be deemed
to have been satisfied to the extent that substantially  comparable  information
shall be provided by the Trustee pursuant to any requirements of the Code as
from time to time are in effect.

        Access to the Monthly  Statements and other  statements  described in
this Section 4.01 may be provided via electronic on-line reports in lieu of
forwarding such statements by mail to  Certificateholders  provided that such
electronic on-line reports satisfy the requirements of the Code as from time to
time may be in effect.

        SECTION 4.02.  REMITTANCE REPORTS

        The Master Servicer shall prepare and deliver to the Trustee by mail,
facsimile or electronic  transfer on or before each Master  Servicer  Reporting
Date, the Remittance  Report with respect to the following  Distribution Date.
Each  Remittance  Report  shall  contain  the  information  specified  in
Exhibit C  attached  hereto.  The information  in such report shall be made
available by the Trustee to any  Certificateholder  that  requests  such report
in writing.

        If the  Master  Servicer  does not  furnish  the  Remittance  Report  or
any other  statement  or report as required by this Section 4.02 or Section 4.01
hereof,  or if an Officer of the Trustee has actual  knowledge  that any such
Remittance  Report or other statement or report is erroneous or inaccurate in
any material  respect,  and if any such  Remittance  Report or other  statement
or report is not  furnished or  corrected,  as the case may be, within one
Business Day  following  the date it is due to be  delivered,  then the Trustee
shall  request and the Master  Servicer  shall  furnish  by  electromagnetic
tape (or such  other  medium as the  Trustee  and the Master Servicer may agree
from time to time) the  information  necessary  to enable the Trustee to prepare
the  Remittance Report and the other  statements  and reports as required by
this Section  4.02 and Section  4.01  hereof,  and the Trustee  shall  thereupon
prepare  such  report  and  receive  the  Master  Servicing  Fee for  such
month.  Upon termination of the Master  Servicer  pursuant to Section 7.02
hereof,  the Trustee shall  thereafter  undertake all the  obligations  of the
Master  Servicer  pursuant  to this  Section  4.02 and  Section  4.01  hereof
and shall be entitled to the  compensation  otherwise  payable to the Master
Servicer  pursuant hereto in  consideration  of the performance of such
obligations.

                                       34

<PAGE>

        The Trustee  shall be under no duty and shall have no obligation  to
recalculate,  verify or recompute the information provided to it hereunder by
the Master Servicer.

        SECTION 4.03.  COMPLIANCE WITH WITHHOLDING REQUIREMENTS

        Notwithstanding  any other  provision  of the Trust  Agreement,  each of
the Trustee  and the Paying  Agent shall comply with all federal withholding
requirements  respecting payments to  Certificateholders  of interest or
original  issue  discount  on the  Certificates  that the  Trustee  or the
Paying  Agent  reasonably  believes  are applicable  under the Code.  The
consent of  Certificateholders  shall not be  required  for such  withholding.
If either the Trustee or the Paying Agent does withhold any amount from interest
or original issue  discount  payments or Advances thereof to any
Certificateholder  pursuant to federal withholding requirements,  the Paying
Agent shall indicate with any payment to such Certificateholder the amount
withheld.

        SECTION 4.04.  REPORTS TO THE CLEARING AGENCY

        If and for so long as any  Certificate is held by a Clearing  Agency,
on each Master  Servicer  Remittance Date,  the Paying  Agent shall  telecopy a
copy of the Monthly  Statement to the Clearing  Agency  together  with a
statement as to (i) the Distribution Date and (ii) the Record Date for such
Distribution Date.

        SECTION 4.05.  PREPARATION OF REGULATORY REPORTS

        (a)    Subject to the  provisions  of  subsections  (b) and (c) of this
Section 4.05,  the Master  Servicer shall  prepare or cause to be  prepared,  on
behalf of the  Trust,  and shall file or cause to be filed in a timely manner
such supplementary and periodic  information,  documents and reports
(collectively,  "Periodic Reports") as may be required  pursuant to Section
12(g) or Section 15(d) of the Exchange  Act, by the rules and  regulations  of
the SEC  thereunder  or as a  condition  to approval  of any  application  for
relief  ("Application  for  Relief") hereinafter  referred to and, in connection
therewith,  shall prepare such applications and requests for exemption and other
relief  from such  provisions  as it may deem  appropriate.  If any  Periodic
Report is  required to be signed by Saxon or the Trustee rather than by the
Master  Servicer,  the Master Servicer shall be deemed to certify as to each
Periodic  Report  delivered  to Saxon or the Trustee for its review and
execution  that such  Periodic Report conforms in all material  respects to
applicable  reporting  requirements  imposed by the Exchange Act or is otherwise
in form and content  appropriate  for filing with the SEC.  Saxon or the Trustee
shall  execute all such Periodic  Reports and  Applications  for Relief
delivered as provided above and shall return the same to the Master Servicer for
filing  with the SEC and other  required  filing  offices,  if any,  on behalf
of the Trust or shall authorize  the Master  Servicer to execute any such
Periodic  Report or  Application  for Relief on the  Trustee's behalf.

        (b)    Within  30 days  after  the  beginning  of the  first  fiscal
year of the  Trust  during  which the obligation to file Periodic  Reports
pursuant to the Exchange Act shall have been  suspended,  the Master Servicer
shall  prepare,  or cause to be prepared,  a notice on SEC Form 15 ("Form 15")
and shall forward such notice to the Trustee for  execution.  The Trustee  shall
execute each Form 15 delivered as provided  above and shall return the same to
the Master  Servicer for filing with the SEC on behalf of the Trust or shall
authorize the Master Servicer to execute such Form 15 on the Trustee's  behalf;
provided,  however,  that the Master  Servicer shall be under no obligation  to
prepare  such notice if the number of  Certificateholders  exceeds 300.  The
Certificate  Registrar shall notify the Master  Servicer in a timely  manner if
the number of  Certificateholders  at any one time exceeds 300.  The Master
Servicer  shall file any Form 15 with the SEC in  accordance  with the
provisions  of Rule 15d-6 under the Exchange Act.

                                       35

<PAGE>

        (c)    Notwithstanding  any  other  provision  of  this  Agreement,
none  of  the  Master  Servicer,  the Certificate  Registrar,  the Paying Agent,
or the Trustee has assumed,  and shall not by its performance  hereunder be
deemed to have assumed,  any of the duties or  obligations  of Saxon or any
other Person with respect to (i) the registration of the  Certificates  pursuant
to the Securities Act, (ii) the issuance or sale of the Certificates or (iii)
compliance  with the provisions of the Securities  Act, the Exchange Act or any
applicable  federal or state securities or other laws,  including,  but not
limited to, any requirement to update the registration  statement or prospectus
relating to the Certificates in order to render the same not materially
misleading to investors.

        (d)    In connection  with the Master  Servicer's  preparation of any
Form 15 or any Periodic  Report,  the Certificate  Registrar  shall  provide the
Master  Servicer  with such  information  as the Master  Servicer  may
reasonably  request  concerning the number and identity of the Holders appearing
on the Certificate  Register,  but the  Certificate  Registrar  shall have no
duty or obligation to provide  information  which does not appear on the
Certificate  Register,  including  any  information  concerning  the ownership
of Persons for whom a nominee is the Certificateholder of record.

                                    ARTICLE V
                   THE POOLING INTERESTS AND THE CERTIFICATES

        SECTION 5.01.  POOLING REMIC INTERESTS

        If an election has been made to treat certain assets of the Trust as a
Pooling REMIC,  the Trust  Agreement will set  forth  the terms of the  Regular
Interests  and the  Residual  Interest  of the  Pooling  REMIC.  Unless
otherwise  provided in the Trust Agreement,  (i) the Subaccounts will be the
Regular Interests in the Pooling REMIC but will not  constitute  securities  or
certificates  of interest  in the Trust and (ii) the Trustee  will be the owner
of the  Subaccounts,  which may not be  transferred  to any person other than a
successor  trustee  appointed pursuant to Section 8.07 hereof unless the party
desiring the transfer obtains a Special Tax Opinion.

        SECTION 5.02.  THE CERTIFICATES

        The  Certificates  shall be designated  in the Trust  Agreement.  The
Certificates  in the aggregate  will represent  the entire  beneficial ownership
interest in the Trust  Estate.  On the Closing  Date,  the  aggregate
Certificate  Principal  Balance  of the  Certificates  will be equal to or less
than the sum of (i) the  aggregate Scheduled  Principal  Balance  of the Initial
Mortgage  Loans as of the  Cut-Off  Date and (ii) the amount in the Pre-Funded
Account.  The Certificates  will be  substantially in the forms annexed to the
Trust Agreement.  Unless otherwise  provided in the Trust Agreement,  the
Certificates of each Class will be issuable in registered form, in denominations
or authorized  Percentage  Interests as described in the definition  thereof.
Each Certificate will share ratably in all rights of the related Class.

        Upon  original  issue,  the  Certificates  shall be executed  and
delivered by the Trustee and the Trustee shall cause the Certificates to be
authenticated  by the Certificate  Registrar to or upon the order of Saxon upon
receipt by the Trustee of the documents  specified in Section 2.01 hereof.  The
Certificates  shall be executed and attested  by  manual or  facsimile signature
on behalf of the  Trustee  by an  authorized  Officer.  Certificates bearing the
manual or facsimile  signatures of individuals  who were at any time the proper
Officers of the Trustee shall bind the  Trustee,  notwithstanding  that such
individuals  or any of them have ceased to hold such  offices prior to the
execution  and  delivery  of such  Certificates  or did not  hold  such  offices
at the date of such Certificates.  The Certificate  shall be authenticated by a
manual signature of a duly authorized  signatory of the Certificate  Registrar.
No Certificate  shall be entitled to any benefit under the Trust Agreement or be
valid for any purpose unless there appears on such  Certificate a certificate of
authentication  substantially  in the form provided in the Trust Agreement
executed by the Certificate  Registrar by manual  signature,  and such
certificate of  authentication  shall be  conclusive  evidence,  and the only
evidence,  that such  Certificate  has been duly authenticated  and  delivered
under  the  Trust  Agreement.  All  Certificates  shall be  dated  the date of
their execution.

        SECTION 5.03.  BOOK-ENTRY CERTIFICATES

        (a)    The Book-Entry  Certificates shall be represented  initially by
one or more certificates  registered in the name designated by the Clearing
Agency.  Saxon, the Master Servicer the Certificate  Registrar,  the Paying
Agent and the  Trustee  may for all  intents and  purposes  (including  the
making of  payments  on the  Book-Entry Certificates)  deal with the Clearing
Agency as the  authorized  representative  of the  Beneficial  Owners of the
Book-Entry  Certificates for as long as such  Certificates  are registered in
the name of the Clearing Agency.  The rights of  Beneficial  Owners of the
Book-Entry  Certificates  shall be  limited to those  established  by law and
agreements  between  such  Beneficial  Owners  and the  Clearing  Agency  and
Clearing  Agency  Participants.  The Beneficial  Owners of the  Book-Entry
Certificates  shall  not be  entitled  to  certificates  for the  Book-Entry
Certificates  as to which they are the  Beneficial  Owners,  except as provided
in subsection  (c) below.  Requests and  directions  from,  and  votes  of,  the
Clearing  Agency,  as  Certificateholder,  shall  not be deemed to be
inconsistent  if they are made with respect to different  Beneficial  Owners.  A
Book-Entry  Certificate may not be transferred  by the Clearing  Agency  without
the consent of Saxon,  the Master  Servicer and the Trustee except to another
Clearing  Agency  that  agrees to hold such  Book-Entry  Certificate  for the
account  of the  respective Clearing Agency Participants and Beneficial Owners.

                                       36

<PAGE>

        (b)    Neither Saxon,  the Master  Servicer,  the Certificate
Registrar,  the Paying Agent nor the Trustee shall have any  liability  for any
aspect of the  records  relating  to or  payment  made on account of  Beneficial
Owners of the Book-Entry  Certificates  held by the Clearing Agency,  for
monitoring or restricting any transfer of beneficial  ownership  in a Book-Entry
Certificate  or for  maintaining,  supervising  or  reviewing  any records
relating to such Beneficial Owners.

        (c)    The Book-Entry  Certificates  shall be issued in fully
registered,  certificated form to Beneficial Owners of Book-Entry  Certificates
or their nominees,  rather than to the Clearing Agency or its nominee,  only if
(i) Saxon  advises  the  Trustee in writing  that the  Clearing  Agency is no
longer  willing or able to  discharge properly its  responsibilities  as
depository with respect to the Book-Entry  Certificates,  and Saxon is unable to
locate a qualified  successor  within 30 days, or (ii) Saxon,  at its option,
elects to terminate  the  book-entry system operating  through the Clearing
Agency.  Upon the occurrence of either such event, the Trustee shall notify the
Clearing Agency and the Certificate  Registrar,  which in turn shall notify all
Beneficial Owners of Book-Entry Certificates  through  Clearing  Agency
Participants,  of the  availability  of  certificated  Certificates.  Upon
surrender by the Clearing  Agency of the  certificates  representing  the
Book-Entry  Certificates  and receipt of instructions  for  re-registration, the
Certificate  Registrar  shall  reissue  the  Book-Entry  Certificates  as
certificated   Certificates  to  the  Beneficial  Owners  identified  in
writing  by  the  Clearing  Agency.  Such certificated  Certificates shall not
constitute Book-Entry  Certificates.  All reasonable costs associated with the
preparation and delivery of certificated Certificates shall be borne by Saxon.

        SECTION 5.04.  REGISTRATION OF TRANSFER AND EXCHANGE OF CERTIFICATES

        The Certificate  Registrar  shall cause to be kept at its Corporate
Trust Office a Certificate  Register in which,  subject to such reasonable
regulations as it may prescribe,  the  Certificate  Registrar shall provide for
the  registration  of  Certificates  and of  transfers  and  exchanges  of
Certificates  as  provided in the Trust Agreement.  The  Certificate  Registrar
designated  in the  related  Trust  Agreement  shall  initially  serve  as
Certificate  Registrar for the purpose of registering  Certificates  and
transfers and exchanges of Certificates as provided in the Trust  Agreement.
Upon any  resignation of any Certificate  Registrar,  the Trustee shall promptly
appoint,  subject to Section  1.03 hereof,  a successor  or, in the absence of
such  appointment,  shall assume the duties of  Certificate  Registrar.  The
Trustee shall have no liability or  responsibility  for any act or omission to
act of any Certificate  Registrar (unless the Trustee is then serving as such
Certificate  Registrar)  appointed pursuant to the terms of the related  Trust
Agreement.  The  Certificate  Registrar  shall be entitled to the same rights,
privileges and immunities accorded the Trustee pursuant to Article VIII hereof.

        Subject to Section 5.05 hereof,  upon  surrender for  registration  of
transfer of any  Certificate  at the Corporate Trust Office of the Certificate
Registrar or at any other office or agency of the Certificate  Registrar
maintained  for such purpose,  the Trustee shall  execute and the  Certificate
Registrar  shall  authenticate  and deliver,  in the name of the designated
transferee or transferees,  one or more new Certificates of the same Class of a
like aggregate Percentage Interest.

        At the option of the  Certificateholders,  each Certificate may be
exchanged for other  Certificates of the same Class with the same and authorized
denominations and a like aggregate  Percentage  Interest upon surrender of such
Certificate to be exchanged at any such office or agency.  Whenever any
Certificates  are so surrendered for exchange,  the  Trustee  shall  execute and
cause the  Certificate  Registrar  to  authenticate  and  deliver  the
Certificates which the  Certificateholder  making the exchange is entitled to
receive.  Every Certificate presented or surrendered  for transfer or exchange
shall (if so required by the  Certificate  Registrar) be duly endorsed by, or be
accompanied by a written  instrument of transfer in a form  satisfactory  to the
Certificate  Registrar duly executed by, the Holder of such Certificate or his
attorney duly authorized in writing.

                                       37

<PAGE>

        No service  charge to the  Certificateholders  shall be made for any
transfer or exchange of  Certificates, but the  Certificate  Registrar may
require  payment of a sum  sufficient to cover any tax or  governmental  charge
that may be imposed in connection with any transfer or exchange of Certificates.

        All Certificates surrendered for transfer and exchange shall be
destroyed by the Certificate Registrar.

        The  Certificate  Registrar shall provide notice to the Trustee of each
transfer of a Certificate and shall provide the Trustee  and the Master Servicer
with an updated  copy of the  Certificate  Register on January 1 and July 1 of
each year.  If the  Trustee  shall not at any time be acting as the  Certificate
Registrar,  the Trustee shall have the right to inspect such Certificate
Register at all reasonable times and to rely  conclusively upon a certificate of
the  Certificate  Registrar  as to the  names  and  addresses  of the
Certificateholders  and  the Percentage Interests held by each.

        SECTION 5.05.  RESTRICTIONS ON TRANSFERS

        (a)    SECURITIES  LAW  COMPLIANCE.  No  transfer  of any  Private
Certificate  shall be made  unless that transfer  is made  pursuant  to an
effective  registration  statement  under  the  Securities  Act  and  effective
registration or  qualification  under  applicable  state securities laws, or is
made in a transaction that does not require such registration or qualification.
Any Holder of a Private  Certificate shall, and, by acceptance of such
Certificate,  does agree to,  indemnify  Saxon,  the Trustee,  the  Certificate
Registrar and the Master  Servicer against  any  liability  that may result if
any  transfer  of such  Certificate  by such  Holder is not exempt from
registration  under the Securities Act and all applicable  state  securities
laws or is not made in accordance with such  federal and state laws.  None of
Saxon,  the Trustee,  the  Certificate  Registrar or the Master  Servicer is
obligated to register or qualify any Private  Certificate  under the Securities
Act or any other  securities law or to take any action not  otherwise  required
under the Trust  Agreement to permit the transfer of such  Certificate without
such  registration  or  qualification.  The  Certificate  Registrar  shall not
register any transfer of a Private Certificate (other than a Residual
Certificate)  unless and until the prospective  transferee provides the
Certificate  Registrar  with a Transferee  Agreement or a Rule 144A Agreement
certifying to facts which,  if true, would mean that the  proposed  transferee
is a Qualified  Institutional  Buyer,  and unless and until the transfer
otherwise  complies with the provisions of this Section 5.05. If the proposed
transferee of a Private  Certificate does not certify to facts which,  if true,
would mean that such proposed  transferee is a Qualified  Institutional Buyer,
the Certificate  Registrar shall require that the transferor and such proposed
transferee certify as to the factual  basis for the  registration  exemption(s)
relied upon,  and if the transfer is made within three years of the  acquisition
of such  Certificate by a non-Affiliate  of Saxon from Saxon or an Affiliate of
Saxon,  the Master Servicer  or the  Certificate  Registrar  also may  require
an Opinion of Counsel  that such  transfer  may be made without  registration or
qualification  under the Securities  Act and applicable  state  securities
laws,  which Opinion of  Counsel  shall not be  obtained  at the  expense  of
Saxon,  the  Certificate  Registrar  or the Master Servicer.  Notwithstanding
the  foregoing,  no Rule 144A  Agreement,  Transferee  Agreement  or Opinion of
Counsel shall be required in connection with the initial  issuance of the
Private  Certificates  to Saxon,  SMI, the Master Servicer, the Trustee or any
of their Affiliates.

        Saxon  shall  provide to any  Holder of a Private  Certificate  and any
prospective  transferee  that is a Qualified  Institutional  Buyer designated by
such Holder  information  regarding the related  Certificates and the Mortgage
Loans and such other  information as shall be necessary to satisfy the condition
to eligibility  set forth in Rule  144A(d)(4)  for transfer of any such
Certificate  without  registration  thereof under the Securities Act pursuant to
the registration exemption provided by Rule 144A.

        (b)    REGULAR CERTIFICATES.

               (i)     PUBLIC  SUBORDINATED  CERTIFICATES.  No Regular
        Certificate  that is a Public  Subordinated Certificate  shall be
        transferred to a transferee that  acknowledges that it is a Plan
        Investor unless such transferee  provides the  Certificate  Registrar
        and the Master  Servicer with a Benefit Plan Opinion.  The transferee of
        a Public  Subordinated  Certificate  that does not provide the
        Certificate  Registrar and the Master  Servicer  with a  Benefit  Plan
        Opinion  will be  deemed,  by virtue  of its  acquisition  of such
        Certificate, to have represented that it is not a Plan Investor.

                                       38

<PAGE>

               (ii)    PRIVATE  SUBORDINATED  CERTIFICATES.  No Regular
        Certificate that is a Private  Subordinated Certificate shall be
        transferred unless the prospective  transferee provides the Certificate
        Registrar and the Master  Servicer  with a properly  completed  Benefit
        Plan  Affidavit,  together  with a Benefit  Plan Opinion if required in
        order to comply with such Benefit Plan Affidavit.

        (c)    RESIDUAL  CERTIFICATES.  No Residual Certificate  (including any
beneficial interest therein) may be transferred  to a  Disqualified
Organization.  In addition,  no Residual  Certificate  (including  any
beneficial interest  therein) may be transferred  unless (i) the proposed
transferee  provides the Certificate  Registrar and the Master Servicer with (A)
a Residual  Transferee  Agreement,  (B) a Benefit Plan  Affidavit,  (C) a
Disqualified Organization Affidavit and (D) if the proposed transferee is a
Non-U.S.  Person, a TAPRI Certificate,  and (ii) the interest  transferred
involves the entire  interest in a Residual  Certificate  or an undivided
interest  therein (unless the  transferor  or the  transferee  provides the
Master  Servicer and the  Certificate  Registrar  with an Opinion of Counsel
(which shall not be an expense of the Master  Servicer or the  Certificate
Registrar)  that the transfer will not jeopardize the REMIC status of any
related REMIC).  Notwithstanding  the foregoing,  the Residual Transferee
Agreement,  Benefit Plan Affidavit,  Disqualified  Organization Affidavit or
TAPRI Certificate shall not be  required to be  provided  upon  original
issuance  of a Residual  Certificate  to Saxon or SMI or any of their Affiliates
or to the Master  Servicer,  the  Trustee or any of their  Affiliates  for the
purpose of acting as the Tax Matters  Persons.  Furthermore,  if a proposed
transfer  involves a Private  Certificate,  (i) the Certificate Registrar  shall
require  that  the  transferor  and  the  transferee  certify  as to the
factual  basis  for the registration  exemption(s)  relied upon and (ii) if the
transfer is made within three years from the acquisition of the Certificate by a
non-Affiliate  of Saxon from Saxon or an Affiliate of Saxon,  the Certificate
Registrar also may require an Opinion of Counsel that such transfer may be made
without  registration or  qualification  under the Securities  Act and
applicable  state  securities  laws,  which  Opinion of Counsel  shall not be
obtained at the expense of the Certificate  Registrar or the Master  Servicer.
In any event,  the Certificate  Registrar shall not effect any transfer of a
Residual  Certificate  except upon  notification of such transfer to the Master
Servicer. Notwithstanding  the foregoing,  no Opinion of Counsel shall be
required in connection with the initial issuance of the  Residual  Certificates
or their  transfer  by a broker or dealer,  if such  broker or dealer was the
initial transferee.

        Upon  notice  to the  Trustee  that  any  legal or  beneficial  interest
in any  portion  of the  Residual Certificates  has been  transferred,  directly
or indirectly,  to a Disqualified  Organization  or an agent thereof (including
a broker,  nominee or middleman) in  contravention  of the foregoing
restrictions,  (i) such transferee shall be deemed to hold the Residual
Certificates  in  constructive  trust for the last  transferor  who was not a
Disqualified  Organization  or an  agent  thereof,  and such  transferor  shall
be  restored  as the  owner of such Residual  Certificates as completely as if
such transfer had never occurred;  provided,  however,  that the Trustee may,
but is not  required  to,  recover any  distributions  made to such  transferee
with respect to the Residual Certificates  and return such recovery to the
transferor,  and (ii) the Master  Servicer  agrees to furnish to the Internal
Revenue  Service and to any transferor of the Residual  Certificates or any such
agent (within 60 days of the request  therefor by the transferor or such agent)
such  information as may be necessary for the computation of the tax imposed
under  section  860E(e) of the Code and as otherwise  may be required by the
Code,  including,  but not  limited  to, the  present  value of the total
anticipated  excess  inclusions  with  respect to the  Residual Certificates (or
portion  thereof) for periods after such transfer.  At the election of the
Master  Servicer,  the cost of computing  and  furnishing  such  information may
be charged to the  transferor  or the agent  referred to above; provided,
however, that the Master Servicer shall in no event be excused from furnishing
such information.

        If a tax or a  reporting  cost is borne by a REMIC as a result of the
transfer  of a Residual  Certificate (or any  beneficial  interest  therein) in
violation  of the  restrictions  set forth in this  Section  5.05,  the
transferor  shall  pay  such  tax or  cost  and,  if such  tax or  cost is not
so  paid,  the  Paying  Agent,  upon notification  from the Master  Servicer,
shall pay such tax or cost with  amounts that  otherwise  would have been paid
to the transferee of the Residual  Certificate (or the beneficial  interest
therein).  In that event,  neither the transferee nor the transferor  shall have
any right to seek repayment of such amounts from Saxon,  the Trustee, any REMIC,
the Master  Servicer,  the Certificate  Registrar,  the Paying Agent or the
other Holders of any of the Certificates, and none of such parties shall have
any liability for payment of any such tax or reporting cost.

        SECTION 5.06.  MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATES

        If (i) any  mutilated  Certificate  is  surrendered  to the Trustee or
the  Certificate  Registrar,  or the Trustee and the Certificate Registrar
receive evidence to its respective  satisfaction of the destruction,  loss or
theft of any  Certificate,  and (ii) there is delivered to the Trustee or the
Certificate  Registrar such security or indemnity as may be required by them to
save each of them  harmless,  then,  in the absence of actual  knowledge by the
Trustee or the Certificate  Registrar that such Certificate has been acquired by
a bona fide purchaser,  the Trustee  shall execute and deliver,  in exchange for
or in lieu of any such  mutilated,  destroyed,  lost or stolen Certificate,  a
new Certificate of the same Class and of like tenor and Percentage  Interest.
Upon the issuance of any new  Certificate  under  this  Section  5.06,  the
Certificate  Registrar  may  require  the  payment of a sum sufficient  to cover
any tax or other  governmental  charge that may be imposed in  relation  thereto
and any other expenses  (including the fees and expenses of the  Certificate
Registrar)  connected  therewith.  Any  replacement Certificate issued pursuant
to this Section 5.06 shall constitute  complete and indefeasible  evidence of
ownership in the Trust as if originally  issued,  whether or not the destroyed,
lost or stolen Certificate shall be found at any time.

                                       39

<PAGE>

        SECTION 5.07.  PERSONS DEEMED OWNERS

        Prior to due  presentation  of a  Certificate  for  registration  of
transfer,  the Master  Servicer,  the Trustee,  the  Paying  Agent,  the
Certificate  Registrar  and any agent of either of them may treat the person in
whose  name  any  Certificate  is  registered  as the  owner  of such
Certificate  for the  purpose  of  receiving distributions  and for  all  other
purposes  whatsoever,  and  neither  the  Master  Servicer,  the  Trustee,  the
Certificate  Registrar,  the  Paying  Agent  nor any agent of either  of them
shall be  affected  by notice to the contrary.

        SECTION 5.08.  PAYING AGENT

        Any  Paying   Agent   designated   in  the   related   Trust   Agreement
shall  make   distributions   to Certificateholders.  Upon any  resignation  of
any Paying Agent,  the Trustee shall  promptly  appoint,  subject to Section
1.03  hereof,  a  successor  or, in the  absence of such  appointment,  shall
assume the duties of Paying Agent.  No such  resignation  shall be effective
until the  acceptance  of  appointment  by the  successor  Paying Agent.  The
Trustee  shall have no liability or  responsibility  for any act or omission to
act of any Paying Agent appointed  (unless the Trustee is then  servicing as
such Paying Agent)  pursuant to the terms of the related Trust Agreement.  Any
such  Paying  Agent  will  hold all sums held by it for the  payment  to
Certificateholders  in an Eligible  Account in trust for the  benefit of the
Certificateholders  entitled  thereto  until such sums shall be paid to the
Certificateholders.  Any Paying Agent shall be entitled to the same rights,
privileges and immunities accorded the Trustee pursuant to Article VIII hereof.

                                   ARTICLE VI
                          SAXON AND THE MASTER SERVICER

        SECTION 6.01.  LIABILITY OF, AND INDEMNIFICATION BY, SAXON AND THE
MASTER SERVICER

        Saxon and the  Master  Servicer  shall  each be liable in  accordance
herewith  only to the  extent of the respective  obligations  specifically
imposed  by the Trust  Agreement  and  undertaken  by Saxon  and the  Master
Servicer under the Trust Agreement.

        The Master  Servicer  shall  indemnify  and hold  harmless the Trustee,
Saxon and any  director,  officer, employee or agent thereof against any loss,
liability or expense,  including  reasonable  attorney's fees, arising out of or
in  connection  with or  incurred  by reason of  willful  misfeasance,  bad
faith or  negligence  in the performance of duties of the Master  Servicer under
the Trust  Agreement or by reason of reckless  disregard of its obligations  and
duties  under the Trust  Agreement.  Any payment  pursuant to this Section 6.01
made by the Master Servicer  to Saxon,  the  Trustee  shall be from such
entity's  own funds,  without  reimbursement  therefor.  The provisions  of this
Section  6.01 or shall  survive  the  resignation  or removal of the Master
Servicer  and the termination of the Trust Agreement.

        Saxon shall  indemnify and hold harmless the Master Servicer and any
director,  officer,  employee or agent thereof against any loss, liability or
expense,  including reasonable  attorney's fees, incurred in connection with or
arising out of or in connection  with the Trust  Agreement  (other than a loss,
liability or expense subject to indemnification  by the Master  Servicer
pursuant to the  preceding  paragraph),  any  custodial  agreement or the
Certificates,  including,  but not limited to, any such loss,  liability or
expense incurred in connection with any legal action against the Master Servicer
or any director,  officer,  employee or agent thereof,  or the performance of
any of the  Master  Servicer's  duties  under the Trust  Agreement  other  than
any loss,  liability  or expense incurred by reason of the Master  Servicer's
willful  misfeasance,  bad faith or negligence in the  performance of its duties
under the Trust  Agreement or by reason of its reckless  disregard of its
obligations  and duties under the Trust  Agreement.  The  provisions of this
Section 6.01 shall survive the  resignation or removal of the Master Servicer
and the termination of the Trust Agreement.

                                       40

<PAGE>

        SECTION 6.02.  MERGER OR CONSOLIDATION OF SAXON OR THE MASTER SERVICER

        Subject  to the  following  paragraph,  Saxon and the  Master  Servicer
each will keep in full  effect its existence,  rights and  franchises  under the
laws of the  jurisdiction  of its  organization,  and will obtain and preserve
its  qualification  to do  business  in each  jurisdiction  in which  such
qualification  is or shall be necessary  to protect the  validity and
enforceability  of the Trust  Agreement,  the  Certificates  or any of the
Mortgage Loans and to perform its respective duties under the Trust Agreement.

        Saxon or the Master  Servicer  may be merged or  consolidated  with or
into any Person,  or transfer all or substantially  all their  respective assets
to any Person,  in which case any Person  resulting from any merger or
consolidation  to which Saxon or the Master Servicer shall be a party, or any
Person  succeeding to the business of Saxon  or the  Master  Servicer,  shall be
the  successor  of Saxon  or the  Master  Servicer,  as the case may be,
hereunder,  without  the  execution  or filing of any paper or any further act
on the part of any of the parties to the Trust Agreement, anything herein to the
contrary notwithstanding. 

        SECTION 6.03.  LIMITATION ON LIABILITY OF SAXON, THE
        MASTER SERVICER AND OTHERS

        Neither  Saxon,  the Master  Servicer nor any of the directors,
officers,  employees or agents of Saxon or the Master  Servicer  shall be under
any  liability  to the Trust or the  Certificateholders,  and all such Persons
shall be held  harmless  for any  action  taken or for  refraining  from the
taking of any  action  in good  faith pursuant to the Trust  Agreement,  or for
errors in judgment;  provided,  however,  that this  provision  shall not
protect any such Person  against any breach of warranties or  representations
made herein or against any liability which would  otherwise be imposed by reason
of willful  misfeasance,  bad faith or negligence in the performance of duties
or by reason of reckless  disregard of obligations and duties under the Trust
Agreement.  Saxon, the Master Servicer and any of the directors,  officers,
employees or agents of Saxon or the Master Servicer may rely in good faith on
any document of any kind which,  prima facie, is properly  executed and
submitted by any Person respecting any matters  arising  hereunder.  Neither
Saxon nor the Master Servicer shall be under any obligation to appear in,
prosecute  or defend any legal  action  unless  such  action is related to its
respective  duties  under the Trust Agreement  and in its  opinion  does not
involve it in any  expense or  liability,  except as  provided in Section
10.01(b)  hereof;  provided,  however,  that Saxon or the Master Servicer may in
its discretion  subject to Section 1.03 hereof  undertake  any such action that
it deems  necessary or desirable  with respect to the Trust  Agreement and the
rights and duties of the parties  thereto and the interests of the
Certificateholders  thereunder if Saxon or the Master  Servicer,  as the case
may be, are  offered  reasonable  security  or  indemnity  against the costs,
expenses and liabilities that may be incurred therein or thereby.

        SECTION 6.04.  RESIGNATION OF THE MASTER SERVICER

        The Master  Servicer shall not resign from the  obligations and duties
hereby imposed on it except (i) upon appointment  of a successor  master
servicer  and receipt by the Trustee of a letter from each Rating  Agency that
such a resignation and appointment  will not, in and of itself,  result in a
downgrading of any rated  Certificates (without  regard to any Credit
Enhancement)  or (ii) upon  determination  that its duties  hereunder are no
longer permissible  under applicable law. Any such  determination  permitting
the resignation of the Master Servicer shall be evidenced by an Opinion of
Counsel to such effect  delivered to the Trustee.  No such  resignation  shall
become effective  until the  Trustee or a  successor  master  servicer  shall
have become the  successor  master  servicer hereunder and agreed to perform the
responsibilities,  duties,  liabilities and obligations of the Master Servicer
that arise  thereafter;  provided,  however,  that no successor  master
servicer shall (unless  otherwise  agreed) assume any  liability  for the
actions  (or  failure to act) of the  Master  Servicer  prior to the date that
such successor becomes Master Servicer under the Trust Agreement.

                                       41

<PAGE>

        SECTION 6.05.  COMPENSATION TO THE MASTER SERVICER

        The Master  Servicer shall be entitled to receive a monthly fee as
compensation  for services  rendered by the Master  Servicer under the Trust
Agreement.  The monthly Master  Servicing Fee with respect to the Trust shall
equal the amount set forth in the Trust  Agreement,  which may be  retained by
the Master  Servicer  when it remits funds from the Master Servicer  Custodial
Account to the Asset Proceeds  Account.  The Master Servicer also will be
entitled,  as additional  compensation,  to any late reporting  fees paid by a
Servicer  pursuant to Section 450 of the Guide.

        SECTION 6.06.  ASSIGNMENT OR DELEGATION OF DUTIES BY MASTER SERVICER

        Except as expressly  provided in the Trust Agreement,  the Master
Servicer shall not assign or transfer any of its  rights,  benefits  or
privileges  under the  Trust  Agreement  to any  other  Person,  or  delegate
to or subcontract  with, or authorize or appoint any other Person to perform any
of the duties,  covenants or obligations to be  performed  by the Master
Servicer  under the Trust  Agreement,  without  the prior  written  consent of
the Trustee,  and any agreement,  instrument or act purporting to effect any
such assignment,  transfer,  delegation or appointment without such written
consent shall be void.  Notwithstanding  the foregoing,  the Master Servicer
shall have the right  without the prior written  consent of the Trustee to
delegate to,  subcontract  with,  authorize or appoint an affiliate of the
Master  Servicer to perform and carry out any duties,  covenants or  obligations
to be performed  and carried out by the Master  Servicer  under the Trust
Agreement  and hereby  agrees so to  delegate, subcontract,  authorize or
appoint to an affiliate of the Master  Servicer any duties,  covenants or
obligations to be  performed  and carried out by the Master  Servicer  under the
Trust  Agreement  to the extent that such duties, covenants  or  obligations are
to be  performed  in any  state or  states  in which  the  Master  Servicer  is
not authorized  to do  business as a foreign  corporation  but in which the
affiliate  is so  authorized.  In no case, however, shall any permitted
assignment relieve the Master Servicer of any liability under the Trust
Agreement.

                                   ARTICLE VII
           TERMINATION OF SERVICING AND MASTER SERVICING ARRANGEMENTS

        SECTION 7.01.  TERMINATION AND SUBSTITUTION OF SERVICING AGREEMENTS

        Upon the  occurrence  of any  event  for which a  Servicer  may be
terminated  pursuant  to its  Servicing Agreement,  the  Master  Servicer  shall
promptly  deliver  to Saxon,  the  Master  Servicer  and the  Trustee,  a
certificate  of an Officer that an event has occurred that may justify
termination  of such  Servicing  Agreement, describing the  circumstances
surrounding such event.  Subject to Section 1.03 hereof,  the Master Servicer
may or shall terminate such Servicing Agreement.

         If a Servicing  Agreement is  terminated,  the Master  Servicer  shall
enter into a  substitute  Servicing Agreement with another  mortgage loan
servicing  company  acceptable to the Master Servicer and Rating Agency under
which such mortgage loan servicing company shall assume,  satisfy,  perform and
carry out all liabilities,  duties, responsibilities and obligations that are to
be, or otherwise were to have been,  satisfied,  performed and carried out by
the terminated Servicer under such terminated  Servicing Agreement.
Notwithstanding the foregoing,  no such substitute  Servicing  Agreement need
contain a covenant by the substitute  Servicer to purchase Converted Mortgage
Loans.  Until such time as the Master  Servicer  enters into a substitute
servicing  agreement with respect to the Mortgage Loans, the Master Servicer
shall assume,  satisfy,  perform and carry out all obligations  which otherwise
were to have been satisfied,  performed and carried out by the terminated
Servicer under the terminated  Servicing Agreement.  In no event,  however,
shall the  Master  Servicer  be deemed to have  assumed  the  obligations  of a
Servicer  to  purchase  any  Mortgage  Loan from the Trust  pursuant  to any
provision  of the  related  Servicing Agreement or the Guide or to make Advances
with respect to any Mortgage  Loan,  except to the extent  specifically provided
in Section  3.04 of the  Standard  Terms.  As  compensation  to the  Master
Servicer  for any  servicing obligations  fulfilled or assumed by the Master
Servicer,  the Master  Servicer shall be entitled to any servicing compensation
to which the  terminated  Servicer  would have been  entitled if the  Servicing
Agreement  with such Servicer had not been terminated.

                                       42

<PAGE>

        SECTION 7.02.  TERMINATION OF MASTER SERVICER; TRUSTEE TO ACT

        Each of the  following  shall  constitute  an Event of Default by the
Master  Servicer  of its  obligations under the Trust Agreement:

        (a)    the Master  Servicer  shall fail duly to observe  or  perform  in
any  material  respect  any of its covenants or agreements  (other than its
obligation to make an Advance  pursuant to Section 3.04 hereof)  contained in
the Trust  Agreement and such failure shall continue  unremedied for a period of
30 days after the date on which written  notice of such failure,  requiring the
same to be remedied,  shall have been given to the Master  Servicer by the
Trustee or to the Master  Servicer and the Trustee by the Holders of
Certificates  entitled to at least 25% of the Voting Rights; or

        (b)    a  decree  or order of a court  or  agency  or  supervisory
authority  having  jurisdiction  in the premises in an  involuntary  case under
any present or future  federal or state  bankruptcy,  insolvency or similar law
or the  appointment  of a  conservator  or receiver or  liquidator  in any
insolvency,  readjustment  of debt, marshaling of assets and  liabilities or
similar  proceeding,  or for the winding-up or liquidation of its affairs, shall
have been  entered  against  the Master  Servicer  and such  decree or order
shall  have  remained  in force undischarged and unstayed for a period of 60
days; or

        (c)    the Master  Servicer shall consent to the  appointment of a
conservator or receiver or liquidator in any  insolvency,  readjustment of debt,
marshaling of assets and liabilities or similar  proceeding of or relating to
the Master Servicer or relating to all or substantially all its property; or

        (d)    the Master  Servicer shall admit in writing its inability to pay
its debts  generally as they become due, file a petition to take advantage of
any applicable  insolvency or reorganization  statute, make an assignment for
the benefit of its creditors or voluntarily suspend payment of its obligations;
or

        (e)    the Master  Servicer  shall  fail to remit  funds in the Master
Servicer  Custodial  Account to the Asset  Proceeds  Account as required by
Section  3.01(c) hereof within one Business Day of the date that such funds are
due; or

        (f)    the Master  Servicer  shall fail to make any Advance or other
payment  required by Section  3.04 or Section 3.05 hereof within one Business
Day of the date that such Advance or other payment is due.

        The rights and  obligations of the Master  Servicer under the Trust
Agreement may be terminated  only upon the  occurrence  of an Event of Default
and subject to Section 1.03 hereof.  Subject to Section 1.03 hereof,  if an
Event of Default  described  in clauses (a) through (d) of this Section  7.02
shall  occur,  then,  and in each and every such case,  so long as such  Event
of Default  shall not have been  remedied,  the  Trustee  may,  and at the
direction of the Holders of  Certificates  entitled to at least 51% of the
Voting  Rights,  the Trustee  shall,  by notice in writing to the Master
Servicer,  terminate all the rights and  obligations of the Master  Servicer
under the Trust Agreement,  other than its rights as a  Certificateholder.
Subject to Section 1.03 hereof if an Event of Default  described in clauses (e)
and (f) of this Section 7.02 shall occur,  the Trustee may  terminate,  by
notice in  writing  to the  Master  Servicer,  all the rights  and  obligations
of the  Master  Servicer  under the Trust Agreement,  other than its rights as a
Certificateholder.  On and after the receipt by the Master Servicer of such
written notice,  all authority and power of the Master Servicer under the Trust
Agreement,  whether with respect to the  Certificates  (other than as a Holder
thereof) or the  Mortgage  Loans or  otherwise,  shall,  to the maximum extent
permitted by law, pass to and be vested in the Trustee  pursuant to and under
this Section 7.02  (provided, however,  that the Master  Servicer  shall
continue to be  entitled to receive all amounts  accrued or owing to it under
the Trust  Agreement on or prior to the date of such  termination.  Without
limiting the  generality  of the foregoing,  the Trustee is hereby  authorized
and empowered to execute and deliver on behalf of and at the expense of the
Master Servicer,  as the Master Servicer's  attorney-in-fact  or otherwise,  any
and all documents and other instruments,  and to do or  accomplish  all other
acts or things that in the Trustee's  sole and absolute  judgment may be
necessary  or  appropriate,  to effect  such  termination.  Notwithstanding  the
foregoing,  upon any such termination the Master Servicer shall do all things
reasonably  requested by the Trustee to effect the termination of the Master
Servicer's  responsibilities,  rights and powers under the Trust Agreement,  and
the transfer thereof to the Trustee,  including,  but not limited to, promptly
providing to the Trustee (and in no event later than ten Business Days
subsequent to such notice) all documents and records  electronic and otherwise
reasonably  requested by the  Trustee  to enable the  Trustee or its  designee
to assume and carry out the duties and  obligations  that otherwise were to have
been performed and carried out by the Master Servicer but for such termination.

                                       43

<PAGE>

        Upon any such  termination,  the Trustee shall, to the maximum extent
permitted by law, be the successor in all respects to the Master Servicer in its
capacity as master servicer under the Trust  Agreement,  but the Trustee shall
not have any liability  for, or any duty or obligation to perform,  any duties
or  obligations  of the Master Servicer required to be performed prior to the
date that the Trustee becomes successor master servicer.

        As  successor  master  servicer,  the Trustee  shall be  entitled to the
fees to which the Master  Servicer would have been  entitled  if the Master
Servicer  had  continued  to act as such.  The  Trustee  shall  also,  as
successor master servicer,  be entitled to all the protections and
indemnification  afforded to the Master Servicer pursuant to Section 6.03
hereof.

        Notwithstanding  the above but subject to Section 1.03 hereof,  upon the
occurrence of an Event of Default, if the  Trustee  shall  be  unwilling  so to
act,  or  shall,  if it is  unable  so to act or,  if the  Holders  of
Certificates  entitled  to at least 51% of the  Voting  Rights so  request  in
writing  to the  Trustee,  promptly appoint,  or petition a court of  competent
jurisdiction  to appoint,  any  established  mortgage  loan  servicing
institution  acceptable to each Rating Agency and having a net worth of not less
than  $15,000,000 as the successor to the Master  Servicer.  No  appointment  of
a  successor  to the Master  Servicer  shall be  effective  until the assumption
by such successor of all future  responsibilities,  duties and  liabilities of
the Master Servicer under the Trust  Agreement.  Pending  appointment  of a
successor  to the Master  Servicer,  the Trustee or an  affiliate shall, to the
maximum extent permitted by law, act in such capacity as hereinabove provided.

        In  connection  with any such  appointment  and  assumption  described
herein,  the  Trustee may make such arrangements  for the  compensation of such
successor out of payments  received on the assets included in the Trust Estate
as it and such successor shall agree;  provided,  however,  that no such
compensation  shall be in excess of that  permitted the Master  Servicer  under
the Trust  Agreement.  The Trustee and such  successor  shall take such action,
consistent with this Agreement, as shall be necessary to effectuate any such
succession.

        Upon the  occurrence  of any Event of Default,  the  Trustee,  in
addition to the rights  specified in this Section 7.02, shall have the right, in
its own name and as Trustee,  to take all actions now or hereafter  existing at
law, in equity or by statute to enforce its rights and  remedies and to protect
the  interests,  and enforce the rights and  remedies,  of the
Certificateholders  (including  the  institution  and  prosecution  of all
judicial, administrative  and other  proceedings  and the filings of proofs of
claim and debt in  connection  therewith).  No remedy provided for by the Trust
Agreement shall be exclusive of any other remedy,  each and every remedy shall
be cumulative  and in  addition  to any other  remedy and no delay or failure to
exercise  any right or remedy  shall impair any such right or remedy or shall be
deemed to be a waiver of any Event of Default.

        For the purposes of this Section  7.02 and Section  8.01  hereof,  the
Trustee  shall not be deemed to have knowledge of an Event of Default  unless an
Officer of the Trustee has actual  knowledge  thereof or unless written notice
of such  Event of  Default  is  received  by the  Trustee at its  Corporate
Trust  Office  and such  notice references the Certificates, the Trust or the
Trust Agreement.

        SECTION 7.03.  NOTIFICATION TO CERTIFICATEHOLDERS

        (a)    Upon any  termination  pursuant to Section  7.01 or Section  7.02
hereof,  or any  appointment  of a successor  to a Servicer or the Master
Servicer,  the  Trustee  shall give prompt  written  notice  thereof to the
Certificateholders at their respective addresses appearing in the Certificate
Register.

        (b)    Within 60 days after the  occurrence of any Event of Default or
the  Trustee's  receipt of notice of the  occurrence  of any event  permitting
termination  of a Servicer,  the Trustee  shall  transmit by mail to the
Certificateholders  notice of each such  Event of  Default  or event  known to
the  Trustee,  unless  such Event of Default or event shall have been cured or
waived.

                                  ARTICLE VIII
                             CONCERNING THE TRUSTEE

        SECTION 8.01.  DUTIES OF TRUSTEE

        The  Trustee,  prior to the  occurrence  of an Event of  Default  and
after the  curing  of each  Event of Default,  undertakes  to  perform  such
duties  and only such  duties as are  specifically  set forth in the Trust
Agreement.  During an Event of Default of which the Trustee has notice,  the
Trustee  shall  exercise  such of the rights  and  powers  vested  in it by the
Trust  Agreement,  and use the same  degree  of care and  skill in their
exercise,  as a prudent man would  exercise or use under the  circumstances  in
the  conduct of such  person's  own affairs.

                                       44

<PAGE>

        The Trustee, upon receipt of any resolution,  certificate,  statement,
opinion, report, document, order or other  instrument  specifically  required to
be furnished to it pursuant to any  provision of the Trust  Agreement, shall
examine  such  instrument  to  determine  whether it conforms to the
requirements  of the Trust  Agreement; provided,  however,  that the Trustee
shall be under no duty to  recalculate,  verify or recompute any  information
provided to it hereunder by Saxon or the Master  Servicer.  If any such
instrument  is found not to conform to the requirements of the Trust  Agreement
in a material  manner,  the Trustee shall take action as it deems  appropriate
to have the  instrument  corrected,  and if the  instrument  is not corrected to
the  Trustee's  satisfaction,  the Trustee shall provide notice thereof to the
Certificateholders.

        No provision of the Trust  Agreement  shall be construed to relieve the
Trustee from  liability for its own negligent action, its own negligent failure
to act or its own willful misconduct; provided, however, that:

        (a)    prior to the occurrence of an Event of Default,  and after the
curing of each Event of Default,  the duties  and  obligations  of the  Trustee
shall be  determined  solely  by the  express  provisions  of the  Trust
Agreement,  the  Trustee  shall not be liable  except for the  performance  of
such duties and  obligations  as are specifically set forth in the Trust
Agreement,  no implied  covenants or obligations  shall be read into the Trust
Agreement  against  the  Trustee  and,  in the  absence of bad faith on the part
of the  Trustee,  the  Trustee may conclusively rely, as to the truth of the
statements and the correctness of the opinions  expressed  therein,  upon any
certificates or opinions furnished to the Trustee that conform to the
requirements of the Trust Agreement;

        (b)    the  Trustee  shall not be  personally  liable  for an error of
judgment  made in good  faith by an Officer of the Trustee,  unless it shall be
proved that the Trustee was  negligent in  ascertaining  the  pertinent facts;

        (c)    the Trustee  shall not be personally  liable with respect to any
action  taken,  suffered or omitted to be taken by it in good faith in
accordance  with the  direction of the Holders of  Certificates  entitled to at
least 25% of the Voting Rights  relating to the time,  method and place of
conducting any proceeding for any remedy available to the Trustee, or exercising
any trust or power conferred upon the Trustee, under the Trust Agreement;

        (d)    any  determination  of negligence or bad faith of the Trustee
shall be made only upon a finding that there is clear and convincing  evidence
(and not upon the mere  preponderance of evidence)  thereof in a proceeding
before a court of competent jurisdiction in which the Trustee has had an
opportunity to defend; and

        (e)    in no event shall the Trustee be held liable for the  actions or
omissions  of the Master  Servicer or a Servicer  (excepting  the Trustee's own
actions as Master  Servicer or Servicer),  and in connection  with any action or
claim for recovery  sought  against the Trustee  based upon facts  involving the
acts or omissions of the Master  Servicer or Saxon,  or involving any allegation
or claim of liability or recovery  against the Trustee by the Master  Servicer
or by a Seller,  the Trustee  shall not be held to a greater  standard of care
than the Master Servicer or the Seller  would be held in such  situation.  No
provision of the Trust  Agreement  shall  require the Trustee to expend or risk
its own funds or otherwise  incur any financial  liability in the  performance
of any of its duties hereunder,  or in the exercise of any of its rights or
powers,  if it shall have reasonable  grounds for believing  that  repayment of
such funds or adequate  indemnity  against  such risk or liability is not
reasonably assured to it unless such risk or liability  relates to duties set
forth herein  (which  duties shall not be deemed to include  actions  required
to be taken by the Trustee  arising out of the failure of another  person to
take any required action hereunder).

        SECTION 8.02.  CERTAIN MATTERS AFFECTING THE TRUSTEE

        (a)    Except as otherwise provided in Section 8.01 hereof:

               (i)     the Trustee may rely and shall be  protected  in acting
        or  refraining  from acting upon any resolution,  certificate of
        auditors or other certificate,  statement, instrument, opinion, report,
        notice, request,  consent,  order,  appraisal,  bond or other paper or
        document believed by it to be genuine and to have been signed or
        presented by the proper  party or parties.  Further,  the Trustee may
        accept a copy of the vote of the Board of Directors of any party
        certified by its clerk or assistant  clerk or secretary or assistant
        secretary as conclusive  evidence of the authority of any person to act
        in accordance  with such vote,  and such vote may be  considered as in
        full force and effect until receipt by the Trustee of written notice to
        the contrary;

                                       45

<PAGE>

              (ii)    the  Trustee  may, in the absence of bad faith on its
        part,  rely upon a  certificate  of an Officer of the appropriate Person
        whenever in the  administration of the Trust Agreement the Trustee shall
        deem it desirable  that a matter be proved or  established  (unless
        other  evidence be herein  specifically prescribed) prior to taking,
        suffering or omitting any action hereunder;

               (iii)   the Trustee may consult  with  counsel  chosen with due
        care and the written  advice of such counsel or any Opinion of Counsel
        shall be full and complete  authorization  and  protection in respect of
        any action taken or suffered or omitted by it hereunder in good faith
        and in  accordance  with such written advice or Opinion of Counsel;

               (iv)    the Trustee  shall be under no  obligation to exercise
        any of the trusts or powers vested in it by the Trust  Agreement or to
        institute,  conduct or defend any  litigation  thereunder  or in
        relation thereto at the request,  order or direction of any of the
        Certificateholders,  pursuant to the  provisions of the Trust Agreement,
        unless  such  Certificateholders  shall have  offered to the  Trustee
        reasonable security or  indemnity  against  the costs,  expenses  and
        liabilities  which may be  incurred  therein or thereby;

               (v)     the Trustee shall not be personally  liable for any
        action taken,  suffered or omitted by it in good faith and believed by
        it to be  authorized or within the  discretion or rights or powers
        conferred upon it by the Trust Agreement;

               (vi)    the Trustee shall not be bound to make any  investigation
        into the facts or matters  stated in any resolution,  certificate,
        statement,  instrument, opinion, report, notice, request, consent,
        order, approval,  bond or other  paper or  document,  unless  requested
        in  writing  to do so by the  Holders  of Certificates entitled to at
        least 25% of the Voting Rights;  provided,  however, that if the payment
        within a reasonable time to the Trustee of the costs,  expenses or
        liabilities  likely to be incurred by it in the making of such
        investigation  is, in the  opinion  of the  Trustee,  not  assured  to
        the  Trustee  by the security  afforded to it by the terms of the Trust
        Agreement,  the Trustee may require  indemnity  against such  expense or
        liability  as a  condition  to  taking  any such  action.  The  expense
        of  every  such investigation  shall be paid by the  Master  Servicer
        or, if paid by the  Trustee,  shall be repaid by the Master Servicer
        upon demand;

               (vii)   the Trustee may execute  any of the trusts or powers
        under the Trust  Agreement  or perform any duties  thereunder  either
        directly or by or through  agents or attorneys and the Trustee shall not
        be responsible  for any misconduct or negligence on the part of any
        agent or attorney  appointed with due care by it under the Trust
        Agreement;

               (viii)  whenever the Trustee is authorized  herein to require
        acts or documents in addition to those required  to be  provided  it in
        any  matter,  it shall be under no  obligation  to make any
        determination whether or not such  additional  acts or  documents should
        be  required  unless  obligated  to do so under Section 8.01 hereof;

               (ix)    the permissive right or authority of the Trustee to take
        any action  enumerated in the Trust Agreement shall not be construed as
        a duty or obligation; and

               (x)     the Trustee  shall not be deemed to have notice of any
        matter,  including,  but limited to, any Event of  Default,  unless an
        Officer of the  Trustee has actual  knowledge  thereof or unless
        written notice  thereof is received by the Trustee at its  Corporate
        Trust Office and such notice  references  the Certificates, the Trust or
        the Trust Agreement.

        (b)    All  rights  of  action  under  the  Trust  Agreement  or  under
any of the  Certificates  that are enforceable  by the Trustee may be enforced
by the Trustee  without the possession of any of the  Certificates,  or the
production thereof at any trial or other proceeding  relating thereto,  and any
such suit, action or proceeding instituted  by the Trustee  shall be brought in
its name for the  benefit of all the Holders of such  Certificates, subject to
the provisions of the Trust Agreement.

                                       46

<PAGE>

        SECTION 8.03.  TRUSTEE NOT LIABLE FOR CERTIFICATES OR MORTGAGE LOANS

        The  recitals  contained in the Trust  Agreement  and in the
Certificates  (other than the  signature  and countersignature  of the Trustee
on the  Certificates)  shall be taken as the statements of Saxon,  and the
Trustee assumes no  responsibility  for their  correctness.  The Trustee makes
no  representations  or warranties as to the validity or sufficiency of the
Trust Agreement or the Certificates  (other than the signature and
countersignature of the  Trustee  on the  Certificates)  or of any  Mortgage
Loan or related  document.  The  Trustee  shall not be accountable  for  the use
or  application  by  Saxon  of  any of the  Certificates  or of  the  proceeds
of  such Certificates,  or for the use or  application  of any  funds  paid to
Saxon in  respect  of the  Mortgage  Loans or deposited in or withdrawn from the
Asset Proceeds Account or the Master Servicer  Custodial  Account other than any
funds held by or on behalf of the  Trustee in  accordance  with  Sections  3.01
and 3.02  hereof or as owner of the Regular Interests of the Pooling REMIC.

        SECTION 8.04.  TRUSTEE MAY OWN CERTIFICATES

        The Trustee,  the Paying Agent,  the  Certificate  Registrar or the
Custodian in its respective  individual capacity or any other capacity may
become the owner or pledgee of  Certificates  with the same rights it would have
if it were not Trustee, the Paying Agent, the Certificate Registrar or the
Custodian.

        SECTION 8.05.  TRUSTEE'S FEES

        The Trustee shall be entitled to receive the Trustee Fee as
compensation  for its services under the Trust Agreement.  The Trustee Fee shall
be payable  from amounts  received  with  respect to the  Mortgage  Loans.
Saxon shall indemnify and hold harmless the Trustee,  the Paying Agent,  the
Certificate  Registrar or the Custodian and any director,  officer,  employee or
agent thereof  against any loss,  liability or expense,  including  reasonable
attorney's  fees,  incurred in connection with or arising out of or in
connection  with the Trust Agreement  (other than a loss,  liability  or expense
subject to  indemnification  by the Master  Servicer  pursuant to Section 6.01
hereof),  any custodial agreement or the Certificates,  including,  but not
limited to, any such loss, liability or expense  incurred in  connection  with
any legal action  against the Trust or the Trustee,  the Paying  Agent,  the
Certificate Registrar or the Custodian or any director,  officer,  employee or
agent thereof, or the performance of any of the duties of the Trustee,  the
Paying Agent or the  Certificate  Registrar under the Trust Agreement or the
duties of the  Custodian  under any  custodial  agreement  other than any loss,
liability  or expense  incurred by reason of the  willful  misfeasance,  bad
faith or  negligence  in the  performance  of the duties  under the Trust
Agreement  or by reason of the  willful  misfeasance,  bad faith or gross
negligence  of the  Custodian  under any custodial agreement  (including
specifically any loss, liability or expense incurred by the Custodian by reason
of simple  negligence  under any  custodial  agreement).  The  provisions  of
this  Section  8.05  shall  survive  the resignation or removal of the Trustee,
the Paying Agent or the  Certificate  Registrar and the  termination of the
Trust  Agreement and the  resignation or removal of the Custodian  under any
custodial  agreement.  The Trustee may receive an additional indemnity from a
party acceptable to the Trustee.

        SECTION 8.06.  ELIGIBILITY REQUIREMENTS FOR TRUSTEE

        The  Trustee  shall  at all  times  be a bank or  trust  company  that:
(i) is not an  Affiliate,  (ii) is organized and doing  business  under the laws
of the United  States or any state  thereof and is  authorized  under such laws
to exercise  corporate trust powers,  (iii) has a combined  capital and surplus
of at least  $50,000,000, and (iv) is subject to supervision or  examination by
a federal or state  authority.  If such bank or trust company publishes  reports
of its  condition at least  annually,  pursuant to law or to the  requirements
of the aforesaid supervising  or examining  authority,  then for the purposes of
this Section 8.06 the combined  capital and surplus of such bank or trust
company  shall be deemed to be its  combined  capital  and  surplus as set forth
in its most recent  report of  condition  so  published.  If at any time the
Trustee  shall cease to be eligible in  accordance with the  provisions of this
Section 8.06,  the Trustee shall resign  immediately in the manner and with the
effect specified in Section 8.07 hereof.

        SECTION 8.07.  RESIGNATION AND REMOVAL OF THE TRUSTEE

        The  Trustee  may at any time  resign and be  discharged  from the
trusts  created  pursuant  to the Trust Agreement  by giving  written  notice
thereof  to Saxon,  the Master  Servicer  and all  Certificateholders.  Upon
receiving such notice of  resignation,  Saxon shall promptly,  subject to
Section 1.03 hereof,  appoint a successor trustee by written  instrument,  in
duplicate,  which instrument shall be delivered to the resigning Trustee and to
the  successor  trustee.  Saxon  shall  deliver a copy of such  instrument  to
the  Certificateholders,  the Master Servicer and each  Servicer.  If no
successor  trustee shall have been so appointed  and have accepted  appointment
within 30 days after the giving of such notice of  resignation,  the  resigning
Trustee may  petition any court of competent jurisdiction for the appointment of
a successor trustee.

                                       47

<PAGE>

        If at any time the Trustee  shall cease to be eligible in  accordance
with the  provisions of Section 8.06 hereof and shall fail to resign  after
written  request  therefor by Saxon,  or if at any time the  Trustee  shall
become  incapable of acting,  or shall be adjudged  bankrupt or  insolvent,  or
a receiver of the Trustee or of its property  shall be appointed,  or any public
officer shall take charge or control of the Trustee or of its property or
affairs for the purpose of  rehabilitation,  conservation  or liquidation,  then
Saxon,  subject to Section 1.03 hereof,  may remove the  Trustee  and  appoint a
successor  trustee by written  instrument,  in  duplicate,  which instrument
shall be delivered to the Trustee so removed and to the successor  trustee.
Saxon shall also deliver a copy of such instrument to the Certificateholders,
the Master Servicer and each Servicer.

        Subject to Section 1.03 hereof,  the Holders of Certificates  entitled
to at least 51% of the Voting Rights may at any time  remove the  Trustee  and
appoint a successor  trustee by written  instrument  or  instruments,  in
triplicate,  signed  by such  Holders  or  their  attorneys-in-fact  duly
authorized,  one  complete  set of which instruments  shall be delivered to each
of Saxon,  the Trustee so removed and the  successor  so  appointed.  Saxon
shall deliver a copy of such instruments to the Certificateholders, the Master
Servicer and each Servicer.

        Any  resignation or removal of the Trustee and  appointment of a
successor  trustee  pursuant to any of the provisions  of this Section 8.07
shall not become  effective  until  acceptance  of  appointment  by the
successor trustee as provided in Section 8.08 hereof.

        SECTION 8.08.  SUCCESSOR TRUSTEE

        Any successor trustee  appointed as provided in Section 8.07 hereof
shall execute,  acknowledge and deliver to Saxon,  the Master  Servicer and the
predecessor  trustee an instrument  accepting such  appointment  under the Trust
Agreement,  and thereupon the resignation or removal of the predecessor  trustee
shall become  effective and such  successor  trustee,  without any further  act,
deed or  conveyance,  shall  become fully vested with all the rights, powers,
duties and obligations of its predecessor  thereunder,  with the like effect as
if originally named as trustee  therein.  The predecessor  trustee shall
deliver,  or cause to be delivered,  to the successor  trustee all Trustee
Mortgage Loan Files and related  documents and statements  held by it under the
Trust  Agreement,  and Saxon,  the Master  Servicer and the  predecessor trustee
shall execute and deliver such  instruments  and do such other things as may
reasonably  be required for more fully and certainly  vesting and  confirming in
the successor trustee all such rights, powers, duties and obligations.

        No successor  trustee shall accept  appointment as provided in this
Section 8.08 unless at the time of such acceptance such successor trustee shall
be eligible under the provisions of Section 8.06 hereof.

        Upon  acceptance  of  appointment  by a successor  trustee as provided
in this  Section,  Saxon shall mail notice of the succession of such trustee
under the Trust  Agreement to all  Certificateholders  at their  addresses as
shown in the  Certificate  Register.  If Saxon  fails to mail such  notice
within 10 days after  acceptance  of appointment  by the successor  trustee, the
successor  trustee shall cause such notice to be mailed at the expense of Saxon.

        SECTION 8.09.  MERGER OR CONSOLIDATION OF TRUSTEE

        Any Person into which the Trustee may be merged or  converted or with
which it may be  consolidated  or any Person  resulting  from any merger,
conversion  or  consolidation  to which the Trustee  shall be a party,  or any
Person  succeeding to the business of the Trustee,  shall be the successor of
the Trustee under the Trust Agreement provided  such Person shall be eligible
under the  provisions  of Section 8.06  hereof,  without the  execution or
filing of any paper or any further act on the part of any of the parties
hereto,  anything  herein to the contrary notwithstanding.

                                       48

<PAGE>

        SECTION 8.10.  APPOINTMENT OF TRUSTEE OR SEPARATE TRUSTEE

        For the purpose of meeting any legal  requirements  of any  jurisdiction
in which any part of the Trust or property  securing the same may at the time be
located,  Saxon, the Master Servicer and the Trustee acting jointly, subject to
Section 1.03 hereof,  shall have the power and shall execute and deliver all
instruments to appoint one or more  Persons  approved by the  Trustee to act as
co-trustee  or  co-trustees,  jointly  with the  Trustee,  or separate  trustee
or  trustees,  of all or any part of the Trust,  and to vest in such Person or
Persons,  in such capacity,  such title to the Trust,  or any part  thereof,
and,  subject to the other  provisions  of this Section 8.10,  such  powers,
duties,  obligations,  rights and trusts as Saxon,  the Master  Servicer  or the
Trustee may consider  necessary  or  desirable.  If Saxon or the  Master
Servicer  shall not have  joined in such  appointment within 15 days after the
receipt by it of a request so to do, the  Trustee  alone shall have the power to
make such appointment.  No  co-trustee(s)  or  separate  trustee(s)  hereunder
shall  be  required  to  meet  the  terms  of eligibility  as a  successor
trustee  under  Section  8.06  hereof  and no  notice  to  Certificateholders
of the appointment of co-trustee(s) or separate trustee(s) shall be required
under Section 8.08 hereof.

        In the case of any  appointment  of a co-trustee or separate  trustee
pursuant to this Section  8.10,  all rights,  powers,  duties and  obligations
conferred or imposed upon the Trustee shall be conferred or imposed upon and
exercised or performed by the Trustee and such separate  trustee or  co-trustee
jointly,  except to the extent that  under any law of any  jurisdiction  in
which  any  particular  act or acts are to be  performed  (whether  as Trustee
under the Trust  Agreement or as successor to the Master  Servicer  pursuant to
Section 7.02  hereof),  the Trustee  shall be  incompetent  or  unqualified  to
perform such act or acts,  in which event such rights,  powers, duties  and
obligations  (including  the  holding  of  title  to the  Trust  or any  portion
thereof  in any such jurisdiction)  shall be exercised  and  performed by such
separate  trustee or  co-trustee at the direction of the Trustee.

        Any notice,  request or other  writing  given to the Trustee  shall be
deemed to have been given to each of the then  separate  trustees  and
co-trustees,  as  effectively  as if given  to each of  them.  Every  instrument
appointing  any separate  trustee or  co-trustee  shall refer to the Trust
Agreement  and the  conditions  of this Article VIII. Each separate trustee and
co-trustee,  upon its acceptance of the trusts  conferred,  shall be vested with
the estates or property  specified  in its  instrument  of  appointment,  either
jointly  with the Trustee or separately,  as may be  provided  therein,  subject
to all the  provisions  of the Trust  Agreement,  specifically including  every
provision of the Trust  Agreement  relating to the conduct of or affecting  the
liability of, or affording protection to, the Trustee.  Every such instrument
shall be filed with the Trustee.

        Any  separate   trustee  or   co-trustee   may,  at  any  time,
constitute   the  Trustee  its  agent  or attorney-in-fact,  with full power and
authority,  to the extent not prohibited by law, to do any lawful act under or
in respect of the Trust  Agreement on its behalf and in its name. If any
separate  trustee or  co-trustee  shall die, become incapable of acting,  resign
or be removed, all its estates,  properties,  rights,  remedies and trusts shall
vest in and be exercised by the Trustee,  to the extent  permitted by law,
without the  appointment of a new or successor  trustee.  Any expense associated
with the appointment of a separate  trustee or co-trustee shall not be an
expense of the Master Servicer.

        SECTION 8.11.  APPOINTMENT OF CUSTODIANS

        The  appointment  of the  Custodian  may at any time be  terminated  and
a substitute  Custodian  appointed therefor by the Trustee,  subject to Section
1.03 hereof,  pursuant to a Custody Agreement satisfactory in form and substance
to the Trustee.  Subject to Section 1.03 hereof,  the Trustee  shall  terminate
the  appointment  of any Custodian  and appoint a  substitute  custodian  upon
the  request of the Master  Servicer.  The Trustee  agrees to comply with the
terms of each  custodial  agreement  and to enforce the terms and  provisions
thereof  against the Custodian for the benefit of the  Certificateholders.  Each
Custodian  shall be a depository  institution or trust company subject to
supervision by federal or state  authority,  shall have combined capital and
surplus of at least $10,000,000 and shall be qualified to do business in the
jurisdiction in which it holds any Trustee  Mortgage Loan File.  Any such
Custodian may not be an affiliate of Saxon or any Seller.

                                       49

<PAGE>

        SECTION 8.12.  TRUSTEE MAY ENFORCE CLAIMS WITHOUT POSSESSION OF
CERTIFICATES

        All rights of action  and claims  under the Trust  Agreement  or the
Certificates  may be  prosecuted  and enforced  by the  Trustee  without the
possession  of any of the  Certificates  or the  production  thereof in any
proceeding  relating  thereto,  and any such proceeding  instituted by the
Trustee shall be brought in its own name or in its capacity as Trustee.  Any
recovery of judgment  shall,  after provision for the payment of the reasonable
compensation,  expenses,  disbursements  and  advances of the Trustee,  its
agents and counsel,  be for the ratable benefit of the Certificateholders in
respect of which such judgment has been recovered.

                                   ARTICLE IX
               TERMINATION OF THE TRUST; PURCHASE OF CERTIFICATES

        SECTION 9.01.  TERMINATION OF TRUST

        The Trust created under a Trust  Agreement and all  obligations  created
thereby will  terminate  upon the payment to the Holders of all  Certificates
(including the  Certificate  Insurer,  pursuant to its subrogation and
reimbursement  rights),  from amounts other than those available under the
Certificate  Insurance Policies,  of all amounts  held by the Trustee and
required to be paid to such Holders  pursuant to this  Agreement  upon the last
to occur of (a) the final  payment  or other  liquidation  (or any  advance made
with  respect  thereto)  of the last Mortgage Loan in the Trust Estate,  (b) the
disposition  of all property  acquired in respect of any Mortgage Loan remaining
in the Trust  Estate  and (c) if an  election  has been made to treat  certain
assets of the Trust as a REMIC,  at any time  when a  Qualified  Liquidation  of
the  REMIC is  effected  as  described  below.  To effect a termination  of this
Agreement  pursuant to clause (c) above,  the Holders of all  Certificates  then
Outstanding shall (i)  unanimously  direct the  Trustee  on behalf of the REMIC
to adopt a plan of  complete  liquidation  , as contemplated  by Section
860F(a)(4)  of the Code and as prepared by the Master  Servicer  and (ii)
provide to the Trustee an opinion of counsel  experienced  in federal  income
tax matters  acceptable to the Trustee to the effect that such  liquidation
constitutes,  as to the REMIC, a Qualified  Liquidation,  and the Trustee either
shall sell the assets  constituting  the REMIC and  distribute the proceeds of
the  liquidation of the Trust Estate,  or shall distribute  equitably in kind
all the assets of the Trust Estate to the remaining  Holders of the Certificates
each in accordance  with such plan, so that the liquidation or  distribution  of
the Trust Estate,  the  distribution of any proceeds of the  liquidation  and
the  termination of this Agreement  occur no later than the close of the 90th
day  after  the date of  adoption  of the  plan of  liquidation  and  such
liquidation  qualifies  as a  Qualified Liquidation.  The Holders of the
Certificates  agree,  by acceptance of  Certificates,  that there may be no
claim under any  Certificate  Insurance  Policy  following  termination  of the
Trust pursuant to clause (c) of the first sentence of this  Section 9.01 without
the consent of the  Certificate  Insurer.  In no event,  however,  will the
Trust created by this  Agreement  continue  beyond the  expiration  of
twenty-one  (21) years from the death of the last survivor of the descendants of
George Herbert Walker Bush,  former  President of the United States,  living on
the date  hereof.  The  Trustee  shall give  written  notice of  termination  of
the  Agreement  to each Holder and Certificate Insurer in the manner set forth
in Section 11.05 hereof.

        SECTION 9.02.  OPTIONAL TERMINATION

        (a)    On any Master Servicer  Remittance Date on or after the Initial
Optional  Termination Date, Saxon or the Holders of a majority in Percentage
Interests of the Class of  Certificates  designated in the Trust Agreement (the
"Designated  Class") may  determine  to purchase  and may cause the  purchase
from the Trust of all (but not fewer  than  all)  Mortgage  Loans and all
property  theretofore  acquired  in  respect  of any  Mortgage  Loan by
foreclosure,  deed in lieu of  foreclosure,  or  otherwise  then  remaining in
the Trust Estate at a price equal to 100% of the aggregate  Scheduled  Principal
Balances of the Mortgage Loans  (including any REO Property) as of the day of
purchase minus amounts  remitted from the Master Servicer  Custodial  Account to
the Asset Proceeds  Account representing  collections  of principal  on the
Mortgage  Loans  during the current  Remittance  Period,  plus one month's
interest on such amount  computed at the  Adjusted  Pass-Through  Rate,  plus in
all cases all accrued and unpaid  Servicing Fees and Master  Servicing Fees plus
any unpaid  Reimbursement  Amounts plus the aggregate amount of any unreimbursed
Advances and any Advances which a Servicer or the Master Servicer has
theretofore  failed to remit;  but in any event such  purchase  amount shall be
sufficient  to retire all other  Certificates  in full. In connection  with such
purchase,  the Master  Servicer shall remit to the Trustee (or the Paying Agent
on behalf of the  Trustee)  all  amounts  then on deposit in the Master Servicer
Custodial  Account  for  deposit to the Asset Proceeds Account, which deposit
shall be deemed to have occurred immediately preceding such purchase.

                                       50

<PAGE>

        (b)    If an election has been made to treat certain  assets of the
Trust as a REMIC,  in  connection  with any such purchase,  Saxon or such
Holders shall direct the Trustee to adopt and the Trustee shall adopt,  as to
the REMIC, a plan of complete  liquidation  as  contemplated  by Section
860F(a)(4) of the Code and as prepared by the Master Servicer,  and shall
provide to the Trustee an Opinion of Counsel  experienced in federal income tax
matters acceptable  to the  Trustee to the effect  that such  purchase  and
liquidation  constitutes,  as to the REMIC,  a Qualified  Liquidation.  In
addition,  Saxon or such  Holders  shall  provide to the Trustee an Opinion of
Counsel acceptable  to the Trustee to the effect that such  purchase  and
liquidation  does not  constitute  a  preference payment pursuant to the United
States Bankruptcy Code.

        (c)    Promptly  following  any  purchase  described  in this  Section
9.02,  the Trustee will release the Trustee Mortgage Loan File to the Holders of
the Designated Certificates or otherwise upon their order.

        SECTION 9.03.  OPTIONAL PURCHASE

        On any Distribution  Date on or after the Initial Optional  Termination
Date, the Holders of a majority in Percentage  Interests of the  Designated
Class may purchase the  Certificates  of all other  Classes by depositing with
the  Paying  Agent on the  preceding  Master  Servicer  Remittance  Date an
amount  equal to the  Certificate Principal Balance of such Certificates on such
Distribution Date plus interest thereon to such Distribution Date.

        SECTION 9.04.  TERMINATION UPON LOSS OF REMIC STATUS

        If a REMIC has been formed with respect to all or any portion of the
Trust Estate:

        (a)    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 the REMIC does not and will no
longer  qualify as a REMIC  pursuant  to Section  860D of the Code (the "Final
Determination"),  at any time on or  after  the  date  which  is 30  calendar
days  following  such  Final Determination  (i) the  Certificate  Insurer or the
Holders of a majority in  Percentage  Interests  of the Regular Certificates
then outstanding with the consent of the Certificate  Insurer may direct the
Trustee on behalf of the Trust to adopt a plan of  complete  liquidation,  as
prepared  by the Master  Servicer,  and (ii) the  Certificate Insurer may notify
the Trustee of the Certificate  Insurer's  determination to purchase from the
Trust all (but not fewer than all) Mortgage Loans and all property theretofore
acquired by foreclosure,  deed in lieu of foreclosure, or  otherwise  in respect
of any  Mortgage  Loan then  remaining in the Trust Estate at a price equal to
the sum of (x) the greater of (i) 100% of the aggregate  Scheduled  Principal
Balances of the Mortgage Loans as of the day of purchase minus amounts remitted
from the Master Servicer  Custodial Account  representing  collections of
principal on the Mortgage  Loans during the current  Remittance  Period and (ii)
the fair market value of such Mortgage Loans (disregarding  accrued  interest),
(y) one month's  interest on such amount computed at the Adjusted  Pass-Through
Rate and (z) the  aggregate  amount of any  unreimbursed  Advances  and any
Advances  which a  Servicer  or Master Servicer has theretofore failed to remit.

        Upon receipt of such direction  from the  Certificate  Insurer,  the
Trustee shall notify the Servicers and the Holders of the Residual  Certificates
of such election to liquidate or such  determination to purchase,  as the case
may be (the  "Termination  Notice").  The Holders of a majority  of the
Percentage  Interest of the  Residual Certificates  then  Outstanding  may,
within 60 days  from the date of  receipt  of the  Termination  Notice  (the
"Purchase  Option  Period"),  at their option,  purchase from the Trust all (but
not fewer than all) Mortgage Loans and all property theretofore acquired by
foreclosure,  deed in lieu of foreclosure,  or otherwise in respect of any
Mortgage Loan then  remaining in the Trust Estate at a purchase  price equal to
the aggregate  Scheduled  Principal Balances of all Mortgage  Loans as of the
date of such  purchase,  plus (a) one month's  interest on such amount at the
Adjusted  Pass-Through  Rate, (b) the aggregate amount of any  unreimbursed
Advances and unpaid Servicing Fees and Master  Servicing Fees, (c) any Advances
which a Servicer or Master  Servicer has  theretofore  failed to remit and (d)
any outstanding Reimbursement Amount.

        If, during the Purchase  Option  Period,  the Holders of the Residual
Certificates  have not exercised the option  described in the immediately
preceding  paragraph,  then upon the expiration of the Purchase Option Period
(i) if the  Certificate  Insurer or the Holders of a majority in Percentage
Interests of the Regular  Certificates with the consent of the  Certificate
Insurer  have given the  Trustee the  direction  described  in clause  (a)(i)
above,  the Trustee shall sell the Mortgage Loans and reimburse the Servicers or
Master  Servicer for  unreimbursed Advances,  Master  Servicing  Fees, and
Servicing Fees and distribute the remaining  proceeds of the liquidation of the
Trust  Estate,  each in  accordance  with the plan of complete  liquidation,
such that,  if so  directed,  the liquidation of the Trust Estate,  the
distribution  of the proceeds of the liquidation and the termination of this
Agreement  occur no later than the close of the 60th day, or such later day as
the  Certificate  Insurer or Holders with the  consent of the  Certificate
Insurer  shall  permit or direct in  writing,  after the  expiration  of the
Purchase  Option  Period  and (ii) if the  Certificate  Insurer  has given the
Trustee  notice of the  Certificate Insurer's  determination to purchase the
Trust Estate  described in clause (a)(ii) above,  the Certificate  Insurer
shall, within 60 days, purchase all (but not fewer than all) Mortgage Loans and
all property  theretofore  acquired by  foreclosure,  deed in lieu of
foreclosure  or otherwise in respect of any Mortgage Loan then  remaining in the
Trust Estate.  In connection  with such  purchase,  the Master  Servicer  shall
remit to the Trustee (or the Paying Agent on behalf of the Trustee) all amounts
then on deposit in the Master  Servicer  Custodial  Account for deposit to the
Asset Proceeds Account, which deposit shall be deemed to have occurred
immediately preceding such purchase.

                                       51

<PAGE>

        (b)    Following a Final  Determination,  the Holders of a majority in
Percentage Interests of the Residual Certificates  then Outstanding  may, at
their option and upon delivery to the Certificate  Insurer of an Opinion of
Counsel  experienced in federal income tax matters  acceptable to the
Certificate  Insurer selected by such Holders which opinion  shall be reasonably
satisfactory  in form and  substance to the  Certificate  Insurer to the effect
that the effect of the Final  Determination is to increase  substantially  the
probability that the gross income of the Trust  will be  subject  to federal
taxation,  purchase  from the Trust all (but not fewer than all)  Mortgage Loans
and all property  theretofore acquired by foreclosure,  deed in lieu of
foreclosure,  or otherwise in respect of any  Mortgage  Loan then  remaining  in
the Trust Estate at a purchase  price equal to the  aggregate  Scheduled
Principal  Balances of all Mortgage  Loans as of the date of such purchase,
plus (a) one month's  interest on such amount computed at the Adjusted
Pass-Through  Rate, (b) the aggregate amount of unreimbursed  Advances,
Servicing Fees and Master  Servicing  Fees, (c) the interest  portion of any
Advances which a Servicer or Master Servicer has theretofore  failed to remit
and (d) any outstanding  Reimbursement  Amount. In connection with such
purchase,  the Master  Servicer  shall remit to the Trustee (or the Paying Agent
on behalf of the  Trustee)  all amounts  then on deposit in the Master Servicer
Custodial  Account for deposit to the Asset Proceeds  Account,  which deposit
shall be  deemed  to  have  occurred  immediately  preceding  such  purchase.
The  foregoing  opinion  shall  be  deemed satisfactory  unless the  Certificate
Insurer  gives such  Holders  notice that such  opinion is not  satisfactory
within  thirty days after  receipt of such  opinion.  In  connection  with any
such  purchase,  such Holders  shall direct the Trustee to adopt a plan of
complete  liquidation  acceptable to the Certificate  Insurer, as prepared by
the  Master  Servicer  and shall  provide  to the  Trustee  and the  Certificate
Insurer  an  Opinion  of  Counsel experienced  in  federal  income tax  matters
to the effect  that such  purchase  constitutes,  as to the REMIC,  a Qualified
Liquidation.

        SECTION 9.05.  DISPOSITION OF PROCEEDS

        The Trustee (or the Paying Agent on behalf of the Trustee)  shall
deposit the proceeds of any  liquidation of the Trust Estate  pursuant to this
Article IX to the Asset Proceeds  Account for  application as provided in the
Trust Agreement;  provided,  however, that any amounts representing  unrecovered
Advances which the Master Servicer determined  to be  non-recoverable  and
unreimbursed  Advances,  accrued and unpaid  Master  Servicing  Fees,  and
Servicing  Fees  theretofore  funded by a Servicer from such  Servicer's own
funds shall be paid by the Trustee (or the Paying  Agent on behalf of the
Trustee)  to the  Master  Servicer  or such  Servicer,  respectively,  from the
proceeds of the Trust Estate.

                                    ARTICLE X
                              REMIC TAX PROVISIONS

        SECTION 10.01.  REMIC ADMINISTRATION

        (a)    Unless  otherwise  specified  in the Trust  Agreement,  the
Trustee  shall elect (on behalf of each REMIC to be created) to have the Trust
(or designated  assets  thereof)  treated as one or more REMICs on Form 1066 or
such other  appropriate  federal tax or  information  return for the taxable
year ending on the last day of the calendar  year in which the  Certificates are
issued  as well as on any  corresponding  state tax or  information return
necessary to have the Trust (or such assets) treated as one or more REMICs under
state law.

        (b)    The Master  Servicer shall pay any and all tax related  expenses
(not including  taxes) of the Trust and each  REMIC,  including,  but not
limited to, any  professional  fees or expenses  related to (i) audits or any
administrative  or judicial  proceedings  with respect to each REMIC that
involve the Internal  Revenue  Service or state tax authorities or (ii) the
adoption of a plan of complete liquidation.

                                       52

<PAGE>

        (c)    The Master  Servicer  shall prepare any necessary  forms for
election as well as all the Trust's and each REMIC's  federal and state tax and
information  returns.  At the request of the Master  Servicer,  the Trustee
shall sign and file such  returns on behalf of each REMIC.  The  expenses  of
preparing  and filing  such  returns shall be borne by the Master Servicer.

        (d)    The Master  Servicer  shall  perform  all  reporting  and other
tax  compliance  duties that are the responsibility  of the Trust and each REMIC
under the REMIC  Provisions or state or local tax law.  Among its other duties,
if required by the REMIC  Provisions,  the Master Servicer,  acting as agent of
each REMIC,  shall provide (i) to the Treasury or other  governmental  authority
such  information as is necessary for the  application of any tax relating to
the transfer of a Residual  Certificate to any  Disqualified  Organization  and
(ii) to the Trustee such  information  as is necessary  for the Trustee to
discharge  its  obligations  under the REMIC  Provisions  to report tax
information to the Certificateholders.

        (e)    Saxon,  the Master  Servicer,  the  Trustee  (to the extent it
has been  instructed  by Saxon or the Master  Servicer),  and the Holders of the
Residual  Certificates  shall take any action or cause any REMIC to take any
action  necessary  to create or  maintain  the status of such REMIC as a REMIC
under the REMIC  Provisions  and shall assist each other as necessary to create
or maintain such status.

        (f)    Saxon,  the Master  Servicer,  the  Trustee  (to the extent it
has been  instructed  by Saxon or the Master Servicer),  and the Holders of the
Residual  Certificates  shall not take any action required by the Code or REMIC
Provisions  or fail to take any  action,  or cause any REMIC to take any action
or fail to take any  action, that,  if taken or not taken,  could  endanger  the
status of any such REMIC as a REMIC  unless the Trustee and the Master  Servicer
have  received an Opinion of Counsel  (at the expense of the party  seeking to
take or to fail to take such action) to the effect that the contemplated action
or failure to act will not endanger such status.

        (g)    Unless otherwise  provided in the Trust Agreement,  any taxes
that are imposed upon the Trust or any REMIC by federal or state (including
local)  governmental  authorities  (other than taxes paid by a party pursuant to
Section  10.02  hereof or as  provided  in the  following  sentence)  shall be
allocated  in the same manner as Realized  Losses  are  allocated.  Any  taxes
imposed  upon the  Trust or any  REMIC by the  jurisdiction  (or any subdivision
thereof)  in which the  Corporate  Trust  Office of the  Trustee is  located
that would not have been imposed on the Trust or such REMIC in the  absence of
any legal or  business  connection  between  the  Trustee and such  jurisdiction
(or locality),  shall be paid by the Trustee and,  notwithstanding  anything to
the contrary in the Trust  Agreement,  such taxes shall be deemed to be part of
the Trustee's  cost of doing business and shall not be reimbursable to the
Trustee.

        (h)    Unless  otherwise  provided  in the Trust  Agreement,  the Master
Servicer  or an  Affiliate  shall acquire a Residual  Certificate  in each REMIC
and will act as the Tax  Matters  Person of each REMIC and  perform various  tax
administration  functions  of each REMIC as its agent.  If the Master  Servicer
or an  Affiliate  is unable  for any  reason to  fulfill  its  duties as Tax
Matters  Person  for a REMIC,  the  holder of the  largest Percentage  Interest
of the Residual  Certificates  in such REMIC shall become the successor Tax
Matters  Person of such REMIC.

        SECTION 10.02.  PROHIBITED ACTIVITIES

        Except as otherwise  provided in the Trust Agreement,  neither Saxon,
the Master Servicer,  the Holders of the Residual  Certificates,  nor the
Trustee  shall engage in, nor shall the parties  permit,  any of the following
transactions  or  activities  unless it has  received (i) a Special Tax Opinion
and (ii) a Special Tax Consent from each of the Holders of the  Residual
Certificates  (unless the Special  Tax  Opinion  specially  provides  that no
REMIC-level tax will result from the transaction or activity in question):

               (i)     the sale or other  disposition of, or substitution for,
        any Mortgage Loan except pursuant to (A) a foreclosure  or default with
        respect to such Mortgage  Loan,  (B) the bankruptcy or insolvency of any
        REMIC,  (C) the  termination of any REMIC pursuant to Section 9.02
        hereof or (D) a substitution or purchase in accordance with Section 2.03
        hereof;

                                       53

<PAGE>

               (ii)    the  acquisition of any Mortgage Loan for the Trust after
        the Closing Date except (A) during the  three-month  period  beginning
        on the Closing Date pursuant to a fixed price contract in effect on the
        Closing Date that has been reviewed and approved by tax counsel
        acceptable  to the Master  Servicer or (B) a substitution in accordance
        with Section 2.03 hereof;

               (iii)   the sale or other disposition of any investment in the
        Asset Proceeds Account at a gain;

               (iv)    the sale or other  disposition of any asset held in a
        Reserve Fund for a period of less than three months (a "Short-Term
        Reserve Fund  Investment") if such sale or other  disposition  would
        cause 30% or more of a REMIC's  income from such  Reserve  Fund for the
        taxable year to consist of gain from the sale or disposition of
        Short-Term Reserve Fund Investments;

               (v)     the  withdrawal  of any amounts  from any Reserve Fund
        except (A) for the  distribution  pro rata to the  Holders of the
        Residual  Certificates  or (B) to provide  for the  payment of expenses
        of the related  REMIC or amounts  payable on the  Certificates  in the
        event of defaults  or late  payments on the Mortgage  Loans or lower
        than expected  returns on funds held in the Asset  Proceeds  Account,
        as provided under section 860G(a)(7) of the Code;

               (vi)    the  acceptance of any  contribution  to the Trust except
        (A) a cash  contribution  received during the three month  period
        beginning on the Closing  Date,  (B) any transfer of funds from a
        Mortgagor Bankruptcy  Fund,  Special  Hazard  Fund  or  Interest  Fund
        to the  Asset  Proceeds  Account,  (C) a cash contribution  to a Reserve
        Fund  owned by a REMIC  that is made pro rata by the  Holders  of the
        Residual Certificates,  (D) a cash contribution to facilitate a
        Terminating  Purchase that is made within the 90-day period  beginning
        on the date on which a plan of  complete  liquidation  is  adopted
        pursuant  to Section 9.04(a)(A)  hereof, or (E) any other cash
        contribution  approved by the Master Servicer after  consultation with
        tax counsel; or

               (vii)   any other transaction or activity that is not
        contemplated by the Trust Agreement.

        Any party  causing the Trust to engage in any of the  activities
prohibited in this Section 10.02 shall be liable for the payment of any tax
imposed on the Trust  pursuant to section  860F(a)(1) or 860G(d) of the Code as
a result of the Trust engaging in such activities.

                                   ARTICLE XI
                            MISCELLANEOUS PROVISIONS

        SECTION 11.01.  AMENDMENT OF TRUST AGREEMENT

        The Trust  Agreement may be amended or  supplemented  from time to time
by Saxon,  the Master  Servicer and the Trustee,  subject to Section 1.03
hereof, but without the consent of any of the  Certificateholders (i) to cure
any  ambiguity,  (ii) to correct or  supplement  any  provisions  herein which
may be  inconsistent  with any other provisions  herein,  (iii)  to  modify,
eliminate  or add to any of its  provisions  to such  extent  as  shall be
necessary or appropriate to maintain the  qualification  of the Trust (or
certain assets thereof) either as a REMIC or as a grantor trust, as applicable
under the Code at all times that any  Certificates are outstanding or (iv) to
make any other  provisions  with  respect to matters or  questions  arising
under the Trust  Agreement  or matters arising  with  respect to the Trust that
are not covered by the Trust  Agreement,  provided  that such action shall not
adversely  affect in any  material  respect the  interests  of any
Certificateholder.  Any such  amendment or supplement  shall be deemed not to
adversely  affect in any  material  respect any  Certificateholder  if there is
delivered  to the Trustee  written  notification  from each  Rating  Agency to
the effect  that such  amendment  or supplement will not cause such Rating
Agency to reduce the then current rating assigned to such Certificates.

        The Trust  Agreement may also be amended from time to time by Saxon,
the Master  Servicer and the Trustee, subject to Section 1.03  hereof,  and with
the consent of the Holders of  Certificates  entitled to at least 66% of the
Voting Rights for the purpose of adding any provisions to or changing in any
manner or  eliminating  any of the provisions  of the Trust  Agreement or of
modifying in any manner the rights of the  Certificateholders;  provided,
however,  that no such  amendment  shall (i) reduce in any  manner the amount
of, or delay the timing of,  payments received on Mortgage  Loans which are
required to be  distributed  on any  Certificate  without the consent of the
Holder of such  Certificate,  (ii)  adversely  affect in any material  respect
the  interests of the Holders of any Class of  Certificates  in a manner  other
than as  described  in (i),  without  the  consent  of the  Holders  of
Certificates  of such  Class  evidencing  at least 66% of the  Voting  Rights of
such  Class,  or (iii)  reduce the aforesaid  percentage of Certificates  the
Holders of which are required to consent to any such amendment,  without the
consent of the Holders of all such  Certificates  then  outstanding.  For
purposes of the giving or withholding of consents pursuant to this Section
11.01,  Certificates  registered in the name of Saxon or an Affiliate shall be
entitled to Voting Rights with respect to matters affecting such Certificates.

                                       54

<PAGE>

        Promptly  after the execution of any such  amendment the Trustee shall
furnish a copy of such  amendment to each Certificateholder.

        It shall not be necessary  for the consent of  Certificateholders  under
this Section  11.01 to approve the particular form of any proposed  amendment,
but it shall be sufficient if such consent shall approve the substance thereof.
The manner of obtaining such consents and of evidencing  the  authorization  of
the execution  thereof by Certificateholders shall be subject to such reasonable
regulations as the Trustee may prescribe.

        SECTION 11.02.  RECORDATION OF AGREEMENT; COUNTERPARTS

        To the  extent  permitted  by  applicable  law,  the Trust  Agreement
is  subject  to  recordation  in all appropriate  public  offices for real
property  records in all the counties or other  comparable  jurisdictions  in
which any of or all the properties subject to the Security  Instruments are
situated,  and in any other appropriate public  recording  office or elsewhere,
only if such recording is deemed necessary by an Opinion of Counsel (which shall
not be an expense of the Master Servicer or the Trustee) to the effect that such
recordation  materially and beneficially affects the interests of the
Certificateholders.

        For the purpose of  facilitating  the  recordation of the Trust
Agreement as herein provided and for other purposes,  the  Trust  Agreement  may
be  executed  simultaneously  in any  number of  counterparts,  each of which
counterparts  shall be  deemed to be an  original,  and such  counterparts
shall  constitute  but one and the same instrument.

        SECTION 11.03.  LIMITATION OF RIGHTS OF CERTIFICATEHOLDERS

        The death or incapacity  of any  Certificateholder  shall not operate to
terminate  the Trust  Agreement or the Trust, nor entitle such
Certificateholder's  legal  representatives or heirs to claim an accounting or
to take any  action or  proceeding  in any court for a  partition  or winding up
of the  Trust,  nor  otherwise  affect the rights, obligations and liabilities
of the parties hereto or any of them.

        No  Certificateholder  shall have any right to vote  (except as
expressly  provided  for herein) or in any manner otherwise  control the
operation and management of the Trust, or the obligations of the parties hereto,
nor shall anything  herein set forth, or contained in the terms of the
Certificates,  be construed so as to constitute the  Certificateholders  from
time to time as partners or members of an association nor shall any
Certificateholder be under any  liability  to any third  person by reason of any
action  taken by the parties to the Trust  Agreement pursuant to any provision
thereof.

        No  Certificateholder  shall have any right by virtue of any provision
of the Trust  Agreement to institute any suit,  action or  proceeding  in equity
or at law upon or under or with respect to the Trust  Agreement  unless (i) such
Holder  previously  shall have given to the Trustee a written  notice of default
and of the  continuance thereof,  as hereinbefore  provided,  and (ii) the
Holders of  Certificates  entitled to at least 25% of the Voting Rights shall
have made written  request upon the Trustee to institute  such action,  suit or
proceeding in its own name as Trustee  under the Trust  Agreement and shall have
offered to the Trustee such  reasonable  indemnity as it may require against the
costs,  expenses and liabilities to be incurred  therein or thereby,  and the
Trustee,  for 15 days after its  receipt of such  notice,  request and offer of
indemnity,  shall have  neglected  or refused to institute any such action, suit
or  proceeding.  It is understood and intended,  and expressly  covenanted by
each Certificateholder  with every  other  Certificateholder  and the  Trustee,
that no one or more  Certificateholders shall have any right in any manner
whatever by virtue of any provision of the Trust  Agreement to affect,  disturb
or  prejudice  the  rights  of any other  Certificateholders,  or to  obtain  or
seek to  obtain  priority  over or preference  to any other  Certificateholders
or to  enforce  any right  under the Trust  Agreement,  except in the manner
therein  provided  and for the  equal,  ratable  and  common  benefit  of all
Certificateholders.  For the protection  and  enforcement  of the provisions of
this Section  11.03,  each and every  Certificateholder  and the Trustee shall
be entitled to such relief as can be given either at law or in equity.

        SECTION 11.04.  GOVERNING LAW

                                       55

<PAGE>

        The  Trust  Agreement  shall be  construed  in  accordance  with  and
governed  by the  laws of the  State applicable to agreements made and to be
performed therein.

        SECTION 11.05.  NOTICES

        All  demands  and notices  under the Trust  Agreement  shall be in
writing and shall be deemed to have been duly given if  personally  delivered at
or mailed by first class mail,  postage  prepaid,  or by express  delivery
service,  to the party  concerned  at its  address  set forth in the Trust
Agreement,  or such  other  address  or telecopy  number as may  hereafter be
furnished to each party to the Trust  Agreement in writing by any such party.
Any notice required or permitted to be mailed to a  Certificateholder  shall be
given by first-class mail,  postage prepaid,  or by express  delivery  service,
at the address of such  Certificateholder  as shown in the Certificate Register.
Any notice so mailed within the time prescribed in the Trust  Agreement  shall
be conclusively  presumed to have  been  duly  given,  whether  or not the
Certificateholder  receives  such  notice.  A copy of any  notice required to be
telecopied  hereunder also shall be mailed to the  appropriate  party in the
manner set forth above. A copy of any notice given hereunder to any other party
shall be delivered to the Trustee.

        SECTION 11.06.  SEVERABILITY OF PROVISIONS

        If any one or more of the covenants,  agreements,  provisions or terms
of the Trust  Agreement shall be for any  reason  whatsoever  held  invalid,
then  such  covenants,  agreements,  provisions  or terms  shall be deemed
severable  from the remaining  covenants,  agreements,  provisions or terms of
the Trust  Agreement and shall in no way affect the validity or  enforceability
of the other  provisions of the Trust Agreement or of the  Certificates or the
rights of the Certificateholders.

        SECTION 11.07.  SALE OF MORTGAGE LOANS

        It is the express  intent of Saxon and the Trustee that the  conveyance
of the Mortgage  Loans by Saxon to the Trustee  pursuant to the Trust  Agreement
be construed as a sale of the Mortgage  Loans by Saxon to the Trustee for the
benefit of the  Certificateholders.  It is,  further,  not the intention of
Saxon and the Trustee that such conveyance  be  deemed  a  pledge  of  the
Mortgage  Loans  by  Saxon  to  the  Trustee  for  the  benefit  of the
Certificateholders  to secure a debt or other obligation of Saxon.
Nevertheless,  if,  notwithstanding  the intent of the  parties,  the  Mortgage
Loans are held to continue  to be  property of Saxon then (i) the Trust
Agreement shall be deemed to be a security  agreement  within the  meaning of
Article 9 of the UCC,  (ii) the  conveyance  by Saxon  provided  for in the
Trust  Agreement  shall be deemed to be a grant by Saxon to the Trustee for the
benefit of the  Certificateholders  of a security interest in all Saxon's right,
title and interest in and to the Mortgage Loans and all amounts  payable to the
holders of the Mortgage  Loans in  accordance  with the terms thereof and all
proceeds of the  conversion,  voluntary or  involuntary,  of the foregoing  into
cash,  instruments,  securities or other  property,  including,  but not limited
to, all amounts,  other than investment  earnings,  from time to time held or
invested in the Master Servicer  Custodial Account or Asset Proceeds Account,
whether in the form of cash, instruments,  securities or other property,  (iii)
the possession by the Trustee or the Custodian of Mortgage Notes and such other
items of property as constitute  instruments,  money, negotiable documents or
chattel paper shall be deemed to be  "possession  by the secured  party" for
purposes of  perfecting  the security  interest  pursuant to Section  9-305  of
the  UCC  of  the  State  and  (iv)  notifications  to  persons  holding  such
property,   and acknowledgments,  receipts or confirmations from persons holding
such property,  shall be deemed  notifications to, or acknowledgments,  receipts
or confirmations from,  financial  intermediaries,  bailees or agents (as
applicable) of the Trustee for the purpose of perfecting  such security interest
under  applicable  law. Saxon and the Trustee (to the extent it has been
instructed by Saxon or the Master  Servicer)  shall,  to the extent  consistent
with the Trust  Agreement,  take such  actions as may be necessary to ensure
that,  if the Trust  Agreement  were deemed to create a security  interest  in
the  Mortgage  Loans,  such  security  interest  would be deemed to be a
perfected security  interest of first  priority under  applicable  law and will
be maintained as such  throughout the term of the Trust Agreement.

        SECTION 11.08.  NOTICE TO RATING AGENCY

        (a)    The  Trustee  shall use its best  efforts  promptly  to provide
notice to each  Rating  Agency with respect to each of the following of which it
has actual knowledge:

                                       56

<PAGE>

               (i)     any material  change or amendment to the Trust  Agreement
        or any  agreement  assigned to the Trust;

               (ii)    the  occurrence  of any Event of Default  involving  the
        Master  Servicer  that has not been cured  or any  recommendation  by
        the  Master  Servicer  that a  Servicing  Agreement  with a  Servicer
        be terminated;

               (iii)   the resignation,  termination or merger of Saxon,  the
        Master  Servicer,  the Trustee or any Servicer;

               (iv)    the purchase or substitution of Mortgage Loans pursuant
        to Section 2.03 hereof;

               (v)     the final payment to Certificateholders;

               (vi)    any change in the location of any Master Servicer
        Custodial  Account,  Reserve Fund or Asset Proceeds Account;

               (vii)   any event that would result in the inability of the
        Servicer or the Master  Servicer to make Advances  regarding  delinquent
        Mortgage Loans or the inability of the Trustee to make any such Advance
        if it is serving as the Master Servicer pursuant to Section 7.02 hereof;

               (viii)  any change in applicable law that would require an
        Assignment of a Security Instrument,  not previously  recorded pursuant
        to Section 2.01 hereof,  to be recorded in order to protect the right,
        title and interest of the Trustee in and to the related  Mortgage Loan
        or, in case a court should  recharacterize the sale of the Mortgage
        Loans as a financing,  to perfect a first priority  security  interest
        in favor of the Trustee in the related Mortgage Loan.

        (b)    The  Master  Servicer  shall  promptly  notify the  Trustee  of
any of the events  listed in Section 11.08(a) of which it has actual  knowledge.
In addition,  the Trustee shall promptly furnish to each Rating Agency at its
address set forth in the Trust Agreement copies of the following:

               (i)     each report to Certificateholders described in Section
                       4.01 hereof; and

               (ii)    each Annual Compliance Statement.

        (c)    Any notice  pursuant  to this  Section  11.08  shall be in
writing  and shall be deemed to have been duly given if  personally  delivered
or mailed by first  class  mail,  postage  prepaid,  or by  express  delivery
service, to each Rating Agency at the address specified in the Trust Agreement.

                                       57

<PAGE>




                                                                     Exhibit A-1

                          FORM OF INITIAL CERTIFICATION

                             [____________], 199[_]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]
[TRUSTEE]
[-------------------------]
[-------------------------]
Attention:  [____________________]

[MASTER SERVICER]
[-------------------------]
[-------------------------]
Attention:  [____________________]

               Trust Agreement, dated as of [____________], 199[_]
                      among Saxon Asset Securities Company,
                   [____________________], as Master Servicer,
                    and [____________________]_, as Trustee,
           Mortgage Loan Asset Backed Certificates, Series 199[_]-[_]

Ladies and Gentlemen:

     In accordance with Section 2.02 of the Standard Terms to the
above-captioned Trust Agreement, the Custodian hereby certifies that, as to each
mortgage loan listed in the Mortgage Loan Schedule [to the Trust Agreement
referred to above] [to the Subsequent Sales Agreement dated [         ], 199[ ],
has reviewed the Trustee Mortgage Loan File and determined that, except as noted
on the Schedule of Exceptions attached hereto: (i) all documents required to be
included in the Trustee Mortgage Loan File (as set forth in Section 2.01 of the
Standard Terms) are in its possession; (ii) such documents have been reviewed by
it and appear regular on their face and relate to such Mortgage Loan; and (iii)
based on its examination, or the examination by a Custodian on its behalf, and
only as to such documents, the information set forth on such Mortgage Loan
Schedule accurately reflects the information set forth in the Trustee Mortgage
Loan File. The Custodian further certifies that its review of each Trustee
Mortgage Loan File included each of the procedures listed in clause (b) of
Section 2.02 of the Standard Terms.

        The Custodian further certifies as to each Mortgage Note that:

        (1)    except for the  endorsement  required  pursuant to clause (a) of
the definition of Trustee  Mortgage Loan File,  the  Mortgage  Note,  on the
face or the reverse  side(s)  thereof,  does not  contain  evidence of any
unsatisfied claims, liens, security interests, encumbrances or restrictions on
transfer; and

        (2)    the Mortgage Note bears an  endorsement  (which  appears to be an
original) as required  pursuant to clause (a) of the definition of Trustee
Mortgage Loan File.

        Except as described  herein,  neither the Trustee nor any  Custodian on
its behalf has made an  independent examination  of any documents  contained in
any Trustee  Mortgage Loan File.  Neither the Trustee nor the Custodian makes
any  representations  as to: (i) the validity,  legality,  sufficiency,
enforceability or genuineness of any of the documents  contained in any Trustee
Mortgage Loan File for any of the Mortgage Loans listed on the Mortgage Loan
Schedule to the Trust Agreement,  (ii) the collectibility,  insurability,
effectiveness or suitability of any such  Mortgage  Loan or (iii)  whether  any
Trustee  Mortgage  Loan File  should  include  any surety or  guaranty
agreement,  Note Assumption  Rider,  buydown  agreement,  assumption  agreement,
modification  agreement,  written assurance or substitution agreement.

                                     A-1-1

<PAGE>

        Capitalized  words and  phrases  used herein  shall have the  respective
meanings  assigned to them in the above-captioned Trust Agreement.

                              [CUSTODIAN],

                              as custodian

                              By:____________________________

                              Title:_________________________

                                     A-1-2

<PAGE>




                                                                     Exhibit A-2

                           FORM OF FINAL CERTIFICATION

                             [____________], 199[_]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]
[TRUSTEE]
[-------------------------]
[-------------------------]
Attention:  [____________________]

[MASTER SERVICER]
[-------------------------]
[-------------------------]
Attention:  [____________________]

               Trust Agreement, dated as of [____________], 199[_]
                      among Saxon Asset Securities Company,
                   [____________________], as Master Servicer,
                    and [____________________]_, as Trustee,
           Mortgage Loan Asset Backed Certificates, Series 199[_]-[_]

Ladies and Gentlemen:

        In  accordance  with  Section  2.02 of the  Standard  Terms to the
above-captioned  Trust  Agreement,  the Custodian hereby certifies that, except
as noted on the Schedule of Exceptions  attached hereto,  for each Mortgage Loan
listed in the Mortgage Loan  Schedules  (other than any Mortgage Loan paid in
full or listed on the attachment hereto) it has received a complete Trustee
Mortgage Loan File which includes each of the documents  required to be included
in the Trustee Mortgage Loan File.

        Except as  specifically  required  in the  above-captioned  Trust
Agreement,  neither  the Trustee nor any Custodian on its behalf has made an
independent  examination  of any documents  contained in any Trustee  Mortgage
Loan File.  Neither the Trustee nor the Custodian  makes any  representations
as to: (i) the  validity,  legality, sufficiency,  enforceability  or
genuineness of any of the documents  contained in any Trustee  Mortgage Loan
File for  any  of  the  Mortgage  Loans  listed  on  the  Mortgage  Loan
Schedule  to the  Trust  Agreement,  (ii)  the collectibility,  insurability,
effectiveness or suitability of any such Mortgage Loan or (iii) whether any
Trustee Mortgage Loan File should include any surety or guaranty  agreement,
Note  Assumption  Rider,  buydown  agreement, assumption agreement, modification
agreement, written assurance or substitution agreement.

        Capitalized  words and  phrases  used herein  shall have the  respective
meanings  assigned to them in the above-captioned Trust Agreement.

                              [CUSTODIAN],

                              as custodian

                              By:____________________________

                              Title:_________________________

                                     A-2-1

<PAGE>






                                                                       Exhibit B

                           FORM OF RECORDATION REPORT

                             [____________], 199[_]

[MASTER SERVICER]
[-------------------------]
[-------------------------]
Attention:  [____________________]
[TRUSTEE]

[-------------------------]
[-------------------------]
Attention:  [____________________]

               Trust Agreement, dated as of [____________], 199[_]
                      among Saxon Asset Securities Company,
                   [____________________], as Master Servicer,
                    and [____________________]_, as Trustee,
           Mortgage Loan Asset Backed Certificates, Series 199[_]-[_]

Ladies and Gentlemen:

        In accordance  with Section 2.02(e) of the Standard  Terms,  the
Custodian  hereby notifies you that, as of the date hereof with respect to the
following Mortgage Loans, it has not received the indicated documents.

        If a Security  Instrument  for any Mortgage Loan has not been recorded
and the original  recorded  Security Instrument or a copy of such recorded
Security  Instrument with such evidence of recordation  certified to be true and
correct by the  appropriate  governmental  recording  office has not been
delivered  to the  Trustee (or to a Custodian on its behalf),  the Seller or
Servicer may be required to purchase  such  Mortgage Loan from the Trustee if
such defect  materially  and  adversely  affects  the value of the  Mortgage
Loan or the  interest of the Trust therein.

        [If an Assignment to the Trustee or a Custodian on its behalf,  as
applicable,  of the Seller's interest in a Security  Instrument  has not been
recorded  within one year of the Closing Date, the Seller or Servicer shall be
required to (i) purchase the related  Mortgage  Loan from the Trustee or (ii) if
there have been no defaults in the Monthly  Payments on such  Mortgage  Loan,
deposit an amount  equal to the Purchase  Price into an escrow  account
maintained by the Trustee.]


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


                                                                   Documents Not Received
                                                 -----------------------------------------------------------
                                                                                        Original Recorded

           Saxon Loan Number                      Original Recorded                       Assignment of

                                                 Security Instrument                   Security Instrument
- ----------------------------------          -------------------------------       ---------------------------
                                              or certified copy thereof             or certified copy thereof


</TABLE>


               *Also required with regard to any intervening Assignments.

                              [TRUSTEE],

                              as Trustee

                              By:____________________________

                              Title:_________________________

                                      B-1

<PAGE>






                                                                       Exhibit C

                            FORM OF REMITTANCE REPORT

                         Saxon Asset Securities Company

        Trust:  Mortgage Loan Asset Backed Certificates, Series 199[_]-[_]

        Distribution Date:  [____________], 199[_]

        Reporting Month:  [____________] 199[_]

               The following class,  series and collateral  information will be
         included on each Remittance Report, as appropriate:

<TABLE>
<CAPTION>

Class Level                         Collateral Level                       Series Level
- -----------                         ----------------                       ------------

<S> <C>

Class Name                           Asset Proceeds Account -               Scheduled Principal

Pass-Through Rate                      Deposits and Withdrawals             Unscheduled Principal

Beginning Balance                    Balance Information for                Scheduled Interest

Interest Distribution                  Other Accounts                       Beginning Loan Count

Principal Distribution               Advances on Delinquencies              Ending Loan Count

Realized Losses                      Beginning Balance                      Realized Losses

Ending Balance                       Interest Distribution                  Weighted Average Maturity

Aggregate Realized Losses            Principal Distribution                    (WAM)

Original Balance                     Realized Losses                        Weighted Average

Record Date                          Ending Balance                         Mortgage Note Rate

Interest Distribution Factor         Total Distribution                     Total Distribution

Principal Distribution Factor        Aggregate Realized Losses              Weighted Average Net Rate

Remaining Principal Factor           Original Balance                       Weighted Average Pass-

Scheduled Principal                  Remaining Principal Factor               Through Rate

Unscheduled Principal                Scheduled Principal                    Delinquency Statistics

Current Interest                     Unscheduled Principal                     - 30, 60, and 90 day

Recovery/(Shortfall)                 Current Interest                          delinquencies; foreclosures

Accretion                            Recovery/(Shortfall)                      and REO's

                                     Accretion


</TABLE>
                                      C-1

<PAGE>






                                                                       Exhibit D

                  FORM OF RULE 144A AGREEMENT-QIB CERTIFICATION

                         SAXON ASSET SECURITIES COMPANY

     MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 199[_]-[_], CLASS [___]

                             [____________], 199[_]

[TRUSTEE]
[-------------------------]
[-------------------------]
Attention:  [____________________]

[MASTER SERVICER] [CERTIFICATE REGISTRAR]
[-------------------------]
[-------------------------]
Attention:  [____________________]
Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060

Attention:  [____________________]

Ladies and Gentlemen:

         In  connection  with the  purchase  on the date  hereof  of the
captioned  Certificates  (the  "Purchased Certificates"),  the undersigned (the
"Transferee")  hereby certifies and covenants to the transferor,  Saxon, the
Master Servicer, the Trustee and the Trust as follows:

         1.       The Transferee is a "qualified  institutional  buyer" as that
term is defined in Rule 144A ("Rule 144A")  promulgated  under the Securities
Act of 1933, as amended (the "Securities Act") and has completed the form of
certification  to that effect  attached  hereto as Annex A1 (if the  Transferee
is not a registered  investment company) or Annex A2 (if the  Transferee  is a
registered  investment  company).  The  Transferee is aware that the sale to it
is being made in reliance on Rule 144A.

         2.       The Transferee  understands  that the Purchased  Certificates
have not been registered under the Securities Act or registered or qualified
under any state  securities laws and that no transfer may be made unless the
Purchased  Certificates  are registered  under the Securities Act and under
applicable  state law or unless an exemption from such registration is
available.  The Transferee  further  understands that neither Saxon, the Master
Servicer,  the  Certificate  Registrar,  the Paying  Agent,  the Trustee nor the
Trust is under any  obligation  to register the Purchased Certificates or make
an exemption from such registration available.

         3.       The  Transferee is acquiring the  Purchased  Certificates  for
its own account or for the account of a "qualified  institutional buyer," and
understands that such Purchased  Certificates may be resold,  pledged or
transferred  only (a) to a person  reasonably  believed to be such a qualified
institutional  buyer that purchases for its own  account  or for the  account of
a  qualified  institutional  buyer to whom  notice is given  that the resale,
pledge or  transfer  is being made in reliance on Rule 144A,  or (b)  pursuant
to another  exemption  from registration  under the Securities Act and under
applicable  state securities laws. In addition,  such transfer may be subject to
additional restrictions, as set forth in Section 5.05 of the Standard Terms to
the Trust Agreement.

         4.       The  Transferee  has been  furnished  with all  information
that it requested  regarding (a) the Purchased Certificates and distributions
thereon and (b) the Trust Agreement referred to below.

         5.       If  applicable,  the  Transferee  has  complied  or will
comply in all  material  respects  with applicable regulatory guidelines
relating to the ownership of mortgage derivative products.

                                      D-1

<PAGE>

         All  capitalized  terms used but not  otherwise  defined  herein  have
the  respective  meanings  assigned thereto in the Trust Agreement,  dated as of
[____________],  199[_],  which incorporates by reference the Standard Terms
thereto,  among Saxon Asset Securities  Company,  the Master Servicer and the
Trustee,  pursuant to which the Purchased Certificates were issued.

         IN  WITNESS  WHEREOF,  the  undersigned  has  caused  this Rule 144A
Agreement--QIB  Certification  to be executed by a duly authorized
representative this [____] day of [____________], 199[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Title:_________________________

                                      D-2

<PAGE>






                                                           Annex A1 to Exhibit D

             TRANSFEREES OTHER THAN REGISTERED INVESTMENT COMPANIES

         1.       As indicated  below,  the  undersigned is the President,
Chief  Financial  Officer,  Senior Vice President or other executive officer of
the Transferee.

         2.       The Transferee is a "qualified  institutional  buyer" as that
term is defined in Rule 144A ("Rule 144A")  promulgated  under  the  Securities
Act of 1933,  as  amended  (the  "Securities  Act"),  because  (a) the
Transferee owns and/or invests on a discretionary  basis at least  $100,000,000
in securities or, if the Transferee is a dealer,  the Transferee owns and/or
invests on a discretionary  basis at least $10,000,000 in securities.  The
Transferee owned and/or invested on a discretionary  basis at least
$[____________]  in securities (except for the excluded  securities  referred to
in paragraph 3 below) as of  [_____________],  199[_] [specify a date on or
since the end of the  Transferee's  most recently  ended fiscal year] (such
amount being  calculated  in accordance  with Rule 144A) and (b) the Transferee
meets the criteria listed in the category marked below.

         _____    Corporation.  etc. The  Transferee  is an  organization
                  described  in Section  501(c) (3) of the Internal  Revenue
                  Code of 1986,  as  amended,  a  corporation  (other  than a
                  bank as defined in Section  3(a) (2) of the  Securities  Act
                  or a  savings  and loan  association  or other  similar
                  institution  referenced  in Section  3(a) (5) (A) of the
                  Securities  Act), a  partnership,  or a Massachusetts or
                  similar business trust.

         ____     Bank.  The  Transferee  (a) is a national bank or banking
                  institution as defined in Section 3(a) (2) of the Securities
                  Act and is organized  under the laws of a state,  territory or
                  the District of  Columbia.  The  business  of the  Transferee
                  is  substantially  confined  to banking  and is supervised by
                  the appropriate state or territorial  banking  commission or
                  similar official or is a  foreign  bank or  equivalent
                  institution,  and (b)  has an  audited  net  worth  of at
                  least $25,000,000  as  demonstrated  in its latest  annual
                  financial  statements as of a date not more than 16 months
                  preceding  the date of this  certification  in the case of a
                  U.S.  bank,  and not more than 18 months  preceding  the date
                  of this  certification  in the case of a foreign bank or
                  equivalent institution, a copy of which financial statements
                  is attached hereto.

         _____    Saving  and  Loan.  The  Transferee  is  a  savings  and  loan
                  association,  building  and  loan association,  cooperative
                  bank,  homestead  association  or similar  institution
                  referenced  in Section  3(a) (5) (A) of the  Securities  Act.
                  The  Transferee  is  supervised  and examined by a state or
                  federal  authority  having  supervisory  authority  over any
                  such  institutions  or is a foreign  savings and loan
                  association or equivalent  institution and has an audited net
                  worth of at least  $25,000,000 as demonstrated in its latest
                  annual financial  statements as of a date not more than 16
                  months  preceding the date of this  certification  in the case
                  of a U.S. savings and loan association or similar institution,
                  and not more than 18 months preceding the date of this
                  certification  in the case of a foreign savings and loan
                  association or equivalent  institution, a copy of which
                  financial statements is attached hereto.

         _____    Broker-dealer.   The  Transferee  is  a  dealer   registered
                  pursuant  to  Section  15  of  the Certificates Exchange Act
                  of 1934, as amended (the "1934 Act").

         _____    Insurance  Company.  The  Transferee  is an insurance  company
                  as defined in Section 2(13) of the Securities  Act, whose
                  primary and predominant  business  activity is the writing of
                  insurance or the reinsuring of risks  underwritten by
                  insurance  companies and which is subject to supervision by
                  the  insurance  commissioner  or a similar  official  or
                  agency of a state,  territory  or the District of Columbia.

         _____    State or Local  Plan.  The  Transferee  is a plan  established
                  and  maintained  by a state,  its political  subdivisions, or
                  any  agency  or  instrumentality  of  a  state  or  its
                  political subdivisions, for the benefit of its employees.

         _____    ERISA  Plan.  The  Transferee  is an employee  benefit  plan
                  within the meaning of Title I of the Employee Retirement
                  Income Certificate Act of 1974, as amended.

         _____    Investment  Adviser.  The  Transferee is an investment
                  adviser  registered  under the Investment Advisers Act of
                  1940, as amended.

                                     D-1-1

<PAGE>

         _____    Other.  The  Transferee  qualifies as a "qualified
                  institutional  buyer" as defined in Rule 144A on the basis of
                  facts other than those listed in any of the entries  above.
                  If this  response is marked,  the Transferee must certify on
                  additional  pages, to be attached to this  certification, to
                  facts that satisfy the Servicer that the  Transferee is a
                  "qualified  institutional  buyer" as defined in Rule 144A.

         3.       The term  "securities"  as used  herein  does not  include
(a)  securities  of issuers  that are affiliated  with the  Transferee,  (b)
securities  constituting  the  whole or part of an unsold  allotment  to or
subscription  by the  Transferee,  if the  Transferee  is a dealer,  (c) bank
deposit  notes and  certificates  of deposit,  (d) loan  participations,  (e)
repurchase  agreements,  (f) securities  owned but subject to a repurchase
agreement and (g) currency, interest rate and commodity swaps.

         4.       For purposes of  determining  the  aggregate  amount of
securities  owned  and/or  invested on a discretionary  basis by the Transferee,
the Transferee used the cost of such securities to the Transferee and did not
include any of the securities  referred to in the preceding  paragraph.
Further, in determining such aggregate amount,  the Transferee may have included
securities  owned by subsidiaries  of the  Transferee,  but only if such
subsidiaries  are  consolidated  with the  Transferee  in its  financial
statements  prepared in  accordance  with generally  accepted  accounting
principles  and if the  investments  of such  subsidiaries  are managed  under
the Transferee's  direction.  However,  such  securities  were not  included  if
the  Transferee  is a  majority-owned, consolidated  subsidiary of another
enterprise and the Transferee is not itself a reporting company under the 1934
Act.

         5.       The  Transferee  acknowledges  that it is  familiar  with
Rule  144A  and  understands  that the Transferor  and other parties  related to
the Purchased  Certificates  are relying and will continue to rely on the
statements made herein because one or more sales to the Transferee may be made
in reliance on Rule 144A.

         6.       Will the Transferee be purchasing  YES     NO

the Purchased Certificates only for the Transferee's own account?

                  If the answer to the foregoing  question is "NO", the
         Transferee  agrees that, in connection with any  purchase  of
         securities  sold to the  Transferee  for the account of a third  party
         (including  any separate  account) in reliance on Rule 144A, the
         Transferee  will only purchase for the account of a third party  that
         at the  time is a  "qualified  institutional  buyer"  within  the
         meaning  of Rule  144A.  In addition,  the  Transferee  agrees that the
         Transferee  will not  purchase  securities  for a third party unless
         the  Transferee has obtained a current  representation  letter from
         such third party or taken other appropriate  steps  contemplated  by
         Rule 144A to conclude that such third party  independently  meets the
         definition of "qualified institutional buyer" set forth in Rule 144A.

         7.       The  Transferee  will  notify  each of the  parties  to which
this  certification  is made of any changes in the information and conclusions
herein.  Until such notice is given, the  Transferee's  purchase of the
Purchased  Certificates will constitute a reaffirmation of this  certification
as of the date of such purchase.  In addition,  if the Transferee is a bank or
savings and loan as provided  above,  the Transferee  agrees that it will
furnish to such parties updated annual financial statements promptly after they
become available.

                                     D-1-2

<PAGE>


         IN WITNESS  WHEREOF,  the  undersigned  has caused this  certificate to
be executed by its duly authorized representative this [____] day of
[____________], 199[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

                                    Date:__________________________

                  Saxon Asset Securities Company,

                  Mortgage Loan Asset Backed Certificates, Series 199[_]-[_],
                  Class [___]






                                     D-1-3


<PAGE>






                                                           Annex A2 to Exhibit D

              TRANSFEREES THAT ARE REGISTERED INVESTMENT COMPANIES

         1.       As indicated  below,  the undersigned is the President,  Chief
Financial  Officer or Senior Vice President of the entity purchasing the
Purchased  Certificates (the  'Transferee") or, if the Transferee is part of a
Family of  Investment  Companies  (as  defined in  paragraph 3 below),  is an
officer of the  related  investment adviser (the "Adviser").

         2.       The Transferee is a "qualified  institutional  buyer" as that
term is defined in Rule 144A ("Rule 144A")  promulgated  under  the  Securities
Act of 1933,  as  amended  (the  "Securities  Act"),  because  (a) the
Transferee is an investment  company (a "Registered  Investment  Company")
registered under the Investment Company Act of 1940,  as amended  (the "1940
Act") and (b) as marked  below,  the  Transferee  alone,  or the  Transferee's
Family of Investment  Companies,  owned at least  $100,000,000  in securities
(other than the excluded  securities referred  to in  paragraph  4 below)  as of
[____________],  199[_]  [specify  a date on or  since  the end of the
Transferee's  most recently ended fiscal year].  For purposes of determining the
amount of securities  owned by the Transferee or the  Transferee's  Family of
Investment  Companies,  the cost of such securities to the Transferee or the
Transferee's Family of Investment Companies was used.

         _____    The Transferee owned  $[____________] in securities (other
                  than the excluded  securities referred to in paragraph 4
                  below) as of the end of the  Transferee's  most recent fiscal
                  year (such amount being calculated in accordance with Rule
                  144A).

         _____    The  Transferee  is part of a  Family  of  Investment
                  Companies  which  owned  in the  aggregate $[____________]  in
                  securities  (other than the excluded  securities  referred to
                  in paragraph 4 below) as of the end of the  Transferee's  most
                  recent fiscal year (such amount being  calculated in
                  accordance with Rule 144A).

         3.       The  term  "Family  of  Investment  Companies"  as  used
herein  means  two or  more  Registered Investment  Companies  except for a unit
investment  trust whose  assets  consist  solely of shares of one or more
Registered  Investment  Companies  (provided that each series of a "series
company,  as defined in Rule 18f-2 under the 1940 Act, shall be deemed to be a
separate  investment  company) that have the same investment  adviser (or, in
the case of a unit  investment  trust,  the  same  depositor)  or  investment
advisers  (or  depositors)  that are affiliated (by virtue of being
majority-owned  subsidiaries  of the same parent or because one investment
adviser is a majority-owned subsidiary of the other).

         4.       The term  "securities"  as used  herein  does not  include
(a)  securities  of issuers  that are affiliated with the Transferee or are part
of the  Transferee's  Family of Investment  Companies,  (b) bank deposit notes
and certificates of deposit, (c) loan  participations,  (d) repurchase
agreements,  (e) securities owned but subject to a repurchase agreement and (f)
currency, interest rate and commodity swaps.

         5.       The  Transferee  is  familiar  with Rule 144A and  understands
that the  parties  to which  this certification  is being made are relying and
will  continue to rely on the  statements  made herein  because one or more
sales to the  Transferee  will be in reliance on Rule 144A.  In addition,  the
Transferee  will only purchase for the Transferee's own account.

         6.       The  undersigned  will notify the parties to which this
certification  is made of any changes in the  information  and  conclusions
herein.  Until  such  notice,  the  Transferee's   purchase  of  the  Purchased
Certificates  will  constitute a  reaffirmation  of this  certification  by the
undersigned as of the date of such purchase.

                                     D-2-1

<PAGE>


         IN WITNESS  WHEREOF,  the  undersigned  has caused this  certificate to
be executed by its duly authorized representative this [____] of [____________],
199[_].

                                    [TRANSFEREE OR ADVISOR]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

                                    Date:__________________________

                  Saxon Asset Securities Company,

                  Mortgage Loan Asset Backed Certificates, Series 199[_]-[_], 
                  Class [___]

                                    IF AN ADVISER:

                                    Print Name of Transferee

                                    Date:__________________________

                                     D-2-2

<PAGE>






                                                                       Exhibit E

                          FORM OF TRANSFEREE AGREEMENT
                         SAXON ASSET SECURITIES COMPANY
     MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 199[_]-[_], CLASS [___]

                             [____________], 199[_]

[TRUSTEE]
[-------------------------]
[-------------------------]
Attention:  [____________________]

[MASTER SERVICER] [CERTIFICATE REGISTRAR]
[-------------------------]
[-------------------------]
Attention:  [____________________]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]

Ladies and Gentlemen:

         In  connection  with the  purchase  on the date  hereof  of the
captioned  Certificates  (the  "Purchased Certificates"),  the undersigned (the
"Transferee")  hereby certifies and covenants to the transferor,  Saxon, the
Master Servicer, the Trustee and the Trust as follows:

         1.       Representations and Warranties.  The Transferee represents and
         warrants:

                  (a)      The Transferee is duly organized,  validly  existing
         and in good standing under the laws of the  jurisdiction  in which the
         Transferee  is  organized,  is  authorized  to invest in the Purchased
         Certificates and to enter into this Agreement, and has duly executed
         and delivered this Agreement.

                  (b)      The  Transferee  is  acquiring  the  Purchased
         Certificates  for  its  own  account  as principal and not with a view
         to the distribution of the Purchased  Certificates,  in whole or in
         part, in violation of Section 5 of the Securities Act of 1933, as
         amended (the "Securities Act").

                  (c)      The  Transferee is an  "Accredited  Investor" as
         defined in Rule 501(a) (1), (2), (3) or (7) of Regulation D under the
         Securities Act.

                  (d)      The  Transferee  has  knowledge  in  financial  and
         business  matters and is capable of evaluating  the merits and risks of
         an  investment  in the  Purchased  Certificates;  the  Transferee  has
         sought  such  accounting,  legal  and tax  advice  as it has
         considered  necessary  to  make an  informed investment  decision;  and
         the  Transferee  is able to bear  the  economic  risk of an  investment
         in the Purchased Certificates and can afford a complete loss of such
         investment;

                  (e)      The   Transferee   confirms  that  Saxon  has  made
         available  to  the  Transferee  the opportunity  to ask questions  of,
         and receive  answers  from,  Saxon  concerning  Saxon,  the Trust,  the
         purchase by the Transferee of the Purchased  Certificates and all
         matters relating thereto,  and to obtain additional  information
         relating thereto that Saxon possesses or can acquire without
         unreasonable effort or expense.

         2.       Covenants.  The Transferee Covenants:

                  (a)      The Transferee will not make a public offering of the
         Purchased  Certificates,  and will not reoffer or resell the  Purchased
         Certificates  in a manner that would render the issuance and sale of
         the Purchased  Certificates,  whether considered together with the
         resale or otherwise, a violation of the Securities Act, or any state
         securities or "Blue Sky" laws or require registration pursuant thereto;

                                      E-1

<PAGE>

                  (b)      The  Transferee  agrees that, in its capacity as
         holder of the  Purchased  Certificates, it will assert no claim or
         interest in the Mortgage  Loans by reason of owning the Purchased
         Certificates other than with respect to amounts that may be properly
         and actually  payable to the  Transferee  pursuant to the terms of the
         Trust Agreement and the securities; and

                  (c)      If applicable,  the Transferee will comply in all
         material  respects with respect to the Purchased  Certificates  with
         applicable  regulatory  guidelines  relating to the  ownership  of
         mortgage derivative products.

         3.       Transfer Restrictions.

                  (a)      The Transferee  understands  that the Purchased
         Certificates  have not been  registered under the Securities Act or
         registered or qualified  under any state  securities laws and that no
         transfer may be made  unless  the  Purchased  Certificates  are
         registered  under  the  Securities  Act and  under applicable  state
         law or unless an exemption from such  registration is available.  If so
         requested by the Master  Servicer or the Trustee,  the  Transferee and
         the  transferor  shall certify to Saxon,  the Master Servicer and the
         Trustee as to the factual basis for the  registration or  qualification
         exemption relied upon. The Transferee  further  understands that
         neither Saxon,  the Master  Servicer,  the Trustee nor the Trust is
         under any  obligation  to register the  Purchased  Certificates  or
         make an  exemption  from such registration available.

                  (b)      In the  event  that  the  transfer  is to be made
         within  three  years  of the date the Purchased  Certificates  were
         acquired by a  non-Affiliate  of Saxon from Saxon or an Affiliate of
         Saxon, the Master  Servicer or the Trustee  may require an Opinion of
         Counsel  (which  shall not be an expense of Saxon,  the Master Servicer
         or the Trustee) that such transfer is not required to be registered
         under the Securities Act or state securities laws.

                  (c)      Any  Certificateholder  desiring to effect a transfer
         shall,  and does hereby agree to, indemnify  Saxon,  the Master
         Servicer  and the  Trustee  against  any  liability  that may result if
         the transfer is not exempt under federal or applicable state securities
         laws.

                  (d)      The  transfer of the  Certificates  may be subject to
         additional  restrictions,  as set forth in Section 5.05 of the Standard
         Terms of the Trust Agreement.

         All  capitalized  terms used but not  otherwise  defined  herein  have
the  respective  meanings  assigned thereto in the Trust Agreement,  dated as of
[____________],  199[_],  which incorporates by reference the Standard Terms
thereto,  among Saxon Asset Securities  Company,  the Master Servicer and the
Trustee,  pursuant to which the Purchased Certificates were issued.

                                      E-2

<PAGE>


         IN WITNESS  WHEREOF,  the  undersigned  has caused this  Transferee
Agreement  to be executed by its duly authorized representative as of the [____]
day of [____________], 199[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

                                      E-3

<PAGE>






                                                                       Exhibit F

                         FORM OF BENEFIT PLAN AFFIDAVIT

Re:      Saxon Asset Securities Company
         Series 199[_]-[_] Trust (the "Trust")
         Mortgage Loan Asset Backed Certificates, Class [___]

STATE OF [____________]
                           ss:
CITY OF [_____________]


         Under  penalties of perjury,  I, the  undersigned,  declare  that, to
the best of my knowledge and belief, the following representations are true,
correct, and complete.

         1.       I  am  a  duly  authorized   officer  of  [____________]
(the   "Purchaser"),   whose  taxpayer identification number is [____________],
and on behalf of which I have the authority to make this affidavit.

         2.       That the  Purchaser  is  acquiring  a Class  [___]
Certificate  representing  an interest in the Trust,  certain assets of which
one or more real estate mortgage  investment conduit ("REMIC")  elections are to
be made under Section 860D of the Internal Revenue Code of 1986, as amended (the
"Code").

         3.       The Purchaser either:

                  (i) (A) is not a Plan  Investor  and (B)  either  (I) is not
         an  insurance  company or (II) is an insurance  company,  in which case
         none of the funds used by the Purchaser in connection with its purchase
         of the Certificates  constitute plan assets as defined in the Plan
         Asset  Regulations  ("Plan Assets") and its purchase of the
         Certificates  shall not result in the  Certificates  or the assets of
         the Trust being deemed to be Plan Assets;

                  (ii) is an  insurance  company  and either (A)  represents
         that the funds used to  purchase  the Certificates  are held in an
         "insurance  company  pooled  separate  account"  within the meaning of
         United States  Department of Labor  Prohibited  Transaction  Class
         Exemption 90-1 ("PTCE 90-1") and that each of the  applicable
         conditions set forth in PTCE 90-1 are met with respect to the purchase
         and holding of the Certificates,  or (B)  represents  that  the  funds
         used to  purchase  the  Certificates  are  held in an "insurance
         company  general  account"  as  defined  in  United  States  Department
         of  Labor  Prohibited Transaction  Class Exemption 95-60 ("PTCE 95-60")
         and that each of the applicable  conditions set forth in PTCE 95-60 are
         met with respect to the purchase and holding of the Certificates; or

                  (iii) has provided a Benefit Plan Opinion, obtained at the
                  Transferee's expense.

         All  capitalized  terms used but not  otherwise  defined  herein shall
have the meanings  assigned to such terms in the Trust Agreement,  dated as of
[____________],  199[_],  which  incorporates by reference the Standard Terms
thereto.

                                      F-1

<PAGE>


         IN WITNESS  WHEREOF,  the  undersigned  has caused this Benefit Plan
Affidavit to be executed by its duly authorized representative as of the [____]
day of [____________], 199[_].

                                    [PURCHASER]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

         Personally  appeared  before me  [____________________],  known or
proved to me to be the same  person who executed the foregoing  instrument and
to be a  [____________________]  of the Purchaser,  and  acknowledged  to me
that he or she executed the same as his or her free act and deed and as the free
act and deed of the Purchaser.

         Subscribed and sworn before me this [____] day of [____________],
         199[_].

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

                                    Notary Public

         My commission expires the [____] day of [____________], 199[_].

                                      F-2

<PAGE>






                                                                       Exhibit G

                      FORM OF RESIDUAL TRANSFEREE AGREEMENT
                         SAXON ASSET SECURITIES COMPANY
      MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 199[_]-[_], CLASS [R]

                             [____________], 199[_]

[TRUSTEE]
[-------------------------]
[-------------------------]
Attention:  [____________________]

[MASTER SERVICER] [CERTIFICATE REGISTRAR]
[-------------------------]
[-------------------------]
Attention:  [____________________]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]

Ladies and Gentlemen:

         In  connection  with  the  purchase  on the date  hereof  of the
captioned  Certificates  (the  "Residual Certificates"),  the undersigned (the
"Transferee")  hereby certifies and covenants to the transferor,  Saxon, the
Master Servicer, the Trustee, and the Trust as follows:

         1.       Representations and Warranties.  The Transferee represents and
         warrants:

                  (a)      The Transferee's  taxpayer  identification  number is
         as set forth on the signature page hereof;

                  (b)      The Transferee is duly organized,  validly  existing
         and in good standing under the laws of the  jurisdiction  in which the
         Transferee  is  organized,  is  authorized  to invest in the  Residual
         Certificates and to enter into this Agreement, and has duly executed
         and delivered this Agreement;

                  (c)      The  Transferee  represents  that  (i) it
         understands  that the  Residual  Certificates represent  for federal
         income tax  purposes a  "residual  interest"  in one or more real
         estate  mortgage investment  conduits  (each, a "REMIC") and that, as
         the holder of the Residual  Certificates,  it will be required  to take
         into  account,  in  determining  its taxable  income,  its pro rata
         share of the taxable income of each such REMIC,  (ii) it  understands
         that it may incur federal  income tax  liabilities  with respect  to
         the  Residual   Certificates  in  excess  of  any  cash  flows
         generated  by  such  Residual Certificates,  (iii) it has the financial
         wherewithal  and  intends to pay any tax imposed on the income that it
         derives from the Certificates as they become due, and (iv) it has
         historically  paid its debts as they became due and intends to pay its
         debts as they become due in the future;

                  (d)      The  Transferee  (i) has knowledge in financial  and
         business  matters and is capable of evaluating  the merits and risks of
         an  investment  in the  Residual  Certificates,  (ii) has sought  such
         accounting,  legal,  and  tax  advice  as it has  considered  necessary
         to make  an  informed  investment decision,  and (iii) is able to bear
         the economic risk of an investment in the Residual  Certificates  and
         can afford a complete loss of such investment;

                  *(e)     The Transferee is acquiring the Residual
         Certificates  for its own account as principal and not with a view to
         the resale or  distribution  thereof,  in whole or in part, in
         violation of Section 5 of the Securities Act of 1933, as amended (the
         "Securities Act"); and

                  *(f)     The   Transferee   confirms  that  Saxon  has  made
         available  to  the  Transferee  the opportunity  to ask questions  of,
         and receive  answers  from,  Saxon  concerning  Saxon,  the Trust,  the
         purchase by the Transferee of the Residual  Certificates and all
         matters relating  thereto,  and to obtain additional  information
         relating thereto that Saxon possesses or can acquire without
         unreasonable effort or expense.

                                      G-1
<PAGE>

         2.       Covenants.  The Transferee covenants:

                  *(a)     The Transferee  will not make a public offering of
         the Residual  Certificates,  and will not reoffer or resell the
         Residual  Certificates  in a manner that would  render the issuance and
         sale of the Residual  Certificates  whether considered  together with
         the resale or otherwise,  a violation of the Securities Act, or any
         state securities or "Blue Sky" laws or require registration pursuant
         thereto;

                  (b)      The  Transferee  agrees that, in its capacity as a
         holder of the Residual  Certificates, it will assert no claim or
         interest in the Mortgage  Loans by reason of owning the  Residual
         Certificates other than with respect to amounts that may be properly
         and actually  payable to the  Transferee  pursuant to the terms of the
         Trust Agreement and the Certificates;

                  (c)      If applicable,  the Transferee will comply with
         respect to the Residual  Certificates in all  material  respects  with
         applicable  regulatory  guidelines  relating to the  ownership  of
         mortgage derivative products;

                  (d)      Upon notice  thereof,  the Transferee  agrees to any
         future  amendment to the provisions of the Trust Agreement  relating to
         the transfer of the Residual  Certificates  (or any interest  therein)
         that  counsel to Saxon or the Trust may deem  necessary to ensure that
         any such  transfer  will not result in the imposition of any tax on the
         Trust;

                  (e)      The Transferee  hereby agrees that the Master
         Servicer or an affiliate  thereof will (i) supervise or engage in any
         action  necessary or advisable to preserve the status of each related
         REMIC as a REMIC,  (ii) be, and perform the functions of, each such
         REMIC's tax matters person  ("TMP"),  and (iii) employ on a reasonable
         basis counsel,  accountants,  and professional assistance to aid in the
         preparation of tax returns or the performance of the above;

                  (f)      The Transferee  hereby agrees to cooperate with the
         TMP and to take any action  required of it by the REMIC Provisions in
         order to create or maintain the REMIC status of each related REMIC;

                  (g)      The  Transferee  hereby agrees that it will not take
         any action that could  endanger the REMIC status of any related  REMIC
         or result in the  imposition  of tax on any such REMIC  unless  counsel
         for, or  acceptable  to, the TMP has  provided an opinion  that such
         action will not result in the loss of such REMIC status or the
         imposition of such tax, as applicable;

                  (h)      The Transferee  hereby agrees to be bound by all the
         provisions of the Trust  Agreement applicable to the holders of a
         Residual  Certificate  including,  but not limited to,  Section
         5.05(c) of the Standard Terms to the Trust Agreement (which relates to
         the transfer of a Residual  Certificate),  and acknowledges that each
         Residual  Certificate will bear a legend setting forth the applicable
         restrictions on transfer;

                  (i) The  Transferee  hereby agrees that it shall pay any tax
         or reporting  costs borne by a REMIC as result of its purchase of the
         Residual  Certificates  or any beneficial  interest  therein in
         violation of Section  5.05(c) of the  Standard  Terms to the Trust
         Agreement  to the extent  such tax or  reporting costs are not paid by
         the  Transferor  or by the Trustee  out of amounts  that  otherwise
         would have been paid to the Transferee;

                  (j) The  Transferee  hereby  agrees to indemnify and hold
         harmless  Saxon,  the Master  Servicer, the  Trustee,  the  Trust and
         each  other  holder  of a  Residual  Certificate  from and  against
         any tax liability or reporting  costs  arising from its  violation of
         the  restrictions  on transfer  contained in Section   5.05(c)  of  the
         Standard  Terms  to  the  Trust   Agreement  or  its  breach  of  any
         of  its representations, warranties, or covenants contained herein; and

                  (k)      The  Transferee  agrees  that it will take no  action
         to  question  or  invalidate  the interest  of the Trust in the
         Mortgage  Loans or seek or maintain  any claim or interest in the
         Mortgage Loans having a priority over the interest of the Trust in such
         Mortgage Loans.

                                      G-2

<PAGE>


The  representations  and  covenants  above marked with an * apply only to
Residual  Certificates  that are Private Certificates.

         3.  Acknowledgments.

                  (a)      The   Transferee   acknowledges   that,  if  the
         Residual   Certificates   are  Private Certificates,  the Residual
         Certificates  have not been registered under the Securities Act or
         registered or  qualified  under any state  securities  laws and that no
         transfer  may be made  unless the  Purchased Certificates  are
         registered  under  the  Securities  Act and  under  applicable  state
         law or unless an exemption from such  registration is available.  The
         Transferee  further  understands  that neither Saxon, the  Master
         Servicer  nor the  Trust is under any  obligation  to  register  the
         Certificate  or make an exemption from such registration available.

                  (b)      The  Transferee  acknowledges  that  if  a  Residual
         Certificate  is  transferred  to a Non-U.S.  Person,  the transfer will
         not be recognized by the Withholding  Agent (as defined below) unless
         the Withholding Agent has received from the Transferee an affidavit
         substantially in the form of Exhibit H-1 attached to the Standard Terms
         to Trust Agreement.

                  (c)      The Transferee  acknowledges  that if any United
         States federal income tax is due at the time a Non-U.S.  Person
         transfers a Residual  Certificate,  the Trustee or its designated
         Paying Agent or other person who is liable to withhold  federal income
         tax from a distribution  on a Residual  Certificate under  sections
         1441 and  1442 of the Code and the  Treasury  regulations  thereunder
         (the  "Withholding Agent") may (i) withhold an amount equal to the
         taxes due upon  disposition of the Certificate from future
         distributions  made  with  respect  to the  Certificate  to the
         Transferee  (after  giving  effect to the withholding  of taxes imposed
         on such  Transferee),  and (ii) pay the  withheld  amount to the
         Internal Revenue  Service unless  satisfactory  written  evidence of
         payment of the taxes due by the transferor has been provided to the
         Withholding Agent.

                  (d)      The  Transferee  acknowledges  the  Withholding
         Agent may (i) hold  distributions  on a Certificate,  without interest,
         pending  determination  of amounts to be withheld,  (ii) withhold
         other amounts  required  to be  withheld  pursuant  to  United  States
         federal  income  tax law,  if any,  from distributions  that otherwise
         would be made to such  Transferee on each  Certificate it holds,  and
         (iii) pay to the Internal Revenue Service all such amounts withheld.

                  (e)      The  Transferee  acknowledges  that  the  transfer
         of  all  or  part  of  the  Residual Certificates  that  have  "tax
         avoidance   potential"  (as  defined  in  Treasury   regulations
         section 1.860G-3(a)(2)  or any  successor  provision)  to a Non-U.S.
         Person will be  disregarded  for all federal income  tax  purposes, and
         that  Treasury  regulations  or other  administrative  guidance  issued
         by the Treasury may effectively prohibit the transfer of the Residual
         Certificates to Non-U.S. Persons.

                  (f)      The Transferee  acknowledges  that the transfer of
         the Residual  Certificates  to a U.S. Person will be disregarded  for
         all federal  income tax purposes if a significant  purpose of the
         transfer is to impede the  assessment  or collection of the taxes and
         expenses  associated  with such  Certificates within the meaning of
         Treasury regulation section 1.860E-1(c)(1).

         IN WITNESS  WHEREOF,  the  undersigned  has caused  this  Agreement  to
be  validly  executed  by its duly authorized representative as of the [____]
day of [____________], 199[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

                                    Taxpayer ID #__________________

                                      G-3

<PAGE>






                                                                     Exhibit H-1


                        FORM OF NON-U.S. PERSON AFFIDAVIT
                       AND AFFIDAVIT PURSUANT TO SECTIONS
                          860D(a)(6)(A) and 86OE(e)(4)
                OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED

Re:      Saxon Asset Securities Company
         Series 199[_]-[_] Trust (the "Trust")
         Mortgage Loan Asset Backed Certificates, Class [R]

STATE OF [____________]
                           ss:
CITY OF [_____________]


         Under penalties of perjury,  I, the undersigned,  declare that to the
best of my knowledge and belief, the following representations are true, correct
and complete:

         1.       I am a duly authorized  officer of  [____________________]
(the  "Transferee")  and on behalf of which I have the authority to make this
affidavit.

         2.       The  Transferee  is  acquiring  all or a portion  of the Class
[R]  Certificates  (the  "Residual Certificates"),  which  represent  a residual
interest  in one or more real estate  mortgage  investment  conduits (each,  a
"REMIC") for which  elections are to be made under Section 860D of the Internal
Revenue Code of 1986, as amended (the "Code").

         3.       The  Transferee  is  a  foreign  person  within  the  meaning
of  Treasury   Regulation  Section 1.860G-3(a)(1)  (i.e.,  a person other than
(i) a citizen or resident of the United  States,  (ii) a corporation or
partnership  that is  organized  under the laws of the United  States or any
jurisdiction  thereof or therein,  or (iii) an estate or trust that is subject
to United  States  federal  income  tax  regardless  of the source of its
income) who would be subject to United States income tax  withholding  pursuant
to Section 1441 or 1442 of the Code and the Treasury regulations thereunder on
income derived from the Residual Certificates (a "Non-U.S. Person").

         4.       The  Transferee  agrees that it will not hold the  Residual
Certificates  in  connection  with a trade or business in the United  States,
and the Transferee  understands  that it will be subject to United States
federal  income tax under  sections  871 and 881 of the Code in  accordance
with  section 860G of the Code and any Treasury  regulations  issued  thereunder
on  "excess  inclusions"  that  accrue  with  respect  to  the  Residual
Certificates during the period the Transferee holds the Residual Certificates.

         5.       The Transferee  understands that the federal income tax on
excess  inclusions with respect to the Residual  Certificates  may be withheld
in  accordance  with section  860G(b) of the Code from  distributions  that
otherwise  would be made to the  Transferee on the Residual  Certificates  and,
to the extent that such tax has not been imposed previously,  that such tax may
be imposed at the time of disposition of any such Residual  Certificate pursuant
to section 860G(b) of the Code.

         6.       The  Transferee  agrees (i) to file a timely United States
federal income tax return for the year in which  disposition  of a Residual
Certificate  it holds occurs (or earlier if required by law) and will pay any
United  States  federal  income  tax  due at  that  time  and  (ii) if any  tax
is due at  that  time,  to  provide satisfactory  written  evidence  of payment
of such tax to the  Trustee or its  designated  paying  agent or other person
who is liable to  withhold  federal  income  tax from a  distribution  on the
Residual  Certificates  under sections 1441 and 1442 of the Code and the
Treasury regulations thereunder (the "Withholding Agent").

         7.       The  Transferee  understands  that until it provides  written
evidence of the payment of tax due upon the  disposition  of a Residual
Certificate  to the  Withholding  Agent  pursuant to  paragraph 6 above,  the
Withholding Agent may (i) withhold an amount equal to such tax from future
distributions  made with respect to the Residual  Certificate to subsequent
transferees  (after giving effect to the  withholding of taxes imposed on such
subsequent transferees), and (ii) pay the withheld amount to the Internal
Revenue Service.

                                     H-1-1

<PAGE>

         8.       The Transferee  understands  that (i) the Withholding  Agent
may withhold other amounts  required to be withheld  pursuant to United States
federal income tax law, if any, from  distributions  that otherwise would be
made to such  transferee on each Residual  Certificate  it holds and (ii) the
Withholding  Agent may pay to the Internal  Revenue  Service  amounts  withheld
on behalf of any and all former holders of each Residual  Certificate held by
the Transferee.

         9.       The  Transferee  understands  that if it  transfers  a
Residual  Certificate  (or  any  interest therein) to a United States Person
(including a foreign  person who is subject to net United States federal income
taxation with respect to such Residual  Certificate),  the Withholding Agent may
disregard the transfer for federal income tax  purposes if the  transfer  would
have the effect of  allowing  the  Transferee  to avoid tax on accrued excess
inclusions and may continue to withhold tax from future  distributions  as
though the Residual  Certificate were still held by the Transferee.

         10.      The Transferee  understands that a transfer of a Residual
Certificate (or any interest  therein) to a Non-U.S.  Person  (i.e.,  a foreign
person who is not subject to net United  States  federal  income tax with
respect to such Residual  Certificate)  will not be recognized  unless the
Withholding  Agent has received from the transferee an affidavit in
substantially  the same form as this  affidavit  containing  these same
agreements and representations.

         11.      The Transferee  understands that distributions on a Residual
Certificate may be delayed,  without interest, pending determination of amounts
to be withheld.

         12.      The Transferee is not a "Disqualified  Organization"  (as
defined  below),  and the Transferee is not  acquiring  a  Residual  Certificate
for the  account  of,  or as agent or  nominee  of, or with a view to the
transfer of direct or indirect  record or beneficial  ownership to, a
Disqualified  Organization.  For the purposes hereof,  a  Disqualified
Organization  is any of the  following:  (i) the United  States,  any State or
political subdivision thereof, any foreign government,  any international
organization,  or any agency or instrumentality of any of the foregoing;  (ii)
any  organization  (other than a farmer's  cooperative as defined in Section 521
of the Code) that is exempt from federal income taxation  (including  taxation
under the unrelated business taxable income provisions of the Code); (iii) any
rural telephone or electrical service  cooperative  described in Section 1381(a)
(2) (C) of the Code; or (iv) any other entity so  designated  by Treasury
rulings or  regulations  promulgated  or otherwise in effect as of the date
hereof.  In addition,  a corporation  will not be treated as an  instrumentality
of the United  States or of any state or political  subdivision  thereof if all
its  activities  are subject to tax and,  with the  exception of the Federal
Home Loan  Mortgage  Corporation,  a majority of its board of directors is not
selected by such governmental unit.

         13.      The  Transferee  agrees to consent to any amendment of the
Trust  Agreement  that shall be deemed necessary by Saxon (upon the advice of
counsel to Saxon) to constitute a reasonable  arrangement  to ensure that no
interest in a Residual Certificate will be owned directly or indirectly by a
Disqualified Organization.

         14.      The Transferee  acknowledges  that Section  860E(e) of the
Code would impose a substantial tax on the transferor or, in certain
circumstances,  on an agent for the Transferee,  with respect to any transfer of
any interest in any Residual Certificate to a Disqualified Organization.

                                     H-1-2

<PAGE>


         Capitalized  terms used and not otherwise  defined herein shall have
the meanings  assigned to them in the Trust Agreement,  dated as of
[____________],  199[_],  which incorporates by reference the Standard Terms
thereto, among Saxon Asset Securities Company, the Master Servicer and the
Trustee.

         IN WITNESS  WHEREOF,  the  undersigned  has caused this  instrument to
be executed by its duly  authorized representative as of the [____] day of
[____________], 199[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

         Personally  appeared  before me  [____________________],  known or
proved to me to be the same  person who executed the foregoing  instrument and
to be a  [____________________]  of the Transferee,  and  acknowledged to me
that he or she executed the same as his or her free act and deed and as the free
act and deed of the Transferee.

         Subscribed and sworn before me this [____] day of [____________],
         199[_].

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

                                    Notary Public

         My commission expires the [____] day of [____________], 199[_].

                                     H-1-3

<PAGE>






                                                                     Exhibit H-2


                          FORM OF U.S. PERSON AFFIDAVIT
                PURSUANT TO SECTIONS 860D(a)(6)(A) and 860E(e)(4)
                OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED

Re:      Saxon Asset Securities Company
         Series 199[_]-[_] Trust (the "Trust")
         Mortgage Loan Asset Backed Certificates, Class [R]

STATE OF [____________]
                           ss:
CITY OF [_____________]


         Under penalties of perjury,  I, the undersigned,  declare that to the
best of my knowledge and belief, the following representations are true, correct
and complete:

         1.       I am a duly authorized  officer of  [____________________]
(the  "Transferee")  and on behalf of which I have the authority to make this
affidavit.

         2.       The  Transferee  is  acquiring  all or a portion  of the Class
[R]  Certificates  (the  "Residual Certificates"),  which  represent  a residual
interest  in one or more real estate  mortgage  investment  conduits (each,  a
"REMIC") for which  elections are to be made under Section 860D of the Internal
Revenue Code of 1986, as amended (the "Code").

         3.       The  Transferee  either is (i) a citizen  or  resident  of the
United  States,  (ii) a  domestic partnership  or  corporation,  (iii) an estate
or trust  that is  subject  to United  States  federal  income  tax regardless
of the source of its  income,  or (iv) a foreign  person who would be subject to
United  States  income taxation on a net basis on income derived from the
Residual Certificates (a "U.S. Person").

         4.       The Transferee is a not a "Disqualified  Organization" (as
defined below),  and the Transferee is not  acquiring  a  Residual  Certificate
for the  account  of,  or as agent or  nominee  of, or with a view to the
transfer of direct or indirect  record or beneficial  ownership to, a
Disqualified  Organization.  For the purposes hereof,  a  Disqualified
Organization  is any of the  following:  (i) the United  States,  any state or
political subdivision thereof, any foreign government,  any international
organization,  or any agency or instrumentality of any of the foregoing;  (ii)
any  organization  (other than a farmer's  cooperative as defined in section 521
of the Code) that is exempt from federal income taxation  (including  taxation
under the unrelated business taxable income provisions  of the  Code);  (iii)
any rural  telephone  or  electrical  service  cooperative  described  in
section 1381(a)(2)(C)  of the Code; or (iv) any other entity so designated by
Treasury  rulings or regulations  promulgated or  otherwise  in  effect  as  of
the  date  hereof.  In  addition,  a  corporation  will  not  be  treated  as an
instrumentality  of the United States or of any state or political  subdivision
thereof if all its  activities are subject to tax and, with the exception of the
Federal Home Loan  Mortgage  Corporation,  a majority of its board of directors
is not selected by such governmental unit.

         5.       The  Transferee  agrees to consent to any amendment of the
Trust  Agreement  that shall be deemed necessary by Saxon (upon the advice of
counsel to Saxon) to constitute a reasonable  arrangement  to ensure that no
interest in a Residual Certificate will be owned directly or indirectly by a
Disqualified Organization.

         6.       The Transferee  acknowledges  that Section  860E(e) of the
Code would impose a substantial tax on the transferor or, in certain
circumstances,  on an agent for the Transferee,  with respect to any transfer of
any interest in any Residual Certificate to a Disqualified Organization.

         Capitalized  terms used and not otherwise  defined herein shall have
the meanings  assigned to them in the Trust Agreement,  dated as of
[____________],  199[_],  which incorporates by reference the Standard Terms
thereto, among Saxon Asset Securities Company, the Master Servicer and the
Trustee.

                                     H-2-1

<PAGE>

         IN WITNESS  WHEREOF,  the  undersigned  has caused this  instrument to
be executed by its duly  authorized representative as of the [____] day of
[____________], 199[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

         Personally  appeared  before me  [____________________],  known or
proved to me to be the same  person who executed the foregoing  instrument and
to be a  [____________________]  of the Transferee,  and  acknowledged to me
that he or she executed the same as his or her free act and deed and as the free
act and deed of the Transferee.

         Subscribed and sworn before me this [____] day of [____________],
         199[_].

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

                                    Notary Public

         My commission expires the [____] day of [____________], 199[_].

                                     H-2-2


                                                                     EXHIBIT 5.1



                                                    July 21, 1998



Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia  23060

                         Saxon Asset Securities Company
                            Asset Backed Certificates
           Registration Statement on Form S-3 Filed on July 21, 1998

Dear Sirs:

     We have acted as counsel to Saxon Asset Securities Company (the
"Depositor") in connection with the preparation of Registration Statement filed
on July 21, 1998 on Form S-3 (the "Registration Statement") filed with the
Securities and Exchange Commission pursuant to the Securities Act of 1933, as
amended (the "Act"), in respect of Asset Backed Certificates, issuable in series
(the "Certificates"). Each series will be issued under the terms of the Standard
Terms to Trust Agreement, in substantially the form filed as part of Exhibit 4.1
to the Registration Statement, as supplemented by Trust Agreements relating to
each series of Certificates (each, a "Trust Agreement"), by and between the
Seller and a trustee (the "Trustee") and master servicer (the "Master Servicer")
to be identified in the prospectus supplement for such series of Certificates.

     We have examined and relied on the originals or copies certified or
otherwise identified to our satisfaction of all such documents and records of
the Seller and such other instruments and other certificates of public
officials, officers and representatives of the Seller and such other persons,
and we have made such investigations of law, as we deemed appropriate as a basis
for the opinions expressed below.

     The opinions expressed below are subject to bankruptcy, insolvency,
reorganization, moratorium and other laws relating to or affecting creditors'
rights generally and to general equity principles.


<PAGE>


Saxon Asset Securities Company
July 21, 1998
Page 2


     This opinion is limited to matters involving the Federal laws of the United
States of America and the laws of the Commonwealth of Virginia. All opinions
expressed herein are based on laws, regulations and policy guidelines currently
in force and may be affected by future regulations.

         Based upon the foregoing, we are of the opinion that:

         1. When, in respect of a series of Certificates, a Trust Agreement has
been duly authorized by all necessary action and duly executed and delivered by
the Depositor, the Master Servicer and the Trustee for such series, such Trust
Agreement, will be a valid and legally binding obligation of the Depositor.

         2. When a Trust  Agreement for a series of  Certificates  has been duly
authorized by all necessary action and duly executed and delivered by the
Depositor,  the Master Servicer and the Trustee for such series,  and when the
Certificates of such series have been duly executed and  authenticated  in
accordance with the provisions of the Trust Agreement,  and issued and sold as
contemplated in the Registration  Statement and the prospectus,  as amended or
supplemented,  delivered  pursuant to Section 5 of the Act in connection
therewith,  such  Certificates will be legally and validly issued,  fully paid
and  nonassessable,  and the holders of such  Certificates  will be entitled to
the benefits of such Trust Agreement.

     We hereby consent to the filing of this opinion as Exhibit 5.1 to the
Registration Statement and to the reference to this firm in the Registration
Statement and the related prospectus under the heading "Legal Matters".

     This opinion is furnished by us as counsel to the Depositor and is solely
for the benefit of the addressee thereof. It may not be relied upon by any other
person or for any other purpose without our prior written consent.


                                                       Very truly yours,

                                                       /s/ Arter & Hadden LLP
                                                       ------------------
                                                       Arter & Hadden LLP




                                                                     EXHIBIT 8.1

                                                   July 21, 1998



Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia  23060

                         Saxon Asset Securities Company
                            Asset Backed Certificates
           Registration Statement on Form S-3 filed on July 21, 1998

Dear Sirs:

     We have acted as counsel to Saxon Asset Securities Company in connection
with certain matters relating to the preparation and filing of registration
statement filed on July 21, 1998 on Form S-3 (the "Registration Statement") with
the Securities and Exchange Commission pursuant to the Securities Act of 1933,
as amended (the "Act"), and the form of Prospectus dated July ___, 1998 (the
"Prospectus"), included in the Registration Statement. In respect of Asset
Backed Certificates, to be offered pursuant to the Registration Statement (the
"Offered Certificates"), assuming (i) a REMIC election is made, (ii) the related
Trust Agreement (the "Trust Agreement") is fully executed, delivered and
enforceable against the parties thereto in accordance with its terms, (iii) the
transaction described in the related prospectus supplement is completed on
substantially the terms and conditions set forth therein and (iv) compliance
with the Trust Agreement, it is our opinion that for federal income tax purposes
the Trust Estate, as defined in the Trust Agreement, will be treated as a REMIC
and each Class of the Offered Certificates will be treated as "regular
interests" in the REMIC and will be treated as debt instruments issued by the
REMIC on the date on which those interests are created, and not as ownership
interests in the REMIC or its assets. The discussion of "REMIC Certificates"
under "Certain Federal Income Tax Consequences" in the Prospectus, subject to
the two introductory paragraphs of that section, and under "Certain Federal
Income Tax Consequences -- REMIC Elections" in the related prospectus supplement
presents our opinion as to the material tax issues relating to an investment in
the Offered Certificates.

     We hereby consent to the filing of this letter as Exhibit 8.1 to the
Registration Statement and to the reference to this firm in the Registration
Statement and related prospectus supplement under the heading "Certain Federal
Income Tax Consequences."

                                            Very truly yours,

                                            /s/ Arter & Hadden LLP
                                            ----------------------
                                            Arter & Hadden LLP




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