<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
--------------------------------
FORM 8-K
Current Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) September 22, 1999
Saxon Asset Securities Company
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in charter)
Virginia 34-0-20552 52-1785164
- ------------------------- --------------------------- ---------------------
(State or other jurisdiction (Commission File Number) (IRS Employer
of incorporation) Identification No.)
4880 Cox Road, Glen Allen, Virginia 23060
-----------------------------------------
(Address of principal executive offices)(Zip Code)
Registrant's telephone number, including area code (804) 967-7400
--------------
- --------------------------------------------------------------------------------
(Former name or former address, if changed since last report.)
<PAGE>
Item 1. Changes in Control of Registrant. Not Applicable.
Item 2. Acquisition or Disposition of Assets. Not Applicable.
Item 3. Bankruptcy or Receivership. Not Applicable.
Item 4. Changes in Registrant's Certifying Accountant. Not Applicable.
Item 5. Other Events.
On September 22, 1999, the Registrant entered into a First Amendment
(the "First Amendment") to the Trust Agreement dated as of August 1, 1999, among
the Registrant, Saxon Mortgage, Inc., as Master Servicer, and Chase Bank of
Texas, National Association, as Trustee (as amended by the First Amendment, the
"Trust Agreement"). Capitalized terms used and not defined herein shall have the
meanings assigned to them in the Trust Agreement.
In addition, on September 22, 1999, the Registrant acquired a pool of
mortgage loans (the "Subsequent Mortgage Loans") from funds on hand in the
pre-funding account pursuant to the Trust Agreement. The Subsequent Mortgage
Loans were acquired by the Registrant from Saxon Mortgage, Inc. ("SMI"), an
affiliate of the Registrant which originated or acquired the Subsequent Mortgage
Loans from various mortgage banking institutions. The Subsequent Mortgage Loans
are secured by liens on single family residential properties, including
investment properties (which may be condominiums, one family residences, one to
four family residences or homes in planned unit developments). The Subsequent
Mortgage Loans will be serviced by Meritech Mortgage Services, Inc., an
affiliate of the Registrant.
The description of the Subsequent Mortgage Loans sold to the Trustee as
of September 22, 1999, pursuant to the Trust Agreement begins on the following
page. The amounts contained in the following tables have been rounded to the
nearest dollar amount and percentage, as applicable.
<PAGE>
<TABLE>
<S> <C>
Saxon 1999-3 Final Data (As of 09/01/1999)
- ------------------------------------------
Fixed Pool (Group I Mortgage Loans)
- -----------------------------------
Pool Cut Off Date 9/1/99
Loan Count: 5,661
Total Current Balance: 489,574,959
Avg. Current Balance: 86,482
Min Current Balance: 10,000
Max Current Balance: 600,000
Avg. Original Balance: 86,652
Min Original Balance: 10,000
Max Original Balance: 600,000
Wtd Avg. Rate 10.086
Min Rate 6.250
Max Rate 15.640
Wtd Avg. Original Amort Term 343.20
Wtd Avg. Rem Amort Term 340.76
Wtd Avg. Seasoning 2.44
Wtd Avg. CLTV 77.86
Min CLTV 13.13
Max CLTV 100.00
% Second Liens 1.44
% Balloon Loans 53.29
Wtd Avg FICO Score 602.11 (for FICO (greater than) 0)
Min FICO Score 425 (for FICO (greater than) 0)
Max FICO Score 819 (for FICO (greater than) 0)
Wtd Avg DTI 38.20 (for DTI (greater than) 0)
Max Maturity Date 10/1/29
Max Zip Code Concentration 0.26% (Zip Code: 96825)
Pre Payment Penalty % 71.20
</TABLE>
<PAGE>
Saxon 1999-3 Final Data (As of 09/01/1999)
- ------------------------------------------
Arms Pool (Group II Mortgage Loans)
- -----------------------------------
Pool Cut Off Date 9/1/99
Loan Count: 3,020
Total Current Balance: 354,309,166
Avg. Current Balance: 117,321
Min Current Balance: 17,969
Max Current Balance: 787,500
Avg. Original Balance: 117,524
Min Original Balance: 18,000
Max Original Balance: 787,500
- -------------------------------------------------------
Wtd Avg. Rate
- -------------
Wtd Avg. by Loan Type
One Year CMT 9.229
3/1 Year CMT 10.391
2/28 LIBOR 9.933
3/12 LIBOR 10.224
3/17 LIBOR 9.500
3/27 LIBOR 10.019
5/25 LIBOR 9.911
Six Month LIBOR 9.507
Wtd Avg. Gross Margin
- ---------------------
Wtd Avg. by Loan Type
One Year CMT 6.592
3/1 Year CMT 7.265
2/28 LIBOR 6.388
3/12 LIBOR 7.037
3/17 LIBOR 5.000
3/27 LIBOR 6.300
5/25 LIBOR 6.991
Six Month LIBOR 6.102
- -------------------------------------
Wtd Avg. Rate 9.957
Min Rate 6.990
Max Rate 15.000
Wtd Avg. Margin 6.352
<PAGE>
Saxon 1999-3 Final Data (As of 09/01/1999)
- ------------------------------------------
Arms Pool (Group II Mortgage Loans)
- -----------------------------------
Min Margin 2.875
Max Margin 11.250
Wtd Avg. Lifecap 16.561
Wtd Avg. Lifefloor 9.864
Wtd Avg Initial Rate Cap 2.175
Wtd Avg Periodic Rate Cap 1.120
Wtd Avg Months to Roll 26
Wtd Avg Interest Rate Freq 6.09
Wtd Avg. Original Amort Term 359.81
Wtd Avg. Rem Amort Term 356.65
Wtd Avg. Seasoning 3.16
Wtd Avg. CLTV 78.57
Min CLTV 14.17
Max CLTV 99.96
Wtd Avg FICO Score 578.18 (for FICO (greater than) 0)
Min FICO Score 411 (for FICO (greater than) 0)
Max FICO Score 809 (for FICO (greater than) 0)
Wtd Avg DTI 40.99 (for DTI (greater than) 0)
Max Maturity Date 9/1/29
Max Zip Code Concentration 0.43% (Zip Code: 92651)
Pre Payment Penalty % 83.14
<PAGE>
Saxon 1999-3 Final Data Pool - Fixed Pool (Group I)
---------------------------------------------------
(As of 09/01/1999)
Current Rate
------------
% By Current % By
Count Count Balance Balance
- --------------------------------------------------------------------------------
6.250 - 6.499 1 0.02 239,192 0.05
6.500 - 6.999 6 0.11 541,742 0.11
7.000 - 7.499 12 0.21 1,888,221 0.39
7.500 - 7.999 88 1.55 13,041,819 2.66
8.000 - 8.499 200 3.53 21,314,847 4.35
8.500 - 8.999 627 11.08 66,258,611 13.53
9.000 - 9.499 552 9.75 57,251,271 11.69
9.500 - 9.999 1,005 17.75 93,408,825 19.08
10.000 - 10.499 580 10.25 50,615,480 10.34
10.500 - 10.999 928 16.39 75,564,405 15.43
11.000 - 11.499 459 8.11 34,263,406 7.00
11.500 - 11.999 482 8.51 34,622,872 7.07
12.000 - 12.499 285 5.03 16,825,430 3.44
12.500 - 12.999 243 4.29 13,873,642 2.83
13.000 - 13.499 91 1.61 5,133,803 1.05
13.500 - 13.999 67 1.18 3,189,154 0.65
14.000 - 14.499 20 0.35 822,310 0.17
14.500 - 14.999 11 0.19 582,086 0.12
15.000 - 15.499 3 0.05 115,847 0.02
15.500 - 15.640 1 0.02 21,997 0.00
- --------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
Remaining Amort Term
--------------------
% By Current % By
Count Count Balance Balance
- --------------------------------------------------------------------------------
56 - 60 3 0.05 81,939 0.02
109 - 120 44 0.78 2,026,846 0.41
133 - 144 13 0.23 579,789 0.12
157 - 168 1 0.02 38,049 0.01
169 - 180 598 10.56 36,780,138 7.51
229 - 240 113 2.00 7,758,829 1.58
289 - 300 6 0.11 462,236 0.09
337 - 348 14 0.25 1,725,665 0.35
349 - 360 4,869 86.01 440,121,468 89.90
- --------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
<PAGE>
Saxon 1999-3 Final Data Pool - Fixed Pool (Group I)
---------------------------------------------------
(As of 09/01/1999)
Combined Loan To Value
----------------------
<TABLE>
<CAPTION>
% By Current % By
Count Count Balance Balance
- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
13.13 - 15.00 2 0.04 66,525 0.01
15.01 - 20.00 5 0.09 183,571 0.04
20.01 - 25.00 17 0.30 744,782 0.15
25.01 - 30.00 25 0.44 1,502,755 0.31
30.01 - 35.00 31 0.55 1,543,691 0.32
35.01 - 40.00 40 0.71 1,950,952 0.40
40.01 - 45.00 58 1.02 3,348,180 0.68
45.01 - 50.00 105 1.85 6,727,059 1.37
50.01 - 55.00 113 2.00 8,539,520 1.74
55.01 - 60.00 182 3.21 13,152,701 2.69
60.01 - 65.00 335 5.92 26,996,671 5.51
65.01 - 70.00 520 9.19 41,364,888 8.45
70.01 - 75.00 767 13.55 66,302,005 13.54
75.01 - 80.00 1,576 27.84 145,337,992 29.69
80.01 - 85.00 738 13.04 61,881,834 12.64
85.01 - 90.00 992 17.52 95,172,938 19.44
90.01 - 95.00 128 2.26 13,715,223 2.80
95.01 - 100.00 27 0.48 1,043,670 0.21
- ----------------------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
<CAPTION>
Current Balance
---------------
% By Current % By
Count Count Balance Balance
- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
10,000.00 - 25,000.00 187 3.30 4,078,744 0.83
25,000.01 - 50,000.00 1,394 24.62 53,921,485 11.01
50,000.01 - 75,000.00 1,581 27.93 98,009,336 20.02
75,000.01 - 100,000.00 915 16.16 79,277,610 16.19
100,000.01 - 150,000.00 941 16.62 114,894,192 23.47
150,000.01 - 200,000.00 358 6.32 60,991,534 12.46
200,000.01 - 250,000.00 144 2.54 32,226,890 6.58
250,000.01 - 300,000.00 72 1.27 19,777,140 4.04
300,000.01 - 350,000.00 36 0.64 11,633,272 2.38
350,000.01 - 400,000.00 7 0.12 2,586,248 0.53
400,000.01 - 450,000.00 11 0.19 4,734,093 0.97
450,000.01 - 500,000.00 12 0.21 5,808,308 1.19
500,000.01 - 550,000.00 2 0.04 1,036,108 0.21
550,000.01 - 600,000.00 1 0.02 600,000 0.12
- ----------------------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
<CAPTION>
Loan Type
---------
% By Current % By
Count Count Balance Balance
- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
10YR FIX 44 0.78 2,026,846 0.41
12YR FIX 13 0.23 579,789 0.12
15/30 BAL 2,871 50.72 260,895,322 53.29
15YR FIX 599 10.58 36,818,187 7.52
20YR FIX 113 2.00 7,758,829 1.58
25YR FIX 6 0.11 462,236 0.09
30YR FIX 2,012 35.54 180,951,811 36.96
5YR FIX 3 0.05 81,939 0.02
- ----------------------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
</TABLE>
<PAGE>
Saxon 1999-3 Final Data Pool - Fixed Pool (Group I)
---------------------------------------------------
(As of 09/01/1999)
Property Type
-------------
% By Current % By
Count Count Balance Balance
- --------------------------------------------------------------------------------
2-4 UNITS 305 5.39 26,943,963 5.50
CONDO - HIGH RISE 32 0.57 2,635,015 0.54
CONDO - LOW RISE 170 3.00 12,386,853 2.53
MANUFACTURED HOME 316 5.58 19,998,526 4.08
PUD 229 4.05 30,278,895 6.18
PUD - DEMINIMUS 2 0.04 278,691 0.06
SINGLE FAMILY ATTACHED 141 2.49 9,298,366 1.90
SINGLE FAMILY DETACHED 4,428 78.22 385,130,625 78.67
TOWNHOUSE 38 0.67 2,624,024 0.54
- --------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
Occupancy
---------
% By Current % By
Count Count Balance Balance
- --------------------------------------------------------------------------------
INVESTOR 519 9.17 32,428,163 6.62
PRIMARY 5,111 90.28 454,227,259 92.78
SECOND HOME 31 0.55 2,919,537 0.60
- --------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
Lien Summary
------------
% By Current % By
Count Count Balance Balance
- --------------------------------------------------------------------------------
1 5,502 97.19 482,518,639 98.56
2 159 2.81 7,056,320 1.44
- --------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
Documentation Level
-------------------
% By Current % By
Count Count Balance Balance
- --------------------------------------------------------------------------------
FULL 4,593 81.13 375,542,946 76.71
LIMITED 368 6.50 42,600,378 8.70
NO RATIO 36 0.64 2,673,862 0.55
STATED INCOME 664 11.73 68,757,772 14.04
- --------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
Loan Purpose
------------
% By Current % By
Count Count Balance Balance
- --------------------------------------------------------------------------------
PURCHASE 1,621 28.63 141,003,167 28.80
REFINANCE 747 13.20 72,463,378 14.80
REFINANCE - CASH OUT 3,293 58.17 276,108,414 56.40
- --------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
<PAGE>
Saxon 1999-3 Final Data Pool - Fixed Pool (Group I)
---------------------------------------------------
(As of 09/01/1999)
State
-----
% By Current % By
Count Count Balance Balance
- -----------------------------------------------------------------------------
ALASKA 4 0.07 302,493 0.06
ARIZONA 110 1.94 7,584,411 1.55
ARKANSAS 27 0.48 1,859,873 0.38
CALIFORNIA 453 8.00 59,277,267 12.11
COLORADO 97 1.71 10,628,696 2.17
CONNECTICUT 63 1.11 5,290,719 1.08
DELAWARE 29 0.51 2,587,833 0.53
DISTRICT OF COLUMBIA 10 0.18 1,273,021 0.26
FLORIDA 394 6.96 32,905,803 6.72
GEORGIA 277 4.89 24,685,974 5.04
HAWAII 45 0.79 7,689,203 1.57
IDAHO 31 0.55 2,634,013 0.54
ILLINOIS 184 3.25 15,248,106 3.11
INDIANA 133 2.35 8,635,173 1.76
IOWA 81 1.43 5,431,359 1.11
KANSAS 124 2.19 9,625,774 1.97
KENTUCKY 63 1.11 4,196,587 0.86
LOUISIANA 165 2.91 11,358,632 2.32
MAINE 1 0.02 123,634 0.03
MARYLAND 82 1.45 9,059,648 1.85
MASSACHUSETTS 36 0.64 4,164,505 0.85
MICHIGAN 242 4.27 17,505,069 3.58
MINNESOTA 131 2.31 12,067,162 2.46
MISSISSIPPI 56 0.99 3,645,472 0.74
MISSOURI 249 4.40 17,144,236 3.50
MONTANA 7 0.12 522,823 0.11
NEBRASKA 39 0.69 2,846,786 0.58
NEVADA 25 0.44 2,492,952 0.51
NEW JERSEY 104 1.84 12,702,326 2.59
NEW MEXICO 65 1.15 5,340,602 1.09
NEW YORK 79 1.40 10,063,095 2.06
NORTH CAROLINA 211 3.73 16,572,312 3.39
NORTH DAKOTA 2 0.04 80,747 0.02
OHIO 272 4.80 17,921,189 3.66
OKLAHOMA 117 2.07 8,288,043 1.69
OREGON 115 2.03 12,408,452 2.53
PENNSYLVANIA 277 4.89 19,010,958 3.88
RHODE ISLAND 13 0.23 1,643,511 0.34
SOUTH CAROLINA 62 1.10 5,328,512 1.09
SOUTH DAKOTA 3 0.05 179,175 0.04
TENNESSEE 229 4.05 17,307,017 3.54
TEXAS 473 8.36 35,202,319 7.19
UTAH 50 0.88 5,317,376 1.09
VERMONT 1 0.02 67,914 0.01
VIRGINIA 197 3.48 20,143,219 4.11
WASHINGTON 116 2.05 13,285,258 2.71
WEST VIRGINIA 40 0.71 2,358,987 0.48
WISCONSIN 70 1.24 5,101,268 1.04
WYOMING 7 0.12 465,456 0.10
- -----------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
<PAGE>
Saxon 1999-3 Final Data Pool - Fixed Pool (Group I)
---------------------------------------------------
(As of 09/01/1999)
Grade
-----
% By Current % By
Count Count Balance Balance
- -------------------------------------------------------------------------------
A 1,187 20.97 117,295,057 23.96
A+ 373 6.59 38,448,417 7.85
A- 2,316 40.91 208,202,314 42.53
B 970 17.13 72,667,691 14.84
C 705 12.45 45,085,673 9.21
D 110 1.94 7,875,806 1.61
- --------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
Amortization Type (Balloon vs Non)
----------------------------------
% By Current % By
Count Count Balance Balance
- -------------------------------------------------------------------------------
PARTIALLY AMORTIZING (Y) 2,871 50.72 260,895,322 53.29
FULLY AMORTIZING (N) 2,790 49.28 228,679,637 46.71
- -------------------------------------------------------------------------------
5,661 100.00 489,574,959 100.00
<PAGE>
Saxon 1999-3 Final Data Pool - Arms Pool (Group II)
---------------------------------------------------
(As of 09/01/1999)
<TABLE>
<CAPTION>
Current Rate
------------
% By Current % By
Count Count Balance Balance
- ----------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
6.990 - 6.999 1 0.03 145,991 0.04
7.000 - 7.499 9 0.30 1,043,104 0.29
7.500 - 7.999 39 1.29 5,549,421 1.57
8.000 - 8.499 72 2.38 10,614,871 3.00
8.500 - 8.999 290 9.60 42,845,008 12.09
9.000 - 9.499 324 10.73 41,702,357 11.77
9.500 - 9.999 789 26.13 104,238,933 29.42
10.000 - 10.499 403 13.34 45,289,758 12.78
10.500 - 10.999 581 19.24 61,583,096 17.38
11.000 - 11.499 215 7.12 17,465,323 4.93
11.500 - 11.999 175 5.79 14,095,344 3.98
12.000 - 12.499 61 2.02 5,084,402 1.44
12.500 - 12.999 41 1.36 3,136,510 0.89
13.000 - 13.499 14 0.46 852,085 0.24
13.500 - 13.999 3 0.10 365,518 0.10
14.000 - 14.499 1 0.03 38,880 0.01
14.500 - 14.999 1 0.03 139,634 0.04
15.000 - 15.000 1 0.03 118,932 0.03
- ----------------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
<CAPTION>
Remaining Amort Term
--------------------
% By Current % By
Count Count Balance Balance
- ----------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
175 - 180 5 0.17 337,717 0.10
229 - 240 1 0.03 66,025 0.02
337 - 348 18 0.60 1,641,460 0.46
349 - 360 2,996 99.21 352,263,963 99.42
- ----------------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
<CAPTION>
Combined Loan To Value
----------------------
% By Current % By
Count Count Balance Balance
- ----------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
14.17 - 15.00 1 0.03 34,963 0.01
15.01 - 20.00 1 0.03 54,955 0.02
20.01 - 25.00 4 0.13 241,224 0.07
25.01 - 30.00 5 0.17 449,450 0.13
30.01 - 35.00 15 0.50 599,733 0.17
35.01 - 40.00 15 0.50 1,110,575 0.31
40.01 - 45.00 10 0.33 572,400 0.16
45.01 - 50.00 40 1.32 3,240,391 0.91
50.01 - 55.00 36 1.19 3,460,727 0.98
55.01 - 60.00 67 2.22 5,044,947 1.42
60.01 - 65.00 206 6.82 21,981,526 6.20
65.01 - 70.00 290 9.60 32,753,910 9.24
70.01 - 75.00 441 14.60 50,647,712 14.29
75.01 - 80.00 929 30.76 115,605,543 32.63
80.01 - 85.00 372 12.32 40,726,859 11.49
85.01 - 90.00 577 19.11 76,272,497 21.53
90.01 - 95.00 10 0.33 1,386,928 0.39
95.01 - 99.96 1 0.03 124,826 0.04
- ----------------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
</TABLE>
<PAGE>
Saxon 1999-3 Final Data Pool - Arms Pool (Group II)
---------------------------------------------------
(As of 09/01/1999)
<TABLE>
<CAPTION>
Current Balance
---------------
% By Current % By
Count Count Balance Balance
- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
17,969.38 - 25,000.00 34 1.13 755,675 0.21
25,000.01 - 50,000.00 385 12.75 15,426,868 4.35
50,000.01 - 75,000.00 705 23.34 44,340,344 12.51
75,000.01 - 100,000.00 536 17.75 47,001,652 13.27
100,000.01 - 150,000.00 697 23.08 85,089,235 24.02
150,000.01 - 200,000.00 315 10.43 54,321,512 15.33
200,000.01 - 250,000.00 147 4.87 32,786,755 9.25
250,000.01 - 300,000.00 66 2.19 18,101,605 5.11
300,000.01 - 350,000.00 52 1.72 16,805,564 4.74
350,000.01 - 400,000.00 27 0.89 10,050,206 2.84
400,000.01 - 450,000.00 18 0.60 7,760,767 2.19
450,000.01 - 500,000.00 14 0.46 6,757,105 1.91
500,000.01 - 550,000.00 2 0.07 1,059,501 0.30
550,000.01 - 600,000.00 7 0.23 4,005,353 1.13
600,000.01 - 650,000.00 7 0.23 4,419,239 1.25
650,000.01 - 700,000.00 4 0.13 2,665,076 0.75
700,000.01 - 750,000.00 3 0.10 2,175,208 0.61
750,000.01 - 787,500.00 1 0.03 787,500 0.22
- ------------------------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
<CAPTION>
Loan Type
---------
% By Current % By
Count Count Balance Balance
- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1/1 CMT 32 1.06 4,343,171 1.23
2/28 LIBOR 1,753 58.05 195,180,250 55.09
3/1 CMT 5 0.17 731,148 0.21
3/12 LIBOR 5 0.17 337,717 0.10
3/17 LIBOR 1 0.03 66,025 0.02
3/27 LIBOR 1,186 39.27 149,161,949 42.10
5/25 LIBOR 4 0.13 228,326 0.06
6ML 34 1.13 4,260,578 1.20
- ------------------------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
<CAPTION>
Property Type
-------------
% By Current % By
Count Count Balance Balance
- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
2-4 UNITS 167 5.53 16,128,082 4.55
CONDO - HIGH RISE 12 0.40 1,823,213 0.51
CONDO - LOW RISE 155 5.13 15,842,198 4.47
MANUFACTURED HOME 69 2.28 4,837,269 1.37
PUD 146 4.83 24,120,185 6.81
PUD - DEMINIMUS 4 0.13 1,155,230 0.33
SINGLE FAMILY ATTACHED 42 1.39 4,574,638 1.29
SINGLE FAMILY DETACHED 2,420 80.13 285,553,800 80.59
TOWNHOUSE 5 0.17 274,550 0.08
- ------------------------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
</TABLE>
<PAGE>
Saxon 1999-3 Final Data Pool - Arms Pool (Group II)
---------------------------------------------------
(As of 09/01/1999)
Occupancy
---------
% By Current % By
Count Count Balance Balance
- -----------------------------------------------------------------------------
INVESTOR 197 6.52 15,046,022 4.25
PRIMARY 2,809 93.01 337,904,064 95.37
SECOND HOME 14 0.46 1,359,080 0.38
- -----------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
Documentation Level
-------------------
% By Current % By
Count Count Balance Balance
- -----------------------------------------------------------------------------
FULL 2,342 77.55 263,436,250 74.35
LIMITED 133 4.40 23,235,489 6.56
NO RATIO 5 0.17 624,745 0.18
STATED INCOME 540 17.88 67,012,682 18.91
- -----------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
Loan Purpose
------------
% By Current % By
Count Count Balance Balance
- -----------------------------------------------------------------------------
PURCHASE 1,181 39.11 137,568,986 38.83
REFINANCE 377 12.48 46,011,888 12.99
REFINANCE - CASH OUT 1,462 48.41 170,728,291 48.19
- -----------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
<PAGE>
Saxon 1999-3 Final Data Pool - Arms Pool (Group II)
---------------------------------------------------
(As of 09/01/1999)
State
-----
% By Current % By
Count Count Balance Balance
- ----------------------------------------------------------------------------
ALASKA 9 0.30 1,070,326 0.30
ARIZONA 76 2.52 8,320,960 2.35
ARKANSAS 9 0.30 655,367 0.18
CALIFORNIA 573 18.97 105,869,379 29.88
COLORADO 103 3.41 13,541,652 3.82
CONNECTICUT 48 1.59 5,584,767 1.58
DELAWARE 19 0.63 2,014,803 0.57
DISTRICT OF COLUMBIA 2 0.07 892,852 0.25
FLORIDA 116 3.84 10,595,184 2.99
GEORGIA 42 1.39 4,703,884 1.33
HAWAII 14 0.46 2,617,130 0.74
IDAHO 27 0.89 2,561,135 0.72
ILLINOIS 198 6.56 21,916,388 6.19
INDIANA 106 3.51 6,767,756 1.91
IOWA 22 0.73 1,538,470 0.43
KANSAS 22 0.73 2,456,148 0.69
KENTUCKY 24 0.79 2,404,669 0.68
LOUISIANA 26 0.86 2,388,782 0.67
MAINE 2 0.07 163,412 0.05
MARYLAND 35 1.16 6,625,970 1.87
MASSACHUSETTS 26 0.86 2,998,159 0.85
MICHIGAN 147 4.87 11,530,537 3.25
MINNESOTA 85 2.81 8,832,508 2.49
MISSISSIPPI 10 0.33 745,855 0.21
MISSOURI 93 3.08 6,922,452 1.95
MONTANA 4 0.13 377,875 0.11
NEBRASKA 5 0.17 362,046 0.10
NEVADA 49 1.62 5,644,482 1.59
NEW HAMPSHIRE 5 0.17 472,337 0.13
NEW JERSEY 34 1.13 4,425,679 1.25
NEW MEXICO 20 0.66 1,510,417 0.43
NEW YORK 14 0.46 2,026,979 0.57
NORTH CAROLINA 85 2.81 7,295,257 2.06
NORTH DAKOTA 1 0.03 29,481 0.01
OHIO 234 7.75 18,568,363 5.24
OKLAHOMA 30 0.99 2,303,345 0.65
OREGON 84 2.78 10,146,051 2.86
PENNSYLVANIA 79 2.62 8,025,883 2.27
RHODE ISLAND 6 0.20 680,925 0.19
SOUTH CAROLINA 20 0.66 1,770,357 0.50
TENNESSEE 26 0.86 2,552,296 0.72
TEXAS 139 4.60 13,544,605 3.82
UTAH 81 2.68 10,521,400 2.97
VIRGINIA 38 1.26 5,037,617 1.42
WASHINGTON 174 5.76 20,989,876 5.92
WEST VIRGINIA 10 0.33 933,420 0.26
WISCONSIN 46 1.52 3,192,369 0.90
WYOMING 2 0.07 179,560 0.05
- ----------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
<PAGE>
Saxon 1999-3 Final Data Pool - Arms Pool (Group II)
---------------------------------------------------
(As of 09/01/1999)
<TABLE>
<CAPTION>
Gross Margin
------------
% By Current % By
Count Count Balance Balance
- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
2.875 - 2.999 1 0.03 203,532 0.06
3.000 - 3.999 5 0.17 623,331 0.18
4.000 - 4.999 84 2.78 12,636,091 3.57
5.000 - 5.999 629 20.83 84,706,167 23.91
6.000 - 6.999 1,542 51.06 174,266,028 49.18
7.000 - 7.999 672 22.25 73,346,949 20.70
8.000 - 8.999 78 2.58 7,796,223 2.20
9.000 - 9.999 8 0.26 665,049 0.19
11.000 - 11.250 1 0.03 65,796 0.02
- ------------------------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
<CAPTION>
Gross Life Cap
--------------
% By Current % By
Count Count Balance Balance
- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
12.990 - 12.999 1 0.03 145,991 0.04
13.000 - 13.499 5 0.17 685,179 0.19
13.500 - 13.999 29 0.96 4,075,780 1.15
14.000 - 14.499 37 1.23 5,588,476 1.58
14.500 - 14.999 161 5.33 20,691,857 5.84
15.000 - 15.499 198 6.56 25,337,339 7.15
15.500 - 15.999 436 14.44 58,935,207 16.63
16.000 - 16.499 325 10.76 38,928,982 10.99
16.500 - 16.999 715 23.68 91,610,239 25.86
17.000 - 17.499 336 11.13 35,055,884 9.89
17.500 - 17.999 433 14.34 44,648,178 12.60
18.000 - 18.499 145 4.80 11,853,186 3.35
18.500 - 18.999 115 3.81 9,213,181 2.60
19.000 - 19.499 47 1.56 4,217,753 1.19
19.500 - 19.999 26 0.86 2,425,469 0.68
20.000 - 20.499 9 0.30 637,899 0.18
20.500 - 20.999 1 0.03 139,634 0.04
21.000 - 21.000 1 0.03 118,932 0.03
- ------------------------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
</TABLE>
<PAGE>
Saxon 1999-3 Final Data Pool - Arms Pool (Group II)
---------------------------------------------------
(As of 09/01/1999)
<TABLE>
<CAPTION>
Gross Life Floor
----------------
% By Current % By
Count Count Balance Balance
- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
3.750 - 3.999 1 0.03 114,338 0.03
4.500 - 4.999 2 0.07 777,680 0.22
5.000 - 5.499 8 0.26 860,315 0.24
5.500 - 5.999 9 0.30 1,604,025 0.45
6.000 - 6.499 17 0.56 1,978,453 0.56
6.500 - 6.999 14 0.46 1,387,086 0.39
7.000 - 7.499 20 0.66 2,909,004 0.82
7.500 - 7.999 41 1.36 5,901,436 1.67
8.000 - 8.499 72 2.38 9,999,593 2.82
8.500 - 8.999 285 9.44 42,138,789 11.89
9.000 - 9.499 318 10.53 40,403,273 11.40
9.500 - 9.999 774 25.63 101,789,486 28.73
10.000 - 10.499 394 13.05 44,474,790 12.55
10.500 - 10.999 564 18.68 59,790,247 16.88
11.000 - 11.499 209 6.92 16,836,403 4.75
11.500 - 11.999 173 5.73 13,888,573 3.92
12.000 - 12.499 61 2.02 5,084,402 1.44
12.500 - 12.999 40 1.32 2,954,996 0.83
13.000 - 13.499 13 0.43 792,194 0.22
13.500 - 13.999 3 0.10 365,518 0.10
14.500 - 14.999 1 0.03 139,634 0.04
15.000 - 15.000 1 0.03 118,932 0.03
- ------------------------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
<CAPTION>
Periodic Rate Cap
-----------------
% By Current % By
Count Count Balance Balance
- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1.000 2,445 80.96 276,694,793 78.09
1.500 534 17.68 71,807,201 20.27
2.000 38 1.26 5,073,005 1.43
3.000 3 0.10 734,168 0.21
- ------------------------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
</TABLE>
<PAGE>
Saxon 1999-3 Final Data Pool - Arms Pool (Group II)
---------------------------------------------------
(As of 09/01/1999)
Next Roll Date
--------------
% By Current % By
Count Count Balance Balance
- --------------------------------------------------------------------------------
1999-10 7 0.23 917,499 0.26
1999-11 8 0.26 663,913 0.19
1999-12 5 0.17 1,078,677 0.30
2000-01 10 0.33 1,102,051 0.31
2000-02 6 0.20 682,689 0.19
2000-03 6 0.20 869,996 0.25
2000-04 6 0.20 886,033 0.25
2000-05 11 0.36 1,360,986 0.38
2000-06 9 0.30 944,204 0.27
2000-07 2 0.07 260,247 0.07
2000-08 6 0.20 758,889 0.21
2000-09 3 0.10 314,608 0.09
2000-10 8 0.26 385,650 0.11
2000-11 6 0.20 750,041 0.21
2000-12 12 0.40 1,634,772 0.46
2001-01 13 0.43 1,831,122 0.52
2001-02 25 0.83 2,266,426 0.64
2001-03 50 1.66 6,086,886 1.72
2001-04 352 11.66 41,364,852 11.67
2001-05 352 11.66 40,129,656 11.33
2001-06 287 9.50 33,033,880 9.32
2001-07 333 11.03 33,505,976 9.46
2001-08 235 7.78 25,994,471 7.34
2001-09 68 2.25 7,019,780 1.98
2001-12 1 0.03 75,810 0.02
2002-01 7 0.23 484,144 0.14
2002-02 10 0.33 1,315,396 0.37
2002-03 33 1.09 4,646,257 1.31
2002-04 156 5.17 19,170,697 5.41
2002-05 171 5.66 21,455,097 6.06
2002-06 241 7.98 29,152,841 8.23
2002-07 264 8.74 33,873,245 9.56
2002-08 241 7.98 30,918,603 8.73
2002-09 72 2.38 9,145,445 2.58
2003-06 1 0.03 63,289 0.02
2004-02 2 0.07 107,142 0.03
2004-07 1 0.03 57,896 0.02
- --------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
Grade
-----
% By Current % By
Count Count Balance Balance
- --------------------------------------------------------------------------------
A 43 1.42 7,972,469 2.25
A+ 5 0.17 484,281 0.14
A- 1,391 46.06 185,089,600 52.24
B 768 25.43 84,607,933 23.88
C 646 21.39 60,615,137 17.11
D 167 5.53 15,539,747 4.39
- --------------------------------------------------------------------------------
3,020 100.00 354,309,166 100.00
<PAGE>
Item 6. Resignations of Registrant's Directors. Not Applicable.
Item 7. Financial Statements and Exhibits
(a) Financial statements of businesses acquired. Not Applicable.
(b) Pro forma financial information. Not Applicable.
(c) Exhibits
Exhibit 1. Trust Agreement dated August 1, 1999, among Saxon
Asset Securities Company, Saxon Mortgage, Inc., as Master Servicer, and Chase
Bank of Texas, National Association, as Trustee.
Exhibit 2. First Amendment dated September 22, 1999, to Trust
Agreement among Saxon Asset Securities Company, Saxon Mortgage Inc., as Master
Servicer, and Chase Bank of Texas, National Association, as Trustee.
Item 8. Change in Fiscal Year. Not Applicable.
Item 9. Sales of Equity Securities Pursuant to Regulation S. Not Applicable.
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
SAXON ASSET SECURITIES COMPANY
By: /s/ Bradley D. Adams
--------------------
Bradley D. Adams, Vice President
October 6, 1999
<PAGE>
INDEX TO EXHIBITS
1 Trust Agreement dated August 1, 1999, among Saxon Asset
Securities Company, Saxon Mortgage Inc., as Master Servicer,
and Chase Bank of Texas, National Association, as Trustee.
2 First Amendment dated September 22, 1999 to the Trust
Agreement, among Saxon Asset Securities Company, Saxon
Mortgage Inc., as Master Servicer, and Chase Bank of Texas,
National Association, as Trustee.
<PAGE>
EXHIBIT 1
SAXON ASSET SECURITIES TRUST 1999-3
MORTGAGE LOAN ASSET BACKED CERTIFICATES
SERIES 1999-3
TRUST AGREEMENT
dated as of August 1, 1999
among
SAXON ASSET SECURITIES COMPANY,
as Depositor
SAXON MORTGAGE, INC.,
as Master Servicer
and
CHASE BANK OF TEXAS, NATIONAL ASSOCIATION,
as Trustee
<PAGE>
TABLE OF CONTENTS
<TABLE>
<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................................. 24
Section 2.01. Conveyance of Mortgage Loans............................................... 24
Section 2.02. Purchase of Subsequent Mortgage Loans...................................... 24
Section 2.03. Pre-Funding Account and Capitalized Interest Account....................... 27
Article III Remitting to Certificateholders................................................. 28
Section 3.01. Subaccount Distributions................................................... 28
Section 3.02. Certificate Distributions.................................................. 29
Section 3.03. Reports to the Depositor:.................................................. 33
Section 3.04. Reports by Master Servicer................................................. 34
Article IV The Certificates................................................................. 35
Section 4.01. The Certificates........................................................... 35
Section 4.02. Denominations.............................................................. 36
Article V Miscellaneous Provisions.......................................................... 37
Section 5.01. Request for Opinions....................................................... 37
Section 5.02. Form of Certificates; Schedules and Exhibits; Governing Law................ 37
Section 5.03. REMIC Administration....................................................... 38
Section 5.04. Optional Termination....................................................... 39
Section 5.05. Master Servicer; Certificate Registrar and Paying Agent.................... 39
</TABLE>
<PAGE>
Schedule I: The Mortgage Loans: A. Group I Mortgage Loans
B. Group II Mortgage Loans
Schedule II: Sales Agreement and Servicing Agreement
Schedule III: Form of Subsequent Sales Agreement
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-1A Certificate
Exhibit AV 1: Form of Class AV-1 Certificate
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-1A Certificate
Exhibit C: Form of Class C Certificate
Exhibit R: Form of Class R Certificate
Exhibit I: Reportable Exceptions
<PAGE>
TRUST AGREEMENT
THIS TRUST AGREEMENT dated as of August 1, 1999 (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 CHASE BANK OF TEXAS, NATIONAL ASSOCIATION, a national banking
association, as Trustee, under this Agreement and the Standard Terms to Trust
Agreement (July 1998 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 $849,999,750 to be known as
the Saxon Asset Securities Trust 1999-3, Mortgage Loan Asset Backed
Certificates, Series 1999-3 (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-1A, Class AV-1, Class AV-2, Class MV-1, Class MV-2, Class BV-1, Class
BV-1A, 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 and 1.02 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) 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.
(d) The definition of "Guide" in the Standard Terms is amended to read as
follows:
"Unless otherwise provided in the Trust Agreement, the SMI Underwriting
Manual and Shipping Manual, as supplemented and amended from time to
time through the Closing Date."
(e) The definition of "Trustee Mortgage Loan File" in the Standard Terms is
amended to:
(i) add the following immediately after the words "original Mortgage
Note" in subparagraph (a):
<PAGE>
"or lost note affidavits in lieu thereof, provided the total
original principal balances of such Mortgage Loans evidenced by
such affidavits do not exceed in the aggregate 5% of the total
original principal balances of the Mortgage Loans on the
Mortgage Loan Schedule;
(ii) add the following immediately after the words "buydown
agreement" in subparagraph (a) and immediately after the words
"or riders thereto" in subparagraph (b):
"in each case as has been identified on the Mortgage Loan
Schedule"
(iii) add the following immediately after the words "endorsements from
the originator" in subparagraph (a) and immediately after the
words "related Services, Trustee or Custodian, as applicable,"
in subparagraph (c):
"(provided, however, that SMI may direct such originator to
endorse the Mortgage Note directly to the Custodian pursuant to
the Guide)" and
(iv) add the following immediately after the words "assignment of the
Security Instrument" in subparagraph (c) and (d):
",regardless of the date of such assignment or the date of the
acknowledgment thereon,"
(f) Section 2.02(b)(iv) of the Standard Terms is amended to read as
follows:
"(iv) such documents have been reviewed by it, or by a Custodian on
its behalf, relate to such Mortgage Loan and are not torn or
mutilated; and"
(g) Section 2.02 of the Standard Terms is amended by adding a new
paragraph (g) at the end to read as follows:
"(g) During the Custodian's review, the Custodian will report the
exceptions set forth on Exhibit I hereto and shall be under no duty or
obligation to report any other exceptions to a Mortgage File. Exhibit
I may be replaced from time to time with the consent of the Depositor,
the Trustee and the Master Servicer."
(h) Section 2.02(b)(v)(D) of the Standard Terms is amended to add the
following immediately after the words "Instrument from the Seller":
", or from the originator of the related Mortgage Loan to the
Custodian as the case may be,"
(i) Section 3.06 of the Standard Terms is amended by adding a new
paragraph at the end to read as follows:
"The Master Servicer or Servicer may provide an electronic
transmission for release of documents in a form, which complies in all
respects to the requirements of FNMA or GNMA or in a form mutually
acceptable to the Custodian and either the Master Servicer or Servicer, and
is agreed to in advance of initial transmission by both the Master Servicer
or Servicer, as applicable, and the Custodian, containing information
readable without intervention by the Custodian's data processing operations
computer hardware and software staff, and arranged in a record layout to be
specified by the Custodian. The Master Servicer and Servicer agree to
maintain and control access to electronic signature information and assume
liability for any unauthorized use thereof. The Master Servicer and
Servicer also agree to maintain accurate records of electronic transactions
related to the Mortgage Files. For purposes of this Agreement the term
"electronic signature" is defined as an "electronic identifier intended by
the person using it to have the same force and effect as the use of a
manual signature."
2
<PAGE>
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 (other than the
Class AF-1 Certificates) and the Class BV-1A 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 Class AF-I
Certificates and the Group II Certificates (other than the Class BV-1A
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 (other than the Class AF-1 Certificates) and the Class BV-1A
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 Class AF-I
Certificates and the Group II Certificates (other than the Class BV-1A
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 BF-1A, Class AV-1, Class AV-2, Class MV-1, Class MV-2, Class BV-1 and
Class BV-1A Certificates except to the extent provided in Section 5.03 of the
Standard Terms.
"Capitalized Interest Account": The account created and maintained with the
Paying Agent by the Trust pursuant to Section 2.03.
"Capitalized Interest Requirement": As to any Distribution Date, the excess
of (i) the product of (a) the weighted average of the per annum pass-through
rates borne by the Certificates for such Distribution Date, multiplied by (b)
the Pre-Funded Amount on such Distribution Date, divided by (c) twelve, over
(ii) any Pre-Funding Account Earnings for such Distribution Date.
"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-1A, Class
AV-1, Class AV-2, Class MV-1, Class MV-2, Class BV-1, Class BV-1A, Class C and
Class R Certificates.
"Certificate Registrar": Chase Bank of Texas, National Association, 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-1A, Class AV-1, Class
AV-2, Class MV-1, Class MV-2, Class BV-1, Class BV-1A, Class C and Class R.
"Certificate Definitions":
"Group I Certificates":
<TABLE>
<S> <C> <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 AF-2 Certificate" on the face AF-3 Certificate" on the face
thereof, in the form of Exhibit AF-1 thereof, in the form of Exhibit AF-2 thereof, in the form of Exhibit AF-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 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 Balance of the Class AF-2 Balance of the Class AF-3
Certificates. Certificates. Certificates.
"Class AF-1 Current Interest": "Class AF-2 Current Interest": "Class AF-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 AF-1 Certificate Principal Class AF-2 Certificate Principal Class AF-3 Certificate Principal
Balance immediately prior to such Balance immediately prior to such Balance immediately prior to such
Distribution Date during the Distribution Date during the Distribution Date during the
related Accrual Period at the Class related Accrual Period at the Class related Accrual Period at the Class
AF-1 Pass-Through Rate plus any AF-2 Pass-Through Rate plus any AF-3 Pass-Through Rate
amount amount
</TABLE>
3
<PAGE>
<TABLE>
<S> <C> <C>
previously distributed with respect to previously distributed with respect to plus any amount previously distributed
interest for Class AF-1 that is interest for Class AF-2 that is recovered with respect to interest for Class AF-3
recovered during the related Accrual during the related Accrual Period as a that is recovered during the related
Period as a voidable preference by a voidable preference by a trustee in by a Accrual Period as a voidable preference
trustee in bankruptcy pursuant to a final bankruptcy pursuant to a final non- trustee in bankruptcy pursuant to a final
non-appealable order. appealable order. 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 Distribution Amount": With respect to each Distribution Amount": With respect to each Distribution
Date, the sum of (i) the excess of (A) Date, the sum of (i) the excess of (A) Date, the sum of (i) the excess of (A)
Class AF-1 Current Interest with respect Class AF-2 Current Interest with respect Class AF-3 Current Interest with respect
to prior Distribution Dates over (B) the to prior Distribution Dates over (B) the to prior Distribution Dates over (B) the
amount actually distributed to Class AF-1 amount actually distributed to Class AF-2 amount actually distributed to Class AF-3
with respect to interest on such prior with respect to interest on such prior with respect to interest on such prior
Distribution Dates and (ii) interest Distribution Dates and (ii) interest Distribution Dates and (ii) interest
thereon at the Class AF-1 Pass-Through thereon at the Class AF-2 Pass-Through thereon at the Class AF-3 Pass-Through
Rate for the related Accrual Period. Rate for the related Accrual Period. Rate for the related Accrual Period.
"Class AF-1 Pass-Through Rate": With "Class AF-2 Pass-Through Rate": With "Class AF-3 Pass-Through Rate": With
respect to any Distribution Date, the respect to each Distribution Date, 7.010% respect to each Distribution Date, 7.205%
lesser of (x) One Month LIBOR plus 0.250% per annum. per annum.
per annum and (y) the Group I Available
Funds Cap for such Distribution Date.
"Class AF-4 Certificate": Any "Class AF-5 Certificate": Any "Class AF-6 Certificate": Any
Certificate designated as a "Class AF-4 Certificate designated as a "Class AF-5 Certificate designated as a "Class AF-6
Certificate" the face thereof, in the form Certificate" on the face thereof, in the Certificate" on the face thereof, in the
of Exhibit AF-4 hereto, representing the the form of Exhibit AF-5 hereto, form of Exhibit AF-6 hereto,
right to distributions as set forth herein. representing the right to distributions representing the right to distributions
as set forth herein. as set forth herein.
"Class AF-4 Certificate Principal "Class AF-5 Certificate Principal "Class AF-6 Certificate Principal
Balance": The Certificate Principal Balance Balance": The Certificate Principal Balance": The Certificate Principal
of the Class AF-4 Certificates. Balance of the Class AF-5 Certificates. Balance of the Class AF-6 Certificates.
"Class AF-4 Current Interest": With "Class AF-5 Current Interest": With "Class AF-6 Current Interest": With
respect to any Distribution Date, the respect to any Distribution Date, the respect to any Distribution Date, the
interest accrued on the Class AF-4 interest accrued on the Class AF-5 interest accrued on the Class AF-6
Certificate Principal Balance immediately Certificate Principal Balance immediately Certificate Principal Balance immediately
prior to such Distribution Date during the prior to such Distribution Date during prior to such Distribution Date during
related Accrual Period at the Class AF-4 the related Accrual Period at the Class the related Accrual Period at the Class
Pass-Through Rate plus any amount AF-5 Pass-Through Rate plus any amount AF-6 Pass-Through Rate plus any amount
previously distributed with respect to previously distributed with respect to previously distributed with respect to
interest for Class AF-4 that is recovered interest for Class AF-5 that is recovered interest for Class AF-6 that is recovered
during the related Accrual Period as a during the related Accrual Period as during the related Accrual Period as a
voidable preference by a trustee in a voidable preference by a trustee in voidable preference by a trustee in
bankruptcy pursuant to a final non- bankruptcy pursuant to a final non- bankruptcy pursuant to a final non-
appealable order. appealable order. appealable order.
</TABLE>
4
<PAGE>
<TABLE>
<S> <C> <C>
"Class AF-4 Interest Carry Forward "Class AF-5 Interest Carry Forward "Class AF-6 Interest Carry Forward
Amount": With respect to each Distribution Amount": With respect to each Distribution Amount": With respect to each Distribution
Date, the sum of (i) the excess of (A) Date, the sum of (i) the excess of (A) Date, the sum of (i) the excess of (A)
Class AF-4 Current Interest with respect Class AF-5 Current Interest with respect Class AF-6 Current Interest with respect
to prior Distribution Dates over (B) the to prior Distribution Dates over (B) the to prior Distribution Dates over (B) the
amount actually distributed to Class AF-4 amount actually distributed to Class AF-5 amount actually distributed to Class AF-6
with respect to interest on such prior with respect to interest on such prior with respect to interest on such prior
Distribution Dates and (ii) interest Distribution Dates and (ii) interest Distribution Dates and (ii) interest
thereon at the Class AF-4 Pass-Through Rate thereon at the Class AF-5 Pass-Through Rate thereon at the Class AF-6 Pass-Through
for the related Accrual Period. for the related Accrual Period. Rate for the related Accrual Period.
"Class AF-4 Pass-Through Rate": With "Class AF-5 Pass-Through Rate": With "Class AF-6 Pass-Through Rate": With
respect to each Distribution Date, 7.550% respect to each Distribution Date, the respect to each Distribution Date, the
per annum. lesser of (i) 7.900% per annum plus, after lesser of (i) 7.525% per annum and (ii)
the Initial Optional Termination Date, the Group I Net Rate for such date.
0.50% and (ii) the Group I Net Rate for such
date.
</TABLE>
"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
----------------- ----------
September 1999 - August 2002 0%
September 2002 - August 2004 45%
September 2004 - August 2005 80%
September 2005 - August 2006 100%
September 2006 and thereafter 300%
<TABLE>
<S> <C> <C>
"Class MF-1 Applied Realized Loss "Class MF-2 Applied Realized Loss "Class BF-1 Applied Realized Loss
Amount": As to any Distribution Date, the Amount": As to any Distribution Date, the Amount": As to any Distribution Date, the
sum of the Realized Losses with respect to sum of the Realized Losses with respect to sum of the Realized Losses with respect to
Group I which have been applied in Group I which have been applied in Group I which have been applied in
reduction of the Certificate Principal reduction of the Certificate Principal reduction of the Certificate Principal
Balance of the Class MF-1 Certificates Balance of the Class MF-2 Certificates Balance of the Class BF-1 Certificates
pursuant to Section 3.02(h) hereof. pursuant to Section 3.02(h) hereof. pursuant to Section 3.02(h) hereof.
"Class MF-1 Certificate": Any Certificate "Class MF-2 Certificate": Any Certificate "Class BF-1 Certificate": Any
designated as a "Class MF-1 Certificate" on designated as a "Class MF-2 Certificate" on Certificate designated as a "Class BF-1
the face thereof, in the form of Exhibit the face thereof, in the form of Exhibit Certificate" on the face thereof, in the
MF-1 hereto, representing the right to MF-2 hereto, representing the right to form of Exhibit BF-1 hereto, representing
distributions as set forth herein. distributions as set forth herein. the right to distributions as set forth
herein.
</TABLE>
5
<PAGE>
<TABLE>
<S> <C> <C>
"Class MF-1 Certificate Principal Balance": "Class MF-2 Certificate Principal Balance": The "Class BF-1 Certificate
The Certificate Principal Balance of the Certificate Principal Balance of the Class MF-2 Principal Balance": The
Class MF-1 Certificates less any Class MF-1 Certificates less any Class MF-2 Unpaid Certificate Principal Balance of
Unpaid Realized Loss Amount. Realized Loss Amount. the Class BF-1 Certificates
less any Class BF-1 Unpaid
Realized Loss Amount.
"Class MF-1 Current Interest": With respect "Class MF-2 Current Interest": With respect to "Class BF-1 Current Interest":
to any Distribution Date, the interest any Distribution Date, the interest accrued on With respect to any Distribution
accrued on the Class MF-1 Certificate the Class MF-2 Certificate Principal Balance Date, the interest accrued on
Principal Balance immediately prior to such immediately prior to such Distribution Date the Class BF-1 Certificate
Distribution Date during the related Accrual during the related Accrual Period at the Class Principal Balance immediately
Period at the Class MF-1 Pass-Through Rate MF-2 Pass-Through Rate plus any amount prior to such Distribution Date
plus any amount previously distributed with previously distributed with respect to interest during the related Accrual
respect to interest for Class MF-1 that is for Class MF-2 that is recovered during the Period at the Class BF-1
recovered during the related Accrual Period related Accrual Period as a voidable preference Pass-Through Rate plus any
as a voidable preference by a trustee in by a trustee in bankruptcy pursuant to a final amount previously distributed
bankruptcy pursuant to a final non-appealable order. with respect to interest for
non-appealable order. Class BF-1 that is recovered
during the related Accrual Period
as a voidable preference by a
trustee in bankruptcy pursuant
to a final non-appealable order.
"Class MF-1 Interest Carry Forward Amount": "Class MF-2 Interest Carry Forward Amount": "Class BF-1 Interest Carry
With respect to each Distribution Date, the With respect to each Distribution Date, the sum Forward Amount": With respect to
sum of (i) the excess of (A) Class MF-1 of (i) the excess of (A) Class MF-2 Current each Distribution Date, the sum
Current Interest with respect to prior Interest with respect to prior Distribution of (i) the excess of (A) Class
Distribution Dates over (B) the amount Dates over (B) the amount actually distributed BF-1 Current Interest with
actually distributed to Class MF-1 with to Class MF-2 with respect to interest on such respect to prior Distribution
respect to interest on such prior prior Distribution Dates and (ii) interest Dates over (B) the amount
Distribution Dates and (ii) interest thereon thereon at the Class MF-2 Pass-Through Rate for actually distributed to Class
at the Class MF-1 Pass-Through Rate for the the related Accrual Period. BF-1 with respect to interest
related Accrual Period. on such prior Distribution Dates
and (ii) interest thereon at
the Class BF-1 Pass-Through
Rate for the related Accrual
Period.
"Class MF-1 Pass-Through Rate": With respect "Class MF-2 Pass-Through Rate": With respect to "Class BF-1 Pass-Through Rate":
to each Distribution Date, the lesser of (i) each Distribution Date, the lesser of (i) With respect to each
7.745% per annum plus, after the Initial 8.285% per annum plus, after the Initial Distribution Date, the lesser of
Optional Termination Date, 0.50% and (ii) Optional Termination Date, 0.50% and (ii) the (i) 9.450% per annum and (ii)
the Group I Net Rate on such date. Group I Net Rate on such date. the Group I Net Rate on such
date.
"Class MF-1 Unpaid Realized Loss Amount": As "Class MF-2 Unpaid Realized Loss Amount": As "Class BF-1 Unpaid Realized
to any Distribution Date, the excess of (i) to any Distribution Date, the excess of (i) the Loss Amount": As to any
the Class MF-1 Applied Realized Loss Amount Class MF-2 Applied Realized Loss Amount over Distribution Date, the excess of
over (ii) the sum of all increases in the (ii) the sum of all increases in the Class MF-2 (i) the Class BF-1 Applied
Class MF-1 Certificate Principal Balance on Certificate Principal Balance on all previous Realized Loss Amount over (ii)
all previous Distribution Dates pursuant to Distribution Dates pursuant to Section 3.02(j) the sum of all increases in the
Section 3.02(j) hereof. hereof. Class BF-1 Certificate Principal
Balance on all previous
Distribution Dates pursuant to
Section 3.02(j) hereof.
</TABLE>
"Class BF-1A Applied Realized Loss Amount":
As to any Distribution Date, the sum of the
Realized Losses with respect to Group I
which have been applied in reduction of the
Certificate Principal Balance of the Class
BF-1A Certificates pursuant to Section
3.02(h) hereof.
"Class BF-1A Certificate": Any Certificate
designated as a "Class BF-1A Certificate" on
the face thereof, in the form of Exhibit
BF-1A hereto, representing the right to
distributions as set forth herein.
6
<PAGE>
"Class BF-1A Certificate Principal
Balance": The Certificate Principal Balance
of the Class BF-1A Certificates less any
Class BF-1A Unpaid Realized Loss Amount.
"Class BF-1A Current Interest": With
respect to any Distribution Date, the
interest accrued on the Class BF-1A
Certificate Principal Balance immediately
prior to such Distribution Date during the
related Accrual Period at the Class BF-1A
Pass-Through Rate plus any amount previously
distributed with respect to interest for
Class BF-1A that is recovered during the
related Accrual Period as a voidable
preference by a trustee in bankruptcy
pursuant to a final non-appealable order.
"Class BF-1A Interest Carry Forward
Amount": With respect to each Distribution
Date, the sum of (i) the excess of (A) Class
BF-1A Current Interest with respect to prior
Distribution Dates over (B) the amount
actually distributed to Class BF-1A with
respect to interest on such prior
Distribution Dates and (ii) interest thereon
at the Class BF-1A Pass-Through Rate for the
related Accrual Period.
"Class BF-1A Pass-Through Rate": With
respect to each Distribution Date, the lesser
of (i) 8.635% per annum and (ii) the Group I
Net Rate on such date.
"Class BF-1A Unpaid Realized Loss Amount":
As to any Distribution Date, the excess of
(i) the Class BF-1A Applied Realized Loss
Amount over (ii) the sum of all increases in
the Class BF-1A Certified Principal Balance
on all previous Distribution Dates pursuant
to Section 3.02(j) hereof.
"Group II Certificates":
<TABLE>
<S> <C>
"Class AV-1 Certificate": Any Certificate designated as a "Class "Class AV-2 Certificate": Any Certificate designated as
AV-1 Certificate" on the face thereof, in the form of Exhibit AV-1 a "Class AV-2 Certificate" on the face thereof, in the
hereto representing the right to distributions as set forth herein. form of Exhibit AV-2 hereto representing the right to
distributions as set forth herein.
"Class AV-1 Certificate Principal Balance": The Certificate "Class AV-2 Certificate Principal Balance": The
Principal Balance of the Class AV-1 Certificates. Certificate Principal Balance of the Class AV-2 Certificates.
"Class AV-1 Certificates Carryover": If on any Distribution Date "Class AV-2 Certificates Carryover": If on any
the Class AV-1 Pass-Through Rate is based upon the Group II Distribution Date the Class AV-2 Pass-Through Rate is based
Available Funds Cap, the excess of (i) the amount of interest the upon the Group II Available Funds Cap, the excess of (i) the
Class AV-1 Certificates would be entitled to receive on such amount of interest the Class AV-2 Certificates would be
Distribution Date had the Class AV-1 Pass-Through Rate not been entitled to receive on such Distribution Date had the Class
calculated based on the Group II Available Funds Cap (but not more AV-2 Pass-Through Rate not been calculated based on the
than the weighted average of the Maximum Lifetime Mortgage Interest Group II Available Funds Cap (but not more than the
Rates on the Mortgage weighted average of the Maximum Lifetime Mortgage Interest
Rates on the Mortgage
</TABLE>
7
<PAGE>
<TABLE>
<S> <C>
Loans in Group II less the Group II Servicing Loans in Group II less the Group II
Fee Rate and the Group II Master Servicing Servicing Fee Rate and the Group II Master
Fee Rate) over (ii) the amount of interest Servicing Fee Rate) over (ii) the amount
such Certificates received on such of interest such Certificates received on
Distribution Date based on the Group II such Distribution Date based on the Group
Available Funds Cap, together with the unpaid II Available Funds Cap, together with the
portion of any such excess from prior unpaid portion of any such excess from
Distribution Dates (and interest accrued prior Distribution Dates (and interest
thereon at the then applicable Pass-Through accrued thereon at the then applicable
Rate, without giving effect to the Group II Pass-Through Rate, without giving effect
Available Funds Cap). to the Group II Available Funds Cap).
"Class AV-1 Current Interest": With respect "Class AV-2 Current Interest": With respect
to any Distribution Date, the interest to any Distribution Date, the interest
accrued on the Class AV-1 Certificate accrued on the Class AV-2 Certificate
Principal Balance immediately prior to such Principal Balance immediately prior to such
Distribution Date during the related Accrual Distribution Date during the related Accrual
Period at the Class AV-1 Pass Through Rate Period at the Class AV-2 Pass Through Rate
plus any amount previously distributed with plus any amount previously distributed with
respect to interest for Class AV-1 that is respect to interest for Class AV-2 that is
recovered during the related Accrual Period recovered during the related Accrual Period
as a voidable preference by a trustee in as a voidable preference by a trustee in
bankruptcy pursuant to a final, nonappealable bankruptcy pursuant to a final, nonappealable
order; provided, however, Class AV-1 Current order; provided, however, Class AV-2 Current
Interest shall not include any Class AV-1 Interest shall not include any Class AV-2
Certificates Carryover. Certificates Carryover.
"Class AV-1 Interest Carry Forward Amount": "Class AV-2 Interest Carry Forward Amount":
With respect to any Distribution Date, the With respect to any Distribution Date, the
sum of (i) the excess of (A) Class AV-1 sum of (i) the excess of (A) Class AV-2
Current Interest with respect to prior Current Interest with respect to prior
Distribution Dates (excluding any Class AV-1 Distribution Dates (excluding any Class AV-2
Certificates Carryover) over (B) the amount Certificates Carryover) over (B) the amount
actually distributed to Class AV-1 with actually distributed to Class AV-2 with
respect to interest (other than in respect of respect to interest (other than in respect of
Class AV-1 Certificate Carryover) on such Class AV-2 Certificate Carryover) on such
prior Distribution Dates and (ii) interest on prior Distribution Dates and (ii) interest on
such excess at the Class AV-1 Pass-Through such excess at the Class AV-2 Pass-Through
Rate for the related Accrual Period. Rate for the related Accrual Period.
"Class AV-1 Pass-Through Rate": With "Class AV-2 Pass-Through Rate": With
respect to any Distribution Date, the lesser respect to any Distribution Date, the lesser
of (x) One Month LIBOR plus, in the case of of (x) One Month LIBOR plus, in the case of
any Distribution Date prior to the Initial any Distribution Date prior to the Initial
Optional Termination Date, 0.320% per annum, Optional Termination Date, 0.370% per annum,
or in the case of any Distribution Date that or in the case of any Distribution Date that
occurs on or after the Initial Optional occurs on or after the Initial Optional
Termination Date, plus 0.640% per annum and Termination Date, plus 0.740% per annum and
(y) the Group II Available Funds Cap for such (y) the Group II Available Funds Cap for such
Distribution Date. Distribution Date.
"Class MV-1 Applied Realized Loss Amount": "Class MV-2 Applied Realized Loss Amount":
As to any Distribution Date, the sum of the As to any Distribution Date, the sum of the
Realized Losses with respect to Group II Realized Losses with respect to Group II
which have been applied in reduction of the which have been applied in reduction of the
Certificate Principal Balance of the Class MV- Certificate Principal Balance of the Class MV-
1 Certificates pursuant to Section 3.02(i) 2 Certificates pursuant to Section 3.02(i)
hereof. hereof.
"Class MV-1 Certificate": Any Certificate "Class MV-2 Certificate": Any Certificate
designated as a "Class MV-1 Certificate" on designated as a "Class MV-2 Certificate" on
the face thereof, in the form of Exhibit MV-1 the face thereof, in the form of Exhibit MV-2
hereto representing the right to hereto representing the right to
distributions as set forth herein. distributions as set forth herein.
"Class MV-1 Certificate Principal Balance": "Class MV-2 Certificate Principal Balance":
The Certificate Principal Balance of the The Certificate Principal Balance of the
Class MV-1 Certificates less any Class MV-1 Class MV-2 Certificates less any Class MV-2
Unpaid Realized Loss Amount. Unpaid Realized Loss Amount.
"Class MV-1 Certificates Carryover": If on "Class MV-2 Certificates Carryover": If on
any Distribution Date the Class MV-1 Pass- any Distribution Date the Class MV-2 Pass-
Through Rate is based upon the Group II Through Rate is based upon the Group II
Available Funds Cap, the excess of (i) the Available Funds Cap, the excess of (I) the
amount of interest the Class MV-1 amount of interest the Class MV-2
Certificates would be entitled to receive on Certificates would be entitled to receive on
such Distribution Date had the Class MV-1 such Distribution Date had the Class MV-2
Pass-Through Rate not been calculated based Pass-Through Rate not been calculated based
on the Group II Available Funds Cap (but not on the Group II Available Funds Cap (but not
more than the weighted average of the Maximum more than the weighted average of the Maximum
Lifetime Mortgage Interest Rates on the Lifetime Mortgage Interest Rates on the
Mortgage Loans in Group II less the Group II Mortgage Loans in Group II less the Group II
Servicing Fee Rate and the Group II Master Servicing Fee Rate and the Group II Master
Servicing Fee Rate) over (ii) the amount of Servicing Fee Rate) over (ii) the amount of
interest such Certificates received on such interest such Certificates received on such
Distribution Date based on the Group Distribution Date based on the Group
</TABLE>
8
<PAGE>
<TABLE>
<S> <C>
II Available Funds Cap, together with the II Available Funds Cap, together with the
unpaid portion of any such excess from prior unpaid portion of any such excess from prior
Distribution Dates (and interest accrued Distribution Dates (and interest accrued
thereon at the then applicable Pass-Through thereon at the then applicable Pass-Through
Rate, without giving effect to the Group II Rate, without giving effect to the Group II
Available Funds Cap). Available Funds Cap).
"Class MV-1 Current Interest": With respect "Class MV-2 Current Interest": With respect
to any Distribution Date, the interest to any Distribution Date, the interest
accrued on the Class MV-1 Certificate accrued on the Class MV-2 Certificate
Principal Balance immediately prior to such Principal Balance immediately prior to such
Distribution Date during the related Accrual Distribution Date during the related Accrual
Period at the Class MV-1 Pass Through Rate Period at the Class MV-2 Pass Through Rate
plus any amount previously distributed with plus any amount previously distributed with
respect to interest for Class MV-1 that is respect to interest for Class MV-2 that is
recovered during the related Accrual Period recovered during the related Accrual Period
as a voidable preference by a trustee in as a voidable preference by a trustee in
bankruptcy pursuant to a final, nonappealable bankruptcy pursuant to a final, nonappealable
order; provided, however, Class MV-1 Current order; provided, however, Class MV-2 Current
Interest shall not include any Class MV-1 Interest shall not include any Class MV-2
Certificates Carryover. Certificates Carryover.
"Class MV-1 Interest Carry Forward Amount": "Class MV-2 Interest Carry Forward Amount":
With respect to any Distribution Date, the With respect to each Distribution Date, the
sum of (i) the excess of (A) Class MV-1 sum of (i) the excess of (A) Class MV-2
Current Interest with respect to prior Current Interest with respect to prior
Distribution Dates (excluding any Class MV-1 Distribution Dates (excluding any Class MV-2
Certificates Carryover) over (B) the amount Certificates Carryover) over (B) the amount
actually distributed to Class MV-1 with actually distributed to Class MV-2 with
respect to interest (other than in respect of respect to interest (other than in respect of
Class MV-1 Certificate Carryover) on such Class MV-2 Certificate Carryover) on such
prior Distribution Dates and (ii) interest on prior Distribution Dates and (ii) interest on
such excess at the Class MV-1 Pass-Through such excess at the Class MV-2 Pass-Through
Rate for the related Accrual Period. Rate for the related Accrual Period.
"Class MV-1 Pass-Through Rate": With respect "Class MV-2 Pass-Through Rate": With
to any Distribution Date, the lesser of (x) respect to any Distribution Date, the lesser
One Month LIBOR plus, in the case of any of (x) One Month LIBOR plus, in the case of
Distribution Date prior to the Initial any Distribution Date prior to the Initial
Optional Termination Date, 0.590% per annum, Optional Termination Date, 1.150% per annum,
or in the case of any Distribution Date that or in the case of any Distribution Date that
occurs on or after the Initial Optional occurs on or after the Initial Optional
Termination Date, plus 0.885% per annum and Termination Date, plus 1.725% per annum and
(y) the Group II Available Funds Cap for such (y) the Group II Available Funds Cap for such
Distribution Date. Distribution Date.
"Class MV-1 Unpaid Realized Loss Amount": "Class MV-2 Unpaid Realized Loss Amount":
As to any Distribution Date, the excess of As to any Distribution Date, the excess of
(i) the Class MV-1 Applied Realized Loss (i) the Class MV-2 Applied Realized Loss
Amount over (ii) the sum of all increases in Amount over (ii) the sum of all increases in
the Class MV-1 Certificate Principal Balance the Class MV-2 Certificate Principal Balance
on all previous Distribution Dates pursuant on all previous Distribution Dates pursuant
to Section 3.02(k) hereof. to Section 3.02(k) hereof.
"Class BV-1 Applied Realized Loss Amount: "Class BV-1A Applied Realized Loss Amount:
As to any Distribution Date, the sum of the As to any Distribution Date, the sum of the
Realized Losses with respect to Group II Realized Losses with respect to Group II
which have been applied in reduction of the which have been applied in reduction of the
Certificate Principal Balance of the Class Certificate Principal Balance of the Class
BV-1 Certificates pursuant to Section 3.02(i) BV-1A Certificates pursuant to Section
hereof. 3.02(i) hereof.
"Class BV-1 Certificate": Any Certificate "Class BV-1A Certificate": Any Certificate
designated as a "Class BV-1 Certificate" on designated as a "Class BV-1A Certificate" on
the face thereof, in the form of Exhibit BV-1 the face thereof, in the form of Exhibit
hereto representing the right to BV-1A hereto representing the right to
distributions as set forth herein. distributions as set forth herein.
"Class BV-1 Certificate Principal Balance": "Class BV-1A Certificate Principal
The Certificate Principal Balance of the Balance": The Certificate Principal Balance
Class BV-1 Certificates less any Class BV-1 of the Class BV-1A Certificates less any
Unpaid Realized Loss Amount. Class BV-1A Unpaid Realized Loss Amount.
</TABLE>
9
<PAGE>
<TABLE>
<S> <C>
"Class BV-1 Certificates Carryover": If on "Class BV-1A Certificates Carryover": If on
any Distribution Date the Class BV-1 any Distribution Date the Class BV-1A
Pass-Through Rate is based upon the Group II Pass-Through Rate is based upon the Group II
Available Funds Cap, the excess of (i) the Available Funds Cap, the excess of (I) the
amount of interest the Class BV-1 amount of interest the Class BV-1A
Certificates would be entitled to receive on Certificates would be entitled to receive on
such Distribution Date had the Class BV-1 such Distribution Date had the Class BV-1A
Pass-Through Rate not been calculated based Pass-Through Rate not been calculated based
on the Group II Available Funds Cap (but not on the Group II Available Funds Cap (but not
more than the weighted average of the Maximum more than the weighted average of the Maximum
Lifetime Mortgage Interest Rates on the Lifetime Mortgage Interest Rates on the
Mortgage Loans in Group II less the Group II Mortgage Loans in Group II less the Group II
Servicing Fee Rate and the Group II Master Servicing Fee Rate and the Group II Master
Servicing Fee Rate) over (ii) the amount of Servicing Fee Rate) over (ii) the amount of
interest such Certificates received on such interest such Certificates received on such
Distribution Date based on the Group II Distribution Date based on the Group II
Available Funds Cap, together with the unpaid Available Funds Cap, together with the unpaid
portion of any such excess from prior portion of any such excess from prior
Distribution Dates (and interest accrued Distribution Dates (and interest accrued
thereon at the then applicable Pass-Through thereon at the then applicable Pass-Through
Rate, without giving effect to the Group II Rate, without giving effect to the Group II
Available Funds Cap). Available Funds Cap).
"Class BV-1 Current Interest": With respect "Class BV-1A Current Interest": With
to any Distribution Date, the interest respect to any Distribution Date, the
accrued on the Class BV-1 Certificate interest accrued on the Class BV-1A
Principal Balance immediately prior to such Certificate Principal Balance immediately
Distribution Date during the related Accrual prior to such Distribution Date during the
Period at the Class BV-1 Pass Through Rate related Accrual Period at the Class BV-1A
plus any amount previously distributed with Pass Through Rate plus any amount previously
respect to interest for Class BV-1 that is distributed with respect to interest for
recovered during the related Accrual Period Class BV-1A that is recovered during the
as a voidable preference by a trustee in related Accrual Period as a voidable
bankruptcy pursuant to a final, nonappealable preference by a trustee in bankruptcy
order; provided, however, Class BV-1 Current pursuant to a final, nonappealable order;
Interest shall not include any Class BV-1 provided, however, Class BV-1A Current
Certificates Carryover. Interest shall not include any Class BV-1A
Certificates Carryover.
"Class BV-1 Interest Carry Forward Amount": "Class BV-1A Interest Carry Forward
With respect to each Distribution Date, the Amount": With respect to each Distribution
sum of (i) the excess of (A) Class BV-1 Date, the sum of (i) the excess of (A)
Current Interest with respect to prior Class BV-1A Current Interest with respect
Distribution Dates (excluding any Class BV-1 to prior Distribution Dates (excluding any
Certificates Carryover) over (B) the amount Class BV-1A Certificates Carryover) over
actually distributed to Class BV-1 with (B) the amount actually distributed to
respect to interest (other than in respect Class BV-1A with respect to interest
of Class BV-1 Certificate Carryover) on such (other than in respect of Class BV-1A
prior Distribution Dates and (ii) interest Certificate Carryover) on such prior
on such excess at the Class BV-1 Pass- Distribution Dates and (ii) interest on
Through Rate for the related Accrual Period. such excess at the Class BV-1A Pass-
Through Rate for the related Accrual
Period.
"Class BV-1 Pass-Through Rate": With respect "Class BV-1A Pass-Through Rate": With
to any Distribution Date, the lesser of (x) respect to any Distribution Date, the lesser
One Month LIBOR plus, in the case of any of (x) 9.200% per annum and (y) the Group II
Distribution Date prior to the Initial Available Funds Cap for such Distribution
Optional Termination Date, 3.000% per annum, Date.
or in the case of any Distribution Date that
occurs on or after the Initial Optional
Termination Date, plus 4.500% per annum and
(y) the Group II Available Funds Cap for
such Distribution Date.
"Class BV-1 Unpaid Realized Loss Amount": "Class BV-1A Unpaid Realized Loss Amount":
As to any Distribution Date, the excess of As to any Distribution Date, the excess of
(i) the Class BV-1 Applied Realized Loss (i) the Class BV-1A Applied Realized Loss
Amount over (ii) the sum of all increases in Amount over (ii) the sum of all increases in
the Class BV-1 Certificate Principal Balance the Class BV-1A Certificate Principal
on all previous Distribution Dates pursuant Balance on all previous Distribution Dates
to Section 3.02(k) hereof. pursuant to 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;
10
<PAGE>
(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-1A Balance and the excess of the Group I Net
Rate over the Class BF-1A Pass-Through Rate; and
(k) any excess of the amount specified pursuant to clauses (a) through (j)
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": August 18, 1999.
"Current Interest": As to any Class, the definition therefor having the
corresponding designation as such Class.
"Custodian": Chase Bank of Texas, National Association, a national banking
association, and its successors and assigns in such capacity.
"Cut-Off Date": As of the close of business on August 1, 1999.
"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 September 27, 1999.
"Fitch": Fitch IBCA, Inc., and its successors (One State Street Plaza,
33rd Floor, New York, New York 10004).
"Funding Period": The period commencing on the Closing Date and ending on
the earliest to occur of (i) the date on which the amount on deposit in the
Pre-Funding Account (exclusive of any investment earnings) is less than $10,000,
(ii) the date on which an Event of Default occurs and (iii) November 16, 1999.
11
<PAGE>
Group Definitions:
<TABLE>
<S> <C>
"Group I": The pool of Mortgage Loans identified in "Group II": The pool of Mortgage Loans identified in
the related Schedules of Mortgage Loans as having been the related Schedules of Mortgage Loans as having been
assigned to Group I, including any Group I Subsequent assigned to Group II, including any Group II Subsequent
Mortgage Loans and any Group I Qualified Substitute Mortgage Loans and any Group II Qualified Substitute
Mortgage Loans delivered in replacement thereof. Mortgage Loans delivered in replacement thereof.
"Group I Applicable Percentage": For each "Group II Applicable Percentage": For each Distribution
Distribution Date, and as to Group I, the percentage set Date, and as to Group II, the percentage set out below
out below with respect to such Distribution Date: with respect to such Distribution Date:
Distribution Date (inclusive) Distribution Date (inclusive)
September 1999 - August 2001 67.5% September 1999 - August 2001 67.5%
September 2001 and thereafter 100% September 2001 and thereafter 100%
; provided, however, that (i) if the average of the ; provided, however, that (i) if the average of the
Group I Realized Loss Percentages for the immediately Group II Realized Loss Percentages for the immediately
preceding three Distribution Dates exceeds the preceding three Distribution Dates exceeds the
percentage set forth below with respect to such percentage set forth below with respect to such
Distribution Date or (ii) if the average of the Group Distribution Date or (ii) if the average of the Group II
I Delinquency Percentages for the immediately Delinquency Percentages for the immediately preceding
preceding three Distribution Dates exceeds the three Distribution Dates exceeds the percentage set
percentage set forth below with respect to such forth below with respect to such Distribution Date, the
Distribution Date, the Group I Applicable Percentage Group II Applicable Percentage will be as set forth below
will be as set forth below:
Distribution Applicable Distribution Applicable
Date Losses % Delinquency % Percentage Date Losses % Delinquency % Percentage
---- -------- ------------- ---------- ---- -------- ------------- ----------
09/99-11/99 0.03% 2.00% 100% 09/99-11/99 0.10% 4.00% 100%
12/99-02/00 0.05% 3.00% 100% 12/99-02/00 0.15% 5.00% 100%
03/00-05/00 0.10% 3.50% 100% 03/00-05/00 0.20% 6.50% 100%
06/00-08/00 0.15% 4.25% 100% 06/00-08/00 0.25% 9.00% 100%
09/00-11/00 0.30% 5.00% 100% 09/00-11/00 0.50% 12.00% 100%
12/00-02/01 0.50% 6.00% 100% 12/00-02/01 0.60% 14.00% 100%
03/01-05/01 0.60% 7.50% 100% 03/01-05/01 0.75% 15.00% 100%
06/01-08/01 0.80% 9.00% 100% 06/01-08/01 0.90% 16.00% 100%
"Group I Available Funds Cap": As of any Distribution "Group II Available Funds Cap": As of any Distribution
Date, the weighted average of the Net Rates on the Date, the weighted average of the Net Rates on the
Mortgage Loans in Group I (weighted on the basis of the Mortgage Loans in Group II (weighted on the basis of the
principal balances thereof as of the first day of the principal balances thereof as of the first day of the
month preceding the month of such Distribution Date). month preceding the month of such Distribution Date).
"Group I Certificate": Any of the Class AF-1, Class "Group II Certificate": Any of the Class AV-1, Class
AF-2, Class AF-3, Class AF-4, Class AF-5, Class AF-6, AV-2, Class MV-1, Class MV-2, Class BV-1 and Class BV-1A
Class MF-1, Class MF-2, Class BF-1 and Class BF-1A Certificates.
Certificates.
</TABLE>
12
<PAGE>
<TABLE>
<S> <C>
"Group I Certificate Principal Balance": The sum of "Group II Certificate Principal Balance": The sum of
the Class AF-1, Class AF-2, Class AF-3, Class AF-4, the Class AV-1, Class AV-2, Class MV-1, Class MV-2,
Class AF-5, Class AF-6, Class MF-1, Class MF-2, Class Class BV-1 and Class BV-1A Certificate Principal
BF-1 and Class BF-1A Certificate Principal Balances. Balances.
"Group I Class A Certificate Principal Balance": The "Group II Class A Certificate Principal Balance": The
sum of the Class AF-1, Class AF-2, Class AF-3, Class AF- sum of the Class AV-1 and Class AV-2 Certificate
4, Class AF-5 and Class AF-6 Certificate Principal Principal Balance.
Balances.
"Group I Class A Principal Distribution Amount": With "Group II Class A Principal Distribution Amount": With
respect to any Distribution Date before the Group I respect to any Distribution Date before the Group II
Stepdown Date or as to which a Group I Trigger Event has Stepdown Date or as to which a Group II Trigger Event
occurred, 100% of the Group I Principal Distribution has occurred, 100% of the Group II Principal
Amount for such Distribution Date and with respect to Distribution Amount for such Distribution Date and with
any Distribution Date on or after the Stepdown Date and respect to any Distribution Date on or after the
as to which a Group I Trigger Event has not occurred, Stepdown Date and as to which a Group II Trigger Event
the excess of (i) the Group I Class A Certificate has not occurred, the excess of (i) the Group II Class A
Principal Balance immediately prior to such Distribution Certificate Principal Balance immediately prior to such
Date over (ii) the lesser of (A) 71.00% of the Schedule Distribution Date over (ii) the lesser of (A) 57.00% of
Principal Balances of Group I on the preceding Due Date the Schedule Principal Balances of Group II on the
and (B) the excess of (I) the Scheduled Principal preceding Due Date and (B) the excess of (I) the
Balances of Group I on the preceding Due Date over (II) Scheduled Principal Balances of Group II on the
$2,463,926. preceding Due Date over (II) $1,786,073.
"Group I Class MF-1 Principal Distribution Amount": "Group II Class MV-1 Principal Distribution Amount":
With respect to any Distribution Date on and after the With respect to any Distribution on and, after the Group
Group I Stepdown Date and as long as a Group I Trigger II Stepdown Date and as long as a Group II Trigger Event
Event is not in effect (subject to the proviso set forth is not in effect (subject to the proviso set forth in
in Section 3.02(c) hereof), the excess of (i) the sum of Section 3.02(d) hereof), the excess of (i) the sum of
(A) the Group I Class A Certificate Principal Balance (A) the Group II Class A Certificate Principal Balance
and (B) the Class MF-1 Certificate Principal Balance and (B) the Class MV-1 Certificate Principal Balance
immediately prior to such Distribution Date over (ii) immediately prior to such Distribution Date over (ii)
the lesser of (A) 81.00% of the aggregate Scheduled the lesser of (A) 72.50% of the Scheduled Principal
Principal Balances of Group I on the preceding Due Date Balances of Group II on the preceding Due Date and (B)
and (B) the excess of (I) the Scheduled Principal the excess of (I) the Scheduled Principal Balances of
Balances of Group I on the preceding Due Date over (II) Group II on the preceding Due Date over (II) $1,786,073.
$2,463,926.
</TABLE>
13
<PAGE>
<TABLE>
<S> <C>
"Group I Class MF-2 Principal Distribution Amount": "Group II Class MV-2 Principal Distribution Amount":
With respect to any Distribution Date on and after the With respect to any Distribution on and after the Group
Group I Stepdown Date and as long as a Group I Trigger II Stepdown Date and as long as a Group II Trigger Event
Event is not in effect (subject to the proviso set forth is not in effect (subject to the proviso set forth in
in Section 3.02(c) hereof), the excess of (i) the sum of Section 3.02(d) hereof), the excess of (i) the sum of
(A) the Group I Class A Certificate Principal Balance, (A) the Group II Class A Certificate Principal Balance,
(B) the Class MF-1 Certificate Principal Balance and (C) (B) the Class MV-1 Certificate Principal Balance and (C)
the Class MF-2 Certificate Principal Amount immediately the Class MV-2 Certificate Principal Amount immediately
prior to such Distribution Date over (ii) the lesser of prior to such Distribution Date over (ii) the lesser of
(A) 89.00% of the Scheduled Principal Balances of Group (A) 85.50% of the Scheduled Principal Balances of Group
I on the preceding Due Date and (B) the excess of (I) II on the preceding Due Date and (B) the excess of (I)
the Scheduled Principal Balances of Group I over on the the Scheduled Principal Balances of Group II on the
preceding Due Date over (II) $2,463,926. preceding Due Date over (II) $1,786,073.
"Group I Class BF-1 Principal Distribution Amount": "Group II Class BV-1 Principal Distribution Amount":
With respect to any Distribution on and after the Group With respect to any Distribution Date on and after the
I Stepdown Date and as long as a Group I Trigger Event Group II Stepdown Date and as long as a Group II Trigger
is not in effect (subject to the proviso set forth in Event is not in effect (subject to the proviso set forth
Section 3.02(c) hereof), the excess of (i) the sum of in Section 3.02(d) hereof), the excess of (i) the sum of
(A) the Group I Class A Certificate Principal Balance, (A) the Group II Class A Certificate Principal Balance,
(B) the Class MF-1 Certificate Principal Balance, (C) (B) the Class MV-1 Certificate Principal Balance, (C)
the Class MF-2 Certificate Principal Balance and (D) the the Class MV-2 Certificate Principal Balance and (D) the
Class BF-1 Certificate Principal Balance immediately Class BV-1 Certificate Principal Balance immediately
prior to such Distribution Date over (ii) the lesser of prior to such Distribution Date over (ii) the lesser of
(A) 95.00% of the Scheduled Principal Balances of Group (A) 93.50% of the Scheduled Principal Balances of Group
I on the preceding Due Date and (B) the excess of (I) II on the preceding Due Date and (B) the excess of (I)
the Scheduled Principal Balances of Group I on the the Scheduled Principal Balances of Group II on the
preceding Due Date over (II) $2,463,926. preceding Due Date over (II) $1,786,073.
"Group I Class BF-1A Principal Distribution Amount": "Group II Class BV-1A Principal Distribution Amount":
With respect to any Distribution Date on and after the With respect to any Distribution Date on and after the
Group I Stepdown Date and as long as a Group I Trigger Group II Stepdown Date and as long as a Group II Trigger
Event is not in effect (subject to the proviso set forth Event is not in effect (subject to the proviso set forth
in Section 3.02(c) hereof), the excess of (i) the Group in Section 3.02(d) hereof), the excess of (i) the Group
I Principal Distribution Amount for such day over (ii) II Principal Distribution Amount for each day over (ii)
the sum of (A) the Group I Class A Principal the sum of (A) the Group II Class A Principal
Distribution Amount, (B) the Class MF-1 Principal Distribution Amount, (B) the Class MV-1 Principal
Distribution Amount, (C) the Class MF-2, Principal Distribution Amount, (C) the Class MV-2 Principal
Distribution Amount and (D) the Class BF-1 Principal Distribution Amount and (D) the Class BV-1 Principal
Distribution Amount. Distribution Amount.
"Group I Delinquency Percentage": For each "Group II Delinquency Percentage": For each
Distribution Date and as to Group I , the Scheduled Distribution Date and as to Group II , the Scheduled
Principal Balance of the Mortgage Loans in Group I that, Principal Balance of the Mortgage Loans in Group II
as of such Distribution Date, are 60 or more days that, as of such Distribution Date, are 60 or more days
Delinquent as a percentage of the Scheduled Principal Delinquent as a percentage of the Scheduled Principal
Balance of the Mortgage Loans in Group I. Balance of the Mortgage Loans in Group II.
</TABLE>
14
<PAGE>
<TABLE>
<S> <C>
"Group I Extra Principal Distribution Amount": With "Group II Extra Principal Distribution Amount": With
respect to any Distribution Date, to the extent of Group respect to any Distribution Date, to the extent of Group
I Interest Funds pursuant to Section 3.02(a)(v) and II Interest Funds pursuant to Section 3.02(b)(v) and
Group II Interest Funds available for the purpose Group I Interest Funds available for the purpose
pursuant to Section 3.02(f)(v) hereof, an amount equal pursuant to Section 3.02(e)(v) hereof, an amount equal
to the excess of (i) all Realized Losses with respect to to the excess of (i) all Realizes Losses with respect to
Group I (including any such losses for such date) over Group II (including any such losses for such date) over
(ii) all Extra Principal Distribution Amounts for Group (ii) all Extra Principal Distribution Amounts for Group
I on the preceding Due Date. II on the preceding Due Date.
"Group I Interest Funds": With respect to Group I and "Group II Interest Funds": With respect to Group II and
any Master Servicer Remittance Date, to the extent any Master Servicer Remittance Date, to the extent
actually deposited in the Master Servicer Custodial actually deposited in the Master Servicer Custodial
Account, the sum, without duplication, of (i) all Account, the sum, without duplication, of (i) all
scheduled interest collected during the related Due scheduled interest collected during the related Due
Period with respect to Group I less the Group I Period with respect to Group II less the Group II
Servicing Fee and the Group I Master Servicing Fee, (ii) Servicing Fee and the Group II Master Servicing Fee,
all Advances relating to interest with respect to Group (ii) all Advances relating to interest with respect to
I, (iii) all Month End Interest with respect to Group I Group II, (iii) all Month End Interest with respect to
and (iv) Liquidation Proceeds with respect to Group I Group II and (iv) Liquidation Proceeds with respect to
(to the extent such Liquidation Proceeds relate to Group II (to the extent such Liquidation Proceeds relate
interest) less all Non-Recoverable Advances relating to to interest) less all Non-Recoverable Advances relating
interest and expenses pursuant to Section 6.03 of the to interest and expenses pursuant to Section 6.03 of the
Standard Terms. The Group I Interest Funds for any Standard Terms. The Group II Interest Funds for any
Distribution Date shall be increased by the pro rata Distribution Date shall be increased by the pro rata
portion for such Group (based on the amount on deposit portion for such Group (based on the amount on deposit
in the Pre-Funding Account in respect of such Group) of in the Pre-Funding Account in respect of such Group) of
the Capitalized Interest Requirement withdrawn from the the Capitalized Interest Requirement withdrawn from the
Capitalized Interest Account for such Distribution Date. Capitalized Interest Account for such Distribution Date.
"Group I Master Servicing Fee": With respect to each "Group II Master Servicing Fee": With respect to each
Master Servicer Remittance Date, an amount payable (or Master Servicer Remittance Date, an amount payable (or
allocable) to the Master Servicer equal to the product allocable) to the Master Servicer equal to the product
of one-twelfth of the Group I Master Servicing Fee Rate of one-twelfth of the Group II Master Servicing Fee Rate
and the aggregate Scheduled Principal Balance of Group I and the aggregate Scheduled Principal Balance of Group
on the first day of the Due Period preceding such Master II on the first day of the Due Period preceding such
Servicer Remittance Date. Master Servicer Remittance Date.
"Group I Master Servicing Fee Rate": 0.05% per annum. "Group II Master Servicing Fee Rate": 0.05% per annum.
"Group I Net Rate": The weighted average Net Rate for "Group II Net Rate": The weighted average Net Rate for
Group I. Group II.
"Group I Original Pre-Funded Amount": $118,159,181. "Group II Original Pre-Funded Amount": $86,249,706.
"Group I Overcollateralization Amount": With respect "Group II Overcollateralization Amount": With respect to
to any Distribution Date the sum of (i) the excess of any Distribution Date the sum of (i) the excess of the
the aggregate Scheduled Principal Balance of the aggregate Scheduled Principal Balance of the
</TABLE>
15
<PAGE>
<TABLE>
<S> <C>
Group I Mortgage Loans over the Group I Group II Mortgage Loans over the Group II Certificate Principal
Certificate Principal Balance and (ii) the Class Balance and (ii) the Class BV-1A Certificate Principal
BF-1A Certificate Principal Balance. Balance.
"Group I Pre-Funded Amount": With respect to any "Group II Pre-Funded Amount": With respect to any
Master Servicer Reporting Date, the amount Master Servicer Reporting Date, the amount remaining on
remaining on deposit in the Pre-Funding Account deposit in the Pre-Funding Account with respect to Group
with respect to Group I (exclusive of any Group I II (exclusive of any Group II Pre-Funding Account
Pre-Funding Account Earnings). Earnings).
"Group I Principal Distribution Amount": With "Group II Principal Distribution Amount": With respect
respect to any Distribution Date, the excess of (A) to any Distribution Date, the excess of (A) the sum of
the sum of (i) the Group I Principal Funds and (ii) (i) the Group II Principal Funds and (ii) the Group II
the Group I Extra Principal Distribution Amount Extra Principal Distribution Amount over (B) the Group
over (B) the Group I Released Principal Amount. II Released Principal Amount.
"Group I Principal Funds": With respect to Group "Group II Principal Funds": With respect to Group II
I and any Master Servicer Remittance Date, to the and any Master Servicer Remittance Date, to the extent
extent actually deposited in the Master Servicer actually deposited in the Master Servicer Custodial
Custodial Account, the sum, without duplication, of Account, the sum, without duplication, of (i) all
(i) all scheduled principal with respect to Group I scheduled principal with respect to Group II collected
collected by the Servicers during the related Due by the Servicers during the related Due Period or
Period or advanced on or before such Master advanced on or before such Master Servicer Remittance
Servicer Remittance Date, (ii) prepayments with Date, (ii) prepayments with respect to Group II
respect to Group I collected by the Servicers in collected by the Servicers in the related Prepayment
the related Prepayment Period, (iii) the Scheduled Period, (iii) the Scheduled Principal Balance of each
Principal Balance of each Mortgage Loan in Group I Mortgage Loan in Group II repurchased by the Depositor,
repurchased by the Depositor, (iv) any Substitution (iv) any Substitution Shortfall with respect to Group II
Shortfall with respect to Group I and (v) all and (v) all Liquidation Proceeds with respect to Group
Liquidation Proceeds with respect to Group I II collected by the Servicer during the related Due
collected by the Servicer during the related Due Period (to the extent such Liquidation Proceeds related
Period (to the extent such Liquidation Proceeds to principal) less all non-recoverable Advances relating
related to principal) less all non-recoverable to principal with respect to Group II reimbursed during
Advances relating to principal with respect to the related Due Period.
Group I reimbursed during the related Due Period.
"Group I Realized Loss Percentage": For each "Group II Realized Loss Percentage": For each
Distribution Date and as to Group I, Realized Distribution Date and as to Group II, Realized Losses
Losses since the Cut-Off Date with respect to the since the Cut-Off Date with respect to the Mortgage
Mortgage Loans in Group I as a percentage of the Loans in Group II as a percentage of the Scheduled
Scheduled Principal Balance of Group I as of the Principal Balance of Group II as of the Cut-Off Date.
Cut-Off Date.
"Group I Released Principal Amount": With respect "Group II Released Principal Amount": With respect to
to any Distribution Date (i) if a Group I any Distribution Date (i) if a Group II Subordinated
Subordinated Trigger Event exists, zero and (ii) if Trigger Event exists, zero and (ii) if a Group II
a Group I Subordinated Trigger Event does not Subordinated Trigger Event does not exist, the amount by
exist, the amount by which the Group I which the Group II Overcollateralization Amount exceeds
Overcollateralization Amount exceeds the Group I the Group II Required Overcollateralization Amount.
Required Overcollateralization Amount.
"Group I Required Overcollateralization Amount": "Group II Required Overcollateralization Amount": With
With respect to any Distribution Date (i) prior to respect to any Distribution Date (i) prior to the Group
the Group I Stepdown Date, 2.50% of the Scheduled II Stepdown Date, 3.25% of the Scheduled Principal
Principal Balance of the Mortgage Loans in Group I Balance of the Mortgage Loans in Group II as of the
as of the Cut-Off Date and (ii) on and after the Cut-Off Date and (ii) on and after the Group II
Group I Stepdown Date
</TABLE>
16
<PAGE>
<TABLE>
<S> <C>
the greater of (x) the lesser of (I) 2.50% of the Stepdown Date the greater of (x) the lesser of (I) 3.25% of the
Scheduled Principal Balance of the Mortgage Scheduled Principal Balance of the Mortgage Loans in
Loans in Group I with respect to the Cut-Off Group II with respect to the Cut-Off Date and (II) 6.50%
Date and (II) 5.00% of the Scheduled Principal of the Scheduled Principal Balance of the Mortgage Loans
Balance of the Mortgage Loans in Group I on in Group II on such Distribution Date and (y) 0.50% of
such Distribution Date and (y) 0.50% of the the Scheduled Principal Balance of the Mortgage Loans in
Scheduled Principal Balance of the Mortgage Loans Group II as of the Cut-Off Date.
in Group I as of the Cut-Off Date.
"Group I Servicing Fee": With respect to each "Group II Servicing Fee": With respect to each Mortgage
Mortgage Loan in Group I and each Remittance Date, Loan in Group II and each Remittance Date, the product
the product of (x) one-twelfth of the Servicing Fee of (x) one-twelfth of the Servicing Fee Rate and (y)
Rate and (y) aggregate Scheduled Principal Balance aggregate Scheduled Principal Balance of such Mortgage
of such Mortgage Loan as of the opening of business Loan as of the opening of business on the first day of
on the first day of the Due Period preceding such the Due Period preceding such Remittance Date.
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 payable to the Servicer as set out on Schedule IB to
to this Agreement. this Agreement.
"Group I Stepdown Date": With respect to Group I, "Group II Stepdown Date": With respect to Group II, the
the earlier to occur of (i) the later to occur of earlier to occur of (i) the later to occur of (A) the
(A) the Distribution Date in September 2002 and (B) Distribution Date in September 2002 and (B) the first
the first Distribution Date on which the Group I Distribution Date on which the Group II Class A
Class A Certificate Principal Balance immediately Certificate Principal Balance immediately prior to such
prior to such Distribution Date (less the Group I Distribution Date (less the Group II Principal Funds for
Principal Funds for such Distribution Date) is less such Distribution Date) is less than or equal to 57.00%
than or equal to 71.00% of the Scheduled Principal of the Scheduled Principal Balances of Group II and (ii)
Balances of Group I and (ii) the Distribution Date the Distribution Date on which the Group II Class A
on which the Group I Class A Certificate Principal Certificate Principal Balance has been reduced to zero.
Balance has been reduced to zero.
"Group I Subordinated Certificates": The Class "Group II Subordinated Certificates": The Class MV-1,
MF-1, Class MF-2, Class BF-1 and Class BF-1A Class MV-2, Class BV-1 and Class BV-1A Certificates.
Certificates.
"Group I Subordinated Trigger Event": With "Group II Subordinated Trigger Event": With respect to
respect to Group I, any Distribution Date after the Group II, any Distribution Date after the Group II Stepdown
Group I Stepdown Date on which: Date on which:
(a) Realized Losses since the Cut-Off Date (a) Realized Losses since the Cut-Off Date with respect
with respect to the Mortgage Loans in Group I as a to the Mortgage Loans in Group II as a percentage of the
percentage of the Scheduled Principal Balance of Scheduled Principal Balance of Group II as of the
Group I as of the Cut-Off Date exceed the percentage Cut-Off Date exceed the percentage set out below with
set out below with respect to such Distribution Date: respect to such Distribution Date:
Distribution Date (inclusive) Distribution Date (inclusive)
October 2001 - September 2002 1.40% October 2001 - September 2002 2.00%
October 2002 - September 2003 2.40 October 2002 - September 2003 3.30
October 2003 - September 2004 3.00 October 2003 - September 2004 4.00
October 2004 - September 2005 3.40 October 2004 - September 2005 4.30
October 2005 - September 2006 3.70 October 2005 - September 2006 4.50
</TABLE>
17
<PAGE>
<TABLE>
<S> <C>
October 2006 and thereafter 4.00 October 2006 and thereafter 5.00
and and
(b) the Scheduled Principal Balance of the (b) the Scheduled Principal Balance of the Mortgage
Mortgage Loans in Group I that, as of such Loans in Group II that, as of such Distribution Date,
Distribution Date, are 60 or more days Delinquent of the are 60 or more days Delinquent as a percentage of the
as a percentage Scheduled Principal Balance of the Scheduled Principal Balance of the Mortgage Loans in Group II
Mortgage Loans in Group I exceeds the percentage exceeds the percentage set out below with respect to such
set out below with respect to such Distribution Distribution Date:
Date:
Distribution Date (inclusive) Distribution Date (inclusive)
October 2001 - September 2002 4.00% October 2001 - September 2002 6.00%
October 2002 - September 2003 4.00 October 2002 - September 2003 6.00
October 2003 - September 2004 6.50 October 2003 - September 2004 9.00
October 2004 - September 2005 6.50 October 2004 - September 2005 9.00
October 2005 - September 2006 8.00 October 2005 - September 2006 12.00
October 2006 and thereafter 8.00 October 2006 and thereafter 12.00
"Group I Subsequent Mortgage Loans": The "Group II Subsequent Mortgage Loans": The Mortgage
Mortgage Loans in Group I sold to the Trust Loans in Group II sold to the Trust pursuant to Section
pursuant to Section 2.02 hereof, which shall 2.02 hereof, which shall be listed on the Schedule of
be listed on the Schedule of Mortgage Loans Mortgage Loans attached to the related Subsequent Sales
attached to the related Subsequent Sales Agreement.
Agreement.
"Group I Trigger Event": With respect to Group I "Group II Trigger Event": With respect to Group II and
and any Distribution Date after the Group I any Distribution Date after the Group II Stepdown Date,
Stepdown Date, a Group I Trigger Event exists if a Group II Trigger Event exists if 2.5 times the
two times the quotient of (i) the Scheduled quotient of (i) the Scheduled Principal Balances of all
Principal Balances of all 60 or more days 60 or more days Delinquent Mortgage Loans in Group II
Delinquent Mortgage Loans in Group I and (ii) the and (ii) the Scheduled Principal Balances of Group II as
Scheduled Principal Balances of Group I as of the of the preceding Master Servicer Remittance Date equals
preceding Master Servicer Remittance Date equals or or exceeds 43.00%.
exceeds 29.00%.
</TABLE>
"Initial Capitalized Interest Amount": $1,790,528.
"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 sum of (i)
their aggregate Scheduled Principal Balances as of the Cut-Off Date, in the case
of the Mortgage Loans, and as of the related Subsequent Cut-Off Date, in the
case of Subsequent Mortgage Loans and (ii) any amounts on deposit in the Pre-
Funding Account (exclusive of any interest or other investment earnings).
"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 Class AF-1 Certificates and the Group II Certificates (other than the Class
BV-1A Certificates) August 16, 1999, and with respect to any subsequent Accrual
Period for the Class AF-1 Certificates and the Group II Certificates (other than
the Class BV-1A Certificates), the second London Business Day preceding such
Accrual Period.
"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.
18
<PAGE>
"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:
Chase Bank of Texas, National Association
600 Travis, 10th Floor
Houston, Texas 77002
Attention: Capital Markets Fiduciary Services - Saxon 1999-3
"One Month LIBOR": As of any Interest Determination Date, the rate 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 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). The Master Servicer 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.
"Overfunded Interest Amount": With respect to each Subsequent Sales Date, the
excess of (i) interest accruing from the related Subsequent Cut-Off Date to the
Distribution Date immediately following the last date on which the Funding
Period may then end on the aggregate Scheduled Principal Balances of the
Subsequent Mortgage Loans
19
<PAGE>
acquired by the Trust on such Subsequent Transfer Date, calculated at a rate
equal to the Net Rate on such Subsequent Mortgage Loans over (ii) interest
accruing from such Subsequent Cut-Off Date to such Distribution Date on the
aggregate Scheduled Principal Balances of the Subsequent Mortgage Loans acquired
by the Trust on such Subsequent Sales Date, calculated at the rate at which
moneys in the Pre-Funding Account are invested as of such Subsequent Sales Date.
"Paying Agent": Chase Bank of Texas, National Association, a national
banking association, and its successors and assigns in such capacity.
"Pre-Funded Amount": As of any Distribution Date, the sum of the Group I
Pre-Funded Amount and the Group II Pre-Funded Amount.
"Pre-Funding Account": The account created and maintained with the Paying
Agent by the Trust pursuant to Section 2.03.
"Pre-Funding Account Earnings": With respect to each Distribution Date to
and including the date immediately preceding the Distribution Date immediately
following the end of the Funding Period, the actual investment earnings during
the related Prepayment Period on the Pre-Funded Amount as calculated by the
Master Servicer (based on information supplied by the Trustee) pursuant to
Section 2.03(c) hereof.
"Private Certificate": Any of the Class C and Class R Certificates.
"Private Subordinated Certificate": Any of the Class C and Class R
Certificates.
"Public Subordinated Certificate": Any of the Class MF-1, Class MF-2, Class
BF-1, Class BF-1A, Class MV-1, Class MV-2, Class BV-1 and Class BV-1A
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 U.S. dollar deposits in the London interbank 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 July 30, 1999, between the
Depositor and SMI regarding the sale of the Mortgage Loans.
"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.
20
<PAGE>
Group I:
<TABLE>
<S> <C> <C>
"AF-1 Balance" : The Balance of the "AF-2 Balance": The Balance of "AF-3 Balance": The Balance of Subaccount
Subaccount AF-1. Subaccount AF-2. AF-3.
"AF-1 Monthly Interest Amount": With "AF-2 Monthly Interest Amount": "AF-3 Monthly Interest Amount": With respect
respect to any Distribution Date, the With respect to any Distribution to any Distribution Date, the interest
interest accrued on the AF-1 Balance Date, the interest accrued on accrued on the AF-3 Balance during
during the Accrual Period for the Class the AF-2 Balance during the Accrual the Accrual Period for the Class
AF-1 Certificates for that Distribution Period for the Class AF-2 AF-3 Certificates for that
Date at the Group I Net Rate. Certificates for that Distribution Distribution Date at the Group I Net Rate.
Date at the Group I Net Rate.
"Subaccount AF-1": The Subaccount by "Subaccount AF-2": The Subaccount by "Subaccount AF-3": The Subaccount by
that name created pursuant to Section that name created pursuant to Section that name created pursuant to Section
5.03(a)(i) hereof. 5.03(a)(i) hereof. 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
Subaccount AF-4. Subaccount AF-5. AF-6.
"AF-4 Monthly Interest Amount": With "AF-5 Monthly Interest Amount": With "AF-6 Monthly Interest Amount": With respect to
respect to any Distribution Date, the respect to any Distribution Date, the any Distribution Date, the interest accrued on
interest accrued on the AF-4 Balance interest accrued on the AF-5 Balance the AF-6 Balance during the Accrual Period for
during the Accrual Period for the Class during the Accrual Period for the Class the Class AF-6 Certificates for that
AF-4 Certificates for that Distribution AF-5 Certificates for that Distribution 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 by "Subaccount AF-5": The Subaccount by "Subaccount AF-6": The Subaccount by that
that name created pursuant to Section that name created pursuant to Section name created pursuant to Section 5.03(a)
5.03(a)(i) hereof. 5.03(a)(i) hereof. (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-1.
"MF-1 Monthly Interest Amount": With "MF-2 Monthly Interest Amount": With "BF-1 Monthly Interest Amount": With
respect to any Distribution Date, the respect to any Distribution Date, the respect to any Distribution Date, the
interest accrued on the MF-1 Balance interest accrued on the MF-2 Balance interest accrued on the BF-1 Balance
during the Accrual Period for the Class during the Accrual Period for the Class during the Accrual Period for the
MF-1 Certificates for that Distribution MF-2 Certificates for that Distribution Class BF-1 Certificates for that
Date at the Group I Net Rate. Date at the Group I Net Rate. Distribution Date at the Group I Net Rate.
"Subaccount MF-1": The Subaccount by "Subaccount MF-2": The Subaccount by "Subaccount BF-1": The Subaccount by
that name created pursuant to Section that name created pursuant to Section that name created pursuant to Section
5.03(a)(i) hereof. 5.03(a)(i) hereof. 5.03(a)(i) hereof.
"BF-1A Balance": The Balance of
Subaccount BF-1A.
"BF-1A Monthly Interest Amount":
With respect to any Distribution
Date, the interest accrued on the
BF-1A Balance during the Accrual
Period for the Class BF-1A
Certificates for that Distribution
Date at the
</TABLE>
21
<PAGE>
Group I Net Rate.
"Subaccount BF-1A": The Subaccount by that
name created pursuant to Section 5.03(a)(i)
hereof.
Group II:
<TABLE>
<S> <C>
"AV-1 Balance": The Balance of the Subaccount AV-1. "AV-2 Balance": The Balance of the Subaccount AV-1.
"AV-1 Monthly Interest Amount": With respect to any Distribution "AV-2 Monthly Interest Amount": With respect to any Date,
Date, the interest accrued on the AV-1 Balance during the Accrual Distribution Date, the interest accrued on the AV-1 Balance
Period for the Class AV-1 Certificates for that Distribution Date during the Accrual Period for the Class AV-1 Certificates for
at the Group II Net Rate. that Distribution Date at the Group II Net Rate.
"Subaccount AV-1": The Subaccount by that name created pursuant to "Subaccount AV-2": The Subaccount by that name created
Section 5.03(a)(i) hereof. 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 Distribution "MV-2 Monthly Interest Amounts": With respect to any
Date, the interest accrued on the MV-1 Balance during the Accrual Distribution Date, the interest accrued on the MV-2 Balance
Period for the Class MV-1 Certificates for that Distribution Date during the Accrual Period for the Class MV-2 Certificates for
at the Group II Net Rate. the Class MV-2 Certificates for that Distribution Date
at the Group II Net Rate.
"Subaccount MV-1": The Subaccount by that name created pursuant to "Subaccount MV-2": The Subaccount by that name created
Section 5.03(a)(i) hereof. pursuant to Section 5.03(a)(i) hereof.
"BV-1 Balance": The Balance of Subaccount BV-1. "BV-1A Balance": The Balance of Subaccount BV-1A.
"BV-1 Monthly Interest Amount": With respect to any Distribution "BV-1A Monthly Interest Amount": With respect to any
Date, the interest accrued on the BV-1 Balance during the Accrual Distribution Date, the interest accrued on the BV-1A Balance
Period for the Class BV-1 Certificates for that Distribution Date during the Accrual Period for the Class BV-1A Certificates
at the Group II Net Rate. for that Distribution Date at the Group II Net Rate.
"Subaccount BV-1": The Subaccount by that name created pursuant to "Subaccount BV-1A": The Subaccount by that name created
Section 5.03(a)(i) hereof. pursuant to Section 5.03(a)(i) hereof.
</TABLE>
"Subaccount R": The Subaccount by that name created pursuant to Section
5.03(a)(i) hereof.
"Subgroup A": The pool of Mortgage Loans identified in the related Schedules
of Mortgage Loans as having been assigned to Group II, Subgroup A, including any
Group II Subsequent Mortgage Loans included in Subgroup A and, including any
Group II Qualified Substitute Mortgage Loans delivered in replacement thereof.
"Subgroup B": The pool of Mortgage Loans identified in the related Schedules
of Mortgage Loans as having been assigned to Group II, Subgroup B, including any
Group II Subsequent Mortgage Loans included in Subgroup B and, including any
Group II Qualified Substitute Mortgage Loans delivered in replacement thereof.
"Subsequent Cut-Off Date": The time and date specified in a Subsequent Sales
Agreement with respect to those Subsequent Mortgage Loans which are transferred
and assigned to the Trust pursuant to the related Subsequent Sales Agreement.
22
<PAGE>
"Subsequent Mortgage Loans": The Group I Subsequent Mortgage Loans and the
Group II Subsequent Mortgage Loans.
"Subsequent Sales Agreement": Each Subsequent Sales Agreement dated as of a
Subsequent Sales Date executed by the Master Servicer, the Seller and Saxon
Mortgage substantially in the form of Schedule III hereto, by which Subsequent
Mortgage Loans are sold and assigned to the Trust.
"Subsequent Sales Date": The date specified in each Subsequent Sales
Agreement which shall be a date no later than the end of the Prepayment Period
preceding the first Distribution Date after the end of the Funding Period.
"Tax Matters Person": Chase Bank of Texas, National Association, a national
banking association, and its successors and assigns in such capacity.
"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": Chase Bank of Texas, National Association, 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": Merrill Lynch, Pierce, Fenner & Smith Incorporated, Banc of
America Securities LLC, Prudential Securities Incorporated, and Banc One Capital
Markets, Inc.
"Underwriting Agreement": The Underwriting Agreement dated July 30, 1999,
between the Depositor and SMI and the Underwriters.
23
<PAGE>
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, the Pre-Funding Account, the
Capitalized Interest 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 receivables, which at any
time constitute all or part or are included in the proceeds of any of the
foregoing) to pay the Certificates as specified herein (items (i) through (v)
above, collectively, the "Trust Estate").
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.
Section 2.02. Purchase of Subsequent Mortgage Loans.
(a) Subject to the satisfaction of the conditions set forth in paragraph
(b) below (based on the Master Servicer's review of such conditions) in
consideration of the delivery on a Subsequent Sales Date to or upon the order of
the Seller of all or a portion of the Group I Pre-Funded Amount or the Group II
Pre-Funded Amount, as the case may be, the Seller shall on such Subsequent Sales
Date sell, transfer, assign, set over and otherwise convey without recourse, to
the Trust, and the Trustee shall purchase on behalf of the Trust, all the
Seller's right, title and interest in and to the Subsequent Mortgage Loans,
together with the related Trustee Mortgage Loan Files, covered by the Subsequent
Sales Agreement delivered on such date.
(b) The obligation of the Trust to acquire Subsequent Mortgage Loans is
subject to the satisfaction of each of the following conditions on or prior to
the related Subsequent Sales Date:
(i) the Seller shall have delivered to the Trustee with a copy to
the Master Servicer a duly executed written Subsequent Sales
Agreement in substantially the form of Schedule III hereto,
which shall include a Schedule of Subsequent Mortgage Loans,
listing separately the Group I Subsequent Mortgage Loans and
Group II Subsequent Loans and specifying the amount to be
withdrawn from the Group I Pre-Funded Amount and the Group II
Pre-Funded Amount;
(ii) the remaining term to maturity of each Subsequent Mortgage Loan
may not exceed 30 years;
24
<PAGE>
(iii) no Subsequent Mortgage Loan will have been selected in a manner
adverse to the interests of Certificateholders;
(iv) receipt by the Trustee of a letter from each Rating Agency
confirming that the addition of the Subsequent Mortgage Loans
will not result in the reduction, qualification or withdrawal
of the then current ratings of the Certificates;
(v) no Subsequent Mortgage Loan may be more than 30 days delinquent
as of the related Cut-Off Date;
(vi) no Subsequent Mortgage Loan may have a Loan-to-Value Ratio
greater than 101.00%;
(vii) each Subsequent Mortgage Loan will be underwritten in
accordance with the Seller's underwriting guidelines;
(viii) after giving effect to the acquisition of the Subsequent
Mortgage Loans, the Mortgage Loans in Group I (which shall all
have fixed interest rates):
(A) will have a weighted average Mortgage Interest Rate not
less than 9.90% per annum;
(B) the aggregate Scheduled Principal Balances of the Mortgage
Loans with a combined Loan to Value Ratio greater than 80%
will not exceed 36% of the aggregate Scheduled Principal
Balances of the Mortgage Loans; and the weighted average
Loan to Value ratio of the Mortgage Loans will not exceed
80%;
(C) the weighted average remaining amortization term of the
Mortgage Loans shall not be less than 335 months;
(D) may not exceed any of the following restrictions:
<TABLE>
<CAPTION>
Categories of Restriction (Based on
Mortgage Loans Scheduled Principal Balances)
-------------- -----------------------------
<S> <C>
Mortgage Loans secured by owner 88.00%
occupied dwellings
Mortgage Loans with balloon payments 55.00%
Mortgage Loans secured by junior liens 2.50%
Mortgage Loans secured by investor- 8.00%
owned Mortgaged Premises
</TABLE>
(E) no more than 0.75% of the Mortgage Loans (by Scheduled
Principal Balance) shall have balances in excess of
$500,000;
(F) no more than 15.50%, 9.75% and 2.25% of the Mortgage Loans
(by Scheduled Principal Balance) shall be classified by
Saxon Mortgage as "B", "C" and "D", respectively; and
(G) not less than 75% of the Mortgage Loans shall be secured by
single family (detached and attached) residences.
(ix) after giving effect to the acquisition of the Subsequent
Mortgage Loans, the Mortgage Loans in Group II (which shall all
be ARM Loans):
25
<PAGE>
(A) will have a weighted average current Mortgage Interest Rate
of not less than 9.80% and a weighted average margin of at
least 6.15%;
(B) the Mortgage Loans with a Loan to Value Ratio greater than
80% will not exceed 37.0% of the aggregate Scheduled
Principal Balances of the Mortgage Loans and the weighted
average Loan to Value Ratio of the Mortgage Loans will not
exceed 80.0%;
(C) the weighted average remaining amortization term of the
Mortgage Loans shall not be less than 354 months;
(D) may not exceed any of the following restrictions:
<TABLE>
<CAPTION>
Categories of Restriction (Based on
Mortgage Loans Scheduled Principal Balances)
-------------- -----------------------------
<S> <C>
Mortgage Loans secured by owner 90.00%
occupied dwellings
Mortgage Loans secured by investor-
owned Mortgaged Premises 6.00%
</TABLE>
(E) no more than 4.00% of the Mortgage Loans (by Scheduled
Principal Balance) shall have balances in excess of
$600,000;
(F) no more than 25.00%, 17.25% and 5.25% of the Mortgage Loans
(by Scheduled Principal Balance) shall be classified by
Saxon Mortgage as "B", "C" and "D", respectively;
(G) not less than 75% of the Mortgage Loans (by Scheduled
Principal Balance ) shall be secured by single family
(detached and attached) residences; and
(H) each Mortgage Loan in Subgroup A will adhere to FNMA and
FHLMC conforming balance guidelines.
For purposes of making all calculations required by clauses
(viii) and (ix), the Scheduled Principal Balances of the
Initial Mortgage Loans at the Cut-Off Date and of the
Subsequent Mortgage Loans as of their respective Subsequent
Cut-Off Dates shall be used.
(x) the Seller shall have provided the Master Servicer and the
Trustee any information reasonably requested by any of them
with respect to the Subsequent Mortgage Loans then to be sold
to the Trust;
(xi) the Seller shall have delivered to the Master Servicer for
deposit in the Master Servicer Custodial Account all principal
and interest due in respect of such Subsequent Mortgage Loans
after the related Subsequent Cut-Off Date;
(xii) the Depositor shall have delivered to the Trustee, the
Underwriters and the Rating Agencies a letter from an
independent accountant stating whether or not the
characteristics of the Subsequent Mortgage Loans conform to the
characteristics of the Mortgage Loans listed on Schedule I;
(xiii) as of each Subsequent Sales Date, neither the Seller nor Saxon
Mortgage shall be insolvent, nor will either of them be made
insolvent by such transfer;
(xiv) the Funding Period shall not have ended; and
(xv) the Seller and Saxon Mortgage each shall have delivered to the
Master Servicer and the Trustee an Officer's certificate
confirming the satisfaction of each condition precedent
26
<PAGE>
specified in this paragraph (b) and in the related Subsequent
Sales Agreement and opinions of counsel with respect to
corporate, bankruptcy and tax matters relating to the transfer
of Subsequent Mortgage Loans in the forms substantially similar
to those delivered on the Closing Date, and the Certificate
Insurer shall have consented to such acquisition.
(c) Pursuant to Section 2.03(b) hereof, the Trustee shall remit on each
Subsequent Sales Date to or upon the order of the Seller from the Pre-Funding
Account the amount specified by the Master Servicer only upon the Trustee's
receipt of: (i) a fully executed Subsequent Sales Agreement; (ii) the two
Officer's certificates required by Section 2.02(b)(xv) hereof; (iii) an Opinion
or Opinions of Counsel from each of the Seller and Saxon Mortgage required by
Section 2.02(b)(xv), and (iv) a letter from each Rating Agency as required by
Section 2.02 (b)(iv), (v) a letter from an independent accountant as required by
Section 2.02(b)(xii); and (vi) the written instruction from the Master Servicer
setting forth the amounts to be paid as required by Section 2.03(b) hereof. The
Trustee may rely and shall be protected in relying on all such officer's
certificates as evidencing full compliance with all conditions precedent
specified in Section 2.02(b), without any further duty of inquiry with respect
thereto.
(d) On each Subsequent Sales Date and on the Master Servicer Reporting
Date immediately following the end of the Funding Period, the Master Servicer
shall determine: (i) the amount and correct disposition of the Pre-Funded Amount
(and the portion thereof to be allocated to Group I Available Funds and the
portion thereof to be allocated to Group II Available Funds), and the amount
remaining in the Capitalized Interest Account and (ii) any other necessary
matters in connection with the administration of the Pre-Funded Account and the
Capitalized Interest Account. With respect to each Subsequent Sales Date the
Master Servicer shall determine the Overfunded Interest Amount. If any amounts
are released as a result of an error in calculation to the Holders or the Seller
from the Pre-Funding Account or from the Capitalized Interest Account, the
Seller shall immediately repay such amounts to the Master Servicer or, in the
case of the Holders, the Master Servicer shall have the right to cause the
Trustee to withhold such amounts from future distributions on such Certificates
for redeposit in the Pre-Funding Account or Capitalized Interest Account, as the
case may be.
Section 2.03. Pre-Funding Account and Capitalized Interest Account.
(a) The Trustee shall establish and maintain the Pre-Funding and the
Capitalized Interest Account, each to be held in trust for the benefit of the
Certificateholders. Each of the Pre-Funding Account and the Capitalized Interest
Account shall be an Eligible Account. On the Closing Date, Saxon will cause to
be deposited in the Pre-Funding Account the Group I Original Pre-Funded Amount
and the Group II Original Pre-Funded Amount and in the Capitalized Interest
Account the Initial Capitalized Interest Amount.
(b) On any Subsequent Sales Date, the Master Servicer shall instruct the
Trustee, with a copy to the Seller, (i) to withdraw from the Group I Pre-Funded
Amount in the Pre-Funding Account an amount equal to 100% of the aggregate
Scheduled Principal Balances of the Group I Subsequent Mortgage Loans as of the
applicable Subsequent Cut-Off Date sold to the Trust on such Subsequent Sales
Date; (ii) to withdraw from the Group II Pre-Funded Amount in the Pre-Funding
Account an amount equal to 100% of the aggregate Scheduled Principal Balances of
the Group II Subsequent Mortgage Loans as of the applicable Subsequent Cut-Off
Date sold to the Trust on such Subsequent Sales Date; and (iii) to pay such
amounts to or upon the order of the Seller upon satisfaction of the conditions
set forth in Section 2.02(c) hereof with respect thereto. In no event shall the
Trustee withdraw from the Pre-Funding Account an amount in excess of the Group I
Original Pre-Funded Amount with respect to Group I Mortgage Loans or an amount
in excess of the Group II Original Pre-Funded Amount with respect to Group II
Mortgage Loans.
(c) On each Master Servicer Remittance Date to and including the
Distribution Date immediately following the end of the Funding Period, the
Master Servicer shall instruct the Paying Agent to transfer: (i) to the
Capitalized Interest Account from the Pre-Funding Account, the Pre-Funding
Account Earnings; and (ii) to the Asset Proceeds Account from the Capitalized
Interest Account, the Capitalized Interest Requirement.
(d) On each Subsequent Sales Date the Master Servicer shall instruct the
Trustee to distribute the Overfunded Interest Amount, if any, to the Seller. At
the end of the Funding Period, all amounts, if any, remaining in the Capitalized
Interest Account shall be transferred to the Seller and the Capitalized Interest
Account shall be closed.
27
<PAGE>
(e) On the Master Servicer Remittance Date immediately following the end
of the Funding Period, the Master Servicer shall instruct the Trustee to
transfer the Pre-Funded Amount to the Asset Proceeds Account for distribution to
the Holders of the Class A Certificates in accordance with Section 3.02 hereof.
(f) The Pre-Funding Account and the Capitalized Interest Account shall not
be assets of either REMIC created pursuant to this Agreement.
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 and BF-1A, in the following order: first, pro rata,
the AF-1, AF-2, AF-3, AF-4, AF-5 and AF-6 Monthly Interest Amounts, second, the
MF-1 Monthly Interest Amount, third the MF-2 Monthly Interest Amount, and
fourth, pro rata, the BF-1 and BF-1A Monthly Interest Amounts;
(b) from the Group II Interest Funds to Subaccounts AV-1, AV-2, MV-1, MV-
2, BV-1 and BV-1A, in the following order: first, pro rata, the AV-1 and AV-2
Monthly Interest Amounts, second, the MV-1 Monthly Interest Amount, third, the
MV-2 Monthly Interest Amount, and fourth, pro rata, the BV-1 and BV-1A 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; and
(J) to Subaccount BF-1A until the BF-1A 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; and
28
<PAGE>
(F) to Subaccount BV-1A until the BV-1A 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 the Group I Interest Funds
and any amounts transferred from the Capitalized Interest
Account for the Group I Mortgage Loans are 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 and Class BF-1A Certificates, the Class BF-1
and Class BF-1A Current Interest; provided, however, if the
Group I Interest Funds and any amounts transferred from the
Capitalized Interest Account for the Group I Mortgage Loans are
not sufficient to make a full distribution of the Current
Interest with respect to the Class BF-1 and Class BF-1A
Certificates, such Interest Funds and amounts will be
distributed pro rata among each Class of the Class BF-1 and
Class BF-1A Certificates based on the ratio of (x) the Current
Interest for such Class to (y) the total amount of Current
Interest for the Class BF-1 and Class BF-1A Certificates; and
(v) 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 the Group II Interest Funds
and any amounts transferred from the Capitalized Interest
Account for the Group II Mortgage Loans are 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;
29
<PAGE>
(iv) pro rata, to the Class BV-1 and Class BV-1A Certificates, the
Class BV-1 and Class BV-1A Current Interest; provided, however,
if the Group II Interest Funds and any amounts transferred from
the Capitalized Interest Account for the Group II Mortgage
Loans are not sufficient to make a full distribution of the
Current Interest with respect to the Class BV-1 and Class BV-1A
Certificates, such Interest Funds and amounts will be
distributed pro rata among each Class of the Class BV-1 and
Class BV-1A Certificates based on the ratio of (x) the Current
Interest for such Class to (y) the total amount of Current
Interest for the Class BV-1 and Class BV-1A Certificates; and
(v) 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) if a Group I Subordinated Trigger Event exists on such
Distribution Date, sequentially, to the Class BF-1, Class MF-2
and Class MF-1 Certificates, in that order, the Group I Class
BF-1A Principal Distribution Amount;
(vi) to the Class BF-1A Certificates, the Group I Class BF-1A
Principal Distribution Amount, until the Certificate Principal
Balance thereof has been reduced to zero (provided that a Group
I Subordinated Trigger Event does not exist on such
Distribution Date); and
(vii) to the Class R Certificates;
provided, however, that, 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, and
(d) after the Certificate Principal Balance of the Class BF-1 Certificates has
been reduced to zero, the Class BF-1A Principal Distribution Amount shall equal
the Group I Principal Distribution Amount;
(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
30
<PAGE>
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:
amounts constituting Principal Funds attributable to Subgroup A
to the Class AV-1 Certificates until the Certificate Principal
Balance thereof has been reduced to zero and amounts
constituting Principal Funds attributable to Subgroup B to the
Class AV-2 Certificates until the Certificate Principal Balance
thereof has been reduced to zero, and any excess of the Group
II Class A Principal Distribution Amount over the amounts
distributed in the preceding clause will be prorated between
the Class AV-1 and Class AV-2 Certificates; provided, however,
if the Certificate Principal Balance of the Class AV-1
Certificates or the Class AV-2 Certificates is reduced to zero,
the Class A Principal Distribution Amount shall be distributed
to the remaining Class A Group II Certificates until the
Certificate Principal Balance of such Class has been reduced to
zero;
(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) if a Group II Subordinated Trigger Event exists on such
Distribution Date, sequentially, to the Class BV-1, Class MV-2
and Class MV-1 Certificates, in that order, the Group II Class
BV-1A Principal Distribution Amount;
(vi) to the Class BV-1A Certificates, the Group II Class BV-1A
Principal Distribution Amount, until the Certificate Principal
Balance thereof has been reduced to zero (provided that a Group
II Subordinated Trigger Event does not exist on such
Distribution Date); and
(vii) to the Class R Certificates;
provided, however, that, 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-1A Principal
Distribution Amount shall equal the Group II Principal Distribution Amount for
such Distribution Date.
(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)(v) hereof and, to the extent required to make the allocations set forth
below in clauses (i) through (iv) of this Section 3.02(e), Section 3.02(f)(v)
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) pro rata, to the Class BF-1 and Class BF-1A Certificates, the
Class BF-1 and Class BF-1A Interest Carry Forward Amount;
31
<PAGE>
(v) to the extent required to make the allocations set forth in
clauses (i) through (iv) of Section 3.02(f) hereof, pursuant to
Section 3.02(f) hereof;
(vi) to the Class BF-1A Certificates, an amount equal to the Group I
Applicable Percentage of the remaining amount, in reduction of
the Certificate Principal Balance thereof, until the Class
BF-1A Certificate Principal Balance has been reduced to zero;
and
(vii) 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)(v) hereof and, to the extent required to make the allocations set forth
below in clauses (i) through (iv) of this Section 3.02(f), Section 3.02(e)(v)
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) pro rata, to the Class BV-1 and Class BV-1A Certificates, the
Class BV-1 and Class BV-1A Interest Carry Forward Amount;
(v) to the extent required to make the allocations set forth in
clauses (i) through (iv) of Section 3.02(e) hereof;
(vi) 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;
(vii) 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;
(viii) 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;
(ix) 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;
(x) on any Distribution Date on or before the last Distribution
Date with respect to the Class BV-1A Certificates, the Class
BV-1A Certificates Carryover;
(xi) to the Class BV-1A Certificates, an amount equal to the Group
II Applicable Percentage of the remaining amount, in reduction
of the Certificate Principal Balance thereof, until the Class
BV-1A Certificate Principal Balance has been reduced to zero;
and
(xii) 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)(vii) and (f)(xii) 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 Scheduled 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-1A Certificates until the Class BF-1A
Certificate Principal Balance is reduced to zero;
32
<PAGE>
(ii) to the Class BF-1 Certificates until the Class BF-1 Certificate
Principal Balance is reduced to zero;
(iii) to the Class MF-2 Certificates until the Class MF-2 Certificate
Principal Balance is reduced to zero; and
(iv) 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-1A Certificates until the Class BV-1A
Certificate Principal Balance is reduced to zero;
(ii) to the Class BV-1 Certificates until the Class BV-1 Certificate
Principal Balance is reduced to zero;
(iii) to the Class MV-2 Certificates until the Class MV-2 Certificate
Principal Balance is reduced to zero; and
(iv) 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; and
(iv) to the Class BF-1A Certificates in an amount up to the
Class BF-1A 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; and
(iv) to the Class BV-1A Certificates in an amount up to the
Class BV-1A 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):
33
<PAGE>
(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;
(d) whether a Group I or Group II Trigger Event or a Group I or Group II
Subordinated Trigger Event has occurred; and
(e) for each Distribution Date during the Funding Period, (i) the Group I
Pre-Funded Amount and the Group II Pre-Funded Amount previously used to acquire
Subsequent Mortgage Loans, (ii) the Group I Pre-Funded Account Earnings and the
Group II Pre-Funded Account Earnings transferred to the Asset Proceeds Account,
(iii) the Group I Capitalized Interest Requirement and the Group II Capitalized
Interest Requirement transferred to the Asset Proceeds Account; and (iv) the
Group I Pre-Funded Amount and the Group II Pre-Funded Amount; and for the
Distribution Dated following the end of the Funding Period, the Group I
Pre-Funded Amount distributed as a part of a Group I Principal Distribution and
the Group II Pre-Funded Amount distributed as a part of a Group II Principal
Distribution Amount.
Section 3.04. Reports by Master Servicer.
(a) On or before the Business Day preceding each Distribution Date, based
on information provided by the Servicer, the Master Servicer shall report or
cause to be reported 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,
any Group I or Group II Extra Principal Distribution Amount and any
Class MF-1, Class MF-2, Class BF-1, Class BF-1A, Class MV-1,
Class MV-2, Class BV-1 and Class BV-1A Applied Realized Loss Amount
with respect to, and any Class MF-1, Class MF-2, Class BF-1,
Class BF-1A, Class MV-1, Class MV-2, Class BV-1 and Class BV-1A 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 and
Class BF-1A Interest Carry Forward Amount, any Class AV-1, Class AV-2,
Class MV-1, Class MV-2, Class BV-1 and Class BV-1A Interest Carry
Forward Amount or any Class AV-1, Class AV-2, Class MV-1, Class MV-2,
Class BV-1 and Class BV-1A Certificates Carryover;
(ii) the Group I Net Rate and the Group II Net Rate;
(iii) the Realized Losses for Group I and Group II for the period and
since the Cut-Off Date;
(iv) the largest Mortgage Loan balance outstanding in each Group;
(v) the Servicing Fees and Master Servicing Fees allocable to each
Group;
(vi) One-Month LIBOR on the most recent Interest Determination Date;
34
<PAGE>
(vii) 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; and.
(viii) for each Distribution Date during the Funding Period, the
Pre-Funded Amount allocable to each Group.
(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; and
(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, 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 3.04
hereof for the preceding two years (or such shorter period commencing August 1,
1999) 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 1999-3. The aggregate principal amount of
Certificates that may be executed and delivered under this Agreement is limited
to $849, 999,750, 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:
35
<PAGE>
Intial Certificate
Class Principal Balance
Group I - Fixed Rate Mortgage Loans
AF-1 $154,198,250
AF-2 $ 70,000,000
AF-3 $ 67,000,000
AF-4 $ 56,000,000
AF-5 $ 32,000,000
AF-6 $ 42,133,000
MF-1 $ 24,639,000
MF-2 $ 19,711,000
BF-1 $ 14,784,000
BF-1A $ 12,320,000
Group II - Adjustable Rate Mortgage Loans
AV-1 $202,526,000
AV-2 $ 77,887,500
MV-1 $ 27,684,000
MV-2 $ 23,219,000
BV-1 $ 14,289,000
BV-1A $ 11,609,000
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.
36
<PAGE>
Article V
Miscellaneous Provisions
Section 5.01. Request for Opinions.
(a) The Depositor and the Master Servicer hereby request and authorize
McGuire, Woods, Battle & Boothe 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, Class C and
Class R Certificates shall only be transferable to an affiliate of the Depositor
or a Qualified Institutional Buyer.
37
<PAGE>
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> <C> <C>
Subaccount AF-1 $154,198,250 (1) Regular
Subaccount AF-2 $ 70,000,000 (1) Regular
Subaccount AF-3 $ 67,000,000 (1) Regular
Subaccount AF-4 $ 56,000,000 (1) Regular
Subaccount AF-5 $ 32,000,000 (1) Regular
Subaccount AF-6 $ 42,133,000 (1) Regular
Subaccount MF-1 $ 24,639,000 (1) Regular
Subaccount MF-2 $ 19,711,000 (1) Regular
Subaccount BF-1 $ 14,784,000 (1) Regular
Subaccount BF-1A $ 12,320,000 (1) Regular
Group II
Subaccount AV-1 $202,526,000 (2) Regular
Subaccount AV-2 $ 77,887,500 (2) Regular
Subaccount MV-1 $ 27,684,000 (2) Regular
Subaccount MV-2 $ 23,219,000 (2) Regular
Subaccount BV-1 $ 14,289,000 (2) Regular
Subaccount BV-1A $ 11,609,000 (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-1A, Class AV-1, Class AV-2, Class MV-1, Class MV-2,
Class BV-1 and Class BV-1A 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.
38
<PAGE>
(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 December 25, 2032.
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 each 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 each 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) Chase Bank of Texas, National Association is hereby appointed as
Certificate Registrar and Paying Agent.
39
<PAGE>
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 August
1, 1999.
SAXON ASSET SECURITIES COMPANY
By: /s/ Bradley D. Adams
------------------------------------------
Bradley D. Adams, Vice President
SAXON MORTGAGE, INC.
as Master Servicer
By: /s/ Robert G. Partlow
------------------------------------------
Robert G. Partlow, Senior Vice President
CHASE BANK OF TEXAS, NATIONAL ASSOCIATION
as Trustee
By: /s/ Lila R. Garlin
------------------------------------------
Lila R. Garlin, Vice President
<PAGE>
COMMONWEALTH OF VIRGINIA )
) ss.:
COUNTY OF HENRICO )
The foregoing instrument was acknowledged before me August 17, 1999, by
Bradley D. Adams, a Vice President of Saxon Asset Securities Company, a Virginia
corporation, on behalf of the corporation.
/s/ Joyce L.Collins
-----------------------------------------
Notary Public
My Commission expires: 9/30/2002
<PAGE>
COMMONWEALTH OF VIRGINIA )
) ss.:
COUNTY OF HENRICO )
The foregoing instrument was acknowledged before me on August 17, 1999,
by Robert G. Partlow, Senior Vice President of Saxon Mortgage, Inc., a Virginia
corporation, on behalf of the corporation.
/s/ Joyce L. Collins
-----------------------------------
Notary Public
My Commission expires: 9/30/2002
<PAGE>
CITY OF RICHMOND )
) ss.:
COMMONWEALTH OF VIRGINIA )
The foregoing instrument was acknowledged before me August 18, 1999, by
Lila R. Garlin, a Vice President of Chase Bank of Texas, National Association, a
national banking association, on behalf of the bank.
/s/ Patsy K. Childress
------------------------------------
Notary Public
My Commission expires: 2/28/2003
<PAGE>
Schedule I
Mortgage Loans
--------------
A. Group I Mortgage Loans.
B. Group II Mortgage Loans.
<PAGE>
Schedule II
Sales Agreement
---------------
<PAGE>
Schedule III
Form of Subsequent Sales Agreement
----------------------------------
<PAGE>
EXHIBIT 2
SAXON ASSET SECURITIES TRUST 1999-3
MORTGAGE LOAN ASSET BACKED CERTIFICATES
SERIES 1999-3
FIRST AMENDMENT TO
TRUST AGREEMENT
dated as of August 1, 1999
among
SAXON ASSET SECURITIES COMPANY,
as Depositor
SAXON MORTAGE, INC.
as Master Servicer
and
CHASE BANK OF TEXAS, NATIONAL ASSOCIATION,
as Trustee
<PAGE>
FIRST AMENDMENT TO TRUST AGREEMENT
THIS FIRST AMENDMENT (the "First Amendment") to the TRUST AGREEMENT dated
as of August 1, 1999 (the "Agreement"), among SAXON ASSET SECURITIES COMPANY, a
Virginia corporation (the "Depositor"), SAXON MORTGAGE, INC., a Virginia
corporation, as Master Servicer (the "Master Servicer"), and CHASE BANK OF
TEXAS, NATIONAL ASSOCIATION, a national banking association, as Trustee, under
the Agreement and the Standard Terms to Trust Agreement (July 1998 Edition) (the
"Standard Terms"), all the provisions of which are incorporated as a part of the
Agreement as if set forth therein in full, is entered into as of the 22nd day of
September 1999.
A. Pursuant to section 11.01 of the Standard Terms, the Trust Agreement
may be amended or supplemented from time to time by the Depositor, the
Master Servicer and the Trustee without the consent of the
Certificateholders to cure any ambiguity, provided that such action
shall not adversely affect in any material respect the interests of
any Certificateholders.
B. It has been determined that there is an ambiguity in the Trust
Agreement requiring an amendment to the Trust Agreement and that the
amendment will not adversely affect in any material respect the
interests of any Certificateholders.
NOW, THEREFORE, the Agreement is amended as follows:
1. Section 2.02(b)(viii)(D) of the Agreement is amended to read as
follows:
(D) may not exceed any of the following restrictions:
<TABLE>
<CAPTION>
Categories of Restriction (Based on
Mortgage Loans Scheduled Principal Balances)
-------------- -----------------------------
<S> <C>
Mortgage Loans with balloon 55.00%
payments
Mortgage Loans secured by 2.50%
junior liens
Mortgage Loans secured by 8.00%
investor-owned Mortgaged Premises
</TABLE>
2. Section 2.02(b)(viii)(F) of the Agreement is amended by deleting
the word "and" immediately after the words "shall be classified
by Saxon Mortgage as "B", "C" and "D", respectively;"
3. Section 2.02(b)(viii)(G) of the Agreement is amended by adding
the word "; and" immediately after the words "secured by single
family (detached and attached) residences".
<PAGE>
4. Section 2.02(b)(viii) of the Agreement is amended by adding a new
subparagraph (H) at the end to read as follows:
"(H) not less than 88% of the Mortgage Loans shall be secured
by owner occupied dwellings."
5. Section 2.02(b)(ix)(D) of the Agreement is amended to read as
follows:
(D) may not exceed any of the following restrictions:
<TABLE>
<CAPTION>
Categories of Restriction (Based on
Mortgage Loans Scheduled Principal Balances)
-------------- -----------------------------
<S> <C>
Mortgage Loans secured by 6.00%
investor-owned Mortgage Premises
</TABLE>
6. Section 2.02(b)(ix)(G) of the Agreement is amended by deleting
the word "and" immediately after the words "secured by single
family (detached and attached) residences;"
7. Section 2.02(b)(ix)(H) of the Agreement is amended by adding the
word "; and" immediately after the words "conforming balance
guidelines".
8. Section 2.02(b)(ix) of the Agreement is amended by adding a new
subparagraph (I) at the end to read as follows:
"(I) not less than 90% of the Mortgage Loans shall be secured by
owner occupied dwellings."
9. Section 2.02(b)(xv) of the Agreement is amended by deleting the
words", and the Certificate Insurer shall have consented to such
acquisition" immediately after the words "delivered on the
Closing Date".
<PAGE>
IN WITNESS WHEREOF, the Depositor, the Master Servicer and the Trustee have
caused this First Amendment to be duly executed by their respective officers
thereunto duly authorized and their respective signatures duly attested all as
of September 22, 1999.
SAXON ASSET SECURITIES COMPANY
By: /s/ Brabley D. Adams
-------------------------------------
Bradley D. Adams, Vice President
SAXON MORTGAGE, INC.
as Master Servicer
By: /s/ Robert G. Partlow
--------------------------------------
Robert G. Partlow
Senior Vice President
CHASE BANK OF TEXAS, NATIONAL
ASSOCIATION
as Trustee
By: /s/ Mary Jo Davis
--------------------------------------
Mary Jo Davis, Vice President
<PAGE>
COMMONWEALTH OF VIRGINIA )
) ss:
COUNTY OF HENRICO )
The foregoing instrument was acknowledged before me September 21, 1999, by
Bradley D. Adams, a Vice President of Saxon Asset Securities Company, a Virginia
corporation, on behalf of the corporation.
/s/ Tracy V. Evans
---------------------------------
Notary Public
My Commission expires: 4/30/2002
<PAGE>
COMMONWEALTH OF VIRGINIA )
) ss:
COUNTY OF HENRICO )
The foregoing instrument was acknowledged before me September 21, 1999, by
Robert G. Partlow, a Senior Vice President of Saxon Mortgage, Inc., a Virginia
corporation, on behalf of the corporation.
/s/ Tracy V. Evans
------------------
Notary Public
My Commission expires: 4-30-2002
<PAGE>
STATE OF TEXAS )
) ss:
CITY OF HOUSTON )
The foregoing instrument was acknowledged before me September 21, 1999, by
Mary Jo Davis, a Vice President of Chase Bank of Texas, National
Association, a national banking association, on behalf of the bank.
/s/ Yolanda D. Pope
-------------------
Notary Public
My Commission expires: 12-30-2002
