SAXON ASSET SECURITIES CO
424B5, 1999-02-25
ASSET-BACKED SECURITIES
Previous: SAXON ASSET SECURITIES CO, 8-K, 1999-02-25
Next: DARUMA FUNDS INC, N-30D, 1999-02-25






                                   Filed Pursuant to Rule 424b5
                                   Filed Number 333-59479

   [SAXON LOGO]    PROSPECTUS SUPPLEMENT DATED FEBRUARY 18, 1999
                    (TO PROSPECTUS DATED SEPTEMBER 21, 1998)

                                  $497,616,000
            MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1999-1
                       SAXON ASSET SECURITIES TRUST 1999-1
               SAXON MORTGAGE, INC.         SAXON ASSET SECURITIES COMPANY
            SELLER AND MASTER SERVICER                DEPOSITOR


<TABLE>
<CAPTION>
                 INITIAL CERTIFICATE      ANNUAL PASS          RATINGS
CLASS             PRINCIPAL BALANCE      THROUGH RATES     MOODY'S /FITCH
<S>             <C>                   <C>                 <C>
GROUP I -- FIXED RATE MORTGAGE LOANS
AF-1(1)              $ 80,000,000        Variable(3)           Aaa/AAA
AF-2(1)                38,000,000         5.980%               Aaa/AAA
AF-3(1)                35,000,000         6.170%               Aaa/AAA
AF-4(1)                28,000,000         6.350%               Aaa/AAA
AF-5(1)(2)             17,389,000         6.775%               Aaa/AAA
AF-6(1)                22,043,000         6.350%               Aaa/AAA
MF-1(2)                14,825,000         6.645%               Aa2/AA
MF-2(2)                10,958,000         7.190%                A2/A
BF-1(2)                 6,446,000         8.475%               Baa2/BBB
                                      SPREADS OVER ONE
                                         MONTH LIBOR

                     WEIGHTED         LAST SCHEDULED
CLASS            AVERAGE LIFE(5)   DISTRIBUTION DATE(5)    CUSIP NO.

GROUP I -- FIXED RATE MORTGAGE LOANS
AF-1(1)          0.906/0.906         January 25, 2014    805564 CU  3
AF-2(1)           2.03/2.03          January 25, 2014    805564 CV  1
AF-3(1)           3.06/3.06           August 25, 2021    805564 CW  9
AF-4(1)          5.081/5.081            July 25, 2026    805564 CX  7
AF-5(1)(2)      11.025/7.386        February 25, 2029    805564 CY  5
AF-6(1)          6.604/6.229        February 25, 2029    805564 DG  3
MF-1(2)          6.070/5.344        February 25, 2029    805564 CZ  2
MF-2(2)          5.953/5.339        February 25, 2029    805564 DA  6
BF-1(2)          5.672/5.339        February 25, 2029    805564 DB  4







                 INITIAL CERTIFICATE      ANNUAL PASS          RATINGS
CLASS             PRINCIPAL BALANCE      THROUGH RATES     MOODY'S /FITCH

GROUP II -- ADJUSTABLE RATE MORTGAGE LOANS
AV-1(1)(2)(4)        $200,358,000            0.30%             Aaa/AAA
MV-1(2)(4)             20,728,000            0.62%             Aa2/AA
MV-2(2)                16,331,000            1.12%             A2/A
BV-1(2)                 7,538,000            2.75%             Baa2/BBB


                     WEIGHTED         LAST SCHEDULED
CLASS            AVERAGE LIFE(5)   DISTRIBUTION DATE(5)   CUSIP NO.

GROUP II -- ADJUSTABLE RATE MORTGAGE LOANS
AV-1(1)(2)(4)    2.204/2.081        February 25, 2029    805564 DC 2
MV-1(2)(4)       5.108/4.823        February 25, 2029    805564 DD 0
MV-2(2)          4.838/4.629        February 25, 2029    805564 DE 8
BV-1(2)          4.572/4.528        February 25, 2029    805564 DF 5
</TABLE>

- ---------
(1) ERISA eligible. See "ERISA CONSIDERATIONS" on page S-37.
(2) Subject to the "available funds caps" described on page S-1. For the Class
    AF-5  Certificates the pass through rate increases by 0.50%, and the initial
    spread over LIBOR for the Class AV-1,  Class MV-1, Class MV-2 and Class BV-1
    Certificates increases to 0.60%, 0.93%, 1.68% and 4.125%,  respectively,  on
    the Initial Optional Termination Date.
(3) Interest  will  accrue on the Class  AF-1  Certificates  at a per annum rate
    equal to one month LIBOR + 0.20%,  subject to the applicable available funds
    cap described on page S-1.
(4) "Mortgage  related  security"  for SMMEA  purposes.  See "LEGAL  INVESTMENT
    CONSIDERATIONS" on page S-38.
(5) At the pricing  speed  (24.0% HEP for Group I and 30.0% CPR for Group II) to
    maturity/Initial  Optional  Termination  Date.  See  "PREPAYMENT  AND  YIELD
    CONSIDERATIONS" ON PAGE S-17.


o The Trust will make  distributions  monthly,  commencing March 25, 1999.
o The Offered Certificates represent undivided ownership interests in two
  groups of mortgage loans to be owned by the Trust and are not interests in
  or obligations of any other entity.
o The Offered  Certificates will be REMIC "regular interests," treated generally
  as debt  instruments  for federal  income tax purposes.  See "CERTAIN  FEDERAL
  INCOME TAX CONSEQUENCES" on page S-36.
o The mortgage loans were originated or acquired in accordance with underwriting
  guidelines that are not as strict as Fannie Mae and Freddie Mac guidelines. As
  a result,  these mortgage loans may  experience  higher rates of  delinquency,
  foreclosure  and bankruptcy  than if they had been  underwritten in accordance
  with higher standards.
CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE S-4 OF THIS PROSPECTUS
SUPPLEMENT.
NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED THE OFFERED CERTIFICATES OR DETERMINED THAT THIS
PROSPECTUS SUPPLEMENT OR THE PROSPECTUS IS ACCURATE OR COMPLETE. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
THE ATTORNEY  GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE
MERITS OF THIS OFFERING.  ANY  REPRESENTATION  TO THE CONTRARY IS UNLAWFUL.
The underwriters  listed below  will offer the Offered Certificates (other  than
certain Class BV-1 Certificates) from time to time in negotiated transactions or
otherwise,  at  varying  prices  to be  determined  at the  time  of  sale.  See
"UNDERWRITING"  on page S-39.

The Depositor will initially  retain  certain Class BV-1  Certificates  and may,
from time to time, offer such  Certificates for sale to the public in negotiated
transactions  or otherwise at prices to be determined  at the time of sale.  The
Depositor expects to deliver the Offered  Certificates (other than certain Class
BV-1  Certificates) to the Underwriters on or about the closing date of February
25, 1999, in book entry form through The Depository Trust Company,  CEDEL, S.A.,
and the Euroclear System.


PRUDENTIAL SECURITIES
              MERRILL LYNCH & CO.
                            NATIONSBANC MONTGOMERY SECURITIES LLC
                                          FIRST CHICAGO CAPITAL MARKETS, INC.
                                                         CHASE SECURITIES INC.


<PAGE>>

TABLE OF CONTENTS

TERMS OF THE CERTIFICATES AND THE MORTGAGE LOANS ......S-1
RISK FACTORS...........................................S-4
THE MORTGAGE LOAN POOL.................................S-7
   General.............................................S-7
   Characteristics of the Mortgage Loans ..............S-7
   Additional Information..............................S-11
   Underwriting Standards..............................S-12
   Servicing of the Mortgage Loans ....................S-13
   Servicing and Other Compensation and Payment
     of Expenses; Repurchase ..........................S-14
   Advances and Month End Interest ....................S-14
   The Master Servicer.......... ......................S-15
   Year 2000 Compliance......... ......................S-15
PREPAYMENT AND YIELD CONSIDERATIONS ...................S-16
   General.............................................S-16
   Prepayments and Yields for Offered Certificates ....S-16
   Payment Delay Feature of Certain Group I
     Certificates .....................................S-23
DESCRIPTION OF THE OFFERED CERTIFICATES ...............S-24
   General.............................................S-24
   Distributions.......................................S-25
   Crosscollateralization Provisions ..................S-29
   Calculation of One Month LIBOR .....................S-30
   Book Entry Registration of the Offered
     Certificates .....................................S-31
THE AGREEMENT..........................................S-32
   Formation of the Trust..............................S-32
   Reports to Certificateholders ......................S-32
   Delivery and Substitution of Mortgage Loans ........S-33
   The Trustee.........................................S-33
   Voting Rights.......................................S-33
   Termination.........................................S-33
   Sale of Mortgage Loans..............................S-33
   Events of Default...................................S-34
   Governing Law.......................................S-34
CERTAIN FEDERAL INCOME TAX CONSEQUENCES ...............S-35
   REMIC Elections.....................................S-35
ERISA CONSIDERATIONS...................................S-36
RATINGS................................................S-37
LEGAL INVESTMENT CONSIDERATIONS........................S-37
USE OF PROCEEDS........................................S-37
CERTAIN LEGAL MATTERS..................................S-37
UNDERWRITING...........................................S-38
INDEX TO LOCATION OF  PRINCIPAL DEFINED TERMS ..........A-1


                                   SUMMARY

The trust.  Saxon Asset Securities  Company is forming a trust to own a group of
fixed rate mortgage loans and a group of variable rate mortgage loans.
o     The parent, Saxon Mortgage, Inc., originated or acquired those mortgages
      under its non-conforming credit program and will act as master servicer.
o     An affiliate, Meritech Mortgage, Inc., will act as servicer.
o     Chase Bank of Texas, National Association, will act as trustee of the
      trust.  The  trustee  is  an  affiliate  of  one  of  the  Underwriters.

The   certificates.   Ownership   of  the  trust   consists  of  two  groups  of
"certificates" that correspond generally to the mortgage loan groups and, within
each group, separate classes of certificates.

Principal  distributions.  The trust will  distribute  principal  monthly  under
formulas that generally favor distribution first to the most senior certificates
of each  group,  which  are the  Class A  Certificates,  then to the  Class  M-1
Certificates,  then  to the  Class  M-2  Certificates,  then  to the  Class  B-1
Certificates and finally to classes of certificates that are not offered by this
prospectus  supplement.  Distributions of principal among the various classes of
Class A Certificates are also subject to formulas.

Interest distributions.  The trust will distribute interest monthly, in order of
seniority.  Pass through  rates on certain  classes are subject to caps based on
the mortgage  interest  rates of the mortgage  loans  outstanding in the related
group.

Possible  losses.  The trust may incur losses because of a mortgagor  default if
the trust is unable to dispose of the mortgaged  premises for an amount equal to
the  mortgage  loan  obligation.   Any  ultimate  loss  will  be  borne  by  the
certificates   in  reverse  order  of  seniority,   beginning  with  classes  of
certificates  that are not offered by this  prospectus  supplement.  Because the
mortgage  loans  were  originated  or  acquired  under  Saxon  Mortgage,  Inc.'s
non-conforming  credit program, the loss experience on the mortgage loans may be
greater,  perhaps significantly,  than had the loans been originated or acquired
in  accordance  with  stricter   guidelines.

No obligor or guarantor. The certificates do not represent the obligation of any
entity nor has any other entity guaranteed distributions.


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


This summary  provides a very broad overview of the  certificates;  it does not,
however,  contain the specific information you will need to consider in making a
decision  whether  to  invest in the  certificates.

If you are considering an investment in the certificates, you should next review
the section "Terms of the  Certificates and the Mortgage Loans." Before making a
final investment  decision,  you should review:

o  this  prospectus   supplement  --  for  more  detailed   information  on  the
   certificates and the mortgage loans.

o  the prospectus -- for general information some of which may not apply to
   these certificates.


<PAGE>



               TERMS OF THE CERTIFICATES AND THE MORTGAGE LOANS

This term sheet  provides an overview.  It does not contain all the  information
that you need to consider in making your investment decision.  To understand the
terms of the offered certificates and the characteristics of the mortgage loans,
read carefully the entire prospectus supplement and the accompanying prospectus.


OFFERED CERTIFICATES

The offered  certificates  represent undivided ownership interests in the assets
of the trust and are not the obligation of any other entity.

The assets of the trust are separated into two groups,  each containing mortgage
loans secured by one-to-four family residential  properties:

o    Group I consists of  fixed-rate,  first or second lien,  mortgage  loans.

o    Group II consists of adjustable rate, first lien mortgage loans.

The offered  certificates  are also separated into two groups.  In general,  the
trust will  distribute  collections on Group I to the Group I  Certificates  and
collections on Group II to the Group II Certificates.

The trust will make  distributions on the 25th day of each month, or if that day
is not a business day, the next business day, commencing March 25, 1999.


Pass Through Rates

o  Pass  through  rates on the Group I  Certificates  other  than the Class AF-1
   Certificates  are fixed and are shown on the  cover  page.  The pass  through
   rates for Class  AF-1,  Class  AF-5,  Class  MF-1,  Class MF-2 and Class BF-1
   Certificates  will,  however,  be capped at the  weighted  average of the net
   mortgage  interest rates for Group I, which may be less than the pass through
   rates shown on the cover page.

o  For  the  Group  I  Certificates  (with  the  exception  of  the  Class  AF-1
   Certificates)  the interest  distributable on each  distribution  date is the
   interest  accrued during the month  immediately  preceding the month in which
   such  distribution  date occurs.  All calculations are made on the basis of a
   360-day year consisting of twelve 30 day months (30/360).

o  Pass  through  rates  on  the  Class  AF-1  Certificates  and  the  Group  II
   Certificates  adjust on each distribution date,  generally to One Month LIBOR
   plus the spread shown on the cover page applicable to each class.

o  Pass through  rates on any  distribution  date for the Group II  Certificates
   will,  however,  be subject to an "available funds cap" equal to the weighted
   average of the net mortgage interest rates of Group II. The pass through rate
   for the Class AF-1 Certificates is similarly limited by such a cap calculated
   in respect of Group I.

o  Whenever a pass through rate for a Group II Certificate is capped by the
   Group II available  funds cap,  the excess of:

   1.  the interest  distributable had the pass through  rate been based on One
       Month LIBOR plus the  applicable spread (but not more than the  weighted
       average of the maximum lifetime net mortgage interest rates for Group
       II)  over

   2.  the interest  actually    distributed  based on the  Group II  Available
       Funds  Cap

   3.  plus  interest thereon  at the  applicable  pass  through  rate

   will be treated as "Group II Certificates  Carryover  Amount."

o  The trust will keep track of the Group II Certificates  Carryover  Amount for
   each class of the Group II Certificates. If, before a class is retired, funds
   are  available  for that  purpose,  the trust will distribute an amount equal
   to the Group II Certificates  Carryover Amount for that class.

o  There will be no carryover amount for the Class AF-1 certificates.

o  For the Class AF-1 Certificates and the Group II Certificates interest
   accrues on each distribution  date from and including the prior  distribution
   date (or from  February 25, 1999,  the Closing Date, in the case of the first
   distribution  date) to and excluding such distribution date. All calculations
   are made on the  basis  of an  actual  number  of days and a year of 360 days
   (actual/360).

Interest Distributions

On each distribution  date, the trust will apply interest collected from a group
to make  distributions in the following order:


<PAGE>


o all interest due to the related Class A Certificates, pro rata if funds
  are not sufficient to distribute all interest due, at the applicable pass
  through rates;
o in order of seniority, interest due to the other related classes at the
  applicable pass through rates; and
o any remaining interest as described under "Crosscollateralization"  herein.

Principal Distributions

On each distribution date, the trust will apply principal  collected for a Group
to  make   distributions   on  the  related   certificates  as  described  under
"DESCRIPTION OF THE OFFERED CERTIFICATES -- Distributions" on page S-25.

Crosscollateralization

On each distribution date, the trust will apply any excess interest from a
group in the following order:

o to distribute an extra principal distribution amount on the related
  certificates (but solely to the limited extent described herein);

o to distribute to the related subordinated certificates, in order of seniority,
  the  amount  of unpaid  interest  for  prior  distribution  dates  (excluding
  Group  II   Certificates   Carryover   Amount)  on  the  related certificates;

o to make similar distributions to the other group of certificates;

o in the case of Group II, in order of seniority, to distribute any Group II
  Certificates Carryover Amount; and

o to distribute any remainder as described  under  "DESCRIPTION  OF THE OFFERED
  CERTIFICATES -- Crosscollateralization Provisions" on page S-29.

Optional Termination

The Master  Servicer  has the right to purchase  all the  Mortgage  Loans on any
distribution  date  when  their  aggregate  scheduled  principal  balances  have
declined to less than 10% of their aggregate  scheduled principal balances as of
February  1,  1999.  The first  such  distribution  date is  referred  to as the
"Initial  Optional  Termination  Date." Any such  repurchase  will result in the
early retirement of your certificates.

See "THE AGREEMENT -- Termination" on page S-33.

Realized Losses

If the trust  disposes of a mortgage loan for less than its scheduled  principal
balance plus accrued interest, the trust will incur a "realized loss."

If there is not sufficient  excess  interest to offset  realized losses fully as
described in this  prospectus  supplement,  the trust will generally  reduce the
certificate  principal  balances of the subordinate  certificates of the related
group in  reverse  order of  seniority,  beginning  with the  related  Class B-3
Certificates.  Thereafter,  the holders of any such  certificates will generally
only be entitled to  distributions of both principal and interest on the reduced
certificate  principal  balance  of  their  certificates.  If,  however,  excess
interest is subsequently  available and such  certificate  principal  balance is
subsequently  increased,  the holder of any such certificate will be entitled to
distributions of principal and interest based on such increased balance.

Private Certificates

The Class BF-2, Class BF-3, Class BV-2, Class BV-3, Class C and Class R
Certificates, which are not offered hereby, represent the most junior
ownership interests in the assets of the trust.  See "DESCRIPTION OF THE
OFFERED CERTIFICATES -- General" on page S-24.

Denominations

The trust will issue the  offered  certificates  in  book-entry  form in minimum
denominations of $1,000 in original principal amount and integral multiples.

Depositor

Saxon Asset Securities Company

Trustee

Chase Bank of Texas, National Association

MORTGAGE LOANS

Seller and Master Servicer

Saxon Mortgage, Inc., the parent of Saxon Asset Securities Company, is the
seller of the mortgage loans.  Saxon Mortgage, Inc. originated or acquired
all the mortgage loans in accordance with its program for non-conforming
credits and will act as Master Servicer.

See "RISK FACTORS -- Non-Conforming Underwriting Standards" on page S-5.

<PAGE>


Servicer

Meritech Mortgage Services, Inc., an affiliate of Saxon Asset Securities
Company, will service the mortgage loans and has promised:

o  to make recoverable advances of delinquent payments on the mortgage loans;
   and
o  to deposit month end interest (generally,  interest shortfalls resulting from
   prepayments  in full of the mortgage  loans) with  respect to mortgage  loans
   that are prepaid in full.

If the  Servicer  fails  to make  required  advances  or to  deposit  month  end
interest, the Master Servicer has promised to do so.

Mortgage Loan Data

At February 1, 1999,  there were 5,077  Mortgage  Loans  secured by mortgages on
residential properties including investment  properties,  which may be detached,
attached,   one-to-four  family  dwellings,   condominium   units,   townhouses,
manufactured housing or units in a planned unit development.

Group I Mortgage Loans
Aggregate Scheduled Principal Balances                  $257,819,978.82
Average Scheduled Principal Balance                          $90,115.34
Range of Scheduled Principal
     Balances                                  $9,970.26 to $749,575.00
Range of Mortgage Interest Rates                      6.875% to 15.750%
Weighted Average Mortgage Interest Rate                          9.819%
Weighted Average Original Loan-to-Value Ratio                   75.534%
Weighted Average Combined Original
    Loan-to-Value Ratio                                         77.212%
Weighted Average Remaining
   Amortization Term                                         339 Months
Range of Remaining Amortization Terms                  58 to 360 Months
Second Liens                                                      2.93%
Balloon Mortgage Loans                                           42.98%
Mortgaged Premises
   Single-family detached dwellings                              81.42%
   Single-family attached dwellings                               1.94%
   Planned unit developments                                      4.49%
   Condominiums                                                   3.89%
   2-4 Family                                                     4.62%
Weighted Average Servicing Fee Rate                               0.51%
Master Servicing Fee Rate                                         0.05%

Group II Mortgage Loans
Aggregate Scheduled Principal Balances                  $251,237,431.00
Average Scheduled Principal Balance                         $113,374.29
Range of Scheduled Principal
   Balances                                   $16,083.47 to $792,000.00
Mortgage Interest Rates
   Weighted Average By Loan Type:
     One Year CMT                                                9.274%
     2/28 LIBOR                                                  9.791%
     3/27 One Year CMT                                          10.500%
     3/27 LIBOR                                                  9.947%
     5/25 LIBOR                                                  9.577%
     Six Month LIBOR                                             9.291%
   Weighted Average Gross Margin:
     One Year CMT                                                6.357%
     2/28 LIBOR                                                  6.240%
     3/27 One Year CMT                                           6.500%
     3/27 LIBOR                                                  6.346%
     5/25 LIBOR                                                  6.601%
     Six Month LIBOR                                             5.793%
   Current Weighted Average Mortgage
     Interest Rate                                               9.743%
   Range of Current Mortgage Interest
     Rates                                            6.625% to 15.490%
   Weighted Average Maximum Lifetime
     Mortgage Interest Rate                                     16.244%
   Range of Maximum Lifetime
     Mortgage Interest Rates                         12.740% to 21.490%
   Weighted Average Lifetime Minimum
     Mortgage Interest Rate                                      9.510%
   Range of Minimum Lifetime
     Mortgage Interest Rates                          3.990% to 15.490%
Weighted Average Original Loan-to-Value Ratio                   78.330%
Weighted Average Remaining
   Amortization Term                                         357 Months
Range of Remaining Amortization Term                  178 to 360 Months
Second Lien Mortgage Loans                                         None
Mortgaged Premises
   Single-family detached dwelling                               82.72%
   Single-family attached dwelling                                1.74%
   Planned unit developments                                      5.28%
   Condominiums                                                   3.27%
   2-4 Family                                                     5.49%
Weighted Average Servicing Fee Rate                               0.50%
Master Servicing Fee Rate                                         0.05%

See "THE MORTGAGE LOAN POOL --  Characteristics  of the Mortgage  Loans" on page
S-7.





<PAGE>






                                 RISK FACTORS

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

The Class         Generally, the Class AF-1 Certificates pass through rate
AF-1              adjusts monthly based upon the value of an index (One Month
Certificates      LIBOR).  The pass through rate for the Class AF-1 Certificates
are not           will be capped at the weighted average of the net mortgage
entitled to       interest rates for Group I.  Such cap may limit the Class AF-1
an interest       Certificates pass through rate on any distribution date.  If,
carryover         on any distribution date, the pass through rate on the Class
amount            AF-1 Certificates is so limited, holders of the Class AF-1
                  Certificates  will not be  entitled to any  additional amounts
                  in respect  of such  reduced  interest  distributions  on
                  subsequent distribution dates.

Group II          Generally, the Group II Certificates pass through rates adjust
mortgage          monthly based upon the value of an index (One Month LIBOR).
interest          The Group II mortgage interest rates adjust semi-annually
rates may         based upon another index (Six Month LIBOR), annually based
limit Group       upon still another index (One Year CMT) or semi-annually based
II                upon Six Month LIBOR beginning a specified period after
Certificates      origination.
pass through      o  In a rising interest rate environment, the Group II
rates                Certificates pass through rates may rise before the Group
                     II mortgage interest rates.

                  o  One Month LIBOR may respond to  different  economic  and
                     market factors than the other indices.  It could rise while
                     the other  indices are stable or are falling.  Even if they
                     move in the same  direction,  One Month LIBOR may rise more
                     rapidly  than  the  other  indices  in  a  rising  interest
                     environment  or fall less  rapidly in a declining  interest
                     rate environment.

                  In any of those interest rate  environments,  the pass through
                  rate  on  the  Group  II   Certificates   may  be  limited  by
                  application of the related  available  funds cap, which equals
                  the weighted  average of the net mortgage  interest  rates for
                  Group II. If, on any distribution date, the pass through rates
                  are so limited,  a "Group II  Certificates  Carryover  Amount"
                  will result,  equal  generally to the excess of interest  that
                  would have been  distributable  absent  application of the cap
                  over interest at the capped rate. On any distribution  date to
                  the extent of available  funds the trust will  distribute  any
                  such amounts.  The ratings on the Group II Certificates do not
                  represent an assessment of the likelihood of the  distribution
                  of any such carried over amounts.


Mechanics of      Under the cash flow mechanics of the trust:
the Trust         o  Class M-1 Certificates receive distributions only after
place risk           required distributions to the related Class A Certificates.
of loss           o  Class M-2 Certificates receive distributions only after
principally          required distributions to the related Class A and the Class
on the               M-1 Certificates.
Subordinate       o  Class B-1 Certificates receive distributions only after
Certificates         required distributions to the related Class A, Class M-1
                     and Class M-2 Certificates.

                  If the  trust  does not have  sufficient  funds to  distribute
                  interest to all classes of certificates, the shortfall will be
                  borne by the certificates in reverse order of seniority.

                  If the  trust  disposes  of a  mortgage  loan at a  loss,  the
                  aggregate   certificate  principal  balances  of  the  related
                  certificates  may exceed the scheduled  principal  balances of
                  the group.  In that event,  to the extent that excess interest
                  is  not  available,   the  trust  will  generally  reduce  the
                  certificate  principal  balances of the  related  subordinated
                  certificates in reverse order of seniority by the excess.

                  You should fully consider the  subordination  risks associated
                  with an  investment  in the Class M-1,  Class M-2 or Class B-1
                  Certificates, including the possibility that you may not fully
                  recover your initial  investment  as a result of losses on the
                  Mortgage Loans. See  "DESCRIPTION OF THE OFFERED  CERTIFICATES
                  -- Crosscollateralization Provisions" on page S-30.



<PAGE>

The following characteristics of
the Mortgage Loans may increase
risk of loss:

Non-Conforming    The  Seller  originated or purchased all the Mortgage Loans in
Underwriting      accordance  with its mortgage loan program for  non-conforming
Standards         credits -- a mortgage loan which is ineligible for purchase by
                  Fannie Mae and Freddie Mac due to credit characteristics  that
                  do not meet Fannie Mae and Freddie  Mac  guidelines.  See "THE
                  MORTGAGE LOAN POOL -- Underwriting Standards" on page S-12.

                  The  Mortgage  Loans  may  experience  rates  of  delinquency,
                  bankruptcy  and loss that are higher  (perhaps  significantly)
                  than mortgage loans originated under Fannie Mae or Freddie Mac
                  guidelines.

                  At February  1, 1999,  less than 0.66% of the  Mortgage  Loans
                  were delinquent.  83.14% of Group I and 93.15% of Group II had
                  first  monthly  payments  due on or before  February  1, 1999.
                  Because only those Mortgage Loans could have a monthly payment
                  delinquent  30  days  or  more,   current   information  about
                  delinquencies may not be representative of future experience.


Geographic        The  mortgaged  premises for 15.10% of Group I and 25.34% of
Concentration     Group II  are  located  in California. An overall decline in
                  the  residential  real estate  market,  or the occurrence of a
                  natural disaster such as an earthquake,  in California,  could
                  adversely  affect the  values of the  mortgaged  premises  and
                  increase the risk of loss on those Mortgage Loans.

Second Liens      2.93% of the aggregate  scheduled principal balance of Group I
                  are secured by second liens  subordinate  to the rights of the
                  mortgagee  under the related  first  mortgage.  The trust will
                  have no source of funds to satisfy the first  mortgage or make
                  payments  due to the first  mortgagee  and,  accordingly,  its
                  ability to realize on its second lien may be limited. See "THE
                  TRUSTS -- Junior Mortgage Loans" in the Prospectus.

Balloon           Loans  42.98% of the  aggregate  scheduled  principal balances
                  of Group I are "balloon loans" that provide for the payment of
                  the  unamortized  principal  balance  in a single  payment  at
                  maturity.   See  "RISK  FACTORS  --  Balloon   Loans"  in  the
                  Prospectus.

High Balance      Certain of the  Mortgage  Loans are  expected  to have high
Loans             principal balances (in one case, $792,000.00 as of February 1,
                  1999).  The payment  experience on such Mortgage  Loans may
                  have a disproportionate effect on the related certificates.

Texas Home        1.43% of the  aggregate  scheduled  principal  balance of the
Equity Loans      Mortgage Loans are "home equity loans" subject to Section
                  50(a)(6) of Article XVI of the  Constitution  of Texas,  which
                  took effect January 1, 1998. Legal  uncertainties with respect
                  to home equity  loans  under the Texas Home  Equity  Loans are
                  described under "RISK FACTORS" in the Prospectus.

Other Legal       Federal and state laws, public policy and general principles
Considerations    of equity relating to the protection of consumers, unfair and
                  deceptive practices and debt collection practices:
                  o regulate interest rates and other charges on mortgage loans;
                  o require certain disclosures to borrowers;
                  o require licensing of the Seller and the other originators;
                    and
                  o regulate generally the origination, servicing and collection
                    process for the mortgage loans.

                  Violations  may limit the  ability  of the trust to collect on
                  the  Mortgage  Loans,  may  entitle a borrower  to a refund of
                  amounts  previously  paid and could  result in  liability  for
                  damages and administrative  enforcement against the originator
                  or the Servicer.

<PAGE>


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

Limitations       Standard hazard insurance policies do not insure against
on Hazard         physical damage arising from earth movement (including
Insurance         earthquakes, landslides and mudflows).  See "SERVICING OF
                  MORTGAGE LOANS -- Standard Hazard Insurance Policies" in the
                  Prospectus.


Insolvency        The Seller believes that the transfers of the Mortgage Loans
Seller            by of the Seller to the Depositor and by the Depositor to the
could cause       trust constitute sales by the Seller to the Depositor and by
payment delays    the  Depositor to the trust and that, accordingly, the
                  Mortgage Loans will not be part of the assets of the Seller or
                  the Depositor in the event of an insolvency.  Nevertheless,  a
                  bankruptcy  trustee or a creditor may argue that the transfers
                  were pledges in connection  with a borrowing  rather than true
                  sales. Such an argument, even if unsuccessful, could result in
                  delays in distributions.

                  The  Trustee,  the  Depositor  and the  Rating  Agencies  will
                  receive an opinion of  McGuire,  Woods,  Battle & Boothe  LLP,
                  counsel to the Depositor, with respect to the true sale of the
                  Mortgage  Loans,  in form and  substance  satisfactory  to the
                  Rating Agencies.


Computer          The Servicer,  the Master Servicer, the Trustee and DTC are
Risks             aware of the potential  problems  associated  with  computer
Associated        code   in which years are  identified by two digit values from
with Year 2000    00 to 99  and are taking action  intended to assure that their
                  computer systems are "year 2000 ready." See "THE MORTGAGE LOAN
                  POOL-- Year 2000 Compliance on page 15." If that action is not
                  timely or properly  completed,  or if the computer  systems of
                  other financial intermediaries with which the computer systems
                  of The  Servicer,  the Master  Servicer,  the  Trustee and DTC
                  interact  are not "year  2000  ready" on a timely  basis,  the
                  trust could experience  disruptions in collecting  payments on
                  the Mortgage Loans and in making distributions with respect to
                  the certificates.






<PAGE>
                            THE MORTGAGE LOAN POOL


General

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

Characteristics of the Mortgage Loans

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

The Mortgage  Loans satisfy  certain  criteria  including:  a remaining  term to
stated maturity of no more than 360 months;  and a Mortgage  Interest Rate as of
February 1, 1999 (the "Cut Off Date") of at least  6.875% with  respect to Group
I, and at least 6.625% with respect to Group II.  Substantially all the Mortgage
Loans had a  loan-to-value  ratio not in excess of 95% and were  originated less
than six months prior to the Cut Off Date.  Each Mortgage Loan in the Trust will
be assigned  to one of the two Groups  comprised  of  Mortgage  Loans which bear
fixed interest rates only, in the case of Group I, and Mortgage Loans which bear
adjustable  interest  rates  only,  in the  case of  Group  II.  Subject  to the
provisions for the application of excess interest  described herein, the Group I
Certificates  represent  undivided  ownership  interests in all  Mortgage  Loans
contained  in  Group  I,  and the  Group  II  Certificates  represent  undivided
ownership interests in all Mortgage Loans contained in Group II.

All the  Mortgage  Loans in Group  II are  subject  to  periodic  interest  rate
adjustment  caps,  lifetime  interest rate  ceilings and lifetime  interest rate
floors.  Substantially all such Mortgage Loans had interest rates which were not
fully indexed  (i.e.,  the Mortgage  Interest Rates did not equal the sum of the
gross margin and the  applicable  index) as of the Cut Off Date. Six Month LIBOR
Mortgage  Loans bear interest at a rate that adjusts  semiannually  based on the
London interbank offered rate for six month United States Dollar deposits in the
London market based on quotations of major banks as published in The Wall Street
Journal ("Six Month  LIBOR");  5/25 LIBOR  Mortgage  Loans,  3/27 LIBOR Mortgage
Loans and 2/28 LIBOR Mortgage  Loans bear interest  initially at a rate fixed at
origination  for five,  three or two years and thereafter at a rate that adjusts
semiannually based on Six Month LIBOR; One Year CMT Mortgage Loans bear interest
at a rate that  adjusts  annually  based on the weekly  average  yield on United
States Treasury  Securities  adjusted to a constant maturity of one year as made
available  by the Federal  Reserve  Board  ("One Year  CMT");  3/27 One Year CMT
Mortgage Loans bear interest  initially at a rate fixed at origination for three
years and thereafter at a rate which adjusts annually based on One Year CMT.

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





<PAGE>



1)    Current Scheduled Principal Balance
                                     Group I                Group II
                                     -------                --------

                                 No. of    Scheduled   No. of    Scheduled
       Current Scheduled        Mortgage   Principal  Mortgage   Principal
      Principal Balance ($)      Loans(%)  Balance(%)  Loans(%)  Balance(%)
     ----------------------     ---------  ---------- ---------  ----------

      0.00     -    25,000.00      4.40      0.98        1.08         0.21
 25,000.01     -    50,000.00     23.63     10.05       12.05         4.26
 50,000.01     -    75,000.00     25.62     17.51       21.07        11.64
 75,000.01     -   100,000.00     16.46     15.94       21.03        16.34
100,000.01     -   150,000.00     17.44     23.52       24.86        26.89
150,000.01     -   175,000.00      3.81      6.85        6.63         9.55
175,000.01     -   200,000.00      2.80      5.78        3.93         6.46
200,000.01     -   250,000.00      2.34      5.80        4.42         8.67
250,000.01     -   300,000.00      1.54      4.73        1.58         3.83
300,000.01     -   350,000.00      0.73      2.68        1.13         3.25
350,000.01     -   400,000.00      0.49      2.05        0.77         2.57
400,000.01     -   450,000.00      0.24      1.15        0.59         2.18
450,000.01     -   500,000.00      0.21      1.12        0.41         1.72
500,000.01     -   600,000.00      0.21      1.29        0.27         1.33
600,000.01     -   750,000.00      0.07      0.54        0.14         0.78
750,000.01     - 1,000,000.00      0.00      0.00        0.05         0.32
                                   ====      ====        ====         ====
Totals:                           100.0    100.00       100.0       100.00
                                   ====      ====        ====         ====


The average  Scheduled  Principal  Balance is (a)  $100,276.36  for the Mortgage
Loans,  (b) $90,115.34 for Group I and (c) $113,374.29 for Group II. The minimum
and maximum Scheduled Principal Balances of the Mortgage Loans are $9,970.26 and
$792,000.00, respectively.


2)    Maximum Lifetime Mortgage Interest Rates on Group II


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


12.500 - 13.000       0.27            0.38
13.001 - 13.500       0.32            0.39
13.501 - 14.000       1.90            2.10
14.001 - 14.500       2.80            3.33
14.501 - 15.000       9.12           10.42
15.001 - 15.500      10.11           10.86
15.501 - 16.000      16.34           17.29
16.001 - 16.500      16.56           17.01
16.501 - 17.000      18.23           17.61
17.001 - 17.500       9.34            8.66
17.501 - 18.000       7.04            5.87
18.001 - 18.500       3.61            2.65
18.501 - 19.000       2.62            1.98
19.001 - 19.500       0.72            0.58
19.501 - 20.000       0.59            0.41
20.001 - 20.500       0.23            0.17
20.501 - 21.000       0.14            0.21
21.001 - 21.500       0.09            0.06
                      ----            ----
Totals              100.00          100.00
                    ======          ======


The weighted average maximum lifetime Mortgage Interest Rate for Group II is
16.244%

3)    Current Mortgage Interest Rates


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

6.50  - 7.00      0.10        0.08       0.41       0.53
7.01  - 7.50      0.84        1.14       0.45       0.47
7.51  - 7.75      0.94        1.47       1.04       1.15
7.76  - 8.00      3.08        4.02       1.85       2.25
8.01  - 8.25      3.60        4.30       1.90       2.49
8.26  - 8.50      7.13        8.75       3.56       4.08
8.51  - 8.75      6.99        9.19       5.73       7.30
8.76  - 9.00      7.76        9.72       8.35       9.39
9.01  - 9.25      4.61        5.58       6.86       7.03
9.26  - 9.50      5.56        6.05       7.85       9.78
9.51  - 9.75      4.72        4.22       8.48       8.94
9.76  - 10.00     6.64        6.32      11.91      12.04
10.01 - 10.25     3.64        3.25       7.49       6.62
10.26 - 10.50     5.24        5.24       8.12       8.05
10.51 - 10.75     5.42        4.78       6.90       5.70
10.76 - 11.00     7.31        6.59       6.63       5.35
11.01 - 11.25     3.67        3.35       2.66       1.92
11.26 - 11.50     4.65        3.63       2.89       1.93
11.51 - 11.75     4.23        3.74       1.81       1.19
11.76 - 12.00     3.81        2.81       1.94       1.46
12.01 - 12.25     1.75        1.10       0.68       0.63
12.26 - 12.50     2.13        1.19       0.68       0.43
12.51 - 12.75     1.36        0.90       0.59       0.39
12.76 - 13.00     1.89        1.09       0.36       0.18
13.01 - 13.25     0.77        0.56       0.18       0.07
13.26 - 13.50     0.66        0.40       0.23       0.18
13.51 - 13.75     0.52        0.21       0.18       0.26
13.76 - 14.00     0.31        0.12       0.18       0.12
14.01 - 14.25     0.31        0.12       0.00       0.00
14.26 - 14.50     0.03        0.01       0.05       0.04
14.51 - 14.75     0.07        0.02       0.00       0.00
14.76 - 15.00     0.17        0.04       0.00       0.00
15.01 - 15.25     0.03        0.00       0.00       0.00
15.26 - 15.50     0.00        0.00       0.05       0.03
15.51 - 15.75     0.03        0.01       0.00       0.00
                 -----      ------     ------      -----
Totals:          100.0      100.00     100.00     100.00
                 =====      ======     ======     ======


The weighted average current Mortgage  Interest Rate is (a) 9.782% per annum for
the  Mortgage  Loans,  (b) 9.819% per annum for Group I and (c) 9.743% per annum
for Group II.

<PAGE>



4)    Minimum Lifetime Mortgage Interest Rates on  Group II


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

      3.500 -  4.000          0.05          0.06
      4.001 -  4.500          0.05          0.04
      4.501 -  5.000          0.05          0.08
      5.001 -  5.500          1.17          1.19
      5.501 -  6.000          1.71          1.60
      6.001 -  6.500          1.35          1.15
      6.501 -  7.000          1.17          1.47
      7.001 -  7.500          1.08          1.17
      7.501 -  8.000          3.02          3.48
      8.001 -  8.500          5.28          6.31
      8.501 -  9.000         13.58         15.78
      9.001 -  9.500         14.08         16.09
      9.501 - 10.000         19.40         20.13
     10.001 - 10.500         14.62         13.71
     10.501 - 11.000         12.05          9.77
     11.001 - 11.500          4.87          3.27
     11.501 - 12.000          3.43          2.46
     12.001 - 12.500          1.35          1.06
     12.501 - 13.000          0.90          0.53
     13.001 - 13.500          0.41          0.25
     13.501 - 14.000          0.32          0.36
     15.001 - 15.500          0.05          0.03
                             -----         -----
Totals:                     100.00        100.00
                             =====         =====

The weighted  average minimum  lifetime  Mortgage  Interest Rate for Group II is
9.510% per annum.  93.96% of the Group II Mortgage Loans have a minimum lifetime
Mortgage Interest Rate greater than the applicable Gross Margin.

5)    Gross Margins on Group II

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


 2.000- 3.000           0.05        0.03
 3.001- 4.000           0.45        0.65
 4.001- 5.000           4.51        6.08
 5.001- 6.000          38.85       40.32
 6.001- 7.000          40.34       40.01
 7.001- 8.000          13.31       11.06
 8.001- 9.000           2.03        1.50
 9.001-10.000           0.32        0.24
 10.01-11.000           0.14        0.12
                       -----       -----
Totals:               100.00      100.00
                       =====       =====


The weighted average Gross Margin for Group II is 6.224%.



6)    Next Interest Adjustment Dates On Group II

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

March 1999       0.95       01.12
April 1999       1.08       01.23
May 1999         0.95       01.08
June 1999        1.49       01.48
July 1999        1.67       01.78
August 1999      0.45       00.70
November 1999    0.45       00.40
December 1999    1.31       01.45
January 2000     1.99       02.28
February 2000    1.22       01.10
March 2000       0.14       00.13
April 2000       0.23       00.27
May 2000         0.68       00.66
June 2000        1.22       01.25
July 2000        0.86       00.97
August 2000      1.31       01.61
September 2000   3.16       03.33
October 2000    11.69       12.03
November 2000   16.70       16.35
December 2000   17.24       17.19
January 2001    20.62       18.66
February 2001    4.51       04.73
April 2001       0.05       00.04
May 2001         0.05       00.02
June 2001        0.14       00.09
July 2001        0.05       00.05
August 2001      0.05       00.04
September 2001   0.23       00.14
October 2001     0.63       00.66
November 2001    1.22       00.97
December 2001    2.21       02.60
January 2002     4.78       04.84
February 2002    0.36       00.51
June 2003        0.14       00.10
November 2003    0.09       00.09
January 2004     0.14       00.05
                 ----       -----
Totals:        100.00      100.00
               ======      ======

The weighted  average  Next  Interest  Adjustment  Date for Group II is November
2000.

<PAGE>



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

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

10.000 -   15.000       0.10       0.03           0.00      0.00
15.001 -   20.000       0.10       0.05           0.05      0.01
20.001 -   25.000       0.45       0.19           0.14      0.05
25.001 -   30.000       0.38       0.28           0.18      0.10
30.001 -   35.000       0.80       0.58           0.45      0.25
35.001 -   40.000       0.98       0.67           0.36      0.29
40.001 -   45.000       1.22       0.71           0.81      0.53
45.001 -   50.000       1.92       1.27           1.31      0.98
50.001 -   55.000       1.47       1.33           1.17      1.02
55.001 -   60.000       3.57       3.59           2.44      1.96
60.001 -   65.000       6.40       5.82           5.78      5.34
65.001 -   70.000       9.47       7.32          10.69      9.39
70.001 -   75.000      14.99      15.92          13.99     14.51
75.001 -   80.000      26.46      30.34          29.15     30.28
80.001 -   85.000      11.29      11.16          15.34     15.36
85.001 -   90.000      16.01      17.17          17.78     19.40
90.001 -   95.000       3.11       3.09           0.36      0.54
95.001 -  100.000       1.26       0.49           0.00      0.00
                        ----     ------          -----      ----
Totals:               100.00     100.00         100.00    100.00
                      ======    =======          ======    ======


(1)The Loan-to-Value Ratio of a Mortgage Loan (including a second Mortgage Loan)
is equal to the ratio  (expressed  as a  percentage)  of the original  Scheduled
Principal  Balance  of the  Mortgage  Loan  and the  fair  market  value  of the
Mortgaged  Premises at the time of  origination.  The fair  market  value is the
lower of (i) the  purchase  price  and (ii) the  appraised  value in the case of
purchases and is the appraised  value in all other cases.  The weighted  average
combined  original  loan-to-value  ratio is 77.212% for Group I and the weighted
average original loan-to-value ratio is 78.330% for Group II.



8)    Remaining Amortization Term

                      Group I              Group II
                      -------              --------
                No. of   Scheduled      No. of    Scheduled
 Remaining     Mortgage  Principal      Mortgage  Principal
Term Months)   Loans(%)  Balance(%)     Loans(%)  Balance(%)
- ------------   --------  ----------     --------  ----------
  48 -  60       0.10      0.03           0.00       0.00
  72 -  84       0.07      0.03           0.00       0.00
 108 - 120       0.73      0.25           0.00       0.00
 132 - 144       0.14      0.07           0.00       0.00
 156 - 168       0.10      0.07           0.00       0.00
 169 - 180      14.30      9.24           0.14       0.05
 217 - 228       0.03      0.02           0.00       0.00
 229 - 240       2.17      1.56           0.05       0.05
 276 - 288       0.03      0.01           0.00       0.00
 289 - 300       0.10      0.09           0.05       0.05
 336 - 348       0.21      0.17           0.50       0.34
 349 - 360      82.00     88.47          99.28      99.52
                -----     -----          -----      -----
Totals:        100.00    100.00         100.00     100.00
               ======    ======         =======   =======

The weighted average  remaining  amortization term is 339 months for Group I and
357 months for Group II.

9)    Occupancy Type of Mortgaged Premises


                            Group I              Group II
                            -------              --------
                      No. of   Scheduled      No. of    Scheduled
                     Mortgage  Principal      Mortgage  Principal
Occupancy Type(1)   Loans(%)  Balance(%)      Loans(%)  Balance(%)
- -----------------   --------  ----------      --------  ----------
Primary Home         91.05      93.57         92.37      94.85
Second Home           0.38       0.23          0.63       0.56
Investor              8.56       6.19          6.99       4.59
                    ------     ------        ------     ------
Totals:             100.00     100.00        100.00     100.00
                    ======     ======        ======     ======



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

10)   Origination Program

                             Group I              Group II
                             -------              --------
                       No. of   Scheduled      No. of    Scheduled
                      Mortgage  Principal      Mortgage  Principal
Occupancy Program(1)   Loans(%)  Balance(%)     Loans(%)  Balance(%)
- --------------------   --------  ----------     --------  ----------
Full Documentation       76.93     71.43         76.71      73.35
Limited Documentation     7.51     10.36          4.11       5.73
Stated Documentation     14.79     17.48         19.13      20.88
No Ratio                  0.77      0.73          0.05       0.04
                        ------    ------        ------      -----
Totals:                 100.00    100.00        100.00     100.00
                        ======    ======        ======     ======


(1)See "The Mortgage Loan Pool -- Underwriting Standards" on page S-12.

11)   Mortgage Loan Purpose
                                  Group I              Group II
                                  -------              --------
                            No. of   Scheduled      No. of    Scheduled
                           Mortgage  Principal      Mortgage  Principal
Loan Purpose               Loans(%)  Balance(%)     Loans(%)  Balance(%)
- ------------               --------  ----------     --------  ----------
Purchase                   26.28      24.58         35.79      34.74
Refinance (cash out)       60.40      58.69         52.89      54.07
Refinance (no cash-out)    13.32      16.73         11.33      11.19
                           ------    ------        ------     ------
Totals:                   100.00     100.00        100.00     100.00
                          =======    ======        ======     ======



12)   Property Types of Mortgaged Premises

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


DeMinimis PUD             0.07     0.10           0.14        0.12
Condominium Low Rise      3.57     2.87           3.07        2.82
Manufactured Housing      4.12     2.80           1.49        1.03
PUD                       2.97     4.49           3.66        5.28
Townhouses                1.08     0.73           0.50        0.35
2-4 Family                4.61     4.62           5.64        5.49
High-Rise Condo           0.70     1.02           0.59        0.45
Single Family Detached   80.29    81.42          83.12       82.72
Single Family Attached    2.59     1.94           1.81        1.74
                         ------  ------         ------       ------
Totals:                 100.00   100.00         100.00      100.00
                        ======   ======         ======      ======


13)   Loan Types in Group II

                      No. of      Scheduled
                    Mortgage      Principal
  Loan Type          Loans(%)     Balance(%)
  ----------        --------      ----------

One Year CMT           4.65        5.05
2/28 LIBOR            78.75       77.46
3/27 One Year CMT      0.05        0.01
3/27 LIBOR             9.70        9.94
5/25 LIBOR             0.36        0.23
Six Month LIBOR        6.50        7.31
                       ----        ----
Totals:              100.00      100.00
                     ======      ======

<PAGE>


14)   State Distribution of Mortgaged Premises

<TABLE>
<CAPTION>


                            Group I                                 Group II
                            -------                                 --------
                         No. of          Scheduled                No. of          Scheduled
   State            Mortgage Loans(%) Principal Balance(%)   Mortgage Loans(%) Principal Balance(%)
  ------            ----------------  --------------------   ----------------  --------------------
<S> <C>
Alabama                 0.03                 0.02                   0.05              0.03
Alaska                  0.14                 0.13                   0.18              0.20
Arizona                 2.80                 2.53                   3.11              2.70
Arkansas                0.35                 0.22                   0.41              0.21
California             10.87                15.10                  16.16             25.34
Colorado                2.69                 2.83                   2.84              2.60
Connecticut             1.12                 1.16                   1.67              1.43
Delaware                0.42                 0.37                   0.14              0.13
District of Columbia    0.07                 0.04                   0.05              0.15
Florida                 8.77                 8.06                   3.70              3.08
Georgia                 3.77                 3.90                   1.58              1.59
Hawaii                  0.77                 1.25                   0.09              0.38
Idaho                   0.49                 0.42                   0.59              0.43
Illinois                3.18                 3.10                   8.44              8.18
Indiana                 2.27                 1.71                   4.06              2.42
Iowa                    1.54                 1.15                   0.36              0.27
Kansas                  0.56                 0.53                   0.54              0.31
Kentucky                0.70                 0.84                   0.99              0.74
Louisiana               2.38                 1.70                   0.63              0.69
Maine                   0.07                 0.02                   0.18              0.12
Maryland                1.57                 1.96                   0.72              0.88
Massachusetts           1.26                 1.43                   2.98              3.29
Michigan                3.53                 3.13                   3.52              2.98
Minnesota               1.89                 2.02                   1.31              0.98
Mississippi             0.63                 0.63                   0.14              0.05
Missouri                2.97                 2.41                   1.71              1.07
Montana                 0.07                 0.05                   0.27              0.20
Nebraska                0.77                 0.50                   0.00              0.00
Nevada                  0.28                 0.21                   1.40              1.63
New Hampshire           0.14                 0.05                   0.27              0.27
New Jersey              2.24                 3.06                   1.31              1.38
New Mexico              1.71                 1.60                   0.27              0.26
New York                1.57                 1.95                   0.95              1.42
North Carolina          3.29                 2.79                   3.61              2.59
North Dakota            0.03                 0.02                   0.00              0.00
Ohio                    5.38                 4.42                   9.97              7.11
Oklahoma                1.61                 1.12                   0.63              0.21
Oregon                  3.18                 3.65                   3.20              3.56
Pennsylvania            5.03                 4.71                   1.62              1.54
Rhode Island            0.14                 0.10                   0.41              0.30
South Carolina          1.40                 1.20                   0.54              0.52
Tennessee               3.15                 2.62                   0.54              0.42
Texas                   6.29                 5.18                   3.66              3.14
Utah                    1.26                 1.74                   3.47              3.44
Virginia                3.04                 3.72                   1.17              1.62
Washington              2.76                 3.20                   6.81              7.49
West Virginia           0.59                 0.46                   0.09              0.06
Wisconsin               1.19                 0.91                   3.47              2.50
Wyoming                 0.03                 0.09                   0.18              0.09
                        ----                 ----                   ----              ----
Totals:               100.00               100.00                 100.00            100.00
                      ======               ======                 ======            ======
</TABLE>


Additional Information

The  description  in this  Prospectus  Supplement of the Mortgage  Loans and the
Mortgaged  Premises is based upon the pool of Mortgage  Loans, as constituted at
the close of business on the date  hereof.  The  Depositor  may remove  Mortgage
Loans prior to closing as a result of incomplete documentation or non-compliance
with  representations  and  warranties  or if the  Depositor  deems such removal
necessary or appropriate,  and the Depositor may substitute other Mortgage Loans
subject to certain terms and conditions set forth in the Agreement.  Neither the
deletion of  Mortgage  Loans nor the  addition of Mortgage  Loans is expected to
cause material variances from the information set forth herein.

The  Depositor  will  file a  current  report  on Form 8-K with the  Commission,
together with the Agreement,  within fifteen days after the initial  issuance of
the Offered  Certificates.  The Depositor will note the effect of any changes in
the pool in the current report on Form 8-K as a result of adding or removing any
Mortgage  Loans,  as set forth in the preceding  paragraph.  The Depositor  also
intends to file additional yield tables and other  computational  materials with
the Commission in a current report on Form 8-K. The  Underwriters  prepared such

<PAGE>

tables  and  materials  at  the  request  of  prospective  investors,  based  on
assumptions  provided  by, and  satisfying  the  special  requirements  of, such
prospective  investors.  Such tables and assumptions may be based on assumptions
that  differ  from  the  Modeling   Assumptions.   See   "PREPAYMENT  AND  YIELD
CONSIDERATIONS" on page S-16.  Accordingly,  such tables and other materials may
not be relevant to or appropriate  for investors  other than those  specifically
requesting them.

The  Trust  has  included   "forward-looking   statements"  in  this  Prospectus
Supplement.  Section 27a of the Securities Act of 1933 defines  "forward-looking
statements" to include  statements  containing  projections of various financial
items.  Forward-looking  statements  are  qualified  by  the  important  factors
discussed in  connection  therewith  that could cause  actual  results to differ
materially from those in the forward-looking statements.


Underwriting Standards

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

The Seller  underwrites each loan  individually  with the underwriting  decision
based on the risk  profile  of the loan,  even in  instances  where  the  Seller
purchases  a group  of  mortgage  loans  in  bulk.  In a  portion  of such  bulk
purchases,  the Seller engages  contract  underwriters to underwrite  individual
mortgage loans under the direct supervision of the Seller's senior  underwriting
staff.

The Seller customarily employs underwriting guidelines to aid in assessing:

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

The Seller has established classifications with respect to the credit profile of
the borrower.  The terms of the loans and the maximum  loan-to-value  ratios and
debt-to-income  ratios vary based on the  classification  of the  borrower.  The
Seller  generally offers borrowers with less favorable credit ratings loans with
higher  interest rates and lower  loan-to-value  ratios than borrowers with more
favorable credit ratings.

The Seller's  underwriting  standards are applied in accordance  with applicable
federal and state laws and regulations and require a qualified  appraisal of the
mortgaged  property  which  conforms  to Fannie  Mae and FHLMC  standards.  Each
appraisal  includes a market data  analysis  based on recent sales of comparable
homes in the area and a replacement  cost analysis  based on the current cost of
constructing  a similar home.  The appraisal may be no more than 180 days old on
the day the loan is originated.  In most instances, the Seller requires a second
drive-by  appraisal for properties that have a value of $300,000 to $500,000 and
a second full appraisal for properties that have a value over $500,000.

The Seller has four loan documentation programs:

      Full Documentation -- underwriter  review of the borrower's credit report,
         handwritten loan  application,  property  appraisal,  and the documents
         that are provided to verify  employment and bank deposits (e.g.,  W-2's
         and paystubs, or signed tax returns for the past two years);

      Limited Documentation -- only available for self-employed  borrowers;  six
         months of personal  and/or  business  bank  statements  are  acceptable
         documentation of the borrower's stated cash flow;

      Stated Income -- the borrower's  income as stated on the loan  application
         must be reasonable for the related occupation because the income is not
         independently  verified. The Seller does, however, verify the existence
         of the  business;  and the business  must have been in existence for at
         least two years; and

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

The Stated Income and the No Ratio  programs are not available to borrowers that
fall under the A+ credit  classification.  In  addition,  the Seller  may,  from
time-to-time,  apply  underwriting  criteria  which are either more stringent or
more flexible depending on the economic conditions of a particular market.

<PAGE>

The Seller's general guidelines are set forth below:

<TABLE>
<CAPTION>


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


                                          Mortgage History

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

                                             Secondary Credit


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






                                         Bankruptcy Filings



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


                                         Debt-To-Income Ratio


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



                                        Maximum Combined Loan-To-Value


95% to             95% to             100% -                  100% -                 100% -           100% -
$400,000           $400,000           Owner                   Owner                  Owner            Owner
90% to $1          90% to $1          Occupied                Occupied               Occupied         Occupied
million            million            90% - Non               90% - Non              90% - Non        90% - Non
                                      Owner                   Owner                  Owner            Owner
                                      Occupied                Occupied               Occupied         Occupied


</TABLE>





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


<TABLE>
<CAPTION>


Saxon                             Group I                                   Group II
              ------------------------------------------     --------------------------------------------
Credit        Number   Number    Current       Current       Number    Number      Current        Current
 Grade        of       of        Balance($)    Balance(%)    of        of          Balance($)    Balance(%)
              Loans    Loans(%)                              Loans     Loans(%)
<S>           <C>      <C>       <C>           <C>           <C>       <C>         <C>           <C>

 A+           179      6.26     16,855,620.27   6.54           9        0.41       1,253,458.28     0.50
 A            861     30.09     89,761,510.69  34.82         109        4.92      13,499,139.41     5.37
 A-          1010     35.30     92,357,573.14  35.82        1021       46.07     127,937,590.86    50.92
 B            445     15.55     34,433,811.46  13.36         569       25.68      61,313,738.11    24.40
 C            302     10.56     21,036,557.46   8.16         415       18.73      39,166,332.72    15.59
 D             64      2.24      3,374,905.80   1.31          93        4.20       8,067,171.62     3.21
             ------   -----      ------------   ----         ----       ----       ------------     ----
            2,861    100.00    257,819,978.82 100.00       2,216      100.00     251,237,431.00   100.00
            =======  ======    ============== ======       =====      ======     ==============   ======
</TABLE>


Servicing of the Mortgage Loans

General.  Meritech Mortgage  Services,  Inc., an affiliate of the Depositor (the
"Servicer"),  will  service the  Mortgage  Loans.  The  Servicer  commenced  its
servicing  operations in 1960 and operated under the name Cram Mortgage Service,
Inc., prior to September 1994. The principal offices of the Servicer are located
in Fort Worth,  Texas.  The Servicer is (a) a  HUD-approved  originator  and (b)
approved by and in good  standing  with Fannie Mae and FHLMC.  The Servicer will
provide customary  servicing functions with respect to the Mortgage Loans. Among
other things,  the Servicer is obligated under certain  circumstances to advance
delinquent payments of principal and interest with respect to the Mortgage Loans
and to pay Month End Interest with respect to Mortgage Loans serviced by it. The
Servicer  must obtain  approval of the Master  Servicer  with respect to certain
servicing activities. See "SERVICING OF MORTGAGE LOANS" in the Prospectus.

As of January 31,  1999,  the  Servicer  serviced a portfolio  of  approximately
35,332  one-to-four  family  conventional  residential  mortgage  loans totaling
approximately  $3,637 million.  The following table sets forth certain unaudited
information   concerning  the  delinquency   experience   (including   loans  in
foreclosure)  and  mortgage  loans  foreclosed  with  respect to the  Servicer's
conventional  loan servicing  portfolio as of the end of the indicated  periods.
The indicated periods of delinquency are based on the number of days past due on
a  contractual  basis.  No  mortgage  loan is  considered  delinquent  for these
purposes until 31 days past due on a contractual basis.

<PAGE>
<TABLE>
<CAPTION>

                                                    Percentage of Total Portfolio
                      -----------------------------------------------------------------------------------------



                        January 31, 1999     December 31, 1997       December 31, 1996        December 31, 1995
                        ----------------     -----------------       -----------------        -----------------
                           By        By          By        By           By        By            By        By
                           No.       Dollar      No.       Dollar       No.       Dollar        No.       Dollar
                           of        Amount      of        Amount       of        Amount        of        Amount
                           Loans                 Loans                  Loans                   Loans
                           ----      ------     ------     ------       ------    ------        -----     ------
<S>                        <C>       <C>         <C>       <C>          <C>       <C>           <C>       <C>

Period of
delinquency
 (including
foreclosure)
  31 to 60 days           5.76%       5.82%      5.82%     6.25%       3.72%      3.10%         3.56%      3.25%
  61 to 90 days           1.40        1.40       1.61      1.49        1.02       1.03          0.65       0.71
  91 days or more         3.53        3.95       1.37      1.20        1.33       1.48          1.57       2.30
Percentage of
Total Portfolio
   Delinquent            10.68       11.17       8.81      8.95        6.08       5.62          5.79       6.27
   Foreclosed             0.83        1.00       2.07      1.47        0.91       1.31          0.73       0.99


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

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


Servicing and Other Compensation and Payment of Expenses; Repurchase

The Servicing Fee Rate applicable to each Mortgage Loan equals  one-twelfth of a
fixed percentage per annum of the Scheduled  Principal  Balance of such Mortgage
Loan on the first day of the Due  Period  (the  period  from and  including  the
second day of a month to and  including  the first day of the  following  month)
with respect to each  Distribution  Date.  In  addition,  late payment fees with
respect to the  Mortgage  Loans,  and any  interest  or other  income  earned on
collections  with respect to the Mortgage Loans pending  remittance will be paid
to or  retained  by the  Servicer  as  additional  servicing  compensation.  The
Servicer must pay certain insurance  premiums and certain ongoing expenses.  The
Servicer  may  transfer  its  servicing  to  successor  servicers  that meet the
criteria for servicers approved by the Rating Agencies.

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


Advances and Month End Interest

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

<PAGE>


In addition,  the Servicer  must deposit in its  Custodial  Account on or before
each remittance  date (the 21st day of each month or the preceding  business day
if such 21st day is not a business  day) an amount  equal to Month End  Interest
with respect to the preceding  prepayment  period (the period from and including
the 18th day of a month to and including  the 17th day of the  following  month)
but  only to the  extent  of the  Servicing  Fee  payable  with  respect  to the
remittance date.  "Month End Interest" means,  with respect to any Mortgage Loan
prepaid in full during a prepayment  period, the difference between the interest
that  would have been paid on such  Mortgage  Loan  through  the last day of the
month in which such  liquidation  or prepayment  occurred and interest  actually
received by the Servicer with respect to such Mortgage Loan, in each case net of
the  Servicing  Fee (except that Month End Interest does not accrue with respect
to a  prepayment  of a Mortgage  Loan  during the period from the first day of a
month through the last day of the  prepayment  period ending during such month).
If the Servicer  fails to deposit  Month End  Interest as  required,  the Master
Servicer will be obligated to do so.


The Master Servicer

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

Year 2000 Compliance

Servicer and Master Servicer. The Servicer and the Master Servicer are preparing
their computer  systems and  computer-driven  equipment and devices for the year
2000.  Virtually  every computer  operation could be affected in some way by the
rollover of the two-digit year value from 99 to 00. Systems that do not properly
recognize date-sensitive information when the year changes to 2000 could fail or
generate  erroneous  data.  The  year  2000  problem  could  affect  traditional
information  systems and  embedded  systems.  It could also  affect  software or
computer applications that use, store, transmit or receive information involving
dates.

The  Servicer's  and the Master  Servicer's  objective is to be year 2000 ready.
"Year 2000  ready"  means  that  critical  systems,  devices,  applications  and
business  relationships  have been evaluated and are expected to be suitable for
continued use into and beyond the year 2000. To that end, the Master Servicer is
currently  evaluating its critical systems,  devices,  applications and business
relationships  to  determine  the  extent to which  they are in fact  "year 2000
ready," and expects to complete its evaluation by June 1, 1999. The Servicer has
purchased and is currently  operating a new computer  servicing  system that has
been  warranted  by the  vendor to be "year 2000  compliant."  The  Servicer  is
currently  studying  the  operation  of the new system to evaluate the extent to
which it is in fact "year 2000 ready" and expects to complete its  evaluation by
June 1, 1999. The Trustee has represented to the Master Servicer that it intends
to have its systems and applications capable of processing, on and after January
1, 2000, date and date related data consistent  with the  functionality  of such
systems  and  applications  and  without  a  material  adverse  effect  upon its
performance of services as Trustee.

DTC.  DTC  management  has  advised  the  Depositor  that it is aware  that some
computer  applications,  systems,  and the like  for  processing  data  that are
dependent upon calendar dates,  including dates before, on, and after January 1,
2000, may encounter "Year 2000 problems." DTC has informed its  Participants and
other  members  of  the  financial  community  that  it  has  developed  and  is
implementing a program so that its systems, as they relate to the timely payment
of distributions  (including  principal and income payments) to securityholders,
book-entry deliveries, and settlement of trades within DTC, continue to function
properly.  This program includes a technical  assessment and a remediation plan,
each of which is  complete.  DTC expects to complete  testing of its plan within
appropriate time frames.

<PAGE>

DTC's  ability to perform  properly  its services is also  dependent  upon other
parties, including but not limited to issuers and their agents, as well as third
party  vendors  from whom DTC  licenses  software  and  hardware and on whom DTC
relies for information or the provision of  telecommunication,  electric utility
and other services. DTC is contacting (and will continue to contact) third party
vendors from whom DTC acquires  services to: (i) stress the  importance  of such
services  being  Year 2000  compliant;  and (ii)  determine  the extent of their
efforts for Year 2000 remediation and testing of their services.  DTC is also in
the process of developing such contingency  plans as it deems  appropriate.  The
foregoing  discussion  about DTC's Year 2000 information is based on information
provided by DTC.

<PAGE>


                     PREPAYMENT AND YIELD CONSIDERATIONS


General

The weighted  average life of, and, if purchased at other than par, the yield to
maturity on, each Class of the Offered  Certificates will be directly related to
the rate of payment of  principal of the  Mortgage  Loans in the related  Group,
including  payments  in full  prior  to  stated  maturity,  liquidations  due to
defaults, casualties and condemnations, and repurchases of Mortgage Loans by the
Depositor.  If the actual rate of principal  payments on the Mortgage Loans in a
Group is slower than the rate  anticipated by an investor who purchases  related
Offered  Certificates  at a discount,  the actual yield to such investor will be
lower than such  investor's  anticipated  yield. If the actual rate of principal
payments on the Mortgage Loans in a Group is faster than the rate anticipated by
an investor who purchases related Offered  Certificates at a premium, the actual
yield to such investor will be lower than such investor's anticipated yield. The
actual rate of principal prepayments on pools of mortgage loans is influenced by
a variety of economic,  tax,  geographic,  demographic,  social, legal and other
factors and has fluctuated  considerably in recent years. In addition,  the rate
of principal  prepayments  may differ among pools of mortgage  loans at any time
because of specific  factors  relating to the mortgage  loans in the  particular
pool,  including,  among  other  things,  the  age of the  mortgage  loans,  the
geographic  locations of the  properties  securing the loans,  the extent of the
mortgagors'  equity in such properties,  and changes in the mortgagors'  housing
needs, job transfers and employment status.

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

"Weighted  average  life" refers to the average  amount of time that will elapse
from the date of issuance of a  Certificate  until each dollar of  principal  of
such  Certificate  will be distributed to the investor.  As described above, the
weighted  average life and yield to maturity (if purchased at a price other than
par) of each class of the Offered Certificates will be influenced by the rate at
which  principal  payments on the Mortgage  Loans in the related Group are paid,
which may be in the form of  scheduled  amortization  or  prepayments  (for this
purpose, the term "prepayment" includes prepayments, liquidations due to default
or early  termination of the Trust).  The weighted average life (and yield) of a
Certificate  may  also  be  affected  by a  distribution  of the  related  Extra
Principal  Distribution  Amount (as defined herein) on one or more  Distribution
Dates.  Any such amounts will be distributed  from available  excess interest as
described  herein and will reflect the Realized  Loss  experience of the related
Mortgage   Loans.   See   "DESCRIPTION   OF   THE   OFFERED    CERTIFICATES   --
Crosscollateralization Provisions" on page S-29.

The Class AF-6  Certificates  will not be entitled to distributions of principal
(either  scheduled  or  unscheduled)  until  March  2002  (except  as  otherwise
described  herein).  Thereafter,  the  relative  entitlement  of the Class  AF-6
Certificates  to  payments  in respect of  principal  is subject to  increase in
accordance  with the  calculation  of the Class AF-6  Distribution  Amount.  See
"DESCRIPTION OF THE OFFERED CERTIFICATES -- Distributions" on page S-25.


Prepayments and Yields for Offered Certificates

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

<PAGE>


The Pass Through Rates  applicable to the Class AF-5, Class MF-1, Class MF-2 and
Class BF-1  Certificates on any Distribution Date will equal the lesser of (x) a
fixed  rate  applicable  thereto  as set  forth  on the  cover  page and (y) the
weighted average Mortgage Interest Rate of the Mortgage Loans in Group I, net of
Servicing  Fees and  Master  Servicing  Fees,  for such  Distribution  Date (the
"Weighted Average Net Rate"). The Pass Through Rate applicable to the Class AF-1
Certificates on any distribution  date will equal the lesser of (x) the floating
rate  applicable  thereto  as set forth on the cover  page and (y) the  Weighted
Average Net Rate.  As a result,  payments of principal on the Mortgage  Loans in
Group I having net Mortgage Interest Rates which exceed the Weighted Average Net
Rate may reduce the Pass  Through  Rates and  yields on such  Certificates.  The
Mortgage  Interest  Rates of the Mortgage Loans in Group I are expected to range
from 6.875% to 15.750% per annum and, under certain scenarios, it is likely that
principal  prepayments  will be  concentrated  among  Mortgage Loans with higher
Mortgage  Interest Rates,  thus  potentially  reducing the Pass Through Rates on
such  Certificates.  The Weighted  Average Net Rate of Group I as of the Cut Off
Date is expected to be 9.262% per annum.

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

The Last Scheduled  Distribution Date for the Class AF-1, Class AF-2, Class AF-3
and  Class  AF-4  Certificates  is the date on which the  Certificate  Principal
Balance thereof would be reduced to zero assuming,  among other things,  that no
prepayments  are  received on the Mortgage  Loans in the related  Group and that
scheduled monthly payments of principal of and interest on each of such Mortgage
Loans are timely received.  The Last Scheduled  Distribution  Date for the Class
AF-5,  Class AF-6,  Class MF-1,  Class MF-2, Class BF-1, Class AV-1, Class MV-1,
Class MV-2 and Class BV-1 Certificates is the first  Distribution Date following
the maturity of the latest  possible  maturing  Mortgage  Loan. The actual final
Distribution Date with respect to each Class of Offered Certificates could occur
significantly  earlier  than its Last  Scheduled  Distribution  Date because (i)
prepayments  are likely to occur which will be  distributed  in reduction of the
Certificate  Principal  Balances  thereof and (ii) the Master Servicer will have
the right to purchase all the Mortgage Loans on any  Distribution  Date when the
aggregate  Scheduled  Principal  Balances of the Mortgage Loans have declined to
less than 10% of the  aggregate  Scheduled  Principal  Balances of the  Mortgage
Loans as of the Cut Off Date. The actual final Distribution Date with respect to
each Class of the  Offered  Certificates  could,  depending  on the  default and
recovery  experience  of the  Mortgage  Loans,  occur  after its Last  Scheduled
Distribution Date.

Prepayments  on mortgage  loans are commonly  measured  relative to a prepayment
model or  standard.  For Group I, the model used in this  Prospectus  Supplement
("Home Equity Prepayment" or "HEP") is a prepayment  assumption which represents
an assumed  rate of  prepayment  each  month  relative  to the then  outstanding
principal  balance  of a pool of  mortgage  loans for the life of such  mortgage
loans.  24% HEP (Scenario IV for Group I) assumes  prepayment  rates of 2.4% per
annum of the then outstanding principal balance of the related Mortgage Loans in
the first month of the life of such Mortgage  Loans and an  additional  2.4% per
annum in each month thereafter up to and including the tenth month. Beginning in
the eleventh month and in each month thereafter during the life of such Mortgage
Loans,  24% HEP assumes a constant  prepayment rate of 24% per annum.  For Group
II, the model used in this Prospectus  Supplement ("Constant Prepayment Rate" or
"CPR")  represents an assumed rate of constant  prepayment  relative to the then
outstanding principal balance of the pool of mortgage loans for the life of such
mortgage loans. 30% CPR (Scenario IV for Group II) assumes a constant prepayment
rate of 30% per annum.  As used in the table  below,  0%  Prepayment  Assumption
(Scenario I for each Group below)  assumes  prepayment  rates equal to 0% of the
Prepayment  Assumption,  i.e., no  prepayments  on the mortgage loans having the
characteristics  described below. Neither prepayment assumption purports to be a
historical   description  of  prepayment  experience  or  a  prediction  of  the
anticipated  rate of  prepayment  of any pool of mortgage  loans,  including the
related Mortgage Loans.

<PAGE>


The  following  tables  have  been  prepared  on  the  basis  of  the  following
assumptions (collectively, the "Modeling Assumptions"):

(i)         the Mortgage Loans of the related Groups prepay at the indicated
            percentage of the related  prepayment assumption;

(ii)        distributions on the Offered Certificates are received,  in cash, on
            the 25th day of each month,  commencing  March 1999,  in  accordance
            with the payment priorities defined herein;

(iii)       no  defaults  or  delinquencies  in, or  modifications,  waivers  or
            amendments  respecting,  the payment by the  Mortgagors of principal
            and interest on the Mortgage Loans occur;

(iv)        scheduled  payments  are  assumed to be received on the first day of
            each Due Period  commencing  on  February 1, 1999,  and  prepayments
            represent  payment  in full of  individual  Mortgage  Loans  and are
            assumed to be  received on the last day of each  prepayment  period,
            commencing January 1999, and include 30 days' interest thereon;

(v)         the level of Six-Month LIBOR remains constant at 5.0412%;

(vi)        the level of One Year CMT remains constant at 4.510%;

(vii)       the Pass Through  Rates for the Class AF-1 Certificates and Group II
            Certificates are based on constant One-Month LIBOR of 4.936%;

(viii)      (a) the available funds cap with respect to the Class AF-1
            Certificates  and the Group II  Certificates  is  calculated  on the
            basis of the actual  number of days elapsed in the  relevant  period
            and a year of 360 days  (actual/360) and (b) the available funds cap
            with respect to the Group I  Certificates  other than the Class AF-1
            Certificates is calculated on the basis of a 360-day year consisting
            of twelve 30-day months (30/360).

(ix)        the  Closing  Date for the  Certificates  is  February  25,  1999;

(x)         the Mortgage Interest Rate for each Mortgage Loan in Group II is
            adjusted  on its next  Mortgage  Interest  Rate  change date (and on
            subsequent  Mortgage  Interest Rate change  dates,  if necessary) to
            equal the sum of (a) the assumed level of the  applicable  index and
            (b) the  respective  gross  margin  (such sum being  subject  to the
            applicable periodic adjustment caps and floors);

(xi)        for purposes of the "Weighted Average Life -- Optional  Redemption,"
            the  Offered  Certificates  are  redeemed  on the  Initial  Optional
            Termination Date;

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

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

<PAGE>
<TABLE>
<CAPTION>

                                   GROUP I



                                                                                 Original         Remaining           Original
 Amortization       Current        Gross                          Net            Amortization     Amortization        Term to
 Methodology        Balance ($)    WAC (%)      Servicing (%)     WAC (%)        Term             Term                Balloon
<S>                 <C>            <C>          <C>               <C>            <C>              <C>                 <C>

  Level           24,963,245.08    9.660        0.581             9.079            178               176                 N/A
  Level          122,048,625.40    9.768        0.551             9.217            356               354                 N/A
  Balloon        110,808,108.34    9.912        0.558             9.354            360               359                 180


                                   GROUP II

                                                                                          Initial
 Current       Gross                    Net     Original  Remaining  Gross      Periodic Periodic Net Life Net Life  Reset     Next
Balance ($)    WAC (%)   Servicing (%)  WAC (%) Term      Term       Margin (%) Cap (%)  Cap (%)  Cap (%)  Floor (%) Frequency Reset
               Six Month LIBOR Loans

31,312,056.46    9.712      0.550       9.162    360      355        6.022      1.129    1.769    15.702   8.70        6        9
 8,361,208.07   10.035      0.550       9.485    360      355        6.329      1.280    2.717    16.265   8.93        6       19
30,234,338.47    9.818      0.550       9.268    360      356        6.214      1.244    2.595    15.920   8.73        6       20
41,082,841.83    9.693      0.550       9.143    360      357        6.269      1.151    2.617    15.594   8.88        6       21
43,184,061.76    9.694      0.550       9.144    360      358        6.185      1.144    2.782    15.617   9.00        6       22
46,885,911.86    9.751      0.550       9.201    360      359        6.257      1.053    2.944    15.521   9.17        6       23
12,497,283.23    9.884      0.550       9.334    360      360        6.164      1.023    2.863    15.976   9.19        6       24
24,959,548.97    9.915      0.550       9.365    359      357        6.350      1.135    2.848    15.714   9.27        6       35


                CMT Loans

12,720,180.35    9.277      0.550       8.727    360      359        6.357      1.989    2.013    15.675   8.57       12       11



                             PREPAYMENT SCENARIOS

              Scenario       Scenario     Scenario      Scenario     Scenario     Scenario      Scenario
                 I             II           III           IV            V            VI           VII

Group I
(HEP):           0%            18.0%        21.6%         24.0%        30.0%        36.0%         42.0%
Group II
(CPR):           0%            22.5%        27.0%         30.0%        37.5%        45.0%         52.5%

</TABLE>

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

<PAGE>
<TABLE>
<CAPTION>



                        PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

                  Class AF-1 Scenario                         Class AF-2 Scenario
               ----------------------------                ----------------------------
               I   II  III IV   V   VI  VII                I   II  III IV   V   VI  VII
               ----------------------------                ----------------------------
<S>           <C>  <C> <C> <C>  <C> <C> <C>               <C>  <C> <C> <C>  <C> <C> <C>

   Initial    100  100 100 100 100 100  100    Initial    100  100 100 100  100 100 100
   Percent                                     Percent
  02/25/00     97   54  46  40  25  10    0    02/25/00   100  100 100 100  100 100  90
  02/25/01     94    2   0   0   0   0    0    02/25/01   100  100  70  48    0   0   0
  02/25/02     91    0   0   0   0   0    0    02/25/02   100   16   0   0    0   0   0
  02/25/03     87    0   0   0   0   0    0    02/25/03   100    0   0   0    0   0   0
  02/25/04     84    0   0   0   0   0    0    02/25/04   100    0   0   0    0   0   0
  02/25/05     79    0   0   0   0   0    0    02/25/05   100    0   0   0    0   0   0
  02/25/06     75    0   0   0   0   0    0    02/25/06   100    0   0   0    0   0   0
  02/25/07     71    0   0   0   0   0    0    02/25/07   100    0   0   0    0   0   0
  02/25/08     67    0   0   0   0   0    0    02/25/08   100    0   0   0    0   0   0
  02/25/09     62    0   0   0   0   0    0    02/25/09   100    0   0   0    0   0   0
  02/25/10     57    0   0   0   0   0    0    02/25/10   100    0   0   0    0   0   0
  02/25/11     51    0   0   0   0   0    0    02/25/11   100    0   0   0    0   0   0
  02/25/12     44    0   0   0   0   0    0    02/25/12   100    0   0   0    0   0   0
  02/25/13     36    0   0   0   0   0    0    02/25/13   100    0   0   0    0   0   0
  02/25/14      0    0   0   0   0   0    0    02/25/14     0    0   0   0    0   0   0
  02/25/15      0    0   0   0   0   0    0    02/25/15     0    0   0   0    0   0   0
  02/25/16      0    0   0   0   0   0    0    02/25/16     0    0   0   0    0   0   0
  02/25/17      0    0   0   0   0   0    0    02/25/17     0    0   0   0    0   0   0
  02/25/18      0    0   0   0   0   0    0    02/25/18     0    0   0   0    0   0   0
  02/25/19      0    0   0   0   0   0    0    02/25/19     0    0   0   0    0   0   0
  02/25/20      0    0   0   0   0   0    0    02/25/20     0    0   0   0    0   0   0
  02/25/21      0    0   0   0   0   0    0    02/25/21     0    0   0   0    0   0   0
  02/25/22      0    0   0   0   0   0    0    02/25/22     0    0   0   0    0   0   0
  02/25/23      0    0   0   0   0   0    0    02/25/23     0    0   0   0    0   0   0
  02/25/24      0    0   0   0   0   0    0    02/25/24     0    0   0   0    0   0   0
  02/25/25      0    0   0   0   0   0    0    02/25/25     0    0   0   0    0   0   0
  02/25/26      0    0   0   0   0   0    0    02/25/26     0    0   0   0    0   0   0
  02/25/27      0    0   0   0   0   0    0    02/25/27     0    0   0   0    0   0   0
  02/25/28      0    0   0   0   0   0    0    02/25/28     0    0   0   0    0   0   0
  02/25/29      0    0   0   0   0   0    0    02/25/29     0    0   0   0    0   0   0
  02/25/30      0    0   0   0   0   0    0    02/25/30     0    0   0   0    0   0   0
Weighted                                       Weighted
Average         10.6 1.1 1.0 0.9 0.8 0.7  0.6  Average      14.9 2.6 2.2 2.0  1.7 1.4 1.2
Life(1)                                        Life(1)
Maturity        10.6 1.1 1.0 0.9 0.8 0.7  0.6  Maturity     14.9 2.6 2.2 2.0  1.7 1.4 1.2
  Optional                                     Optional
Termination                                  Termination



                  Class AF-3 Scenario                         Class AF-4 Scenario
               ----------------------------                ----------------------------
               I   II  III IV   V   VI  VII                I   II  III IV   V   VI  VII
               ----------------------------                ----------------------------
   Initial    100  100 100 100 100 100  100    Initial    100 100  100 100  100 100 100
   Percent                                     Percent
  02/25/00    100  100 100 100 100 100  100    02/25/00   100 100  100 100  100 100 100
  02/25/01    100  100 100 100  93  38   0     02/25/01   100 100  100 100  100 100  83
  02/25/02    100  100  70  40   0   0   0     02/25/02   100 100  100 100   65   0   0
  02/25/03    100   54  17   0   0   0   0     02/25/03   100 100  100  94   33   0   0
  02/25/04    100   13   0   0   0   0   0     02/25/04   100 100   72  46    0   0   0
  02/25/05    100    0   0   0   0   0   0     02/25/05   100  80   39  16    0   0   0
  02/25/06    100    0   0   0   0   0   0     02/25/06   100  53   16   0    0   0   0
  02/25/07    100    0   0   0   0   0   0     02/25/07   100  43   10   0    0   0   0
  02/25/08    100    0   0   0   0   0   0     02/25/08   100  29    0   0    0   0   0
  02/25/09    100    0   0   0   0   0   0     02/25/09   100  14    0   0    0   0   0
  02/25/10    100    0   0   0   0   0   0     02/25/10   100   0    0   0    0   0   0
  02/25/11    100    0   0   0   0   0   0     02/25/11   100   0    0   0    0   0   0
  02/25/12    100    0   0   0   0   0   0     02/25/12   100   0    0   0    0   0   0
  02/25/13    100    0   0   0   0   0   0     02/25/13   100   0    0   0    0   0   0
  02/25/14     69    0   0   0   0   0   0     02/25/14   100   0    0   0    0   0   0
  02/25/15     62    0   0   0   0   0   0     02/25/15   100   0    0   0    0   0   0
  02/25/16     55    0   0   0   0   0   0     02/25/16   100   0    0   0    0   0   0
  02/25/17     47    0   0   0   0   0   0     02/25/17   100   0    0   0    0   0   0
  02/25/18     38    0   0   0   0   0   0     02/25/18   100   0    0   0    0   0   0
  02/25/19     29    0   0   0   0   0   0     02/25/19   100   0    0   0    0   0   0
  02/25/20     18    0   0   0   0   0   0     02/25/20   100   0    0   0    0   0   0
  02/25/21      6    0   0   0   0   0   0     02/25/21   100   0    0   0    0   0   0
  02/25/22      0    0   0   0   0   0   0     02/25/22    92   0    0   0    0   0   0
  02/25/23      0    0   0   0   0   0   0     02/25/23    74   0    0   0    0   0   0
  02/25/24      0    0   0   0   0   0   0     02/25/24    54   0    0   0    0   0   0
  02/25/25      0    0   0   0   0   0   0     02/25/25    33   0    0   0    0   0   0
  02/25/26      0    0   0   0   0   0   0     02/25/26     9   0    0   0    0   0   0
  02/25/27      0    0   0   0   0   0   0     02/25/27     0   0    0   0    0   0   0
  02/25/28      0    0   0   0   0   0   0     02/25/28     0   0    0   0    0   0   0
  02/25/29      0    0   0   0   0   0   0     02/25/29     0   0    0   0    0   0   0
  02/25/30      0    0   0   0   0   0   0     02/25/30     0   0    0   0    0   0   0
Weighted                                       Weighted
Average                                        Average
Life(1)                                        Life(1)
Maturity     17.9  4.2  3.4 3.1  2.4 2.0 1.7   Maturity    25.2 7.8  6.0 5.1  3.7 2.6 2.2
Optional     17.9  4.2  3.4 3.1  2.4 2.0 1.7   Optional    25.2 7.7  5.9 5.1  3.7 2.6 2.2
Termination                                    Termination

</TABLE>

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

<PAGE>




<TABLE>
<CAPTION>





             PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

                  Class AF-5 Scenario                         Class AF-6 Scenario
               ---------------------------                 --------------------------
               I   II  III IV   V   VI  VII                I   II  III IV   V  VI  VII
               ---------------------------                 --------------------------
<S>           <C>  <C> <C> <C>  <C> <C> <C>                <C> <C> <C> <C> <C> <C> <C>
   Initial    100 100  100 100 100  100 100    Initial    100  100 100 100 100 100 100
   percent                                     Percent
  02/25/00    100 100  100 100 100  100 100    02/25/00   100  100 100 100 100 100 100
  02/25/01    100 100  100 100 100  100 100    02/25/01   100  100 100 100 100 100 100
  02/25/02    100 100  100 100 100   88   0    02/25/02   100  100 100 100 100 100  91
  02/25/03    100 100  100 100 100   72   0    02/25/03    99   89  89  89  91  95  91
  02/25/04    100 100  100 100  88   23   0    02/25/04    99   81  80  79  77  78  61
  02/25/05    100 100  100 100  55    9   0    02/25/05    97   68  65  62  57  54  35
  02/25/06    100 100  100  94  38    5   0    02/25/06    95   55  50  47  40  34  20
  02/25/07    100 100  100  89  38    5   0    02/25/07    89   28  22  19  18  20  10
  02/25/08    100 100   99  75  34    5   0    02/25/08    83   15  10   8   6  11   3
  02/25/09    100 100   80  59  26    5   0    02/25/09    76    7   4   3   2   3   0
  02/25/10    100 100   63  45  19    3   0    02/25/10    69    4   2   1   1   0   0
  02/25/11    100  81   48  34  11    0   0    02/25/11    62    2   1   0   0   0   0
  02/25/12    100  65   37  25   5    0   0    02/25/12    55    1   0   0   0   0   0
  02/25/13    100  52   28  18   1    0   0    02/25/13    47    0   0   0   0   0   0
  02/25/14    100  21    8   2   0    0   0    02/25/14     0    0   0   0   0   0   0
  02/25/15    100  16    4   0   0   0    0    02/25/15     0    0   0   0   0   0   0
  02/25/16    100  11    1   0   0   0    0    02/25/16     0    0   0   0   0   0   0
  02/25/17    100   7    0   0   0   0    0    02/25/17     0    0   0   0   0   0   0
  02/25/18    100   4    0   0   0   0    0    02/25/18     0    0   0   0   0   0   0
  02/25/19    100   1    0   0   0   0    0    02/25/19     0    0   0   0   0   0   0
  02/25/20    100   0    0   0   0   0    0    02/25/20     0    0   0   0   0   0   0
  02/25/21    100   0    0   0   0   0    0    02/25/21     0    0   0   0   0   0   0
  02/25/22    100   0    0   0   0   0    0    02/25/22     0    0   0   0   0   0   0
  02/25/23    100   0    0   0   0   0    0    02/25/23     0    0   0   0   0   0   0
  02/25/24    100   0    0   0   0   0    0    02/25/24     0    0   0   0   0   0   0
  02/25/25    100   0    0   0   0   0    0    02/25/25     0    0   0   0   0   0   0
  02/25/26    100   0    0   0   0   0    0    02/25/26     0    0   0   0   0   0   0
  02/25/27     72   0    0   0   0   0    0    02/25/27     0    0   0   0   0   0   0
  02/25/28     25   0    0   0   0   0    0    02/25/28     0    0   0   0   0   0   0
  02/25/29      0   0    0   0   0   0    0    02/25/29     0    0   0   0   0   0   0
  02/25/30      0   0    0   0   0   0    0    02/25/30     0    0   0   0   0   0   0
Weighted                                       Weighted
Average      28.5 14.2 12.3 11.0 7.7 4.8  2.7  Average   12.4  7.0  6.7 6.6 6.4 6.5 5.7
Life(1)Maturity                                Life(1) Maturity
Optional     28.2 10.0  8.3  7.4 5.6 4.2  2.7  Optional  12.4  6.9  6.5 6.2 5.3 4.6 3.8
Termination                                    Termination



                  Class MF-1 Scenario                         Class MF-2 Scenario
                  -------------------                         -------------------
               I   II  III IV   V   VI  VII                I   II  III IV   V  VI  VII
               ----------------------------                ---------------------------
   Initial    100  100 100 100 100 100  100    Initial    100 100  100 100 100 100 100
   Percent                                     Percent
  02/25/00    100  100 100 100 100 100  100    02/25/00   100 100  100 100 100 100 100
  02/25/01    100  100 100 100 100 100  100    02/25/01   100 100  100 100 100 100 100
  02/25/02    100  100 100 100 100 100  100    02/25/02   100 100  100 100 100 100 100
  02/25/03    100   92  78  69  51  37   48    02/25/03   100  92   78  69  51  37  26
  02/25/04    100   74  60  52  35  23   15    02/25/04   100  74   60  52  35  23  15
  02/25/05    100   60  46  39  24  15    8    02/25/05   100  60   46  39  24  15   5
  02/25/06    100   48  36  29  17   9    3    02/25/06   100  48   36  29  17   7   0
  02/25/07    100   39  28  22  12   6    0    02/25/07   100  39   28  22  12   0   0
  02/25/08    100   31  21  16   8   0    0    02/25/08   100  31   21  16   4   0   0
  02/25/09    100   25  16  12   5   0    0    02/25/09   100  25   16  12   0   0   0
  02/25/10    100   20  12   9   1   0    0    02/25/10   100  20   12   6   0   0   0
  02/25/11    100   16   9   7   0   0    0    02/25/11   100  16    8   2   0   0   0
  02/25/12    100   13   7   3   0   0    0    02/25/12   100  13    3   0   0   0   0
  02/25/13    100   10   5   0   0   0    0    02/25/13   100   9    0   0   0   0   0
  02/25/14     76    2   0   0   0   0    0    02/25/14    76   0    0   0   0   0   0
  02/25/15     73    0   0   0   0   0    0    02/25/15    73   0    0   0   0   0   0
  02/25/16     71    0   0   0   0   0    0    02/25/16    71   0    0   0   0   0   0
  02/25/17     68    0   0   0   0   0    0    02/25/17    68   0    0   0   0   0   0
  02/25/18     64    0   0   0   0   0    0    02/25/18    64   0    0   0   0   0   0
  02/25/19     61    0   0   0   0   0    0    02/25/19    61   0    0   0   0   0   0
  02/25/20     56    0   0   0   0   0    0    02/25/20    56   0    0   0   0   0   0
  02/25/21     52    0   0   0   0   0    0    02/25/21    52   0    0   0   0   0   0
  02/25/22     47    0   0   0   0   0    0    02/25/22    47   0    0   0   0   0   0
  02/25/23     42    0   0   0   0   0    0    02/25/23    42   0    0   0   0   0   0
  02/25/24     36    0   0   0   0   0    0    02/25/24    36   0    0   0   0   0   0
  02/25/25     29    0   0   0   0   0    0    02/25/25    29   0    0   0   0   0   0
  02/25/26     22    0   0   0   0   0    0    02/25/26    22   0    0   0   0   0   0
  02/25/27     14    0   0   0   0   0    0    02/25/27    14   0    0   0   0   0   0
  02/25/28      3    0   0   0   0   0    0    02/25/28     0   0    0   0   0   0   0
  02/25/29      0    0   0   0   0   0    0    02/25/29     0   0    0   0   0   0   0
  02/25/30      0    0   0   0   0   0    0    02/25/30     0   0    0   0   0   0   0
Weighted                                      Weighted
Average       21.8 7.9  6.7 6.1 5.0 4.5  4.3  Average    21.7 7.8  6.6 6.0  4.9 4.3 3.9
Life(1)                                       Life(1)
Maturity      21.7 7.1  5.9 5.3 4.4 4.0  3.8  Maturity   21.7 7.1  5.9 5.3  4.3 3.8 3.6
Optional                                      Optional
Termination                                  Termination

</TABLE>

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


<PAGE>

<TABLE>
<CAPTION>

             PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

                  Class BF-1 Scenario                         Class AV-1 Scenario
               ----------------------------                ---------------------------
               I   II  III IV   V   VI  VII                I   II  III IV   V  VI  VII
               ----------------------------                ---------------------------
<S>            <C> <C> <C> <C> <C>  <C> <C>                <C> <C> <C> <C> <C> <C> <C>
   Initial    100  100 100 100 100 100  100    Initial    100  100 100 100  100 100 100
   Percent                                     Percent
  02/25/00    100  100 100 100 100 100  100    02/25/00    99   71  66  62   53  43  34
  02/25/01    100  100 100 100 100 100  100    02/25/01    98   49  41  35   23  12   3
  02/25/02    100  100 100 100 100 100  100    02/25/02    98   32  23  17    5   0   0
  02/25/03    100   92  78  69  51  37   26    02/25/03    97   26  21  17    5   0   0
  02/25/04    100   74  60  52  35  22    6    02/25/04    96   20  15  12    5   0   0
  02/25/05    100   60  46  39  24   6    0    02/25/05    95   16  11   8    4   0   0
  02/25/06    100   48  36  29  10   0    0    02/25/06    94   12   8   6    3   0   0
  02/25/07    100   39  28  19   1   0    0    02/25/07    93    9   6   4    2   0   0
  02/25/08    100   31  18   9   0   0    0    02/25/08    92    7   4   3    1   0   0
  02/25/09    100   25   9   2   0   0    0    02/25/09    90    5   3   2    0   0   0
  02/25/10    100   16   2   0   0   0    0    02/25/10    88    4   2   1    0   0   0
  02/25/11    100    9   0   0   0   0    0    02/25/11    87    3   2   1    0   0   0
  02/25/12    100    3   0   0   0   0    0    02/25/12    84    2   1   0    0   0   0
  02/25/13    100    0   0   0   0   0    0    02/25/13    82    2   1   0    0   0   0
  02/25/14     76    0   0   0   0   0    0    02/25/14    79    1   0   0    0   0   0
  02/25/15     73    0   0   0   0   0    0    02/25/15    77    1   0   0    0   0   0
  02/25/16     71    0   0   0   0   0    0    02/25/16    73    1   0   0    0   0   0
  02/25/17     68    0   0   0   0   0    0    02/25/17    70    0   0   0    0   0   0
  02/25/18     64    0   0   0   0   0    0    02/25/18    65    0   0   0    0   0   0
  02/25/19     61    0   0   0   0   0    0    02/25/19    61    0   0   0    0   0   0
  02/25/20     56    0   0   0   0   0    0    02/25/20    56    0   0   0    0   0   0
  02/25/21     52    0   0   0   0   0    0    02/25/21    50    0   0   0    0   0   0
  02/25/22     47    0   0   0   0   0    0    02/25/22    44    0   0   0    0   0   0
  02/25/23     42    0   0   0   0   0    0    02/25/23    37    0   0   0    0   0   0
  02/25/24     36    0   0   0   0   0    0    02/25/24    32    0   0   0    0   0   0
  02/25/25     29    0   0   0   0   0    0    02/25/25    27    0   0   0    0   0   0
  02/25/26     19    0   0   0   0   0    0    02/25/26    21    0   0   0    0   0   0
  02/25/27      5    0   0   0   0   0    0    02/25/27    14    0   0   0    0   0   0
  02/25/28      0    0   0   0   0   0    0    02/25/28     6    0   0   0    0   0   0
  02/25/29      0    0   0   0   0   0    0    02/25/29     0    0   0   0    0   0   0
  02/25/30      0    0   0   0   0   0    0    02/25/30     0    0   0   0    0   0   0
Weighted                                     Weighted
Average       21.6 7.5 6.3 5.7 4.6 4.0  3.6  Average      20.6  3.2 2.5 2.2  1.5 1.0 0.8
Life(1)                                      Life(1)
Maturity      21.6 7.1 5.9 5.3 4.3 3.8  3.4  Maturity     20.5  3.0 2.4 2.1  1.4 1.0 0.8
Optional                                     Optional
Termination                                  Termination

                  Class MV-1 Scenario                         Class MV-2 Scenario
               --------------------------                  --------------------------
               I   II  III  IV  V  VI  VII                 I  II  III IV   V  VI  VII
               --------------------------                  --------------------------
   Initial    100 100  100 100 100 100 100     Initial    100 100 100 100 100 100 100
   Percent                                     Percent
  02/25/00    100 100  100 100 100 100 100     02/25/00   100 100 100 100 100 100 100
  02/25/01    100 100  100 100 100 100 100     02/25/01   100 100 100 100 100 100 100
  02/25/02    100 100  100 100 100 97  93      02/25/02   100 100 100 100 100 100 26
  02/25/03    100 70   55  53  92  82  46      02/25/03   100 70  55  47  30  18  10
  02/25/04    100 54   40  33  40  45  22      02/25/04   100 54  40  33  18  10  1
  02/25/05    100 42   29  23  11  25  7       02/25/05   100 42  29  23  11  2   0
  02/25/06    100 32   21  16  7   12  0       02/25/06   100 32  21  16  5   0   0
  02/25/07    100 25   15  11  4   4   0       02/25/07   100 25  15  11  0   0   0
  02/25/08    100 19   11  8   1   0   0       02/25/08   100 19  11  6   0   0   0
  02/25/09    100 14   8   5   0   0   0       02/25/09   100 14  7   2   0   0   0
  02/25/10    100 11   6   3   0   0   0       02/25/10   100 11  3   0   0   0   0
  02/25/11    100 8    4   0   0   0   0       02/25/11   100 8   0   0   0   0   0
  02/25/12    100 6    1   0   0   0   0       02/25/12   100 4   0   0   0   0   0
  02/25/13    100 5    0   0   0   0   0       02/25/13   100 1   0   0   0   0   0
  02/25/14    100 3    0   0   0   0   0       02/25/14   100 0   0   0   0   0   0
  02/25/15    100 1    0   0   0   0   0       02/25/15   100 0   0   0   0   0   0
  02/25/16    100 0    0   0   0   0   0       02/25/16   100 0   0   0   0   0   0
  02/25/17    100 0    0   0   0   0   0       02/25/17   100 0   0   0   0   0   0
  02/25/18    100 0    0   0   0   0   0       02/25/18   100 0   0   0   0   0   0
  02/25/19    100 0    0   0   0   0   0       02/25/19   100 0   0   0   0   0   0
  02/25/20    100 0    0   0   0   0   0       02/25/20   100 0   0   0   0   0   0
  02/25/21    100 0    0   0   0   0   0       02/25/21   100 0   0   0   0   0   0
  02/25/22    100 0    0   0   0   0   0       02/25/22   100 0   0   0   0   0   0
  02/25/23    98  0    0   0   0   0   0       02/25/23   98  0   0   0   0   0   0
  02/25/24    86  0    0   0   0   0   0       02/25/24   86  0   0   0   0   0   0
  02/25/25    71  0    0   0   0   0   0       02/25/25   71  0   0   0   0   0   0
  02/25/26    55  0    0   0   0   0   0       02/25/26   55  0   0   0   0   0   0
  02/25/27    37  0    0   0   0   0   0       02/25/27   37  0   0   0   0   0   0
  02/25/28    17  0    0   0   0   0   0       02/25/28   17  0   0   0   0   0   0
  02/25/29    0   0    0   0   0   0   0       02/25/29   0   0   0   0   0   0   0
  02/25/30    0   0    0   0   0   0   0       02/25/30   0   0   0   0   0   0   0
Weighted                                     Weighted
Average      27.2 6.4 5.5 5.1 5.1 5.2 4.2    Average     27.2 6.3 5.3 4.8 4.2 3.7 3.0
Life(1)                                      Life(1)
Maturity                                     Maturity
Optional     27.0 6.0 5.1 4.8 4.9 4.4 3.6    Optional    27.0 6.0 5.0 4.6 4.1 3.6 3.0
Termination                                  Termination

</TABLE>

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

<PAGE>



             PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

                  Class BV-1 Scenario
               ---------------------------
               I   II   III IV  V  VI  VII
               ---------------------------
   Initial    100 100  100 100 100 100 100
   Percent
  02/25/00    100 100  100 100 100 100 100
  02/25/01    100 100  100 100 100 100 100
  02/25/02    100 100  100 100 100 35  21
  02/25/03    100 70   55  47  30  16  2
  02/25/04    100 54   40  33  17  1   0
  02/25/05    100 42   29  23  4   0   0
  02/25/06    100 32   21  12  0   0   0
  02/25/07    100 25   11  3   0   0   0
  02/25/08    100 18   3   0   0   0   0
  02/25/09    100 10   0   0   0   0   0
  02/25/10    100 3    0   0   0   0   0
  02/25/11    100 0    0   0   0   0   0
  02/25/12    100 0    0   0   0   0   0
  02/25/13    100 0    0   0   0   0   0
  02/25/14    100 0    0   0   0   0   0
  02/25/15    100 0    0   0   0   0   0
  02/25/16    100 0    0   0   0   0   0
  02/25/17    100 0    0   0   0   0   0
  02/25/18    100 0    0   0   0   0   0
  02/25/19    100 0    0   0   0   0   0
  02/25/20    100 0    0   0   0   0   0
  02/25/21    100 0    0   0   0   0   0
  02/25/22    100 0    0   0   0   0   0
  02/25/23    98  0    0   0   0   0   0
  02/25/24    86  0    0   0   0   0   0
  02/25/25    71  0    0   0   0   0   0
  02/25/26    55  0    0   0   0   0   0
  02/25/27    37  0    0   0   0   0   0
  02/25/28    15  0    0   0   0   0   0
  02/25/29    0   0    0   0   0   0   0
  02/25/30    0   0    0   0   0   0   0
Weighted
Average      27.1 6.0 5.0 4.6 3.9 3.3 2.7
Life(1)
Maturity     27.0 5.9 5.0 4.5 3.9 3.3 2.7
Optional
Termination

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

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


Payment Delay Feature of Certain Group I Certificates

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


<PAGE>

                   DESCRIPTION OF THE OFFERED CERTIFICATES


General

The Mortgage Loan Asset Backed Certificates, Series 1999-1, will consist of:
(i)   the following Group I Certificates (the "Group I Offered
      Certificates"):
      (a)   Class AF-1, Class AF-2, Class AF-3, Class AF-4, Class AF-5 and Class
            AF-6 Certificates,
      (b)   Class MF-1 and Class MF-2 Certificates and
      (c)   Class BF-1 Certificates;
(ii)  the following Group II Certificates (the "Group II Offered Certificates"):
      (a) Class AV-1  Certificates,
      (b) Class MV-1 and Class MV-2  Certificates and
      (c) Class BV-1 Certificates; and
(iii) Class BF-2 and Class BF-3 Certificates  (together with the Group I Offered
      Certificates,  the  "Group I  Certificates"),  Class  BV-2 and Class  BV-3
      Certificates (together with the Group II Offered Certificates, the ("Group
      II  Certificates"),  Class C and Class R  Certificates  (together with the
      Class  BF-2,  Class  BF-3,  Class  BV-2 and Class BV-3  Certificates,  the
      "Private Certificates").

References to Class A, Class M-1,  Class M-2, Class B-1, Class B-2 and Class B-3
Certificates are, as the context requires,  references to Certificates of either
or both Groups of similar  designations.  The Class M-1,  Class M-2,  Class B-1,
Class  B-2 and  Class  B-3  Certificates  are  collectively  referred  to as the
"Subordinated Certificates."

The initial  scheduled  principal  balances of each Group will equal the initial
certificate  principal  balances  of  the  related  Certificates.   The  Private
Certificates of a Group are  subordinate to the related Offered  Certificates on
the same  basis  that the Class B-1,  Class M-2 and Class M-1  Certificates  are
subordinate  to more  senior  Classes of  Certificates  of a Group.  The Private
Certificates  (other  than  the  Class C and  Class R  Certificates)  will  have
aggregate initial  Certificate  Principal Balances of $5,158,000 for Group I and
$6,282,000  for Group II and will have Pass Through Rates that do not exceed the
weighted average net Mortgage Interest Rates of the related Mortgage Loan Group.

Only the Group I Offered  Certificates  and the  Group II  Offered  Certificates
(collectively,  the "Offered Certificates") are offered hereby. The Certificates
will  be  issued  by  Saxon  Asset  Securities  Trust  1999-1,  pursuant  to the
Agreement. The Private Certificates may be offered privately or will be retained
initially by the Depositor or its affiliates  and, in either case, are not being
offered hereby. As of any Distribution Date, the "Certificate Principal Balance"
of each Class of Offered  Certificates is the aggregate principal amount thereof
immediately  prior to such  Distribution  Date  adjusted  for all  amounts to be
applied  on  such  Distribution  Date  with  respect  to  principal  (including,
reductions or increases in the Certificate Principal Balance of the Subordinated
Certificates as a result of the application of increases or reductions resulting
from Unpaid Realized Loss Amounts, as described herein). See "DESCRIPTION OF THE
OFFERED CERTIFICATES -- Crosscollateralization Provisions" on page S-29.

Persons in whose names  Certificates are registered in the Certificate  Register
maintained by the Trustee are the "Holders" of the Certificates.  For so long as
the Offered  Certificates  are in book-entry form with DTC, the only "Holder" of
the Offered  Certificates  as the term "Holder" is used in the Agreement will be
Cede & Co., a nominee of DTC. No Beneficial  Owner will be entitled to receive a
definitive  certificate  representing  such Beneficial  Owner's  interest in the
Trust,  except in the event that physical  Certificates are issued under limited
circumstances  set forth in the Agreement.  All references herein to the Holders
of Offered  Certificates  shall mean and  include  the rights of Holders as such
rights may be exercised through DTC and its participating organizations,  except
as  otherwise  specified  in the  Agreement.  See  "DESCRIPTION  OF THE  OFFERED
CERTIFICATES  -- Book Entry  Registration of the Offered  Certificates"  on page
S-31.


As described  under "THE MORTGAGE LOAN POOL" on page S-7, the Mortgage Loan Pool
is divided into Group I, which  contains  Mortgage  Loans having fixed  interest
rates, and Group II, which contains  Mortgage Loans having  adjustable  interest
rates.


<PAGE>

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

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

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


Distributions

General.  Distributions on each Class of the  Certificates  will be made on each
Distribution  Date to Holders of each Class of the  Certificates of record as of
the last business day of the month  immediately  preceding the calendar month in
which such  Distribution  Date  occurs,  or the Closing  Date in the case of the
first  Distribution  Date  (each a "Record  Date"),  in an  amount  equal to the
product of such Holder's Percentage Interest and the amount to be distributed to
each such Class on such Distribution Date. The "Percentage Interest" represented
by any  Certificate  will be equal to the  percentage  obtained by dividing  the
Certificate  Principal Balance of such Certificate by the Certificate  Principal
Balance of all Certificates of the same Class.

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

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

<PAGE>

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

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

(2)         to the Class M-1  Certificates of such Group,  the Current  Interest
            for such Class;
(3)         to the Class M-2  Certificates of such Group,  the Current  Interest
            for such Class;
(4)         to the Class B-1  Certificates of such Group,  the Current  Interest
            for such Class;
(5)         to the Class B-2  Certificates of such Group,  the Current  Interest
            for such Class;
(6)         to the Class B-3  Certificates of such Group,  the Current  Interest
            for such Class; and
(7)         any  remainder  to be  distributed  as  described  below  under  "--
            Crosscollateralization Provisions" on page S-29.

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

The Pass Through Rate for the Class AF-1  Certificates on any Distribution  Date
is capped by the Group I Available Funds Cap for such date; similarly,  the Pass
Through Rates for the Group II Certificates on any Distribution  Date are capped
at the Group II Available Funds Cap for such date. If on any  Distribution  Date
the Pass Through Rate for a Class of the Group II Certificates is based upon the
Group II Available Funds Cap, the excess of (i) the amount of interest that such
Class  would have been  entitled to receive on such  Distribution  Date based on
LIBOR plus the Applicable  Spread (but not more than the weighted average of the
maximum lifetime net Mortgage  Interest Rates for Group II) over (ii) the amount
of interest such Class received on such  Distribution Date based on the Group II
Available  Funds Cap,  together with the unpaid  portion of any such excess from
prior  Distribution  Dates (and interest  accrued thereon at the then applicable
Pass Through Rate,  without giving effect to the Group II Available  Funds Cap),
is the  "Group  II  Certificates  Carryover  Amount"  for such  Class.  Group II
Certificates  Carryover will be payable on any Distribution  Date (to the extent
available  funds  are  sufficient  therefor  but  only on or  prior  to the last
Distribution  Date with respect to a Class) as described  herein.  The rating of
the Group II Certificates  does not address the likelihood of the payment of any
Group II Certificates  Carryover. No such "carryover" mechanism is applicable to
the Class  AF-1  Certificates  in the event the Pass  Through  Rate  thereon  is
limited by the Group I Available Funds Cap.

The "Group I  Available  Funds Cap" for any  Distribution  Date is the  Weighted
Average  Net  Rate for  Group I. The  "Group  II  Available  Funds  Cap" for any
Distribution Date is the Weighted Average Net Rate for Group II.

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

Distributions of Principal. Initially, principal will be distributed exclusively
to the Class A Certificates  of a group (in the manner  described  herein) until
the excess of the aggregate Schedule Principal Balances of the Mortgage Loans of
the related Group over the Class A Certificate  Principal Balances of such Group
is  equal to or  exceeds  29.00%  for  Group I  (40.50%  for  Group  II) of such
Scheduled   Principal  Balances;   thereafter,   principal  is  required  to  be
distributed so as to maintain that ratio as described herein.

After the principal of the Class A  Certificates  of a Group has been reduced to
the extent described above (and not before the Distribution  Date in March 2002,
unless the  Certificate  Principal  Balances of the related Class A Certificates
are reduced to zero),  principal not required to be distributed  with respect to
the Class A  Certificates  of that  Group will be  distributed  to the Class M-1
Certificates of that Group until the excess of the aggregate Scheduled Principal
Balances of the Mortgage  Loans in the related Group over the sum of the Class A
and Class M-1 Certificate Principal Balances of the related Group is equal to or
exceeds  17.50 % for Group I (24.00% for Group II) of such  Scheduled  Principal

<PAGE>

Balances;  thereafter,  principal not required to be distributed with respect to
the Class A and  Class M-1  Certificates  will be  distributed  to the Class M-2
Certificates until the excess of the aggregate  Scheduled  Principal Balances of
the Mortgage  Loans in the related  Group over the sum of the Class A, Class M-1
and Class M-2 Certificate Principal Balances of the related Group is equal to or
exceeds  9.00%  for Group I (11.00%  for Group II) of such  Scheduled  Principal
Balances;  thereafter  principal not required to be distributed  with respect to
the Class A, Class M-1 and Class M-2  Certificates  will be  distributed  to the
Class B-1  Certificates  of the related  Group until the excess of the aggregate
Scheduled Principal Balances of the Mortgage Loans in the related Group over the
sum of the Class A, Class  M-1,  Class M-2 and Class B-1  Certificate  Principal
Balances  of the related  Group is equal to or exceeds  4.00% for Group I (5.00%
for Group II) of such Scheduled  Principal Balances;  thereafter,  principal not
required to be  distributed to the Offered  Certificates  will be distributed to
the Private Certificates as described herein.

<PAGE>
Notwithstanding  the  foregoing,  (i) while a Trigger Event (as defined  herein)
with respect to a Group exists, principal will be distributed exclusively to the
Class A Certificates of the related Group (and, after the Certificate  Principal
Balance  of  the  related  Class  A  Certificates  has  been  reduced  to  zero,
exclusively  to the Class M-1  Certificates  of the related Group and, after the
Certificate  Principal  Balance of the related Class M-1  Certificates  has been
reduced to zero,  exclusively to the Class M-2 Certificates of the related Group
and,  after  the  Certificate   Principal  Balance  of  the  related  Class  M-2
Certificates has been reduced to zero, exclusively to the Class B-1 Certificates
of the related Group and, after the Certificate Principal Balance of the related
Class B-1  Certificates  has been reduced to zero,  exclusively to the Class B-2
Certificates of the related Group and, after the Certificate  Principal  Balance
of the related Class B-2 Certificates  has been reduced to zero,  exclusively to
the Class B-3 Certificates of the related Group),  and (ii) while a Subordinated
Trigger  Event (as defined  herein)  with respect to a Group  exists,  principal
otherwise  distributable  to the Class B-2 and Class B-3 Certificates of a Group
will be distributed to the remaining more senior  Certificates of such Group, in
inverse order of seniority.

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

(i)      to the Class A Certificates of such Group, the Class A Principal
         Distribution  Amount for such  Group;  provided,  however,  the Class A
         Principal Distribution Amount for Group I is required to be distributed
         as follows: first, the Class AF-6 Distribution Amount to the Class AF-6
         Certificates,   and  then  the   balance  of  such  Class  A  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 will be made to any such Class until the Certificate
         Principal  Balances  of all  such  Class  A  Certificates  with a lower
         numeral  designation shall have been reduced to zero; provided further,
         that,  on any  Distribution  Date on which  the  Certificate  Principal
         Balance for the Class A Certificates  with respect to Group I are equal
         to or greater  than the  Scheduled  Principal  Balances of the Mortgage
         Loans in such  Group,  the Class A  Principal  Distribution  Amount for
         Group I will be distributed pro rata and not sequentially to such Class
         A Certificates;
(ii)     to the Class M-1  Certificates  of such Group,  the Class M-1 Principal
         Distribution Amount for such Class;
(iii)    to the Class M-2  Certificates  of such Group,  the Class M-2 Principal
         Distribution Amount for such Class;
(iv)     to the Class B-1  Certificates  of such Group,  the Class B-1 Principal
         Distribution Amount for such Class;
(v)      if a  Subordinated  Trigger  Event exists with respect to such Group on
         such Distribution Date, sequentially to the Class B-1, Class M-2, Class
         M-1, and Class A Certificates of such Group, in that order, as provided
         in the Agreement,  an amount equal to, generally,  the sum of the Class
         B-2  Principal  Distribution  Amount  for such Group plus the Class B-3
         Principal  Distribution  Amount  for such  Group,  in each case on such
         date;
(vi)     to the Class B-2  Certificates  of such Group,  the Class B-2 Principal
         Distribution  Amount  (provided that a  Subordinated  Trigger event for
         such Group does not exist on such date); and
(vii)    to the Class B-3  Certificates  of such Group,  the Class B-3 Principal
         Distribution  Amount  (provided that a  Subordinated  Trigger Event for
         such Group does not exist on such date).
<PAGE>

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

"Class A Principal  Distribution Amount," for a Group is (i) with respect to any
Distribution  Date prior to the related  Stepdown  Date or as to which a Trigger
Event exists, 100% of the Principal  Distribution Amount for such Group and such
Distribution Date and (ii) with respect to any Distribution Date on or after the
Stepdown  Date and as to which a Trigger  Event is not in effect for such Group,
the excess of (A) the related Class A Certificate  Principal Balance immediately
prior to such  Distribution  Date over (B) the  lesser of (I) 71.00% for Group I
(59.50% for Group II) of the Scheduled  Principal Balances of the Mortgage Loans
in such Group on the preceding Due Date and (II) the Scheduled Principal Balance
of the Mortgage  Loans in such Group on the preceding Due Date less 0.50% of the
Scheduled  Principal  Balance of the Mortgage  Loans in such Group as of the Cut
off Date.

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

     Distribution Date            Percentage
     -----------------            ----------

   March 1999 - February 2002         0%

   March 2002 - February 2004        45%

   March 2004 - February 2005        80%

   March 2005 - February 2006       100%

   March 2006 and thereafter        300%

"Class M-1  Principal  Distribution  Amount," for a Group is with respect to any
Distribution Date on or after the related Stepdown Date and as long as a Trigger
Event is not in effect for such Group,  the excess of (i) the sum for such Group
of (A) the related  Class A  Certificate  Principal  Balance and (B) the related
Class M-1 Certificate  Principal Balance  immediately prior to such Distribution
Date over (ii) the lesser of (A) 82.50% for the Group I (76.00% for Group II) of
the  Scheduled  Principal  Balances of the  Mortgage  Loans in such Group on the
preceding Due Date and (B) the Scheduled Principal Balance of the Mortgage Loans
in such  Group on the  preceding  Due Date  less  0.50% of  Scheduled  Principal
Balance of the Mortgage Loans in such Group as of the Cut Off Date.

"Class M-2  Principal  Distribution  Amount," for a Group is with respect to any
Distribution Date on or after the related Stepdown Date and as long as a Trigger
Event is not in effect for such Group,  the excess of (i) the sum for such Group
of (A) the related Class A Certificate  Principal Balance, (B) the related Class
M-1  Certificate  Principal  Balance and (C) the related  Class M-2  Certificate
Principal  Balance  immediately  prior to such  Distribution  Date over (ii) the
lesser  of (A)  91.00%  for  Group I  (89.00%  for  Group  II) of the  Scheduled
Principal Balances of the Mortgage Loans in such Group on the preceding Due Date
and (B) the Scheduled  Principal  Balance of the Mortgage Loans in such Group on
the  preceding  Due Date less  0.50% of the  Schedule  Principal  Balance of the
Mortgage Loans in such Group as of the Cut Off Date.

"Class B-1  Principal  Distribution  Amount," for a Group is with respect to any
Distribution Date on or after the related Stepdown Date and as long as a Trigger
Event is not in effect for such Group,  the excess of (i) the sum for such Group
of (A) the related Class A Certificate  Principal Balance, (B) the related Class
M-1  Certificate  Principal  Balance,  (C) the  related  Class  M-2  Certificate
Principal  Balance and (D) the related Class B-1 Certificate  Principal  Balance
immediately  prior to such  Distribution Date over (ii) the lesser of (A) 96.00%
for Group I (95.00%  for Group II) of the  Scheduled  Principal  Balances of the
Mortgage  Loans in such Group on the  preceding  Due Date and (B) the  Scheduled
Principal  Balance of the Mortgage Loans in such Group on the preceding Due Date
less 0.50% of the Schedule Principal Balance of the Mortgage Loans in such Group
as of the Cut Off Date.

"Class B-2  Principal  Distribution  Amount," for a Mortgage Loan Group and with
respect to any  Distribution  Date on or after the related  Stepdown Date and as
long as a Trigger  Event is not in effect for such  Group,  is the excess of (i)
the sum for such Group of (A) the related Class A Certificate Principal Balance,
(B) the related Class M-1 Certificate  Principal Balance,  (C) the related Class
M-2  Certificate  Principal  Balance,  (D) the  related  Class  B-1  Certificate
Principal  Balance and (E) the related Class B-2 Certificate  Principal  Balance
immediately  prior to such  Distribution Date over (ii) the lesser of (A) 98.00%
for Group I (97.00%  for Group II) of the  Scheduled  Principal  Balances of the
Mortgage  Loans in such Group on the  preceding  Due Date and (B) the  Scheduled
Principal  Balance of the Mortgage Loans in such Group on the preceding Due Date
less 0.50% of the  Scheduled  Principal  Balance of the  Mortgage  Loans in such
Group as of the Cut Off Date.

<PAGE>

"Class B-3  Principal  Distribution  Amount," for a Mortgage Loan Group and with
respect to any  Distribution  Date on or after the related  Stepdown Date and as
long as a Trigger  Event is not in effect for such  Group,  is the excess of (i)
the  Principal  Distribution  Amount  for such  Group over (ii) the sum for such
Group of (A) the related Class A Principal  Distribution Amount, (B) the related
Class M-1  Principal  Distribution  Amount,  (C) the related Class M-2 Principal
Distribution Amount, (D) the related Class B-1 Principal Distribution Amount and
(E) the related Class B-2 Principal Distribution Amount.

 "Stepdown Date," with respect to each Group, is the earlier to occur of (i) the
later to  occur of (A) the  Distribution  Date in March  2002 and (B) the  first
Distribution Date on which (I) the Class A Certificate Principal Balance of such
Group  (less the  Principal  Funds for such  Group on such date) is less than or
equal to (II) 71.00% for Group I (59.5% for Group II) of the Scheduled Principal
Balances of the Mortgage Loans in such Group and (ii) the  Distribution  Date on
which the Certificate  Principal Balance of the related Class A Certificates has
been reduced to zero.

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



    Distribution Date        Realized Loss Percentage   Delinquency Percentage
        (inclusive)          ------------------------   -----------------------
    -----------------
                              Group I      Group II      Group I      Group II
                              -------      --------      -------      --------
  April 2001 - March 2002       1.50%        2.00%         4.00%        6.00%
  April 2002 - March 2003       2.50         3.40          4.00         6.00
  April 2003 - March 2004       3.10         4.30          6.50         9.00
  April 2004 - March 2005       3.50         4.80          6.50         9.00
  April 2005 - March 2006       3.80         5.20          8.00        12.00
  April 2006 and thereafter      4.00         5.50          8.00        12.00


A "Trigger Event," with respect to each Group and a Distribution  Date after the
Stepdown  Date,  exists if the product,  expressed as a  percentage,  of (i) two
times for Group I (2.5  times  for  Group II) and (ii) the  quotient  of (A) the
aggregate Scheduled Principal Balance of all 60 and over day delinquent Mortgage
Loans for such Group and (B) the Scheduled Principal Balance of that Group as of
the preceding Master Servicer Remittance Date equals or exceeds 29.00% for Group
I (40.50% for Group II).


Crosscollateralization Provisions

On each  Distribution  Date,  Interest  Funds  with  respect  to each  Group not
otherwise  required to be distributed as described  above will be required to be
distributed  as  follows  until  fully  distributed:
(i)         the  Extra  Principal Distribution  Amount for such Group;
(ii)        to the Class M-1 Certificates of such Group, the Class M-1 Interest
            Carry Forward Amount for such Class;
(iii)       to the Class M-2  Certificates of such Group, the Class M-2 Interest
            Carry Forward Amount for such Class;
(iv)        to the Class B-1  Certificates of such Group, the Class B-1 Interest
            Carry Forward Amount for such Class;
(v)         to the Class B-2  Certificates of such Group, the Class B-2 Interest
            Carry Forward Amount for such Class;
(vi)        to the Class B-3  Certificates of such Group, the Class B-3 Interest
            Carry Forward Amount for such Class;

<PAGE>
(vii)       for  distribution  to the other  Group to the extent that any of the
            amounts  listed above  (including any Extra  Principal  Distribution
            Amount)  with  respect to the other  Group have not  otherwise  been
            distributed in full for such  Distribution  Date in accordance  with
            the priorities set forth above;
(viii)      in the case of Group II, to the Group II Certificates,  in the order
            in which  distributions  of Current  Interest are made, the Group II
            Certificates Carryover; and
(ix)        to the Class C and Class R Certificates, the remaining amount.

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

Realized Losses.  If on any Distribution  Date, after giving effect to any Extra
Principal  Distribution Amount, the aggregate  Certificate Principal Balances of
the  Certificates  with respect to a Mortgage  Loan Group  exceed the  scheduled
Principal  Balances  of the  Mortgage  Loans  in  such  Group,  the  Certificate
Principal  Balances  of the  Subordinated  Certificates  (but  not  the  Class A
Certificates)  of such Group will be reduced by an amount  equal to such excess,
which is an Applied Realized Loss Amount,  in inverse order of seniority (first,
the Class B-3 Certificates,  until the Certificate Principal Balance thereof has
been reduced to zero, second, the Class B-2 Certificates,  until the Certificate
Principal  Balance  thereof  has been  reduced  to zero,  third,  the  Class B-1
Certificates,  until the Certificate  Principal Balance thereof has been reduced
to zero,  fourth,  the Class M-2 Certificates,  until the Certificate  Principal
Balance thereof has been reduced to zero and fifth, the Class M-1  Certificates,
until the  Certificate  Principal  Balance thereof has been reduced to zero). If
the Certificate  Principal  Balance of a Class of  Subordinated  Certificates is
reduced, that Class thereafter will be entitled to distributions of interest and
principal only with respect to the Certificate  Principal Balance so reduced. As
described  above,  however,  Interest  Funds  with  respect  to each  Group  not
otherwise  required to be distributed with respect to the  Certificates  will be
distributed  as an  Extra  Principal  Distribution  Amount  and,  upon  any such
distribution,  the  Certificate  Principal  Balance of any Class of Subordinated
Certificates  that has been reduced by an Applied  Realized  Loss Amount will be
increased,  in  direct  order of  seniority,  by the  lesser  of (i) such  Extra
Principal  Distribution  Amount net of reimbursements of Unrealized Loss Amounts
for any senior Class and (ii) the Unpaid Realized Loss Amount applicable to such
Class.  After  such  increase,   such  Class  will  thereafter  be  entitled  to
distributions  of  principal  and  interest  with  respect  to  the  Certificate
Principal Balance as so increased. Although the Certificate Principal Balance of
Class A Certificates  will not be reduced on account of Realized  Losses even if
the Certificate  Principal  Balances of all the Subordinated  Certificates  have
been  reduced to zero,  the amount  available to be  distributed  to the Class A
Certificates as principal may be less than the Certificate Principal Balances of
the Class A Certificates.

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

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

"Unpaid  Realized  Loss  Amount,"  with  respect  to any  Class of  Subordinated
Certificates  and as to any  Distribution  Date,  is the  excess of (i)  Applied
Realized  Loss Amounts with respect to such Class over (ii) the sum of increases
in the  Certificate  Principal  Balance  of  such  Class  as the  result  of the
application of Extra Principal Distribution Amounts on all previous Distribution
Dates.


Calculation of One Month LIBOR

On the second business day preceding each  Distribution Date (February 23, 1999,
for the first  Distribution  Date) (each such date,  an "Interest  Determination
Date"), the Master Servicer will determine One Month LIBOR (as defined below).

<PAGE>


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

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


Book Entry Registration of the Offered Certificates

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



<PAGE>


                                THE AGREEMENT

The Certificates  will be issued pursuant to a trust agreement to be dated as of
February 1, 1999 (the "Agreement"), among the Depositor, the Master Servicer and
the Trustee. In addition to the provisions of the Agreement summarized elsewhere
in this  Prospectus  Supplement,  there is set forth  below a summary of certain
other provisions of the Agreement.  See also "THE AGREEMENT -- The Trustee,"
"-- Administration   of  Accounts,"   "--  Events  of  Default  and  Remedies,"
"-- Amendment," and "-- Termination" in the Prospectus.


Formation of the Trust

On the Closing Date,  the Depositor will create and establish the Trust pursuant
to the Agreement and will sell without  recourse the Mortgage  Loans  (excluding
any prepayment  penalties  payable with respect  thereto) to the Trust,  and the
Trust will issue the  Certificates  pursuant to the  Agreement.  The  Prospectus
contains important additional  information regarding the terms and conditions of
the Certificates. The Depositor will provide to any prospective or actual Holder
of Offered Certificates,  upon written request, a copy (without exhibits) of the
Agreement.  Requests should be addressed to Saxon Asset Securities Company, 4880
Cox Road, Glen Allen, Virginia 23060, Attention: Secretary.

The Trust will consist of:
(i)         the Mortgage Loans (excluding any prepayment penalties payable with
            respect thereto);
(ii)        such assets as from time to time are  identified as deposited in any
            account held for the benefit of the Certificateholders;
(iii)       any Mortgaged Premises acquired on behalf of the  Certificateholders
            by foreclosure or by deed in lieu of foreclosure;
(iv)        the rights of the  Trustee to receive  the  proceeds  of  applicable
            insurance  policies  and funds,  if any,  required to be  maintained
            pursuant to the Agreement;
(v)         certain   rights   of   the   Depositor   to  the   enforcement   of
            representations  and warranties  made by the Seller  relating to the
            Mortgage Loans; and
(vi)        the servicing agreement.

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


Reports to Certificateholders

On each Distribution  Date, the Master Servicer is required to report in writing
to each Holder of an Offered Certificate:
      (i)   with  respect  to each  Class of  Offered  Certificates  (based on a
            Certificate  in the original  principal  amount of $1,000):

           (a) the amount of the distribution on such Distribution Date;
           (b) the amount of such distribution  allocable to interest;
           (c) the amount of such distribution allocable to principal,
               separately   identifying   the   aggregate   amount   of   any
               prepayments,  Substitution  Shortfalls,  repurchase amounts or
               other  recoveries of principal  included therein and any Extra
               Principal  Distribution  Amount and any Applied  Realized Loss
               Amount with respect to, and any Unpaid  Realized Loss at, such
               Distribution Date;
           (d) the principal balance after giving effect to any
               distribution allocable to principal; and
           (e) any Interest Carry Forward Amount;
      (ii) the weighted average of the Mortgage Interest Rates on the
           Mortgage Loans in each Group less the Servicing and Master
           Servicing Fee Rates;
     (iii) the  Realized  Losses  for each  Group for the  related  period  and
           cumulatively since the Cut Off Date;


<PAGE>
      (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;
           and
     (vii) the Pass Through  Rates for the Class AF-1  Certificates,  the other
           Group I Certificates (if based on the Weighted Average Net Rate) and
           the Group II Certificates for the current Accrual Period.

Delivery and Substitution of Mortgage Loans

The  Depositor  must  repurchase  any such  Mortgage Loan for which the required
documentation  is not  delivered  on the  Closing  Date or  reasonably  promptly
thereafter.  Under the limited  circumstances  specified in the  Agreement,  the
Depositor may substitute substantially similar mortgage loans for Mortgage Loans
initially delivered.  It is anticipated that any permitted substitution will not
materially change the characteristics of the Mortgage Pools, as set forth above.
See "THE TRUSTS -- The  Mortgage  Loans --  General,"  and "--  Substitution  of
Mortgage Loans" in the Prospectus.


The Trustee

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


Voting Rights

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


Termination

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

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

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


Sale of Mortgage Loans

In connection with the sale of Mortgage Loans, the Depositor will be required to
deliver a file with respect to each Mortgage Loan consisting of (i) the original
note  endorsed in blank or to the order of the Trustee or a Custodian  acting on
behalf of the  Trustee  with all prior and  intervening  endorsements;  (ii) the
original  recorded  security  instrument or a certified copy, or if the original
security instrument has been submitted for recordation but has not been returned
by the applicable public recording  office, a photocopy  certified by an officer
of the related Servicer, title company, the  closing/settlement-escrow  agent or


<PAGE>

the closing attorney; (iii) each original recorded intervening assignment of the
security instrument as may be necessary to show a complete chain of title to the
related Servicer,  Trustee or custodian (the Seller,  in some instances,  having
instructed  the  party  selling  a  Mortgage  Loan to the  Seller  to  record an
assignment  directly  to such  custodian)  or if any  such  assignment  has been
submitted for recordation  but has not been returned from the applicable  public
recording  office or is otherwise not available,  a copy certified by an officer
of the related Servicer; (iv) if an assignment of the security instrument to the
related  Servicer  has  been  recorded  or sent  for  recordation,  an  original
assignment  of the  security  instrument  from such  Servicer in blank or to the
Trustee or custodian in recordable  form;  (v) except as to any second  Mortgage
Loan with a balance of less than $50,000,  an original title  insurance  policy,
certificate of title insurance or written commitment or a copy certified as true
and correct by the insurer;  and (vi) if indicated on the  applicable  schedule,
the  original or certified  copies of each  assumption  agreement,  modification
agreement, written assurance or substitution agreement, if any. The custodian is
required to review each such file on or before the Closing  Date and again prior
to the first anniversary of the Closing Date.

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


Events of Default

The  Master  Servicer  will  have the  right to direct  the  termination  of the
Servicer  in the  event  of a  breach  by  such  Servicer  under  its  servicing
agreement.  In the  event  of such  termination,  the  Master  Servicer  will be
required  to appoint a  successor  servicer  to assume the  obligations  of such
Servicer  under  the  servicing  agreement,  including  the  obligation  to make
advances.  See "THE  MORTGAGE  LOAN POOL -- Advances and Month End  Interest" on
page S-14. If the Master Servicer is unable to appoint a successor servicer, the
Trustee  will  appoint or  petition a court of  competent  jurisdiction  for the
appointment  of a  suitable  mortgage  loan  servicing  institution  to  act  as
successor  servicer.  Pending  such  appointment,  the Master  Servicer  will be
obligated to service the Mortgage Loans. Any successor servicer will be entitled
to compensation  arrangements similar to (but no greater than) those provided to
the predecessor Servicer. See "SERVICING OF MORTGAGE LOANS" in the Prospectus.


Governing Law

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



<PAGE>






                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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


REMIC Elections

The Trustee will cause one or more  elections to be made to treat certain assets
of the Trust as real estate  mortgage  investment  conduits (each a "REMIC") for
federal income tax purposes. The assets of the Pooling REMIC will consist of the
Mortgage Loans and  substantially  all other property in the Trust;  the Pooling
REMIC  will  issue   uncertificated   interests   (the  "Pooling  REMIC  Regular
Interests"),  which will be designated as the regular interests and the residual
interest in the Pooling  REMIC.  The assets of the Issuing REMIC will consist of
the Pooling  REMIC Regular  Interests;  the Issuing REMIC will issue the Offered
Certificates,   and  the   Private   Certificates   (other   than  the  Class  R
Certificates),  which will be designated as the regular interests in the Issuing
REMIC,  and the Class R  Certificates,  which will be designated as the residual
interest in the Issuing REMIC.

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

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


<PAGE>

                             ERISA CONSIDERATIONS

The  Employee  Retirement  Income  Security Act of 1974,  as amended  ("ERISA"),
imposes certain  requirements  and restrictions on employee benefit plans within
the meaning of Section 3(3) of ERISA. ERISA also imposes certain duties on those
persons who are  fiduciaries  with  respect to employee  benefit  plans that are
subject  to ERISA.  Employee  benefit  plans  subject  to ERISA  and  individual
retirement accounts and annuities or certain types of Keogh plans not subject to
ERISA but subject to Section 4975 of the Code (each,  a "Plan"),  are prohibited
from engaging in a broad range of transactions involving Plan assets and persons
having certain  specified  relationships  to a Plan ("parties in interest" under
ERISA and "disqualified  persons" under the Code). Such transactions are treated
as  "prohibited  transactions"  under  Sections  406 and 407 of ERISA and excise
taxes are imposed upon  disqualified  persons by Section  4975 of the Code.  The
Seller, the Depositor,  the Servicer,  the Underwriters,  the Master Servicer or
the Trustee,  and certain of their  affiliates,  might be considered  parties in
interest or disqualified  persons with respect to a Plan. If so, the acquisition
or holding or  transfer  of  Certificates  by or on behalf of such Plan could be
considered to give rise to a prohibited  transaction within the meaning of ERISA
and the Code unless an exemption  is  available.  For a  discussion  of a Plan's
"equity  interest"   investment,   See  "ERISA   CONSIDERATIONS  --  Plan  Asset
Regulations" in the Prospectus.

The  Department  of  Labor  ("DOL")  has  issued  an  administrative  exemption,
Prohibited  Transaction Class Exemption 83-1 ("PTCE 83-1"), which, under certain
conditions, exempts from the application of certain prohibited transaction rules
of ERISA and the excise tax provisions of Section 4975 of the Code  transactions
involving a Plan in connection  with the operation of a "mortgage  pool" and the
purchase,   sale  and  holding  of  mortgage  pool  pass-through   certificates.
Prospective Plan investors  should consult with their legal advisors  concerning
the  impact of ERISA and the  Code,  the  applicability  of PTCE  83-1,  and the
potential  consequences  in their  specific  circumstances  prior to  making  an
investment in the Class A  Certificates.  Moreover,  each Plan fiduciary  should
determine whether under the general fiduciary  standards of investment  prudence
and diversification an investment in the Class A Certificates is appropriate for
the Plan, taking into account the overall  investment policy of the Plan and the
composition of the Plan's investment  portfolio.  See "ERISA  Considerations" in
the Prospectus.

Finally, only the Class A Certificates are being offered for purchase by a Plan.
Plans may not purchase the Subordinated  Certificates,  except that an insurance
company  may  purchase  Subordinated  Certificates  with  assets of its  general
account if the exemptive  relief granted by the DOL for  transactions  involving
insurance company general accounts in Prohibited Transaction Exemption 95-60, 60
Fed. Reg.  35925 (July 12, 1995) is available  with respect to such  investment.
Any insurance  company  proposing to purchase the Subordinated  Certificates for
its general  account  should  consider  whether such relief would be  available.
Under the  Agreement,  Subordinated  Certificates  may not be  transferred  to a
transferee that  acknowledges  that it is a Plan investor unless such transferee
provides  the  Trustee  with  a  Benefit  Plan  Opinion.  The  transferee  of  a
Subordinated Certificate that does not furnish a Benefit Plan Opinion is deemed,
by virtue of its acquisition of a Subordinated  Certificate to have  represented
that it is not a Plan investor. A Benefit Plan Opinion is to the effect that the
proposed  transfer  will not (i) cause the assets of the Trust to be regarded as
plan assets for  purposes of the Plan Asset  Regulations,  (ii) give rise to any
fiduciary  duty  under  ERISA  on the part of the  Seller,  the  Depositor,  the
Servicer,  the Underwriters,  the Master Servicer or the Trustee, and certain of
their affiliates, or (iii) result in, or be treated as, a prohibited transaction
under  Section 406 or 407 of ERISA or section  4975 of the Code  (which  opinion
shall  not be a cost or  expense  of the  Seller,  the  Master  Servicer  or the
Trustee).

<PAGE>

                                   RATINGS

It is a condition of the issuance of the Offered  Certificates that they receive
ratings  as set forth on the cover  hereof.
The  ratings do not  represent  any assessment of the likelihood or rate of
principal prepayments or the likelihood that any Group II Certificates Carryover
will be paid.
A security rating is not a recommendation  to buy, sell or hold securities and
may be subject to revision or  withdrawal at any time by the assigning  rating
organization. The security rating assigned to the Offered Certificates should be
evaluated independently of similar security ratings assigned to other kinds of
securities.
Explanations of the significance of such ratings may be obtained from Moody's,
99 Church Street, New York, New York,  10007, and Fitch, One State Street Plaza,
33rd Floor, New York,  New York,  10004.  Such  ratings  will be the views only
of such  rating agencies.  There is no assurance  that any such  ratings  will
continue for any period of time or that such ratings will not be revised or
withdrawn.  Any such revision or withdrawal of such ratings may have an adverse
effect on the market price of the Offered Certificates.

                       LEGAL INVESTMENT CONSIDERATIONS

The Class AV-1 and Class MV-1  Certificates  will constitute  "mortgage  related
securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984  ("SMMEA")  for so long as they are rated in one of the two highest  rating
categories   by  one  or   more   nationally   recognized   statistical   rating
organizations.  As such, they will be legal  investments for certain entities to
the  extent  provided  in SMMEA,  subject  to state laws  overriding  SMMEA.  In
addition,  institutions  whose  investment  activities  are subject to review by
federal  or  state  regulatory  authorities  may be or  may  become  subject  to
restrictions, which may be retroactively imposed by such regulatory authorities,
on the  investment by such  institutions  in certain  forms of mortgage  related
securities.  Furthermore, certain states have enacted legislation overriding the
legal  investment  provisions of SMMEA.
Although the Class A Certificates  with respect to Group I and the Class MF-1
Certificates are expected to be rated in one of the two highest rating
categories by Moody's and Fitch, such Certificates will not constitute "mortgage
related securities" for purposes of SMMEA because some of the Mortgage Loans in
Group I are secured by second liens.  Accordingly, many  institutions with legal
authority to invest in comparably rated securities may not be legally authorized
to invest in those Certificates.

                               USE OF PROCEEDS

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


                            CERTAIN LEGAL MATTERS

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

<PAGE>






                                 UNDERWRITING

Subject to the terms and conditions set forth in the Underwriting  Agreement for
the sale of the Offered  Certificates other than certain Class BV-1 Certificates
(the "Underwritten  Certificates"),  the Depositor has agreed to cause the Trust
to sell and the  Underwriters  named below (the  "Underwriters")  have severally
agreed to purchase the principal amount of Underwritten Certificates,  set forth
below.

<TABLE>
<CAPTION>

         Prudential       Merrill Lynch,        NationsBanc      First Chicago
         Securities       Pierce, Fenner &      Montgomery       Capital Markets,     Chase Securities
 Class   Incorporated     Smith Incorporated    Securities LLC        Inc.                Inc.
 <S>     <C>               <C>                  <C>               <C>                  <C>
 AF-1   $24,000,000.00     $16,000,000.00       $14,000,000.00    $14,000,000.00      $12,000,000.00
 AF-2    11,400,000.00       7,600,000.00         6,650,000.00      6,650,000.00        5,700,000.00
 AF-3    10,500,000.00       7,000,000.00         6,125,000.00      6,125,000.00        5,250,000.00
 AF-4     8,400,000.00       5,600,000.00         4,900,000.00      4,900,000.00        4,200,000.00
 AF-5     5,216,700.00       3,477,800.00         3,043,075.00      3,043,075.00        2,608,350.00
 AF-6     6,612,900.00       4,408,600.00         3,857,525.00      3,857,525.00        3,306,450.00
 MF-1     4,447,500.00       2,965,000.00         2,594,375.00      2,594,375.00        2,223,750.00
 MF-2     3,287,400.00       2,191,600.00         1,917,650.00      1,917,650.00        1,643,700.00
 BF-1     1,933,800.00       1,289,200.00         1,128,050.00      1,128,050.00          966,900.00
 AV-1    60,107,400.00      40,071,600.00        35,062,650.00     35,062,650.00       30,053,700.00
 MV-1     6,218,400.00       4,145,600.00         3,627,400.00      3,627,400.00        3,109,200.00
 MV-2     4,899,300.00       3,266,200.00         2,857,925.00      2,857,925.00        2,449,650.00
 BV-1     1,200,000.00         800,000.00           700,000.00        700,000.00          600,000.00
</TABLE>

The  Underwriters  have  advised the  Depositor  that they  propose to offer the
Underwritten  Certificates  for sale from time to time in one or more negotiated
transactions or otherwise,  at market prices  prevailing at the time of sale, at
prices related to such market prices or at negotiated  prices,  subject to prior
sale  withdrawal,  cancellation or modification of the offer without notice,  to
delivery and acceptance by the  Underwriters and certain other  conditions.  The
Underwriters may effect such transactions by selling  Underwritten  Certificates
to or through dealers,  and such dealers may receive compensation in the form of
underwriting  discounts,  concessions or commissions  from the  Underwriters  or
purchasers of the Underwritten  Certificates for whom they may act as agent. Any
dealers  that  participate  with the  Underwriters  in the  distribution  of the
Underwritten Certificates may be deemed to be underwriters, and any discounts or
commissions received by them or the Underwriters and any profit on the resale of
the  Underwritten  Certificates by them or the  Underwriters may be deemed to be
underwriting discounts or commissions under the Securities Act.

The Depositor  expects to receive proceeds of approximately  $492,753,848,  plus
accrued interest, before deducting expenses payable by it in connection with the
Underwritten  Certificates,  estimated to be $497,000.  In  connection  with the
purchase and sale of the  Underwritten  Certificates,  the  Underwriters  may be
deemed  to  have  received  compensation  from  the  Depositor  in the  form  of
underwriting discounts.

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

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

The Depositor will initially retain a portion of the Class BV-1 Certificates and
may, from time to time,  offer such portion for sale to the public in negotiated
transactions or otherwise at prices to be determined at the time of sale.

Under  Rule  2710(c)(8)  of  the  Corporate  Financing  Rules  to  the  National
Association  of  Securities  Dealers,  Inc.  (the  "NASD"),  no NASD members can
participate in a public offering of an issuer's  securities  where more than 10%
of the net offering  proceeds,  not  including  underwriting  compensation,  are
intended to be paid to NASD members  participating  in the  distribution  of the
offering or associated or affiliated persons of such members unless the price at
which an equity issue is to be distributed to the public is established pursuant
<PAGE>

to Rule  2720(c)(3) by a qualified  independent  underwriter  ("QIU").  Entities
associated  or  affiliated  with  certain  of  the  Underwriters,   or  entities
administered  by such entities,  may receive in the aggregate 10% or more of the
net proceeds of this offering in repayment of a portion of certain indebtedness.
Accordingly, this offering is being conducted pursuant to Rule 2710(c)(8).

Rule  2720(c)(3)(C),  however,  allows  an NASD  member  to  participate  in the
distribution of securities of an issuer where it or its affiliates or associates
will receive more than 10% of the net proceeds  without a QIU  establishing  the
price  of  the  securities  being  offered  if the  offering  is of a  class  of
securities  rated  "Baa" or better by Moody's or "BBB" or better by S&P or rated
in a comparable  category by another rating service  acceptable to the NASD. The
securities  being  offered  hereby are  expected to receive at least the ratings
mentioned above and,  therefore,  there will be no QIU  recommending the minimum
price of the securities being offered.

In addition,  Chase Bank of Texas, National  Association,  an affiliate of Chase
Securities Inc., is acting as Trustee.


<PAGE>
                                    A-1

                                  APPENDIX A

                 INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS


                                                         Page
2/28/LIBOR Mortgage Loans.................................S-7
3/27/LIBOR Mortgage Loans.................................S-7
3/27/One Year CMT Mortgage Loans..........................S-7
5/25/LIBOR Mortgage Loans.................................S-7
Accrual Period............................................S-27
Agreement.................................................S-33
Applied Realized Loss Amount..............................S-32
Asset Proceeds Account....................................S-26
Beneficial Owner..........................................S-32
Book-Entry Certificates...................................S-32
Cede & Co.................................................S-32
Certificate Principal Balance.............................S-25
Class A...................................................S-25
Class A Principal Distribution Amount.....................S-29
Class AF-6 Distribution Amount............................S-29
Class B-1.................................................S-25
Class B-1 Principal Distribution Amount...................S-30
Class B-2 Principal Distribution Amount...................S-30
Class B-3 Principal Distribution Amount...................S-30
Class M-1.................................................S-25
Class M-1 Principal Distribution Amount...................S-29
Class M-2.................................................S-25
Class M-2 Principal Distribution Amount...................S-29
Closing Date..............................................S-1
CPR.......................................................S-18
Current Interest..........................................S-27
Cut Off Date..............................................S-7
Denominations.............................................S-2
Depositor.................................................S-2
Distribution Account......................................S-26
DOL.......................................................S-37
ERISA.....................................................S-37
Extra Principal Distribution Amount.......................S-31
Fannie Mae................................................S-5
FHLMC.....................................................S-7
Final Determination.......................................S-34
Freddie Mac...............................................S-7
Group.....................................................S-1
Group I...................................................S-1
Group I Available Funds Cap...............................S-27
Group I Certificates......................................S-25
Group I Offered Certificates..............................S-25
Group II..................................................S-1
Group II Available Funds Cap..............................S-27
Group II Certificates.....................................S-25
Group II Certificates Carryover Amount....................S-27
Group II Offered Certificates.............................S-25
HEP.......................................................S-18
Holder....................................................S-25
Initial Optional Termination Date.........................S-2
Interest Carry Forward Amount.............................S-27
Interest Determination Date...............................S-32
Interest Funds............................................S-26
Last Scheduled Distribution Date..........................S-18
LIBOR.....................................................S-32
Master Servicer...........................................S-15
Master Servicer Remittance Date...........................S-26
Master Servicing Fee......................................S-15
Master Servicing Fee Rate.................................S-3
Modeling Assumptions......................................S-19
Month End Interest........................................S-15
Mortgage..................................................S-7
Mortgage Interest Rate....................................S-8
mortgage related securities...............................S-38
Mortgaged Premises........................................S-7
NASD......................................................S-39
Offered Certificates......................................S-25
One Month LIBOR...........................................S-32
One Year CMT..............................................S-7
Participants..............................................S-32
Pass Through Rates........................................S-1
Percentage Interest.......................................S-26
Permitted Investments.....................................S-26
Plan......................................................S-37
Pooling REMIC Regular Interests...........................S-36
Principal Distribution Amount.............................S-29
Principal Funds...........................................S-26
Private Certificates......................................S-25
PTCE 83-1.................................................S-37
QIU.......................................................S-40
Realized Loss.............................................S-32
Record Date...............................................S-26
Reference Banks...........................................S-32
REMIC.....................................................S-36
Seller....................................................S-2
Servicer..................................................S-13
Servicing Fee Rate........................................S-14
Six Month LIBOR...........................................S-7
SMMEA.....................................................S-38
Stepdown Date.............................................S-30
Subordinated Certificates.................................S-25
Subordinated Trigger Event................................S-30
Substitution Shortfall....................................S-26
Telerate Page 3750........................................S-32
Trigger Event.............................................S-31
Trust.....................................................S-33
Trustee...................................................S-2
Underwriters..............................................S-39
Underwritten Certificates.................................S-39
Unpaid Realized Loss Amount...............................S-32
voting rights.............................................S-34
weighted average life.....................................S-17
Weighted Average Net Rate.................................S-18


<PAGE>



[SAXON LOGO]

                         SAXON ASSET SECURITIES COMPANY
                                   (Depositor)

                   MORTGAGE LOAN ASSET BACKED CERTIFICATES
                              (Issuable in Series)



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

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

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission  has approved the  certificates  or determined  that this  prospectus
supplement or the prospectus is accurate or complete.  Any representation to the
contrary is a criminal offense.

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

Consider  carefully the risk factors  beginning on page 4 of this prospectus and
in the prospectus supplement.

The certificates will represent  interests in the applicable trust only and will
not represent interests in or obligations of any other entity.

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


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

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

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

              The date of this prospectus is September 21, 1998

<PAGE>


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

o           this prospectus -- which provides general information some of which
            may not apply to the Certificates
o           a separate prospectus supplement -- which will describe the specific
            terms of the Certificates.
In  addition,  this  prospectus  starts  with a summary  to give you an  initial
overview.  The summary  does not contain  all the  information  that you need to
consider in making your  investment  decision.
If the description of any matter varies between the prospectus supplement and
this prospectus, you should rely on the information in the prospectus
supplement.
Cross-references in the prospectus supplement and in this prospectus will direct
you to captions where you can find further related information.  The following
Table of Contents for the prospectus and the Table of Contents in the prospectus
supplement  provide page references for the  captions.
Generally  a  capitalized  word  not at the  beginning  of a sentence means that
it has a  specially  defined  meaning.  In the  "Index  to Location of Principal
Defined Terms" at the end of the prospectus and at the end of the  prospectus
supplement,  you can find a listing  of the pages  where the specially defined
meaning of a capitalized word is given.
<PAGE>
                                TABLE OF CONTENTS


                                                    Page
PROSPECTUS SUMMARY....................................1
RISK FACTORS..........................................4
DESCRIPTION OF THE CERTIFICATES.......................8
   General............................................8
   Classes of Certificates............................9
   Book-Entry Procedures..............................10
   Global Clearance, Settlement and Tax Documentation
    Procedures........................................12
   Allocation of Distributions........................15
   Allocation of Losses and Shortfalls................16
   Mortgage Assets....................................17
   Optional Termination...............................17
MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS.........17
THE TRUSTS............................................19
   Assignment of Mortgage Assets......................19
   The Mortgage Loans--General........................20
   Canadian Mortgage Loans............................22
   Single Family Loans................................22
   Cooperative Loans..................................22
   Multi-Family Loans.................................22
   Junior Mortgage Loans..............................22
   Home Improvement Loans.............................23
   Home Equity Lines of Credit........................22
   Repurchase of Converted Mortgage Loans.............24
   Repurchase of Delinquent Mortgage Loans............24
   Substitution of Mortgage Loans.....................24
   Mortgage-Backed Securities.........................25
   Pre-Funding Account................................26
   Asset Proceeds Account.............................26
CREDIT ENHANCEMENT....................................26
   General............................................26
   Subordination......................................27
   Certificate Guaranty Insurance Policies............28
   Overcollateralization..............................28
   Cross Support......................................28
   Mortgage Pool Insurance Policies...................28
   Special Hazard Insurance Policies..................29
   Bankruptcy Bonds...................................30
   Reserve Funds......................................29
   Other Credit Enhancement...........................30
ORIGINATION OF MORTGAGE LOANS.........................31
   General............................................31
   Representations and Warranties.....................32
SERVICING OF MORTGAGE LOANS...........................32
   Payments on Mortgage Loans.........................33
   Advances...........................................33
   Collection and Other Servicing Procedures..........34
   Primary Mortgage Insurance Policies................34
   Standard Hazard Insurance Policies.................35
    Maintenance of Insurance Policies; Claims Thereunder
    and Other Realization Upon Defaulted Mortgage
    Loans.............................................36
   Modification of Mortgage Loans.....................37
   Evidence as to Servicing Compliance................36
   Events of Default and Remedies.....................37
   Master Servicer Duties.............................38
   Special Servicing Agreement........................38
THE AGREEMENT.........................................39
   The Trustee........................................39
   Administration of Accounts.........................39
   Reports to Certificateholders......................40
   Events of Default and Remedies.....................40
   Amendment..........................................41
   Termination........................................40
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS...............42
   General............................................42
   The Mortgage Loans.................................42
   Foreclosure........................................43
   Junior Mortgage Loans; Rights of Senior Mortgagees.45
   Right of Redemption................................46
   Anti-Deficiency Legislation and Other Limitations on
    Lenders...........................................45
   Soldiers'and Sailors'Civil Relief Act of 1940......47
   Environmental Considerations.......................46
   "Due-on-Sale"Clauses...............................48
   Enforceability of Certain Provisions...............49
   Texas Home Equity Loans............................49
THE DEPOSITOR.........................................50
USE OF PROCEEDS.......................................50
CERTAIN FEDERAL INCOME TAX CONSEQUENCES...............50
   REMIC Certificates.................................51
   FASIT Certificates.................................64
   Trust Certificates.................................67
   Certificates Classified as Partnership Interests...72
   Debt Certificates..................................72
   Taxation of Certificates Classified as Partnership
    Interests.........................................75
STATE AND LOCAL TAX CONSIDERATIONS....................74
CANADIAN INCOME TAX CONSIDERATIONS....................74
ERISA CONSIDERATIONS..................................74
LEGAL INVESTMENT MATTERS..............................76
PLAN OF DISTRIBUTION..................................79
AVAILABLE INFORMATION.................................79
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE.......80
INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS..........79


<PAGE>

                                PROSPECTUS SUMMARY
This summary highlights selected  information from this prospectus to assist you
in getting an initial overview. It does not contain all the information that you
need to consider in making your investment decision. To understand all the terms
of a Series of  Certificates,  read  carefully  this entire  prospectus  and the
related prospectus supplement.


Depositor

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

See "THE DEPOSITOR".

Sellers

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

Certificates Offered

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

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

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

The certificates of each series will be entitled to payment only from the assets
of the related trust.

The certificates of any class of any series may be:
o     subordinated in right to receive distributions and subject to
      allocation of losses in favor of one or more other classes of certificates
      of such series,

o     entitled to receive distributions:

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

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

o     only after the occurrence of specified events,

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

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

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

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

No governmental  agency or instrumentality and no other entity will guarantee or
insure the  certificates  or the underlying  assets,  except as set forth in the
related prospectus supplement.

The Depositor,  a Seller or one of their  affiliates may retain or hold for sale
from time to time one or more classes of certificates.

See "DESCRIPTION OF THE CERTIFICATES".

Agreement

Each trust will issue a series of certificates  pursuant to a trust agreement or
pooling and servicing agreement with the Depositor and the trustee identified in
the related  prospectus  supplement.  The Depositor will assign and transfer the
assets to be included in the  related  trust to the trustee in exchange  for the
related certificates.

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

Distributions

Each prospectus supplement will specify:
o     whether distributions to the certificates will be made monthly,
      quarterly, semi-annually or at other intervals

o     the distribution date for each such distribution

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

o     how the amounts distributed will be determined.

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

Mortgage Assets

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

<PAGE>

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

The mortgage assets may consist of:
A.  Mortgage Loans
o  Single family loans -- one- to four-family mortgage loans secured by liens on
   residential  and mixed use  properties  or  participation  interests  in such
   loans;
o  Cooperative loans -- loans secured by security  interests in or similar liens
   on shares in private,  non-profit cooperative housing corporations and on the
   related proprietary leases or occupancy  agreements granting exclusive rights
   to occupy specific  dwelling units in the buildings owned by the cooperatives
   or participation interests in such loans;
o  Multifamily  loans  --  multi-family  mortgage  loans  secured  by  liens  on
   residential   and  mixed  use  properties,   including   buildings  owned  by
   cooperatives or participation interests in such loans;
o  Home improvement  loans -- home  improvement  mortgage loans secured liens on
   various types of properties or participation interests in such loans; and
o  HELOCs -- home equity lines of credit.
   All liens may be first, second or more junior liens.
The mortgaged premises may be located in any of the 50 States, the District
of Columbia, the Commonwealth of Puerto Rico or Canada.
B.  Mortgage-Backed Securities
o   private -- that is not guaranteed or insured by the United States or any
   agency or instrumentality  thereof -- mortgage  participation or pass-through
   certificates or other mortgage-backed securities (representing either debt or
   equity) or
o  securities insured or guaranteed by Fannie Mae, Federal Home Loan
   Mortgage Corporation ("FHLMC") or Government National Mortgage Association
   ("GNMA").

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



Pre-Funding Account

A trust  may enter  into a  pre-funding  agreement  with the  Depositor  for the
transfer of additional  mortgage  assets to such trust following the issuance of
the related  certificates.  If a pre-funding agreement is used, the trustee will
be  required  to deposit in a  segregated  pre-funding  account a portion of the
proceeds  of sale of the  related  certificates.  Thereafter  the  trustee  will
acquire  additional  mortgage  assets in  exchange  for money in the  segregated
account pre-funding account.

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

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

Servicer

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

See "SERVICING OF MORTGAGE LOANS".

Master Servicer

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

See "SERVICING OF MORTGAGE LOANS".

Special Servicer

A special  servicer  may be appointed to service,  make certain  decisions  with
respect to and take  various  actions with  respect to  delinquent  or defaulted
mortgage loans or mortgage loans that are secured by mortgaged premises acquired
by foreclosure or by deed-in-lieu of foreclosure.

Assets Proceeds Account

The servicers and, to the limited extent described herein,  the master servicer,
will be, obligated to advance funds to a trust to cover:
o     delinquent mortgage loan payments,
o     delinquent payments of taxes, insurance premiums or other escrowed
       items and
o     foreclosure costs, including reasonable attorney's fees.

Any such advance obligation may be limited to:
o     amounts the servicer or master servicer deems to be recoverable from
      late payments or liquidation proceeds,
o     amounts due holders of specified classes of certificates,
o     specified periods of time,
o     certain dollar amounts or

<PAGE>

o     any combination of the foregoing,

      in each case as specified in the related prospectus supplement.

Any such advance  will be  recoverable  as  specified in the related  prospectus
supplement.

See "SERVICING OF MORTGAGE LOANS -- General" and " -- Advances".

Credit Enhancement

A trust may include, or the related certificates may be entitled to the benefits
of,  certain   ancillary  or  incidental   assets  intended  to  provide  credit
enhancement  for  ultimate  or  timely  distributions  to the  holders  of  such
certificates, including reserve accounts, insurance policies, guaranties, surety
bonds, letters of credit,  guaranteed investment contracts,  swap agreements and
option agreements.

In addition,  one or more classes of certificates of a series may be entitled to
the benefits of other credit enhancement arrangements,  including subordination,
overcollateralization  or cross support. The protection against losses or delays
afforded by any such assets or credit enhancement arrangements may be limited.

See "CREDIT ENHANCEMENT".

Optional Termination

The certificates may be subject to early retirement.

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

Certain Federal Income Tax Consequences

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

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

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

See  "CERTAIN  FEDERAL  INCOME  TAX  CONSEQUENCES"  herein  and in  the  related
prospectus supplement.

Legal Investment Matters

Some  of,  but  not  all,   the   certificates   of  a  series  may   constitute
"mortgage-related  securities" under the Secondary  Mortgage Market  Enhancement
Act of 1984 ("SMMEA").  Mortgage-related  securities will be "legal investments"
for certain types of  institutional  investors to the extent  provided in SMMEA,
subject,  in  each  case,  to  state  laws  overriding  SMMEA  and to any  other
regulations  which  may  govern  investments  by such  institutional  investors.
Certificates  that do not constitute  "mortgage-related  securities"  may not be
"legal investments" to the same extent as "mortgage-related securities".

See "LEGAL INVESTMENT MATTERS" herein and in the related prospectus supplement.

ERISA Considerations

Fiduciaries of employee benefit plans subject to the Employee  Retirement Income
Security Act of 1974, as amended,  or the Code,  should carefully review whether
an investment in certificates could give rise to a transaction prohibited or not
otherwise  permissible.  Certain classes of certificates  may not be offered for
sale or transferable to such plans.

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

Ratings

Each  class of  certificates  will be rated  in one of the four  highest  rating
categories by one or more nationally recognized statistical rating organizations
(each, a "Rating Agency").

Risk Factors

An investment in the certificates will be subject to one or more risk factors.

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



<PAGE>





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

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

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

                  None of any governmental agency or instrumentality, the
                  Depositor, any Servicer, any Master Servicer, any Trustee or
                  any of their affiliates will guarantee or insured any assets
                  assigned to a Trust, except as set forth in the related
                  prospectus supplement.
Limitations on
   Credit         The credit enhancement,  if any, for any Series of
Enhancement       Certificates  may be  limited  in amount and may be subject to
                  periodic  reduction in accordance  with a schedule or formula.
                  In  addition,  such credit  enhancement  may provide only very
                  limited coverage as to certain types of losses and may provide
                  no coverage as to certain  other types of losses.  The Trustee
                  may be permitted to reduce,  terminate or substitute  all or a
                  portion   of  the  credit   enhancement   for  any  Series  of
                  Certificates to the extent specified in the related prospectus
                  supplement. See "CREDIT ENHANCEMENT."

Declining Real
   Estate Market  If the residential real estate market in general or a
                  regional or local area where the Mortgage Assets for a
                  Trust are concentrated should experience an overall decline
                  in property values or a significant downturn in economic
                  conditions, rates of delinquencies, foreclosures and losses
                  could be higher than those now generally experienced in the
                  mortgage lending industry.

                  To the extent such losses are not covered by credit
                  enhancement, you will have to look primarily to the value
                  of the Mortgaged Premises for recovery of the outstanding
                  principal and unpaid interest of the defaulted Mortgage
                  Loans.

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

Regulatory Risks  In addition to anti-deficiency and related
                  legislation, numerous other federal and state statutory
                  provisions, including the federal bankruptcy laws, the
                  federal Soldiers' and Sailors' Civil Relief Act of 1940 and
                  state laws affording relief to debtors, may interfere with
                  or affect the ability of a secured mortgage lender to
                  realize upon its security.  The Internal Revenue Code of
                  1986, as amended, provides priority to certain tax liens
                  over the lien of a mortgage or deed of trust.

                  Other federal and state laws provide priority to certain
                  tax and other liens over the lien of a mortgage or deed of
                  trust.  Numerous federal and some state consumer protection
                  laws impose substantive requirements upon mortgage lenders
                  in connection with the origination, servicing and
                  enforcement of mortgage loans.  Those laws include the
                  federal Truth in Lending Act, Real Estate Settlement
                  Procedures Act, Equal Credit Opportunity Act, Fair Credit

<PAGE>

                  Billing Act, Fair Credit Reporting Act, and related
                  statutes and regulations. Those federal laws and state laws
                  impose specific statutory liabilities upon lenders who
                  originate or service mortgage loans and who fail to comply
                  with the provisions of the law.  In some cases, the
                  liability may affect assignees of the mortgage loans.

                  See "CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS--
                  Anti-Deficiency Legislation and Other Limitations on
                  Lenders."

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

                  See "SERVICING OF MORTGAGE LOANS-- Modification of Mortgage
                  Loans."
Payment
   Considerations The prepayment  experience on the Mortgage Assets underlying a
                  particular Series of Certificates will affect:

                  o the average life of each Class of such Certificates and

                  o for Certificates purchased at a price other than par, the
                     effective yield on such Certificates.

                  The timing and amount of  prepayments  on  mortgage  loans are
                  influenced by a variety of economic, geographic, legal, social
                  and other factors,  including changes in interest rate levels.
                  In general,  if  mortgage  interest  rates  fall,  the rate of
                  prepayment  would be  expected  to  increase.  Conversely,  if
                  mortgage  interest rates rise, the rate of prepayment would be
                  expected to decrease.
                  Prepayments may also result from:

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

         o        the  repurchase  of any Mortgage Loan as to which there has
                  been  a   material   breach  of   warranty   or  defect  in
                  documentation  (or from the  deposit of certain  amounts in
                  respect of the delivery of a substitute Mortgage Loan);

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

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

         o        the repurchase or redemption of all the  Certificates  of a
                  Series or all the Mortgage  Loans or Mortgage  Certificates
                  in certain circumstances.
                  The yields realized by the holders of certain  Certificates of
                  a Series with  disproportionate  allocations  of  principal or
                  interest will be extremely  sensitive to levels of prepayments
                  on the Mortgage  Assets of the related Trust. No assurance can
                  be given as to the prepayment experience of the Mortgage Loans
                  underlying any Series of Certificates.  You must make your own
                  decision  as to the  appropriate  prepayment  assumption.  See
                  "MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS."

Limited           There can be no assurance  that a secondary  market
Liquidity         will develop for the  Certificates of any Series or, if such a
                  market does develop,  that it will provide you with  liquidity


<PAGE>
                   of  investment  or that it will continue for the life of such
                   Certificates.

                   Certain Classes of Certificates may not constitute "mortgage
                   related securities" under SMMEA, and certain investors may be
                   subject to legal restrictions that preclude their purchase of
                   any such non-SMMEA Certificates. In  addition, if so
                   specified in the related prospectus supplement, certain
                   Classes of Certificates may be restricted as to
                   transferability  to certain entities.

                   Any restrictions on the purchase or transferability of the
                   Certificates of a Series may have a  negative  effect on the
                   development of a secondary market for such Certificates.

                   See "LEGAL INVESTMENT MATTERS."

Book-Entry         If  so   specified   in  the  related   prospectus
                   Certificates  supplement, a Trust may issue Certificates of a
                   Series  in  book-entry  form   ("Book-Entry   Certificates").
                   Issuance of the  Certificates  in book-entry  form may reduce
                   the liquidity of such  Certificates  in the secondary  market
                   because  investors may be unwilling to purchase  Certificates
                   for  which  they  cannot  obtain  physical  certificates.  In
                   addition,  because transfers of Book-Entry Certificates will,
                   in most cases, be able to be effected only through persons or
                   entities that  participate  in the  book-entry  system,  your
                   ability  to pledge a  Book-Entry  Certificate  to  persons or
                   entities that do not participate in the book-entry system, or
                   otherwise  to  take  actions  with  respect  to a  Book-Entry
                   Certificate,  may be impaired because  physical  certificates
                   representing   the   Certificates   will   generally  not  be
                   available.  You may  experience  some  delay  in  receipt  of
                   distributions  of interest on and principal of the Book-Entry
                   Certificates  because the Trustee will forward  distributions
                   through book-entry system  participants which thereafter will
                   be required to credit such  distributions to your accounts as
                   a beneficial owner of the  Certificates,  whether directly or
                   indirectly through financial intermediaries.

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

Limited Nature
 of Ratings       Any rating of Certificates is not a recommendation to buy,
                  sell or hold Certificates and is subject to revision or
                  withdrawal at any time by the Rating Agency issuing such
                  rating.  The rating of Certificates credit-enhanced through
                  external credit enhancement, such as a letter of credit,
                  financial guaranty insurance policy or mortgage pool
                  insurance policy, will depend primarily on the
                  creditworthiness of the provider of such external credit
                  enhancement. Any lowering of the rating assigned to the
                  claims-paying ability of any such provider below the rating
                  initially given to the Certificates of the related Series
                  would likely result in a lowering of the rating assigned to
                  such Certificates. The Depositor will not be obligated to
                  obtain additional credit enhancement if necessary to
                  maintain the rating initially assigned to the Certificates
                  of any Series.
Original
Issue  Discount   Compound  Interest  Certificates  and certain
                  other  Classes  of  Certificates  that  are  entitled  only to
                  interest  distributions  will be, and certain other Classes of
                  Certificates  may be, issued with original  issue discount for
                  federal  income  tax  purposes.  The  holder of a  Certificate
                  issued with  original  issue  discount  must include  original
                  issue discount in ordinary gross income for federal income tax
                  purposes  as it  accrues,  in  advance  of receipt of the cash
                  attributable  to such income.  Accrued but unpaid  interest on
                  such Certificates  generally will be treated as original issue
                  discount for this  purpose.  See "CERTAIN  FEDERAL  INCOME TAX
                  CONSEQUENCES."

Balloon Loans     A portion of the Mortgage Assets included in a Trust may be
                  "balloon loans" that provide for the payment of the
                  unamortized principal balance of such Mortgage Loans in a
                  single payment at maturity ("Balloon Loans").  Balloon
                  Loans provide for equal monthly payments, consisting of
                  principal and interest, generally based on a 30-year
                  amortization schedule, and a single payment of the
                  remaining balance of the Balloon Loan, generally five,
                  seven, ten or 15 years after origination.  Amortization of
                  a Balloon Loan based on a scheduled period that is longer
                  than its term results in a remaining principal balance at
                  maturity that is substantially larger than the regular
                  scheduled payments.  The Depositor does not have any
                  information regarding the default history or prepayment
                  history of payments on Balloon Loans.  Because borrowers of
                  Balloon Loans must make substantial single payments at
<PAGE>
                  maturity, the default risk associated with Balloon Loans
                  may be greater than that associated with fully-amortizing
                  Mortgage Loans.  The ability of a borrower to repay a
                  Balloon Loan at maturity frequently will depend upon such
                  borrower's ability to refinance such loan.  Neither the
                  Depositor nor the Trustee is obligated to obtain
                  refinancing.  Any loss on a Balloon Loan resulting from a
                  borrower's inability to obtain refinancing will be borne by
                  Certificateholders if not covered by credit enhancement.

Junior Loans      A portion of the Mortgage Assets included in a Trust may be
                  loans secured by second or more junior liens on residential
                  properties.  Because the rights of a holder of a second or
                  more junior lien are subordinate to the rights of senior
                  lienholders, the position of such Trust and the holders of
                  the related Certificates could be more adversely affected
                  by a reduction in the value of the Mortgaged Premises than
                  would the position of the senior lienholders.  If a
                  borrower defaults, liquidation or other proceeds may be
                  insufficient to satisfy a second or more junior lien after
                  satisfaction of the senior lien and the payment of any
                  liquidation expenses.

                  See "THE TRUSTS-- Junior Mortgage Loans."

Non-Owner Occupied
   Mortgage       A portion of the Mortgage  Assets included in a Trust
   Premises       may be secured by liens on  Mortgaged  Premises  which are not
                  owner occupied.  The rate of  delinquencies,  foreclosures and
                  losses on such Mortgage Loans could be higher than on Mortgage
                  Loans  secured by liens on  Mortgaged  Premises  which are the
                  primary residences of the owner.
Non-Conforming
  Credits         All or a portion of the Mortgage Assets may consist of
                  mortgage loans underwritten in accordance with the
                  underwriting standards for "non-conforming credits."

                  A mortgage loan made to a "non-conforming credit" means a
                  mortgage loan that is ineligible for purchase by Fannie Mae
                  or FHLMC due to borrower credit characteristics, property
                  characteristics, loan documentation guidelines or other
                  characteristics that do not meet Fannie Mae or FHLMC
                  underwriting guidelines, including a loan made to:

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

o                 a borrower with a record of major  derogatory  credit items
                  such  as  default  on  a  prior   mortgage   loan,   credit
                  write-offs, outstanding judgments or prior bankruptcies.
                  As  a  consequence,  delinquencies  and  foreclosures  can  be
                  expected to be more  prevalent  with respect to such  Mortgage
                  Loans  than with  respect  to  mortgage  loans  originated  in
                  accordance with Fannie Mae or FHLMC  underwriting  guidelines,
                  and changes in the values of the Mortgaged Premises may have a
                  greater  effect on the loss  experience of such Mortgage Loans
                  than on mortgage  loans  originated in accordance  with Fannie
                  Mae or FHLMC underwriting  guidelines.

                  You must make your own decision as to the effect of
                  non-conforming credits upon the delinquency,  foreclosure,
                  and  prepayment  experience of the Mortgage Loans.

                  See "ORIGINATION OF MORTGAGE LOANS."

Delinquent Mortgage
   Loans          All or a portion of the Mortgage Loans may be delinquent
                  upon the issuance of the related Certificates.  Inclusion
                  of such Mortgage Loans may cause the rate of defaults and
                  prepayments to increase and, in turn, may cause losses to
                  exceed the available credit enhancement and affect the
                  yield on the related Certificates.

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

Texas Home
   Equity Loans   The Texas Home Equity Laws, Section 50(a)(6) of Article XVI
                  of the Constitution of Texas apply to any "cash-out"
                  refinance or other non-purchase money transaction (except
                  rate/term refinances, home improvement loans when the
                  amount of the loan does not exceed the cost of the
                  improvement and certain other narrow exceptions) secured by
                  a Texas resident's principal residence and provide for
                  certain disclosure requirements, caps on allowable fees,


<PAGE>
                  required loan closing procedures, restrictions on land
                  parcel size, and other restrictions.  Failure, inadvertent
                  or otherwise, to comply with any requirement may create an
                  opportunity for the borrower to argue that the Mortgage
                  Loan is unenforceable and/or the lien on the Mortgaged
                  Premises is invalid.  Because the Texas Home Equity Laws,
                  which first became effective on January 1, 1998, did not
                  grant authority to any government agency to promulgate
                  interpretive regulations, definitive authority for
                  determining compliance is not available to the same extent
                  as for federal and other state mortgage laws.  Any Mortgage
                  Loan subject to the Texas Home Equity Laws can be
                  foreclosed only pursuant to court order, rather than
                  non-judicial foreclosure as is available for other types of
                  mortgage loans in Texas, which may result in delay and
                  increased losses in connection with foreclosures.  If a
                  court were to find that any requirement of the Texas Home
                  Equity Laws was not complied with, the court could refuse
                  to allow foreclosure to proceed, declare the lien on the
                  Mortgaged Premises to be invalid, and/or require the
                  originating lender or the holder of the note to forfeit
                  some or all principal and interest of the related Mortgage
                  Loan.  In addition, the Texas Home Equity Laws may be
                  voided in their entirety, possibly affecting the validity
                  of any existing loans originated pursuant to the Texas Home
                  Equity Laws, if it is determined that federal law preempts
                  any portion of the Texas Home Equity Laws. Pending
                  litigation involving one or more lenders unrelated to
                  Seller asserts that the voter referendum authorizing the
                  Texas Home Equity Laws failed to comply with certain
                  aspects of Texas election laws.  Were the plaintiffs to
                  prevail substantially in such or similar litigation, the
                  legal effect upon the validity of loans originated pursuant
                  to the Texas Home Equity Laws is uncertain. There can be no
                  assurance that other litigants will not assert other
                  challenges to the validity of the Texas Home Equity Laws
                  based on similar or other legal theories.  Title insurance
                  generally available on such Mortgage Loans may exclude
                  coverage for some of the risks described in this paragraph.

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

                  For additional information regarding the Canadian Mortgage
                  Loans and the procedure for realizing on the related
                  collateral, see "The Trust-- The Mortgage Loans-- General"
                  and "CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS-- The Mortgage
                  Loans".

                         DESCRIPTION OF THE CERTIFICATES

General

The Certificates  described herein and in the related Prospectus Supplement (the
"Certificates")  will be issued  from time to time in Series  pursuant to one or
more  trust   agreements  or  pooling  and  servicing   agreements   (each,   an
"Agreement").  The  provisions of each  Agreement  will vary  depending upon the
nature of the Certificates to be issued thereunder and the nature of the related
Trust. The following  summaries describe the material  provisions common to each
Series of  Certificates.  The  summaries  do not purport to be complete  and are
subject  to the  Prospectus  Supplement  and the  Agreement  with  respect  to a
particular  Series. The material terms of the Agreement with respect to a Series
of Certificates will be further described in the related  Prospectus  Supplement
and a copy thereof will be filed with the Commission on Form 8-K.

<PAGE>

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

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

Classes of Certificates

Each Series of Certificates will be issued in one or more Classes (each, a
"Class") as specified in the related Prospectus Supplement.  The Certificates
of any Class of any Series:

o     may be entitled to receive distributions:

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

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

      o  only after the occurrence of specified events,

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

o     may be subordinated in right to receive  distributions  and may be subject
      to  allocation  of  losses  in  favor  of one or  more  other  Classes  of
      Certificates of such Series,

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

      o  interest  at a  Pass-Through  Rate,  which  may be fixed,  variable  or
         adjustable  and may  differ  from the rate at which  other  Classes  of
         Certificates of such Series are entitled to receive interest and

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

Book-Entry Procedures

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


                                        9
<PAGE>

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

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

DTC,  which is a New  York-chartered  limited-purpose  trust  company,  performs
services for its participants  some of whom (and/or their  representatives)  own
DTC. In  accordance  with its normal  procedures,  DTC is expected to record the
positions  held  by  each  participant  in DTC in the  Book-Entry  Certificates,
whether held for its own account or as a nominee for another  person.  If DTC is
the  Depository  (except under the  circumstances  described  below),  under the
rules,  regulations and procedures creating and affecting DTC and its operations
(the  "Rules"),   DTC  is  required  to  make  book-entry  transfers  among  its
participants  on whose behalf it acts with respect to such  Certificates  and is
required to receive and transmit distributions of principal of, and interest on,
such  Certificates.   DTC  participants  and  indirect  participants  with  whom
Beneficial  Owners have  accounts with respect to  Book-Entry  Certificates  are
similarly  required to make  book-entry  transfers and receive and transmit such
distributions  on behalf of their  respective  Beneficial  Owners.  Accordingly,
although  Beneficial Owners will not possess  Certificates,  the Rules provide a
mechanism by which Beneficial Owners will receive distributions and will be able
to transfer their interests.

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

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

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

                                       10
<PAGE>

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

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

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

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

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

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

Beneficial  Owners of the Book-Entry  Certificates  may experience some delay in
their  receipt of payments,  since such payments will be forwarded by the Paying
Agent to the Depository. Distributions with respect to Certificates held through
CEDEL or Euroclear  will be credited to the cash accounts of CEDEL  Participants
or Euroclear  Participants  in accordance  with the relevant  system's rules and
procedures,   to  the  extent   received  by  the  Relevant


                                       11
<PAGE>

Depositary.  Such  distributions  will be subject to tax reporting in accordance
with relevant United States tax laws and regulations. Because the Depository can
only act on behalf of  Financial  Intermediaries,  the  ability of a  Beneficial
Owner to pledge  Book-Entry  Certificates  to  persons or  entities  that do not
participate  in the Depository  system,  or otherwise take actions in respect of
such  Book-Entry  Certificates,  may be  limited  due to the  lack  of  physical
certificates  for such  Book-Entry  Certificates.  In addition,  issuance of the
Book-Entry  Certificates  in  book-entry  form may reduce the  liquidity of such
Certificates in the secondary  market since certain  potential  investors may be
unwilling  to  purchase  Certificates  for which  they  cannot  obtain  physical
certificates.

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

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

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

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

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

Global Clearance, Settlement and Tax Documentation Procedures

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

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

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

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

                                       12
<PAGE>

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

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

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

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

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

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

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

Trading  between  Depository  Participant  as  Seller  and  CEDEL  or  Euroclear
Participant  as Purchaser.  When  Certificates  are to be  transferred  from the
account of a Depository  Participant to the account of a CEDEL  Participant or a
Euroclear  Participant,  the  purchaser  will  send  instructions  to  CEDEL  or
Euroclear  through a CEDEL  Participant  or Euroclear  Participant  at least one
business day prior to settlement.  CEDEL or Euroclear will instruct the Relevant
Depositary,  as the  case may be,  to  receive  the  Global  Securities  against
payment.  Payment will include  interest  accrued on the  Certificates  from and
including the last  distribution  date to and excluding the settlement  date, on
the basis of the actual number of days in such accrual period and a year assumed
to consist of 360 days or a 360-day year of twelve  30-day  months as applicable
to the related class of Certificates.  For transactions  settling on the 31st of
the month,  payment will include interest accrued to and excluding the first day
of the following month.  Payment will then be made by the Relevant Depositary to
the account of the Depository  Participant against delivery of the Certificates.
After settlement has been completed,  the  Certificates  will be credited to the
respective  clearing system and by the clearing  system,  in accordance with its
usual procedures, to the CEDEL Participant's or Euroclear Participant's account.
The securities credit will appear the next day (European time) and the cash debt
will be back-valued to, and the interest on the  Certificates  will accrue from,
the value date (which will be the preceding day when settlement  occurred in New
York).  If  settlement is not  completed on the intended  value date (i.e.,  the
trade fails),  the CEDEL or Euroclear cash debt will be valued instead as of the
actual settlement date.

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

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



                                       13
<PAGE>

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

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

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

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

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

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

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

Exemption for Non-U.S. Persons (Form W-8).  Beneficial Owners of Certificates
that are Non-U.S. Persons (any person who is not a U.S. Person) can obtain a
complete exemption from the withholding tax by filing a signed Form W-8
(Certificate of Foreign Status).  If the information shown on Form W-8
changes, a new Form W-8 must be filed within 30 days of such change.

Exemption for Non-U.S.  Persons with effectively connected income (Form 4224). A
Non-U.S.  Person (as defined  below),  including a non-U.S.  corporation or bank
with a U.S. branch, for which the interest income is effectively  connected with
its conduct of a trade or business in the United States, can obtain an exemption
from the withholding


                                       14
<PAGE>

tax by filing Form 4224 (Exemption from Withholding of Tax on Income Effectively
Connected with the Conduct of a Trade or Business in the United States).

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

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

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

This  summary  does not  deal  with  all  aspects  of U.S.  Federal  income  tax
withholding  that  may be  relevant  to  foreign  holders  of the  Certificates.
Investors  are advised to consult their own tax advisors for specific tax advice
concerning their holding and disposing of the Certificates.

Allocation of Distributions

The Prospectus Supplement for each Series of Certificates will specify:

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

   o  the Distribution Date for each such distribution and

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

All  distributions  with respect to each Certificate of a Series will be made to
the   person   in   whose   name   such    Certificate   is   registered    (the
"Certificateholder") as of the close of business on the record date specified in
the related Prospectus Supplement.

The amount available to be distributed on each Distribution Date with respect to
each  Series of  Certificates  will be  determined  as set forth in the  related
Agreement  and will be described in the related  Prospectus  Supplement  and, in
general,  will be  equal  to the  amount  of  principal  and  interest  actually
collected,  advanced  or received  during the  related Due Period or  Prepayment
Period,  net of  applicable  servicing  fees,  master  servicing  fees,  special
servicing fees,  administrative and guarantee fees, insurance premiums,  amounts
required to reimburse any unreimbursed  Advances and any other amounts specified
in the related Prospectus  Supplement.  The amount distributed will be allocated
among the Classes of Certificates in the proportion and order of application set
forth  in  the  related  Agreement  and  described  in  the  related  Prospectus
Supplement.  If so  specified  in the  related  Prospectus  Supplement,  amounts
received in respect of the Mortgage Assets  representing  excess interest may be
applied in reduction of the principal balance of one or more specified Classes.

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

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

The  Prospectus  Supplement  for each Series of  Certificates  will  specify the
Pass-Through Rate, or the method for determining the Pass-Through Rate, for each
applicable  Class of  Certificates.  One or more Classes of Certificates  may be
represented by a notional  principal  amount.  The notional  principal amount is
used solely for purposes of determining interest distributions and certain other
rights  and  obligations  of the  holders  of such  Certificates  and  does  not
represent a beneficial  interest in principal payments on the Mortgage Assets in
the related Trust.  One or more Classes of Certificates may provide for interest
that accrues but is not currently payable  ("Compound  Interest


                                       15
<PAGE>

Certificates").  Any interest that has accrued but is not paid with respect to a
Compound  Interest  Certificate  on any  Distribution  Date will be added to the
principal  balance of such Compound  Interest  Certificate on such  Distribution
Date.

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

Allocation of Losses and Shortfalls

The  Prospectus  Supplement  for each Series of  Certificates  will  specify the
method by which realized losses or interest shortfalls will be allocated. A loss
may be realized with respect to a Mortgage Loan (a "Realized  Loss") as a result
of:

   o  the final  liquidation  of such  Mortgage Loan through  foreclosure  sale,
      disposition of the related Mortgaged  Premises if acquired by deed-in-lieu
      of foreclosure, or otherwise,

   o  the  reduction of the unpaid  principal  balance of a Mortgage Loan or the
      modification of the payment terms of such Mortgage Loan in connection with
      a proceeding under the federal Bankruptcy Code or otherwise,

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

   o  fraud, dishonesty or misrepresentation in the origination of such Mortgage
      Loan.

An interest shortfall may occur with respect to a Mortgage Loan as a result of a
failure on the part of the Servicer, Master Servicer or Trustee to advance funds
to cover delinquent payments of principal or interest on such Mortgage Loan, the
application  of the  Soldiers'  and  Sailors'  Civil  Relief  Act of 1940 or the
prepayment  in full of such Mortgage Loan and the failure of the Servicer or, in
certain cases, the Master Servicer to pay interest to month-end.

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

Mortgage Assets

The  Scheduled  Principal  Balance of the Mortgage  Assets and the amount of any
other assets  included in the Trust for each Series of  Certificates  (including
amounts  held in any  Pre-Funding  Account for such Series) will equal or exceed
the aggregate original principal balance of the Certificates of such Series.

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

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



                                       16
<PAGE>

Optional Termination

To the extent and under the circumstances specified in the Prospectus Supplement
for a Series, the Certificates of such Series may be terminated at the option of
the Depositor or such other party as may be specified in the related  Prospectus
Supplement  for a purchase  price  calculated  as specified  in such  Prospectus
Supplement.  Upon  termination  of  the  Certificates,  at  the  option  of  the
terminating party, (i) the related Trust may be terminated,  thereby causing the
sale of the remaining  Mortgage Assets or (ii) such  Certificates may be held or
resold by the redeeming party. If so specified in the Prospectus  Supplement for
a  Series,  the  right  to  redeem  the  Certificates  of  such  Series  will be
conditioned  upon the passage of a certain  date  specified  in such  Prospectus
Supplement  and/or  Scheduled  Principal  Balance of the Mortgage  Assets in the
Trust or the outstanding  principal balance of a specified Class of Certificates
at the time of purchase  aggregating  less than a percentage,  specified in such
Prospectus Supplement, of the Scheduled Principal Balance of the Mortgage Assets
in the  Trust or the  outstanding  principal  balance  of a  specified  Class of
Certificates at the time of the issuance of such Series of Certificates.  Notice
will be given to Certificateholders as provided in the related Agreement.

                MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS

The  prepayment  experience  on the Mortgage  Assets will affect (i) the average
life of each  Class of  Certificates  issued by the  related  Trust and (ii) for
Certificates  purchased at a price other than par, the  effective  yield on such
Certificates.

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

A number of social,  economic,  tax,  geographic,  demographic,  legal and other
factors may influence prepayments,  including the age of the mortgage loans, the
geographic  distribution  of the  mortgaged  premises,  the payment terms of the
mortgage  loans,  the  characteristics  of the  borrowers,  homeowner  mobility,
economic conditions  generally and in the geographic area in which the mortgaged
premises  are  located,   enforceability  of  "due-on-sale"  clauses,  servicing
decisions, prevailing mortgage market interest rates in relation to the interest
rates on the mortgage loans,  the  availability  of mortgage  funds,  the use of
second or home  equity  loans by  borrowers,  the  availability  of  refinancing
opportunities,  the use of the mortgaged  premises as second or vacation  homes,
the net equity of the borrowers in the  mortgaged  premises and, if the mortgage
loans are secured by investment properties,  tax-related  considerations and the
availability  of other  investments.  The prepayment rate may also be subject to
seasonal variations.

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

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

Distributions on the Certificates of a Series on any Distribution Date generally
will include interest accrued through a date specified in the related Prospectus
Supplement that may precede such Distribution  Date.  Because interest generally
will not be  distributed  to the  Certificateholders  of such  Series  until the
Distribution Date, the effective


                                       17
<PAGE>

yield to such Certificateholders will be lower than the yield otherwise produced
by the applicable Pass-Through Rate and purchase price for such Certificates.

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

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

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

Under certain circumstances,  the Master Servicer, certain insurers, the holders
of REMIC  Residual  Certificates  or certain  other  entities  specified  in the
related  Prospectus  Supplement may have the option to effect earlier retirement
of the  related  Series  of  Certificates.  See "THE  TRUSTS  --  Repurchase  of
Converted Mortgage Loans" and " -- Repurchase of Delinquent  Mortgage Loans" and
"THE AGREEMENT -- Termination".

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

                                   THE TRUSTS

Assignment of Mortgage Assets

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

In addition,  the  Depositor  will take such steps as are  necessary to have the
Trustee become the  registered  owner of each Mortgage Loan (other than Canadian
Mortgage  Loans) or Mortgage Backed Security which is included in a Trust and to
provide for all payments  thereon after the  specified  date or dates to be made
directly  to the  Trustee.  Comparable  arrangements  with  respect to  Canadian
Mortgage  Loans will be addressed in the related  Prospectus  Supplement.  As to
each Mortgage  Loan,  the Depositor will deliver or cause to be delivered to the
Trustee the related Mortgage Note (other than Canadian Mortgage Loans, for which
generally  there is no  Mortgage  Note)


                                       18
<PAGE>

endorsed  to the order of the  Trustee,  evidence  of  recording  of the related
mortgage  or deed of trust (a  "Security  Instrument"),  an  assignment  of such
Security Instrument in recordable form naming the related Servicer,  the Trustee
or a custodian  acting on its behalf as  assignee  and  certain  other  original
documents  evidencing  or  relating  to such  Mortgage  Loan.  Unless  otherwise
specified in the related  Prospectus  Supplement,  within one year following the
date of initial delivery for a Series (the "Closing  Date"),  the Depositor will
cause the  assignments of the Mortgage  Loans to be recorded in the  appropriate
public  office for real  property  records  wherever  necessary  to protect  the
Trustee's  interest in the Mortgage  Loans. In lieu of recording the assignments
of Mortgage  Loans in a particular  jurisdiction,  the  Depositor may deliver or
cause to be  delivered  to the  Trustee an opinion of counsel to the effect that
such  recording is not required to protect the right,  title and interest of the
Trustee in such Mortgage Loans. The original  mortgage  documents are to be held
by the Trustee or a custodian acting on its behalf except to the extent released
to the  Servicer or the Master  Servicer  from time to time in  connection  with
servicing the Mortgage Loans.

The Depositor will make certain customary representations and warranties in each
Agreement with respect to each related Mortgage Asset. In addition, SMI or other
Sellers of Mortgage  Assets may make  customary  representations  and warranties
with respect to the Mortgage Assets in the sales agreement pursuant to which the
Mortgage Assets are assigned and transferred to the Depositor.  See "ORIGINATION
OF MORTGAGE LOANS -- Representations and Warranties". The right of the Depositor
to enforce such  representations  and warranties will be assigned to the Trustee
under the related Agreement.  If any representation or warranty is breached, and
such breach  adversely  affects  the  interest  of the  Certificateholders,  the
Depositor or the Seller  thereof will be required,  subject to the terms imposed
under the related Agreement or sales agreement, (i) to cure such breach, (ii) to
substitute  other Mortgage  Assets for the affected  Mortgage Assets or (iii) to
repurchase the affected Mortgage Assets at a price generally equal to the unpaid
principal  balance of such  Mortgage  Assets,  together  with accrued and unpaid
interest  thereon at the related Mortgage  Interest Rate.  Neither the Depositor
nor the Master  Servicer will be obligated to substitute  Mortgage  Assets or to
repurchase  Mortgage Assets,  and no assurance can be given that any Seller will
perform its obligations with respect to Mortgage Assets.

The  following  is a brief  description  of the Mortgage  Assets  expected to be
included in the Trusts. If specific  information  respecting the Mortgage Assets
is not  known  at the time the  related  Series  of  Certificates  is  initially
offered, more general information of the nature described below will be provided
in the  Prospectus  Supplement and specific  information  will be set forth in a
report on Form 8-K to be filed with the Commission within fifteen days after the
initial issuance of such  Certificates.  A copy of the Agreement with respect to
each  Series  of  Certificates  will be  attached  to the  Form  8-K and will be
available for inspection at the corporate trust office of the Trustee  specified
in the related Prospectus Supplement (the "Detailed Description").

The Mortgage Loans--General

The  Mortgage  Loans will be evidenced by  promissory  notes (each,  a "Mortgage
Note") (other than Canadian  Mortgage  Loans,  for which  generally  there is no
Mortgage Note) and will be secured by first,  second or more junior liens on (i)
the related real  property or leasehold  interest,  together  with  improvements
thereon,  or (ii) with respect to  Cooperative  Loans,  the shares issued by the
related Cooperative (the "Mortgaged Premises").

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

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

                                       19
<PAGE>

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

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

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

The Mortgaged  Premises (and, with respect to Cooperative  Loans,  the buildings
owned by Cooperatives)  may be located in any state,  territory or possession of
the United States (including the District of Columbia or Puerto Rico) or Canada.
The Mortgaged  Premises  generally will be covered by Standard Hazard  Insurance
Policies  insuring  against  losses due to fire and various  other  causes.  The
Mortgage Loans may be covered by Primary Mortgage  Insurance  Policies  insuring
against  all or a portion  of any loss  sustained  by reason of  nonpayments  by
borrowers to the extent specified in the related Prospectus Supplement.

The  Prospectus   Supplement  for  each  Series  of  Certificates  will  contain
information  with respect to the Mortgage  Loans  expected to be included in the
related Trust. Such information may include:

   o  the  expected  aggregate  outstanding  principal  balance and the expected
      average outstanding principal balance of the Mortgage Loans as of the date
      set forth in the Prospectus Supplement,

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

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

   o  the original terms to maturity of the Mortgage Loans,

   o  the expected weighted average term to maturity of the Mortgage Loans as of
      the date set forth in the Prospectus  Supplement and the expected range of
      the terms to maturity,

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

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

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

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

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

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

   o  to the extent different from the amounts described  herein,  the amount of
      any  Standard  Hazard  Insurance  Policy  required to be  maintained  with
      respect to each Mortgage Loan,

                                       20
<PAGE>

   o  the  amount,  if any,  and terms of any  other  credit  enhancement  to be
      provided with respect to all or a material  portion of the Mortgage  Loans
      and

   o  the expected  geographic  location of the  Mortgaged  Premises (or, in the
      case  of  a  Cooperative   Loan,   the  building   owned  by  the  related
      Cooperative).

If  specific  information  respecting  the  Mortgage  Loans is not  known to the
Depositor  at the time the related  Certificates  are  initially  offered,  more
general  information  of the  nature  described  above will be  provided  in the
Prospectus Supplement and specific information will be set forth in the Detailed
Description.

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

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

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

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

If specified in the Prospectus  Supplement for a Series,  the Mortgage Assets in
the  related  Trust may  include  Mortgage  Loans that are  delinquent  upon the
issuance of the related  Certificates.  The inclusion of such Mortgage  Loans in
the Trust for a Series may cause the rate of  defaults  and  prepayments  on the
Mortgage  Loans to  increase  and,  in turn,  may cause  losses  to  exceed  the
available  credit  enhancement  for such  Series  and  affect  the  yield on the
Certificates of such Series.

Canadian Mortgage Loans

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

Single Family Loans

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

Cooperative Loans

Cooperative Loans generally will be secured by security  interests in or similar
liens on stock, shares or membership  certificates issued by Cooperatives and in
the related proprietary leases or occupancy agreements granting exclusive rights
to occupy specific dwelling units in the buildings owned by such Cooperatives. A
Cooperative is owned by  tenant-stockholders  who,  through  ownership of stock,
shares or membership certificates in the corporation, receive proprietary leases
or  occupancy  agreements  which  confer  exclusive  rights to  occupy  specific
apartments or units. In general, a tenant-stockholder of a Cooperative must make
a monthly payment to the Cooperative representing such  tenant-stockholder's pro
rata share of the  Cooperative's  payments for its mortgage loans, real property
taxes,  maintenance  expenses  and other  capital or  ordinary  expenses.  Those
payments  are  in  addition  to any  payments  of


                                       21
<PAGE>

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

Multi-Family Loans

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

Junior Mortgage Loans

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

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

Home Improvement Loans

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

Home Equity Lines of Credit

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



                                       22
<PAGE>

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

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

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

Repurchase of Converted Mortgage Loans

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

Repurchase of Delinquent Mortgage Loans

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

                                       23
<PAGE>

Substitution of Mortgage Loans

If so specified in the  Prospectus  Supplement  for a Series,  the Depositor may
deliver to the Trustee other Mortgage Loans in substitution  for any one or more
Mortgage Loans initially included in the Trust for such Series. In general,  any
substitute Mortgage Loan must, on the date of such substitution:

(i)   have an unpaid  principal  balance not greater  than the unpaid  principal
      balance of any deleted Mortgage Loan,

(ii)  have a  Mortgage  Interest  Rate not  less  than  (and  not more  than one
      percentage  point in excess of) the Mortgage  Interest Rate of the deleted
      Mortgage Loan,

(iii) have a Net Rate that is not less than the Net Rate of the deleted Mortgage
      Loan,

(iv)  have a  remaining  term to  maturity  not later than one year prior to the
      "latest possible maturity date" specified in the Agreement,

(v)   have a  loan-to-value  ratio as of the first day of the month in which the
      substitution  occurs equal to or less than the loan-to-value  ratio of the
      deleted  Mortgage Loans as of such date (in each case,  using the value at
      origination  and after  taking into account the payment due on such date),
      and

(vi)  comply with each applicable  representation  and warranty  relating to the
      Mortgage Loans.

In general,  no ARM Loan may be substituted  unless the deleted Mortgage Loan is
an ARM Loan, in which case the substituted Mortgage Loan must:

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

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

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

(d)   have a next Interest Adjustment Date that is the same as the next Interest
      Adjustment Date for the deleted  Mortgage Loan or occurs not more than two
      months prior to or two months later than the next Interest Adjustment Date
      for the deleted Mortgage Loan,

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

(f)   not be a Mortgage  Loan with respect to which the Mortgage  Interest  Rate
      may be  converted  from an  Adjustable  Rate to a Fixed  Rate  unless  the
      Mortgage  Interest  Rate on the deleted  Mortgage Loan may be so converted
      and

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

If more than one Mortgage Loan is substituted for a deleted  Mortgage Asset, one
or more of the foregoing  characteristics  may be applied on a weighted  average
basis as described in the Agreement.

Mortgage-Backed Securities

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

The related  Prospectus  Supplement for a series of  Certificates  that evidence
interests in Mortgage-Backed Securities will specify:

                                       24
<PAGE>

(i)   the approximate aggregate principal amount and type of any Mortgage-Backed
      Securities to be included in the Trust,

(ii)  to the  extent  known to the  Depositor,  certain  characteristics  of the
      mortgage loans underlying the Mortgage-Backed Securities including

      (a)  the payment features of such mortgage loans,

      (b)  the approximate  aggregate principal balance, if known, of underlying
           mortgage loans insured or guaranteed by a governmental entity,

      (c)  the  servicing  fee or range of  servicing  fees with  respect to the
           underlying mortgage loans and

      (d)  the minimum and maximum stated maturities of the underlying  mortgage
           loans at origination,

(iii) the  maximum  original  term-to-stated  maturity  of  the  Mortgage-Backed
      Securities,

(iv)  the  weighted  average  term-to-stated  maturity  of  the  Mortgage-Backed
      Securities,

(v)   the pass-through or certificate rate of the Mortgage-Backed Securities,

(vi)  the   weighted   average   pass-through   or   certificate   rate  of  the
      Mortgage-Backed Securities,

(vii) the issuer, servicer and trustee of the Mortgage- Backed Securities,

(viii)certain  characteristics of credit support, if any, such as reserve funds,
      insurance  policies,  surety  bonds,  letters  of  credit  or  guaranties,
      relating to the mortgage loans underlying the  Mortgage-Backed  Securities
      or to the Mortgage-Backed Securities themselves,

(ix)  the terms on which the underlying  mortgage loans may, or are required to,
      be repurchased  prior to their stated  maturity or the stated  maturity of
      the Mortgage-Backed Securities and

(x)   the  terms on which  other  mortgage  loans may be  substituted  for those
      originally underlying the Mortgage-Backed Securities.

Pre-Funding Account

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

Asset Proceeds Account

All  payments  and  collections  received  or advanced  on the  Mortgage  Assets
assigned or  transferred to the Trust for the  Certificates  of a Series will be
remitted to one or more accounts  (collectively,  the "Asset Proceeds  Account")
established   and  maintained  in  trust  on  behalf  of  the  holders  of  such
Certificates.  In general,  reinvestment income, if any, on amounts in the Asset
Proceeds  Account  will  not  accrue  for  the  benefit  of the  holders  of the
Certificates of such Series.

If so  specified  in the  Prospectus  Supplement  for a Series,  payments on the
Mortgage  Loans  included in the related  Trust will be remitted to the Servicer
Custodial Account or the Master Servicer Custodial Account and then to the Asset
Proceeds Account for such Series,  net of amounts required to pay servicing fees
and any amounts  that are to be  included  in any Reserve  Fund or other fund or
account for such Series.  All payments  received on  Mortgage-


                                       25
<PAGE>

Backed  Securities  included  in the Trust for a Series  will be remitted to the
Asset Proceeds  Account.  All or a portion of the amounts in such Asset Proceeds
Account,   together  with   reinvestment   income  thereon  if  payable  to  the
Certificateholders,  will be available,  to the extent  specified in the related
Prospectus  Supplement,  for the payment of Trustee fees,  certain and any other
fees to be paid directly by the Trustee and to make  distributions  with respect
to Certificates of such Series in accordance with the respective allocations set
forth in the related Prospectus Supplement.

                               CREDIT ENHANCEMENT

General

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

Credit  enhancement  will not provide  protection  against all risks of loss and
will not guarantee repayment of the entire principal balance of the Certificates
and interest thereon.  If losses exceed the amount covered by credit enhancement
or are not  covered by credit  enhancement,  holders  of one or more  Classes of
Certificates  will bear their allocable share of any resulting losses. If a form
of credit  enhancement  applies  to  several  Classes  of  Certificates,  and if
distributions  with  respect  to  principal  equal  to the  aggregate  principal
balances  of  certain  Classes of  Certificates  are  distributed  prior to such
distributions  to other  Classes of  Certificates,  the Classes of  Certificates
which  receive  such  distributions  at a later time are more likely to bear any
losses which exceed the amount covered by credit enhancement.  In certain cases,
credit  enhancement may be canceled or reduced if such cancellation or reduction
would not adversely affect the rating of the related Certificates.

Subordination

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

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

                                       26
<PAGE>

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

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

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

Certificate Guaranty Insurance Policies

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

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

Overcollateralization

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

Cross Support

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


                                       27
<PAGE>

enhancement  relates and the manner of  determining  the amount of the  coverage
provided  thereby and of the  application  of such  coverage  to the  identified
Trusts or asset groups.

Mortgage Pool Insurance Policies

If so specified in the related Prospectus Supplement,  one or more mortgage pool
insurance policies (each, a "Mortgage Pool Insurance Policy") insuring,  subject
to their  provisions and certain  limitations,  against  defaults on the related
Mortgage  Loans will be obtained  and  maintained  for the related  Series in an
amount specified in such Prospectus Supplement.  The issuer of any such Mortgage
Pool  Insurance  Policy  (the  "Pool  Insurer")  will be  named  in the  related
Prospectus Supplement. A Mortgage Pool Insurance Policy for a Series will not be
a blanket  policy  against loss because  claims  thereunder may only be made for
particular  defaulted  Mortgage  Loans and only  upon  satisfaction  of  certain
conditions precedent described in the related Prospectus Supplement.  A Mortgage
Pool Insurance Policy generally will not cover losses due to a failure to pay or
denial of a claim under a Primary Mortgage Insurance Policy.

A Mortgage  Pool  Insurance  Policy will  generally not insure (and many Primary
Mortgage  Insurance  Policies may not insure)  against  Special Hazard Losses or
losses  sustained by reason of a default arising from,  among other things,  (i)
fraud  or  negligence  in the  origination  or  servicing  of a  Mortgage  Loan,
including   misrepresentation  by  the  borrower  or  persons  involved  in  the
origination thereof,  (ii) failure to construct Mortgaged Premises in accordance
with  plans  and  specifications  or (iii) a claim  in  respect  of a  defaulted
Mortgage Loan  occurring when the Servicer of such Mortgage Loan, at the time of
default  or  thereafter,  was not  approved  by the Pool  Insurer.  A failure of
coverage attributable to one of the foregoing events might result in a breach of
the representations and warranties of the Seller or Servicer and, in such event,
subject to certain limitations,  might give rise to an obligation on the part of
the Seller or Servicer to purchase  the  defaulted  Mortgage  Loan if the breach
cannot be cured.  See  "ORIGINATION  OF MORTGAGE  LOANS --  Representations  and
Warranties", see "SERVICING OF MORTGAGE LOANs -- General" and " --Maintenance of
Insurance  Policies;  Claims  Thereunder  and Other  Realization  Upon Defaulted
Mortgage Loans".

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

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

Special Hazard Insurance Policies

If so specified in the related Prospectus Supplement, one or more special hazard
insurance policies (each, a "Special Hazard Insurance Policy") insuring, subject
to their provisions and certain limitations,  against certain losses not covered
by Standard  Hazard  Insurance  Policies will be obtained and maintained for the
related Series in an amount specified in such Prospectus Supplement.  The issuer
of any such Special Hazard  Insurance Policy (the "Special Hazard Insurer") will
be named in the related Prospectus Supplement. A Special Hazard Insurance Policy
will,  subject to the limitations  described  below,  protect the holders of the
Certificates  of such Series from (i) loss by reason of damage to the  Mortgaged
Premises   underlying   defaulted  Mortgage  Loans  caused  by  certain  hazards

                                       28
<PAGE>

(including  vandalism and earthquakes and, except where the borrower is required
to obtain  flood  insurance,  floods and  mudflows)  not covered by the Standard
Hazard Insurance Policies with respect to such Mortgage Loans and (ii) loss from
partial damage to such Mortgaged Premises caused by reason of the application of
the coinsurance clause contained in such Standard Hazard Insurance  Policies.  A
Special Hazard  Insurance  Policy for a Series will not,  however,  cover losses
occasioned by war, nuclear  reaction,  nuclear or atomic weapons,  insurrection,
normal wear and tear or certain other risks.

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

The terms of the  Agreement  with  respect to a Series  will  require the Master
Servicer to maintain the Special  Hazard  Insurance  Policies for such Series in
full force and effect throughout the term of such Agreement,  subject to certain
conditions  contained  therein,  present  claims  thereunder  on  behalf  of the
Depositor,  the Trustee and the holders of the  Certificates  of such Series for
all losses not otherwise  covered by the applicable  Standard  Hazard  Insurance
Policies and take all reasonable  steps  necessary to permit  recoveries on such
claims.  See  "SERVICING  OF MORTGAGE  LOANS".  To the extent  specified  in the
Prospectus  Supplement  for a  Series,  a  deposit  may  be  made  of  cash,  an
irrevocable  letter of credit or any other instrument  acceptable to each Rating
Agency  that  provides,  at the  request  of the  Depositor,  a  rating  for the
Certificates  of such Series in the related Trust to provide  protection in lieu
of or in addition to that provided by a Special Hazard Insurance Policy.

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

Bankruptcy Bonds

If so  specified in the related  Prospectus  Supplement,  one or more  mortgagor
bankruptcy  bonds (each, a "Bankruptcy  Bond") covering certain losses resulting
from  proceedings  under  the  federal  Bankruptcy  Code  will be  obtained  and
maintained  for the related  Series in an amount  specified  in such  Prospectus
Supplement.  The issuer of any such Bankruptcy Bond will be named in the related
Prospectus Supplement.  Each Bankruptcy Bond will cover certain losses resulting
from a reduction by a bankruptcy  court of scheduled  payments of principal  and
interest on a Mortgage Loan or a reduction by such court of the principal amount
of a Mortgage Loan and will cover certain unpaid  interest on the amount of such
a principal reduction from the date of the filing of a bankruptcy  petition.  To
the extent specified in the Prospectus Supplement for a Series, a deposit may be
made of cash, an irrevocable letter of credit or any other instrument acceptable
to each Rating Agency that provides,  at the request of the Depositor,  a rating
for the  Certificates of such Series in the related Trust to provide  protection
in lieu of or in addition to that  provided by a Bankruptcy  Bond.  See "CERTAIN
LEGAL  ASPECTS  OF  MORTGAGE  LOANS --  Anti-Deficiency  Legislation  and  Other
Limitations on Lenders".

Reserve Funds

If so  specified  in the related  Prospectus  Supplement,  cash,  U.S.  Treasury
securities,  instruments  evidencing ownership of principal or interest payments
thereon, letters of credit, surety bonds, demand notes,  certificates of


                                       29
<PAGE>

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

Other Credit Enhancement

If so specified in the Prospectus Supplement for a Series, the related Trust may
include, or the related Certificates may be entitled to the benefits of, certain
other assets including reserve accounts, insurance policies,  guaranties, surety
bonds,   letters  of  credit,   guaranteed   investment   contracts  or  similar
arrangements  (i) for the purpose of  maintaining  timely  payments or providing
additional  protection against losses on the assets included in such Trust, (ii)
for the  purpose of paying  administrative  expenses,  (iii) for the  purpose of
establishing a minimum reinvestment rate on the payments made in respect of such
assets or  principal  payment  rates on such  assets,  (iv) for the  purpose  of
guaranteeing  timely  distributions  with respect to the Certificates or (v) for
such other  purposes as may be specified in such  Prospectus  Supplement.  These
arrangements  may be in addition to or in  substitution  for any forms of credit
enhancement  described  in  this  Prospectus.   Any  such  arrangement  must  be
acceptable to each Rating Agency that provides, at the request of the Depositor,
a rating for the Certificates of the related Series.

                          ORIGINATION OF MORTGAGE LOANS

General

As set forth in the related Prospectus  Supplement,  each Mortgage Loan included
in the Trust for a Series of  Certificates  will be  originated by a savings and
loan association, savings bank, commercial bank, credit union, insurance company
or similar  institution  that is  supervised  and examined by a federal or state
authority. In originating a Mortgage Loan, the Originator will follow either :

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

   b) credit,  appraisal and underwriting  standards and guidelines  approved by
      the Depositor.

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

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

In  general,  a  prospective   borrower  is  required  to  complete  a  detailed
application  designed to provide pertinent credit  information.  The prospective
borrower generally is required to provide a current list of assets as well as an
authorization for a credit report which summarizes the borrower's credit history
with merchants and lenders as well


                                       30
<PAGE>

as any suits,  judgments or bankruptcies that are of public record. The borrower
may  also be  required  to  authorize  verification  of  deposits  at  financial
institutions where the borrower has demand or savings accounts.

In  determining  the  adequacy  of the  Mortgaged  Premises  as  collateral,  an
appraisal  is made of each  property  considered  for  financing  by a qualified
independent  appraiser.  The  appraiser  is required to inspect the property and
verify  that it is in good  repair  and  that  construction,  if new,  has  been
completed.  The appraisal is based on the market value of comparable  homes and,
if considered  applicable by the appraiser,  the estimated  rental income of the
property  and a  replacement  cost and  analysis  based on the  current  cost of
constructing a similar home. All appraisals generally are expected to conform to
Fannie Mae or FHLMC appraisal standards then in effect.

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

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

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

Representations and Warranties

The Depositor  generally will acquire the Mortgage Loans from SMI. SMI will make
certain  customary  representations  and warranties with respect to the Mortgage
Loans in the sales agreement by which SMI transfers its interest in the Mortgage
Loans to the Depositor.  SMI will represent and warrant, among other things, (i)
that each Mortgage Loan has been  originated in compliance  with all  applicable
laws, rules and regulations, (ii) that each Primary Mortgage Insurance Policy is
issued by the  related  mortgage  insurer,  (iii)  that  each note and  Security
Instrument  has been  executed  and  delivered  by the borrower and the Security
Instrument  has been duly  recorded  where the Mortgage  Premises are located in
order to make  effective  lien on the related  Mortgaged  Premises and (iv) that
upon foreclosure on the Mortgage Premises, the holders of the Mortgage Loan will
be able to deliver good and merchantable  title to such Mortgaged  Premises.  In
general,  SMI will submit to the  Trustee  with each  Mortgage  Loan a mortgagee
title insurance  policy,  title insurance  binder,  preliminary title report, or
other  satisfactory  evidence of title  insurance,  and, if a preliminary  title
report  is  delivered  initially,  SMI is  required  to  deliver  a final  title
insurance  policy or  satisfactory  evidence of the  existence of such a policy;
however,  for second  Mortgage  Loans with a balance  of less than  $50,000  and
Canadian  Mortgage  Loans,  SMI  will  generally  not  obtain a  mortgage  title
insurance policy.

If SMI  breaches a  representation  or warranty  made with respect to a Mortgage
Loan  or if any  principal  document  executed  by the  borrower  relating  to a
Mortgage  Loan is found to be defective in any material  respect and such breach
or defect cannot be cured within the number of days  specified in the Agreement,
the Trustee may require  SMI to  purchase  such  Mortgage  Loan from the related
Trust upon deposit with the Trustee of funds equal to the then unpaid  principal
balance of such  Mortgage  Loan plus  accrued  interest  thereon at the  related
Mortgage  Interest  Rate  through  the end of the  month in which  the  purchase
occurs.  In the event of a breach by SMI of a  representation  or warranty  with
respect to a Mortgage Loan or the delivery by SMI to the Trustee of a materially
defective  document  with  respect to a  Mortgage  Loan,  SMI may under  certain
circumstances, in lieu of repurchasing


                                       31
<PAGE>

such  Mortgage   Loan,   substitute  a  Mortgage  Loan  having   characteristics
substantially  similar to those of the defective Mortgage Loan. SMI's obligation
to purchase a Mortgage Loan will not be guaranteed by the Depositor or any other
party.

                           SERVICING OF MORTGAGE LOANS

Each Servicer  generally will be approved or will utilize a sub-servicer that is
approved  by Fannie Mae or FHLMC as a  servicer  of  mortgage  loans and must be
approved by the Master Servicer.  In determining  whether to approve a Servicer,
the  Depositor  will review the credit of the Servicer and, if necessary for the
approval of the Servicer,  the sub-servicer,  including  capitalization  ratios,
liquidity,  profitability  and other  similar  items  that  indicate  ability to
perform  financial  obligations.  In  addition,  the  Depositor  will review the
Servicer's  and, if  necessary,  the  sub-servicer's  servicing  record and will
evaluate the ability of the Servicer  and, if  necessary,  the  sub-servicer  to
conform with required servicing  procedures.  Generally,  the Depositor will not
approve a Servicer unless either the Servicer or the  sub-servicer,  if any, (i)
has  serviced  conventional  mortgage  loans for a minimum  of two  years,  (ii)
maintains a loan  servicing  portfolio  of at least  $300,000,000  and (iii) has
tangible net worth (determined in accordance with generally accepted  accounting
principles) of at least $3,000,000.  The Depositor will continue to monitor on a
regular basis the credit and servicing  performance  of the Servicer and, to the
extent the Servicer does not meet the foregoing requirements,  the sub-servicer,
if any.

The duties to be performed by the Servicers  with respect to the Mortgage  Loans
included in the Trust for each Series will include the  calculation,  collection
and  remittance of principal and interest  payments on the Mortgage  Loans,  the
administration  of mortgage escrow  accounts,  as applicable,  the collection of
insurance  claims,  the   administration  of  foreclosure   procedures  and,  if
necessary,  the advance of funds to the extent certain  payments are not made by
the borrowers  and are  recoverable  from late  payments made by the  borrowers,
under the  applicable  insurance  policies  with  respect to such Series or from
proceeds of the  liquidation  of such  Mortgage  Loans.  Each Servicer also will
provide such  accounting  and reporting  services as are necessary to enable the
Master Servicer to provide required information to the Depositor and the Trustee
with respect to such Mortgage Loans. Each Servicer is entitled to (i) a periodic
servicing  fee equal to a  specified  percentage  of the  outstanding  principal
balance of each  Mortgage  Loan serviced by such Servicer and (ii) certain other
fees, including,  but not limited to, late payments,  conversion or modification
fees and assumption  fees.  Certain  servicing  obligations of a Servicer may be
delegated  to an approved  sub-servicer;  provided,  however,  that the Servicer
remains fully responsible and liable for all its obligations under the Servicing
Agreement.  The rights of the  Depositor  under each  Servicing  Agreement  with
respect to a Series will be assigned to the Trust for such Series.

Payments on Mortgage Loans

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

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


                                       32
<PAGE>

Agreement.  On or before  each  Distribution  Date,  the  Master  Servicer  will
withdraw  from the  Master  Servicer  Custodial  Account  and remit to the Asset
Proceeds Account those amounts  available for distribution on such  Distribution
Date.  In addition,  there will be deposited in the Asset  Proceeds  Account for
such Series any Advances of principal and interest  made by the Master  Servicer
or the Trustee  pursuant to the  Agreement  to the extent such  amounts were not
advanced by the Servicer.

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

Advances

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

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

Any Advances made by a Servicer, the Master Servicer or the Trustee with respect
to Mortgage  Loans  included in the Trust for any Series are  intended to enable
the  Trustee  to make  timely  payment  of the  scheduled  distributions  on the
Certificates  of such Series.  Neither the Servicer or the Master  Servicer will
insure  or  guarantee  the  Certificates  of any  Series or the  Mortgage  Loans
included  in the Trust for any  Series,  and their  obligations  to advance  for
delinquent  payments  will be limited to the extent that such  Advances  will be
recoverable out of future payments on the Mortgage Loans,  insurance proceeds or
liquidation proceeds of the Mortgage Loans for which such amounts were advanced.

Collection and Other Servicing Procedures

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

The Mortgage Note or Security Instrument used in originating a Mortgage Loan may
contain a "due-on-sale"  clause. See "CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS --
"Due-On-Sale"  Clauses". The Servicer will be required to use reasonable efforts
to enforce  "due-on-sale"  clauses with respect to any Mortgage Note or Security
Instrument  containing  such  a  clause,  provided  that  the  coverage  of  any
applicable  insurance policy will not be adversely affected thereby. In any case
in  which  Mortgaged  Premises  have  been or are  about to be  conveyed  by the
borrower  and the  "due-on-sale"  clause has not been  enforced  or the  related
Mortgage Note is by its terms assumable, the Servicer will be authorized to take
or enter  into an  assumption  agreement  from or with the  person  to whom such
Mortgaged  Premises have been or are about to be conveyed,  if such person meets
certain loan underwriting criteria, including the criteria necessary to maintain
the coverage provided by the applicable  Primary Mortgage  Insurance Policies or
if  otherwise  required  by law.  If the  Servicer  enters  into  an  assumption
agreement in connection with the conveyance of any such Mortgaged Premises,  the
Servicer  will release the original  borrower


                                       33
<PAGE>

from liability upon the Mortgage Loan and substitute the new borrower as obligor
thereon.  In no event  may an  assumption  agreement  permit a  decrease  in the
Mortgage  Interest  Rate or an  increase  in the term of a Mortgage  Loan.  Fees
collected  for entering  into an  assumption  agreement  will be retained by the
Servicer as additional servicing compensation.

Primary Mortgage Insurance Policies

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

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

Standard Hazard Insurance Policies

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

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

The Standard Hazard Insurance  Policies will provide for coverage at least equal
to the applicable  state  standard form of fire  insurance  policy with extended
coverage.  In general,  the standard form of fire and extended  coverage  policy
will cover  physical  damage to, or  destruction  of,  the  improvements  on the
Mortgaged Premises caused by fire, lightning, explosion, smoke, windstorm, hail,
riot,  strike and civil  commotion,  subject to the  conditions  and  exclusions
specified in each policy. Because the Standard Hazard Insurance Policies will be
underwritten by different  insurers and will cover Mortgaged Premises located in
different states, such policies will not contain identical terms and conditions.
The basic terms thereof, however,  generally will be determined by state law and
generally will be similar. Standard Hazard Insurance Policies typically will not
cover physical  damage  resulting from war,  revolution,  governmental  actions,
floods and other water-related  causes,  earth movement (including


                                       34
<PAGE>

earthquakes, landslides and mudflows), nuclear reaction, wet or dry rot, vermin,
rodents, insects or domestic animals, theft or, in certain cases, vandalism. The
foregoing list is merely  indicative of certain kinds of uninsured  risks and is
not intended to be all-inclusive.  If Mortgaged  Premises are located in a flood
area  identified by HUD pursuant to the National Flood Insurance Act of 1968, as
amended,  the applicable  Servicing  Agreement will require that the Servicer or
the Master Servicer,  as the case may be, cause to be maintained flood insurance
with respect to such Mortgaged  Premises.  The Depositor may acquire one or more
Special  Hazard  Insurance  Policies  covering  certain of the  uninsured  risks
described above. See "CREDIT ENHANCEMENT -- Special Hazard Insurance Policies".

The Standard Hazard Insurance  Policies  covering  Mortgaged  Premises  securing
Mortgage Loans typically will contain a  "coinsurance"  clause which, in effect,
will  require  the  insured  at all  times to  carry  insurance  of a  specified
percentage  (generally  80%  to  90%)  of  the  full  replacement  value  of the
dwellings,  structures and other improvements on the Mortgaged Premises in order
to recover the full amount of any partial loss. If the insured's  coverage falls
below this  specified  percentage,  such clause will provide that the  insurer's
liability  in the event of partial  loss will not exceed the  greater of (i) the
actual  cash value (the  replacement  cost less  physical  depreciation)  of the
dwellings,  structures and other improvements  damaged or destroyed or (ii) such
proportion of the loss,  without  deduction for  depreciation,  as the amount of
insurance carried bears to the specified percentage of the full replacement cost
of such dwellings, structures and other improvements.

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

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

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

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

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

                                       35
<PAGE>

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

If recovery under any applicable insurance policy is not available, the Servicer
or the  Master  Servicer  nevertheless  will be  obligated  to  follow  standard
practices  and  procedures to realize upon such  defaulted  Mortgage  Loan.  The
Servicer or the Master  Servicer  will sell the Mortgaged  Premises  pursuant to
foreclosure,  or a  trustee's  sale or, in the event a  deficiency  judgment  is
available  against the borrower or another  person,  proceed to seek recovery of
the deficiency against the appropriate person. In certain Canadian provinces, it
is not possible to obtain a deficiency judgment. To the extent that the proceeds
of any such liquidation proceeding are less than the unpaid principal balance of
the  defaulted  Mortgage  Loan,  there will be a  reduction  in the value of the
assets of the Trust for the related Series such that holders of the Certificates
of such Series may not receive  distributions  of principal and interest on such
Certificates   in  full.  See  "CERTAIN  LEGAL  ASPECTS  OF  MORTGAGE  LOANS  --
Anti-Deficiency Legislation and Other Limitations on Lenders".

Modification of Mortgage Loans

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

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

The Servicers will not exercise any discretion with respect to changes in any of
the terms of any  Mortgage  Loan  (including,  but not limited to, the  Mortgage
Interest  Rate and  whether  the term of the  Mortgage  Loan is  extended  for a
further period and the specific provisions  applicable to such extension) or the
disposition of delinquent or defaulted mortgage loans or mortgage loans that are
secured by mortgaged  premises  acquired by  foreclosure or by  deed-in-lieu  of
foreclosure  (collectively,  "REO Properties") without the consent of the Master
Servicer.

Evidence as to Servicing Compliance

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

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

                                       36
<PAGE>

Events of Default and Remedies

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

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

Master Servicer Duties

If so specified in the Prospectus Supplement for a Series, the Master
Servicer will;

(i)   administer  and supervise the  performance  by each Servicer of its duties
      and responsibilities under the related Servicing Agreement,

(ii)  maintain any insurance  policies (other than property  specific  insurance
      policies)  providing  coverage for losses on the  Mortgage  Loans for such
      Series,

(iii) calculate amounts payable to Certificateholders on each Distribution Date,

(iv)  prepare  periodic  reports to the Trustee or the  Certificateholders  with
      respect to the foregoing matters,

(v)   prepare federal and state tax and information returns and

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

In addition, the Master Servicer will receive,  review and evaluate all reports,
information  and other data provided by each Servicer to enforce the  provisions
of the  related  Servicing  Agreement,  to  monitor  each  Servicer's  servicing
activities,  to  reconcile  the  results  of such  monitoring  with  information
provided by the Servicer and to make  corrective  adjustments  to records of the
Servicer and the Master Servicer, as appropriate. The Master Servicer may engage
various  independent  contractors  to perform  certain of its  responsibilities;
provided, however, that the Master Servicer remains fully responsible and liable
for all its  obligations  under each  Agreement  (other than those  specifically
undertaken by a Special Servicer).

The  Master  Servicer  will  be  entitled  to a  monthly  master  servicing  fee
applicable  to  each  Mortgage  Loan  expressed  as a  fixed  percentage  of the
remaining Scheduled Principal Balance of such Mortgage Loan.

The Master  Servicer may  terminate a Servicer who has failed to comply with its
covenants  or  breached  one or  more  of  its  representations  and  warranties
contained in the related Servicing Agreement.  Upon termination of a Servicer by
the  Master  Servicer,   the  Master  Servicer  will  assume  certain  servicing
obligations  of the  terminated  Servicer  or,  at its  option,  may  appoint  a
substitute   Servicer   acceptable  to  the  Trustee  to  assume  the  servicing
obligations of the terminated Servicer.  The Master Servicer's obligation to act
as a Servicer  following  the  termination  of a Servicer  will not  require the
Master  Servicer to (i) purchase  Mortgage Loans from a Trust due to a breach by
the  Servicer  of a  representation  or  warranty  under the  related  Servicing
Agreement,  (ii) purchase  from the Trust any  Converted  Mortgage Loan or (iii)
advance  payments of principal  and interest on a  delinquent  Mortgage  Loan in
excess of the Master Servicer's independent advance obligation under the related
Agreement.  The Master Servicer for a Series may resign from its obligations and
duties under the Agreement with respect to such Series,  but no such resignation
will  become  effective  until the Trustee or a successor  master  servicer  has
assumed the Master  Servicer's  obligations  and  duties.  If  specified  in the
Prospectus  Supplement for a Series, the Depositor may appoint a stand-by Master
Servicer,  which will  assume the  obligations  of the  Master  Servicer  upon a
default by the Master Servicer.

                                       37
<PAGE>

Special Servicing Agreement

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

                                  THE AGREEMENT

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

The Trustee

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

The  Trustee  may  resign at any time,  in which  event  the  Depositor  will be
obligated to appoint a successor  Trustee.  The  Depositor  will also remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Agreement or if the Trustee becomes  insolvent.  The Trustee may also be removed
at any time by the holders of  outstanding  Certificates  of the related  Series
entitled to at least 51% (or such other  percentage  as may be  specified in the
related Prospectus Supplement) of the voting rights of such Series.  Certificate
Insurers  may  obtain  the right to  exercise  all  voting  rights of holders of
Certificates.  Any  resignation  or removal of the Trustee and  appointment of a
successor  Trustee will not become effective until acceptance of the appointment
by the successor Trustee.

Administration of Accounts

Funds deposited in or remitted to the Asset Proceeds  Account,  any Reserve Fund
or any other funds or accounts  for a Series are to be invested by the  Trustee,
as  directed  by the  Depositor,  in certain  eligible  investments  ("Permitted
Investments"), which may include:

(i)   obligations  of the United  States or any  agency  thereof  provided  such
      obligations are backed by the full faith and credit of the United States,

(ii)  within  certain  limitations,  securities  bearing  interest  or sold at a
      discount  issued by any  corporation,  which  securities  are rated in the
      rating category required to support the then applicable rating assigned to
      such Series,

(iii) commercial  paper  which is then  rated  in the  commercial  paper  rating
      category  required to support the then applicable  rating assigned to such
      Series,

(iv)  demand and time deposits, certificates of deposit, bankers' acceptances
      and federal funds sold by any depository institution or trust company
      incorporated under the laws of the United States or of any state
      thereof, provided that either the senior debt obligations or commercial
      paper of such depository institution or trust company (or the senior
      debt obligations or commercial paper of the parent company of such
      depository institution or trust company) are then rated in the rating
      category required to support the then applicable rating assigned to
      such Series,

                                       38
<PAGE>

(v)   demand and time deposits and certificates of deposit issued by any bank or
      trust  company or savings and loan  association  and fully  insured by the
      Federal Deposit Insurance Corporation (the "FDIC"),

(vi)  guaranteed  reinvestment  agreements  issued  by  any  insurance  company,
      corporation  or  other  entity  acceptable  to  each  Rating  Agency  that
      provides,  at the request of the Depositor,  a rating for the Certificates
      of such Series at the time of issuance of such Series and

(vii) certain  repurchase  agreements  with respect to United States  government
      securities.

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

Reports to Certificateholders

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

Events of Default and Remedies

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

(i)   any default in the  performance  or breach of any  covenant or warranty of
      the Master Servicer under such Agreement which continues  unremedied for a
      specified period after the giving of written notice of such failure to the
      Master Servicer by the Trustee or by the holders of Certificates  entitled
      to at least 25% of the aggregate voting rights,

(ii)  any failure by the Master Servicer to make required  Advances with respect
      to delinquent Mortgage Loans in the related Trust,

(iii) certain events of insolvency,  readjustment of debt,  marshaling of assets
      and liabilities or similar proceedings  regarding the Master Servicer,  if
      any, and

(iv)  certain  actions by or on behalf of the  Master  Servicer  indicating  its
      insolvency or inability to pay its obligations.

So long as an event of default by the Master Servicer under an Agreement remains
unremedied, the Trustee may, and, at the direction of the holders of outstanding
Certificates  of a Series  entitled  to at least 51% of the voting  rights,  the
Trustee will,  terminate all the rights and  obligations of the Master  Servicer
under the related  Agreement,  except that the holders of  Certificates  may not
direct the  Trustee to  terminate  the Master  Servicer  for its failure to make
Advances.   Upon   termination,   the   Trustee   will   succeed   to  all   the
responsibilities,  duties  and  liabilities  of the Master  Servicer  under such
Agreement  (except  that if the  Trustee is  prohibited  by law from  obligating
itself to make Advances  regarding  delinquent  Mortgage Loans, then the Trustee
will  not  be so  obligated)  and  will  be  entitled  to  similar  compensation
arrangements.  If the Trustee is unwilling or unable to act as successor  Master
Servicer, the Trustee may appoint or, if the holders of Certificates of a Series
entitled to at least 51% of the voting  rights of such Series (or a  Certificate
Insurer  entitled to exercise the voting rights of the holders of  Certificates)
so request  in  writing,  the  Trustee  shall  appoint,  or  petition a court of
competent  jurisdiction  for the  appointment  of, an established


                                       39
<PAGE>

mortgage loan servicing institution acceptable to the Rating Agencies and having
a net worth of at least  $15,000,000 to act as successor to the Master  Servicer
under the Agreement. The Trustee and such successor may agree upon the servicing
compensation to be paid,  which in no event may be greater than the compensation
to the Master Servicer under the Agreement.

The Trustee will be under no  obligation to exercise any of the trusts or powers
vested in it by the Agreement or to make any  investigation  of matters  arising
thereunder or to institute,  conduct or defend any  litigation  thereunder or in
relation thereto at the request, order or direction of any of the holders of the
Certificates of the related Series unless such  Certificateholders  have offered
to the Trustee reasonable security or indemnity against the costs,  expenses and
liabilities which may be incurred therein or thereby.

Amendment

The Agreement generally may be amended by the parties thereto with the
consent of the holders of outstanding Certificates of the related Series
entitled to at least 66% of the voting rights of such Series.  Nevertheless,
no amendment shall:

(i)   reduce in any manner  the  amount  of, or delay the  timing  of,  payments
      received on the Mortgage Assets that are required to be distributed on any
      Certificate without the consent of the Holder of such Certificate,

(ii)  adversely  affect in any material  respect the interests of the Holders of
      any Class of  Certificates  in a manner  other  than as  described  in (i)
      without  the  consent  of  the  Holders  of  Certificates  of  such  Class
      evidencing 66% of the voting rights of such class, or

(iii) reduce the aforesaid percentage of Certificateholders  required to consent
      to any such amendment unless each holder of a Certificate consents.

A Certificate  Insurer may obtain the right to exercise all voting rights of the
holders of  Certificates.  The  Agreement  may also be  amended  by the  parties
thereto  without the  consent of  Certificateholders  for the purpose of,  among
other things:

(i)   curing any ambiguity,

(ii)  correcting  or   supplementing   any  provisions   thereof  which  may  be
      inconsistent with any other provision thereof,
(iii) modifying, eliminating or adding to any of the provisions of the Agreement
      to such  extent as shall be  necessary  or  appropriate  to  maintain  the
      qualification  of the Trust (or certain assets  thereof) either as a REMIC
      or as a grantor  trust  under the Code at all times that any  Certificates
      are outstanding or

(iv)  making any other  provision  with respect to matters or questions  arising
      under the Agreement or matters arising with respect to the Trust which are
      not covered by the Agreement and which shall not be inconsistent  with the
      provisions of the Agreement,

provided  in each case  that  such  action  shall  not  adversely  affect in any
material respect the interests of any  Certificateholder.  Any such amendment or
supplement  shall be deemed not to adversely  affect in any material respect any
Certificateholder if there is delivered to the Trustee written notification from
each Rating Agency that provides, at the request of the Depositor,  a rating for
the  Certificates  of the related  Series to the effect that such  amendment  or
supplement  will not cause  such  Rating  Agency to lower or  withdraw  the then
current rating assigned to such Certificates.

Termination

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


                                       40
<PAGE>

Certificateholder,  and the final  distribution will be made only upon surrender
and  cancellation  of the  Certificates  of the related  Series at the corporate
trust office of the Trustee or its agent.

                   CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

General

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

The Mortgage Loans

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

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

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

                                       41
<PAGE>

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

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

Foreclosure

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

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

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

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


                                       42
<PAGE>

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

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

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

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

The  recognition  agreement  generally  provides  that,  in the  event  that the
tenant-stockholder  has  defaulted  under  the  proprietary  lease or  occupancy
agreement,  the  Cooperative  will  take no action to  terminate  such  lease or
agreement  until the lender has been  provided with an  opportunity  to cure the
default.  The recognition  agreement  typically


                                       43
<PAGE>

provides that if the proprietary lease or occupancy agreement is terminated, the
Cooperative  will recognize the lender's lien against  proceeds from the sale of
the Cooperative apartment,  subject, however, to the Cooperative's right to sums
due under such proprietary lease or occupancy  agreement.  The total amount owed
to the Cooperative by the tenant-stockholder,  which the lender generally cannot
restrict and does not monitor,  could reduce the value of the  collateral  below
the outstanding principal balance of the Cooperative Loan and accrued and unpaid
interest thereon.

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

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

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

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

Junior Mortgage Loans; Rights of Senior Mortgagees

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

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


                                       44
<PAGE>

indebtedness  secured by the senior  mortgages  or deeds of trust.  Proceeds  in
excess of the amount of senior  mortgage  indebtedness,  in most cases,  will be
applied to the indebtedness of a junior mortgage or trust deed.

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

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

Right of Redemption

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

Anti-Deficiency Legislation and Other Limitations on Lenders

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

In addition to anti-deficiency and related  legislation,  numerous other federal
and state statutory provisions,  including the federal bankruptcy laws and state
laws  affording  relief to debtors,  may interfere with or affect the ability of
the  secured  mortgage  lender  to  realize  upon  collateral  and/or  enforce a
deficiency  judgment.  For example,  if a mortgagor is in a proceeding under the
federal  Bankruptcy  Code, a lender may not foreclose on the mortgaged  premises
without the permission of the bankruptcy court. The rehabilitation plan proposed
by the  debtor  may  provide,  if the  court  determines  that the  value of the
mortgaged  premises is less than the principal balance of the mortgage loan, for
the reduction of the secured indebtedness to the value of the mortgaged premises
as of the date of


                                       45
<PAGE>

the  commencement  of the bankruptcy,  rendering the lender a general  unsecured
creditor for the difference,  and also may reduce the monthly payments due under
such  mortgage  loan,  change the rate of interest and alter the  mortgage  loan
repayment  schedule.  The  effect  of any such  proceedings  under  the  federal
Bankruptcy Code, including, but not limited to, any automatic stay, could result
in delays in  receiving  payments on the Mortgage  Loans  underlying a Series of
Certificates  and possible  reductions in the aggregate amount of such payments.
Some states also have  homestead  exemption laws which would protect a principal
residence from a liquidation in bankruptcy.

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

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

Soldiers' and Sailors' Civil Relief Act of 1940

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

Environmental Considerations

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


                                       46
<PAGE>

(September  22,  1995).  These  policies  are not binding on the EPA, a state or
third  parties who may have a cause of action  under  CERCLA,  however,  and are
subject  to  certain  limitations  and  conditions.  Many  state or local  laws,
regulations  or  ordinances  may also  require  owners or  operators of property
(which may include a lender in certain  circumstances) to incur Cleanup Costs if
hazardous substances, hazardous wastes, petroleum or solid waste are released or
otherwise exist on the property.  It is possible that Cleanup Costs under CERCLA
or other federal,  state or local laws, regulations or ordinances could become a
liability  of a Trust and  reduce the  amounts  otherwise  distributable  to the
Certificateholders  if a Mortgaged Premises securing a Mortgage Loan becomes the
property of such Trust in certain  circumstances  and if such Cleanup Costs were
incurred.  Moreover, certain states or localities by statute or ordinance impose
a lien for any Cleanup Costs  incurred by such state or locality on the property
that is the subject of such Cleanup Costs (a "Superlien").  Some Superliens take
priority over all other prior recorded liens,  and others take the same priority
as taxes in the  jurisdiction.  In both  instances,  the  Superlien  would  take
priority  over the security  interest of the Trustee in a Mortgaged  Premises in
the jurisdiction in question.

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

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

"Due-on-Sale" Clauses

The forms of Mortgage Note,  mortgage and deed of trust relating to conventional
Mortgage Loans may contain a "due-on-sale" clause permitting acceleration of the
maturity of a loan if the  borrower  transfers  its  interest  in the  Mortgaged
Premises. The Garn-St.  Germain Depository  Institutions Act of 1982 (the "Act")
preempts  state laws which prohibit the  enforcement  of due-on-sale  clauses by
providing,  among other  matters,  that  "due-on-sale"  clauses in certain loans
(which loans include conventional  Mortgage Loans) made after the effective date
of the Act are  enforceable  within certain  limitations as set forth in the Act
and the regulations promulgated thereunder.

By  virtue  of  the  Act,  a  mortgage  lender   generally  may  accelerate  any
conventional  Mortgage Loan which contains a "due-on-sale"  clause upon transfer
of an interest in the  Mortgaged  Premises.  With respect to any  Mortgage  Loan
secured by a residence occupied or to be occupied by the borrower,  this ability
to accelerate will not apply to certain types of transfers, including:

(i)   the  granting of a leasehold  interest  which has a term of three years or
      less and which does not contain an option to purchase,

(ii)  a transfer  to a relative  resulting  from the death of a  borrower,  or a
      transfer  where the spouse or one or more  children  become  owners of the
      Mortgaged  Premises,  in each case where the transferee(s) will occupy the
      Mortgaged Premises,

(iii) a transfer  resulting  from a decree of  dissolution  of  marriage,  legal
      separation  agreement or an incidental  property  settlement  agreement by
      which the spouse becomes an owner of the Mortgaged Premises,

                                       47
<PAGE>

(iv)  the creation of a lien or other  encumbrance  subordinate  to the lender's
      security  instrument  which  does not  relate to a  transfer  of rights of
      occupancy  in  the  Mortgaged   Premises   (provided  that  such  lien  or
      encumbrance is not created pursuant to a contract for deed),

(v)   a transfer by devise,  descent or operation of law on the death of a joint
      tenant or tenant by the entirety and

(vi)  other transfers as set forth in the Act and the regulations thereunder.

As a result,  a lesser  number of  Mortgage  Loans which  contain  "due-on-sale"
clauses may extend to full maturity than earlier  experience would indicate with
respect to single-family  mortgage loans. The extent of the effect of the Act on
the average lives and delinquency rates of the Mortgage Loans,  however,  cannot
be predicted. See "MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS".

Enforceability of Certain Provisions

The forms of Mortgage Note, mortgage and deed of trust used by the Servicers may
contain provisions  obligating the borrower to pay a late charge if payments are
not timely made and in some  circumstances  may provide for  prepayment  fees or
penalties if the obligation is paid prior to maturity.  In certain states, there
are or may be specific  limitations upon late charges which a lender may collect
from a borrower for delinquent  payments.  Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid.  Late charges and prepayment  fees (to the extent  permitted by law and
not waived by the Servicers) will generally be retained by the related  Servicer
as additional servicing compensation.

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

Texas Home Equity Loans

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

                                       48
<PAGE>

                                  THE DEPOSITOR

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

                                 USE OF PROCEEDS

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

                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

The following is a general discussion of the anticipated material federal income
tax  consequences  of the purchase,  ownership and  disposition of the following
general  types  of  Certificates:   (i)  Certificates   ("REMIC   Certificates")
representing  interests in all or a portion of a Trust ("REMIC  Mortgage  Pool")
for which an election is made to treat it as a real estate  mortgage  investment
conduit   ("REMIC")   under  Code   Sections   860A  through  860G  (the  "REMIC
Provisions"), (ii) Certificates ("FASIT Certificates") representing interests in
all or a portion of a Trust  ("FASIT  Mortgage  Pool") for which an  election is
made to treat it as a financial asset  securitization trust ("FASIT") under Code
Section 860L, (iii) Certificates ("Trust  Certificates")  representing interests
in a Trust  for which  neither  of such  elections  is made,  (iv)  Certificates
("Partnership  Interests")  issued  under  arrangements  treated as  partnership
interests  for  federal  income  tax  purposes  and  (v)   Certificates   ("Debt
Certificates") issued under arrangements treated for federal income tax purposes
as debt. The discussion is based upon the advice of Arter & Hadden, LLP, special
counsel to the  Depositor.  Arter & Hadden LLP has  delivered  to the  Depositor
their opinion,  which addresses issues identified below as being covered thereby
and states  that the  discussion  of federal  income tax issues in this  section
accurately sets forth their views on those issues.  The discussion  reflects the
applicable provisions of:

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

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

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

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

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

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

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

The  discussion  does not,  however,  purport  to cover all  federal  income tax
consequences applicable to particular investors, some of which may be subject to
special rules. In addition, the authorities on which the discussion is based are
subject  to change or  differing  interpretation,  and any  change or  differing
interpretation  could be  applied  retroactively.  In some  instances  where the
Treasury Department has not adopted regulations  implementing  provisions of the
Code,  the  discussion  cites the views  expressed in the  Conference  Committee
Report (the "Committee  Report") to the Tax Reform Act of 1986 which enacted the
Code. The discussion does not address the


                                       49
<PAGE>

state or local tax  consequences  of the purchase,  ownership and disposition of
Certificates. Investors should consult their own tax advisers in determining the
federal,  state,  local,  or other  tax  consequences  to them of the  purchase,
ownership and disposition of the Certificates.

REMIC Certificates

With respect to each series of REMIC  Certificates  relating to a REMIC Mortgage
Pool, Arter & Hadden, LLP, special counsel for the Depositor, will deliver their
opinion generally to the effect that, assuming that:

(i)   a REMIC election is timely made in the required form,

(ii)  there is ongoing  compliance with all provisions of the related  Agreement
      and

(iii) certain representations set forth in the Agreement are true,

such REMIC  Mortgage  Pool will  qualify as a REMIC and the classes of interests
offered will be considered to be "regular interests" or "residual  interests" in
that REMIC Mortgage Pool within the meaning of the REMIC Provisions.

REMICs may issue one or more classes of "regular"  interests  and must issue one
and only one class of "residual"  interest.  A REMIC Certificate  representing a
regular  interest  in a REMIC  Mortgage  Pool  will be  referred  to as a "REMIC
Regular Certificate" and a REMIC Certificate representing a residual interest in
a REMIC Mortgage Pool will be referred to as a "REMIC Residual Certificate".

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

Among  the  ongoing   requirements  to  qualify  for  REMIC  treatment  is  that
substantially  all the assets of the REMIC Mortgage Pool (as of the close of the
third calendar month  beginning  after the creation of the REMIC and continually
thereafter)   must  consist  of  only   "qualified   mortgages"  and  "permitted
investments".


A "Qualified Mortgage" means:

(i)   any obligation  (including any  participation or certificate of beneficial
      ownership  therein)  which is  principally  secured by an interest in real
      property  (including for this purpose any obligation secured by stock held
      by a person as a tenant stockholder in a cooperative housing  corporation)
      and which is  transferred to the REMIC on the Closing Date in exchange for
      REMIC  Certificates  or is  purchased  within  three months of the Closing
      Date,

(ii)  any qualified replacement mortgage,

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

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

Any property  acquired as a result of a foreclosure or deed in lieu with respect
to a Qualified  Mortgage  ("foreclosure  property") is required  generally to be
disposed of within two years. The REMIC Regulations treat an obligation  secured
by a manufactured home that has a minimum of 400 square feet of living space and
a minimum width in excess of 102 inches and that is of a kind  customarily  used
at a fixed location as an obligation  secured by real property without regard to
the treatment of the obligation or the property under state law.

Taxation  of REMIC  Regular  Certificates.  Except as  otherwise  stated in this
discussion,  the REMIC Regular  Certificates  will be treated for federal income
tax purposes as debt  instruments  issued by the REMIC  Mortgage Pool and not as
ownership  interests  in the REMIC  Mortgage  Pool or its  assets.  In  general,
interest, original issue discount and market discount paid or accrued on a REMIC
Regular  Certificate  will be treated as  ordinary  income to


                                       50
<PAGE>

the holder of such REMIC Regular Certificate.  Distributions in reduction of the
stated  redemption  price at maturity of the REMIC Regular  Certificate  will be
treated  as a return of capital  to the  extent of such  holder's  basis in such
REMIC Regular Certificate.  Holders of REMIC Regular Certificates that otherwise
report  income  under a cash  method of  accounting  will be  required to report
income with respect to REMIC Regular Certificates under an accrual method.

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

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

Code  Section  1272(a)(6)  requires  that  a  mortgage   prepayment   assumption
("Prepayment  Assumption")  be used in computing  the accrual of original  issue
discount on REMIC Regular  Certificates and for certain other federal income tax
purposes. The Prepayment Assumption is to be determined in the manner prescribed
in Treasury regulations. To date, no such regulations have been promulgated. The
Committee  Report  indicates  that  the  regulations  should  provide  that  the
Prepayment  Assumption,  if any,  used with respect to a particular  transaction
must be the same as that used by the  parties in  pricing  the  transaction.  In
reporting original issue discount a Prepayment  Assumption  consistent with this
standard  will  be  used.   Nevertheless,   the  Depositor  does  not  make  any
representation that prepayment will in fact be made at the rate reflected in the
Prepayment  Assumption  or at any other rate.  Each  investor  must make its own
decision as to the appropriate  prepayment  assumption to be used in deciding to
purchase any of the REMIC Regular  Certificates.  The Prospectus Supplement with
respect  to  a  Series  of  REMIC  Certificates  will  disclose  the  Prepayment
Assumption  to be used in reporting  original  issue  discount,  if any, and for
certain other federal income tax purposes.

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

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

Under the OID  Regulations,  "qualified  stated  interest"  is interest  that is
unconditionally  payable  at  least  annually  during  the  entire  term  of the
Certificate at either:

(i)   a single  fixed rate that  appropriately  takes into account the length of
      the interval between payments or

(ii)  a current value of a single "qualified  floating rate" or "objective rate"
      (each, a "Single Variable Rate").

A "current  value" is the value of a variable rate on any day that is no earlier
than three months prior to the first day on which that value is in effect and no
later than one year following that day.

                                       51
<PAGE>

A  "qualified  floating  rate" is a rate  whose  variations  can  reasonably  be
expected to measure  contemporaneous  variations  in the cost of newly  borrowed
funds in the currency in which the debt instrument is  denominated.  Such a rate
remains qualified even though it is multiplied by

(i)   a fixed, positive multiple greater than 0.65 but not exceeding 1.35,

(ii)  increased or decreased by a fixed rate, or

(iii) both (i) and (ii).

Certain  combinations  of rates  constitute a single  qualified  floating  rate,
including (i) interest stated at a fixed rate for an initial period of less than
one year followed by a qualified floating rate if the value of the floating rate
at the Closing  Date is intended to  approximate  the fixed rate and (ii) two or
more  qualified   floating  rates  that  can  reasonably  be  expected  to  have
approximately  the same values  throughout  the term of the debt  instrument.  A
combination of such rates is conclusively  presumed to be a single floating rate
if the values of all rates on the Closing Date are within 0.25 percentage points
of one another.  A variable rate that is subject to an interest rate cap, floor,
governor or similar  restriction on rate adjustment may be a qualified  floating
rate only if such restriction is fixed throughout the term of the instrument, or
is not reasonably expected as of the Closing Date to cause the yield on the debt
instrument  to  differ   significantly   from  the  expected  yield  absent  the
restriction.

An "objective  rate" is a rate determined using a single fixed formula and based
on objective  financial  information or economic  information  (excluding a rate
based on  information  that is in the control of the issuer or that is unique to
the  circumstances  of a related  party).  A combination of interest stated at a
fixed rate for an initial  period of less than one year followed by an objective
rate is treated as a single objective rate if the value of the objective rate at
the Closing Date is intended to approximate  the fixed rate,  such a combination
of rates is conclusively presumed to be a single objective rate if the objective
rate on the  Closing  Date does not differ from the fixed rate by more than 0.25
percentage points.

Under the foregoing  rules,  some of the payments of interest on a REMIC Regular
Certificate bearing a fixed rate of interest for an initial period followed by a
qualified  floating rate of interest in  subsequent  periods could be treated as
included in the stated  redemption  price at maturity if the initial  fixed rate
were to differ  sufficiently  from the rate that  would  have been set using the
formula applicable to subsequent periods.  REMIC Regular Certificates other than
such  Certificates  providing for variable rates of interest are not anticipated
to have stated interest other than "qualified stated interest," but, if any such
REMIC Regular Certificates are so offered,  appropriate disclosures will be made
in the  Prospectus  Supplement.  Some of or all the  payments  on REMIC  Regular
Certificates  providing  for the  accretion of interest  will be included in the
stated redemption price at maturity of such Certificates.  Interest payments are
unconditionally  payable only if a late payment or  nonpayment is expected to be
penalized  or  reasonable  remedies  exist  to  compel  payments.  Certain  debt
securities  may  provide for  default  remedies in the event of late  payment or
nonpayment of interest.  The interest on such securities will be unconditionally
payable and constitute  qualified stated interest,  not original issue discount.
Nevertheless, absent clarification of the OID Regulations, where debt securities
do not provide for default  remedies,  the interest payments will be included in
their stated redemption prices at maturity and taxed as original issue discount.
Any stated  interest in excess of qualified  stated  interest is included in the
stated redemption price at maturity.

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

The OID  Regulations  generally  treat de minimis  original  issue  discount  as
includible in income as each principal  payment is made, based on the product of
the total amount of such de minimis original issue discount and a fraction,  the
numerator of which is the amount of such principal  payment and the  denominator
of which is the outstanding  principal balance of the REMIC Regular Certificate.
The OID  Regulations  also  permit a  Certificateholder  to elect to


                                       52
<PAGE>

accrue de minimis original issue discount (together with stated interest, market
discount and original issue discount) into income  currently based on a constant
yield method. See "-- Market Discount" and "-- Premium".

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

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

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

There is uncertainty  concerning the application of Code Section  1272(a)(6) and
the OID  Regulations to REMIC Regular  Certificates  bearing  interest at one or
more variable  rates. In the absence of other  authority,  the provisions of the
OID Regulations governing variable rate debt instruments will be used as a guide
in adapting the provisions of Code Section  1272(a)(6) to such  Certificates for
the  purpose of  preparing  reports  furnished  to  Certificateholders.  A REMIC
Regular  Certificate  bearing  interest at a Single Variable Rate will take into
account for each accrual  period an amount  corresponding  to the sum of (i) the
qualified stated interest  accruing on the outstanding  principal balance of the
REMIC Regular  Certificate  (as the stated  interest  rate for that  Certificate
varies from time to time) and (ii) the amount of original  issue  discount  that
would have been  attributable to that period on the basis of a constant yield to
maturity for a bond issued at the same time and issue price as the REMIC Regular
Certificate,


                                       53
<PAGE>

having the same principal  balance and schedule of payments of principal as such
Certificate,  subject to the same Prepayment Assumption, and bearing interest at
a fixed  rate  equal to the  applicable  qualified  floating  rate or  qualified
inverse floating rate in the case of a REMIC Regular  Certificate  providing for
either  such  rate,  or equal to the fixed  rate that  reflects  the  reasonably
expected  yield on the  Certificate  in the case of a REMIC Regular  Certificate
providing for an objective rate other than a qualified inverse floating rate, in
each case as of the Closing Date. Holders of REMIC Regular  Certificates bearing
interest at a Multiple  Variable Rate generally will take into account  interest
and original issue discount under a similar methodology, except that the amounts
of qualified stated interest and original issue discount  attributable to such a
Certificate first will be determined for an "equivalent" debt instrument bearing
fixed rates, the assumed fixed rates for which are (a) for a qualified  floating
rate or qualified  inverse floating rate, such rate as of the Closing Date (with
appropriate  adjustment  for  any  differences  in  intervals  between  interest
adjustment  dates),  and (b) for any other  objective  rate, the fixed rate that
reflects  the  yield  that  is   reasonably   expected  for  the  REMIC  Regular
Certificate. If the interest paid or accrued with respect to a Multiple Variable
Rate  Certificate  during an  accrual  period  differs  from the  assumed  fixed
interest rate,  such  difference  will be an adjustment (to interest or original
issue discount, as applicable) to the Certificateholder's taxable income for the
taxable period or periods to which such difference relates.

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

The  provisions  of  the  OID  Regulations  applicable  to  variable  rate  debt
instruments  may not apply to some REMIC Regular  Certificates  having  variable
rates.  If such a  Certificate  is not  governed  by the  provisions  of the OID
Regulations  applicable to variable rate debt instruments,  it may be subject to
the Contingent  Debt  Regulations.  The  application  of the Contingent  Payment
Regulations to instruments  such as variable rate REMIC Regular  Certificates is
subject to differing  interpretations.  If Certificates  with variable rates are
subject to the Contingent Payment Regulations, the related Prospectus Supplement
will include additional information about their application.

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

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

Under a statutory de minimis exception,  market discount with respect to a REMIC
Regular  Certificate will be considered to be zero for purposes of Code Sections
1276  through  1278 if it is less than 0.25% of the stated  redemption  price at
maturity of such REMIC Regular Certificate  multiplied by the number of complete
years to maturity remaining after the date of its purchase.  In interpreting the
de minimis rule with respect to original  issue


                                       54
<PAGE>

discount,  the  OID  Regulations  refer  to the  weighted  average  maturity  of
obligations,  and it is  likely  that  the same  principle  will be  applied  in
determining  whether market  discount is de minimis.  It appears that de minimis
market  discount  on a REMIC  Regular  Certificate  would be treated in a manner
similar to de minimis  original  issue  discount.  See  "REMIC  Certificates  --
Original  Issue  Discount".  Such  treatment  would result in de minimis  market
discount being included in income at a slower rate than market discount would be
required to be included using the method described in the preceding paragraph.

The Treasury  Department is authorized  to issue  regulations  providing for the
method for  accruing  market  discount of more than a de minimis  amount on debt
instruments  the  principal  of which is payable  in more than one  installment.
Nevertheless,  no such  regulations  have been  issued.  Until  regulations  are
issued, certain rules described in the Committee Report might apply. Under those
rules,  the holder of a REMIC Regular  Certificate  purchased  with more than de
minimis market  discount may elect to accrue such market  discount either on the
basis  of  a  constant  yield  method  or  on  the  basis  of  the   appropriate
proportionate  method  described  below.  Under  the  proportionate  method  for
obligations  issued with original issue discount,  the amount of market discount
that accrues during a period is equal to the product of (i) the total  remaining
market  discount  multiplied  by (ii) a fraction  the  numerator of which is the
original issue discount  accruing during the period and the denominator of which
is the total  remaining  original issue discount at the beginning of the period.
The Prepayment  Assumption,  if any, used in calculating the accrual of original
issue  discount  should be used in calculating  the accrual of market  discount.
Under the  proportionate  method for obligations  issued without  original issue
discount, the amount of market discount that accrues during a period is equal to
the product of (i) the total  remaining  market  discount  multiplied  by (ii) a
fraction the numerator of which is the amount of stated interest paid during the
accrual  period  and the  denominator  of which is the  total  amount  of stated
interest  remaining  to  be  paid  at  the  beginning  of  the  period.  Because
regulations have not been issued, it is not possible to predict what effect such
regulations  might  have on the tax  treatment  of a REMIC  Regular  Certificate
purchased at a discount in the secondary market.

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

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

The Premium  Regulations  describe the constant yield method under which premium
is amortized  and provide that the  resulting  offset to interest  income may be
taken into account only as a Certificateholder  takes the corresponding interest
income into account under such holder's regular  accounting  method. In the case
of  instruments  that may be called or repaid  prior to  maturity,  the  Premium
Regulations  provide that the premium is  calculated by assuming that the issuer
will  exercise  its   redemption   rights  in  the  manner  that  maximizes  the
Certificateholder's  yield and the Certificateholder will exercise its option in
a manner that maximizes the  Certificateholder's  yield. The Premium Regulations
do  not  apply  to  debt  instruments   subject  to  Code  Section   1272(a)(6).
Nevertheless,  if a Certificateholder elects to amortize premium for the taxable
year  containing the effective  date of March 2, 1998,  the Premium  Regulations
will apply to all the Certificateholder's  debt instruments held on or after the
first day of that taxable year.

Treatment of Subordinated  Certificates.  REMIC Regular Certificates may include
one or more  Classes  of  Subordinated  Certificates.  Holders  of  Subordinated
Certificates will be required to report income with respect to such Certificates
on the  accrual  method  without  giving  effect to  delays  and  reductions  in
distributions  attributable to


                                       55
<PAGE>

defaults or delinquencies on any Mortgage Loans, except possibly, in the case of
income that constitutes  qualified stated interest, to the extent that it can be
established  that such  amounts are  uncollectible.  As a result,  the amount of
income  reported by a  Certificateholder  of a  Subordinated  Certificate in any
period could exceed the amount of cash distributed to such  Certificateholder in
that period.

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

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

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

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

Taxation  of  REMlC  Residual  Certificates.   An  owner  of  a  REMIC  Residual
Certificate  ("Residual  Owner")  generally will be required to report its daily
portion of the taxable income or, subject to the limitation  described  below in
"Basis Rules and  Distributions",  the net loss of the REMIC  Mortgage  Pool for
each day during a calendar


                                       56
<PAGE>

quarter that the Residual Owner owned such REMIC Residual Certificate.  For this
purpose,  the daily  portion will be determined by allocating to each day in the
calendar  quarter,  using a 30 days per month/90 days per  quarter/360  days per
year counting convention,  its ratable portion of the taxable income or net loss
of the  REMIC  Mortgage  Pool for such  quarter,  and by  allocating  the  daily
portions  among the  Residual  Owners  (on such day) in  accordance  with  their
percentage of ownership  interests on such day. Any amount included in the gross
income of, or allowed  as a loss to,  any  Residual  Owner by virtue of the rule
referred  to in this  paragraph  will be  treated  as  ordinary  income or loss.
Taxable income from Residual  Certificates  may exceed cash  distributions  with
respect  thereto in any taxable year.  For example,  if Qualified  Mortgages are
acquired  by a REMIC  at a  discount,  then the  Residual  Owner  may  recognize
original issue discount as income without corresponding cash distributions. This
result  could  occur  because a  payment  produces  recognition  by the REMIC of
discount on the Qualified Mortgages while all or a portion of such payment could
be  used  in  whole  or in part to make  principal  payments  on  REMIC  Regular
Certificates issued without substantial discount.

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

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

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

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

The effect of these basis and  distribution  rules is that a Residual  Owner may
not amortize its basis in a REMIC Residual  Certificate but may only recover its
basis  through  distributions,  through the  deduction  of any net losses of


                                       57
<PAGE>

the REMIC Mortgage Pool or upon the sale of its REMIC Residual Certificate.  See
"-- Sales of REMIC  Certificates".  The Residual  Owner does,  however,  receive
reduced  taxable  income over the life of the REMIC because the REMIC's basis in
the underlying REMIC Mortgage Pool used to determine  taxable income or net loss
includes  the fair  market  value of the REMIC  Regular  Certificates  and REMIC
Residual  Certificates at the Closing Date, not the unpaid principal balances of
the REMIC Mortgage Pool.

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

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

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

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

Noneconomic REMIC Residual Certificates. Under the REMIC Regulations,  transfers
of  "noneconomic"  REMIC Residual  Certificates  are disregarded for all federal
income tax purposes if "a significant  purpose of the transfer was to enable the
transferor  to impede the  assessment or collection of tax". If such transfer is
disregarded,  the  purported  transferor  will continue to remain liable for any
taxes due with  respect  to the  income  on such  "noneconomic"  REMIC  Residual
Certificate.  The REMIC Regulations provide that a REMIC Residual Certificate is
noneconomic  unless,  at the time of its  transfer  and based on the  Prepayment
Assumption and any required or permitted clean up calls or required  liquidation
provided for in the REMIC's organizational  documents:  (1) the present value of
the  expected  future  distributions  (discounted  using  the AFR) on the  REMIC
Residual  Certificate  equals at least the product of the  present  value of the
anticipated   excess   inclusions  and  the  highest  tax  rate   applicable  to
corporations  for the year of the  transfer  and (2) the  transferor  reasonably
expects that the transferee will receive distributions with respect to the REMIC
Residual  Certificate  at or after the time the taxes accrue on the  anticipated
excess  inclusions  in an  amount  sufficient  to  satisfy  the  accrued  taxes.
Accordingly,  all transfers of REMIC  Residual  Certificates  will be subject to
certain  restrictions under the terms of the related Agreement that are intended
to  reduce  the  possibility  of  any  such  transfer  being  disregarded.  Such
restrictions  will require each party to a transfer to provide an affidavit that
no purpose of such  transfer is to impede the  assessment  or collection of tax,
including  certain   representations  as  to  the  financial  condition  of  the
prospective  transferee.  Prior  to  purchasing  a REMIC  Residual  Certificate,
prospective purchasers should consider the possibility that a purported transfer
of such REMIC Residual  Certificate by such a purchaser to another  purchaser at
some future  date may be  disregarded  in  accordance  with the  above-


                                       58
<PAGE>

described  rules,  which would result in the  retention of tax liability by such
purchaser.  The applicable  Prospectus  Supplement will disclose whether offered
REMIC Residual Certificates may be considered  "noneconomic"  residual interests
under the REMIC Regulations; provided, however, that any disclosure that a REMIC
Residual Certificate will or will not be considered  "noneconomic" will be based
upon certain  assumptions,  and the Depositor will make no representation that a
REMIC Residual Certificate will not be considered  "noneconomic" for purposes of
the  above-described  rules or that a Residual Owner will receive  distributions
calculated  pursuant to such  assumptions.  See "-- Foreign  Investors  in REMIC
Certificates"  below for  additional  restrictions  applicable  to  transfers of
certain REMIC Residual Certificates to foreign persons.

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

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

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

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

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

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


                                       59
<PAGE>

election  under  Code  Section  163(d)(4)  to have net  capital  gains  taxed as
investment income at ordinary income rates.

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

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

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

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

A  "single-class  REMIC"  is a REMIC  that  either  (i) would be  treated  as an
investment   trust  under  the   provisions  of  Treasury   Regulation   Section
301.7701-4(c)  in the  absence  of a REMIC  election  or  (ii) is  substantially
similar to


                                       60
<PAGE>

such an  investment  trust  and is  structured  with the  principal  purpose  of
avoiding  the  allocation  of  investment  expenses to holders of REMIC  Regular
Certificates.  The Master Servicer intends (subject to certain exceptions which,
if applicable,  will be stated in the applicable Prospectus Supplement) to treat
each REMIC  Mortgage  Pool as other than a  "single-class  REMIC,"  consequently
allocating servicing  compensation  expenses and related income amounts entirely
to REMIC Residual Certificates.

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

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

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

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

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

The tax matters person will, subject to certain notice  requirements and various
restrictions and  limitations,  generally have the authority to act on behalf of
the  REMIC  Mortgage  Pool  and the  Residual  Owners  in  connection  with  the
administrative and judicial review of items of income,  deduction,  gain or loss
of the REMIC Mortgage Pool, as well as the REMIC Mortgage Pool's classification.
Residual  Owners will  generally be required to report such REMIC  Mortgage Pool
items  consistently  with their  treatment on the REMIC Mortgage  Pool's federal
income  tax  information  return  and may in some  circumstances  be  bound by a
settlement  agreement between the person serving as the tax matters person,  and
the IRS concerning any such REMIC  Mortgage Pool item.  Adjustments  made to the
REMIC   Mortgage  Pool  tax  return  may  require  a  Residual   Owner  to  make
corresponding  adjustments  on its  return,


                                       61
<PAGE>

and an audit  of the  REMIC  Mortgage  Pool's  tax  return,  or the  adjustments
resulting  from such an audit,  could  result in an audit of a Residual  Owner's
return.

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

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

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

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

Amounts paid to a Residual  Owner that is a Non-U.S.  Person  generally  will be
treated as interest  for purposes of applying  the  withholding  tax on Non-U.S.
Persons with respect to income on its REMIC Residual Certificate. It is unclear,
however,  whether  distributions on REMIC Residual Certificates will be eligible
for the general  exemption  from  withholding  tax that applies to REMIC Regular
Certificates as described above. Treasury Regulations provide that, for purposes
of the portfolio  interest  exception,  payments to the foreign owner of a REMIC
Residual  Certificate are to be considered  paid on the obligations  held by the
REMIC Mortgage Pool, rather than on the Certificate  itself.  Such payments will
thus  only  qualify  for the  portfolio  interest  exception  if the  underlying
obligations  held by the REMIC Mortgage Pool would so qualify.  Such withholding
tax  generally  is imposed at a rate of 30 percent  but is subject to  reduction
under any tax treaty applicable to the Residual Owner. Nevertheless, there is no
exemption from withholding tax nor may the rate of such tax be reduced,  under a
tax treaty or otherwise,  with respect to any  distribution of income that is an
excess  inclusion.  Although  no  regulations  have  been  proposed  or  adopted
addressing  withholding  on residual  interests  held by Non-U.S.  Persons,  the
provisions  of the REMIC  Regulations,  relating  to the  transfer  of  residual
interests to Non-U.S. Persons may be read to imply that withholding with respect
to excess inclusion income is to be determined by reference to the amount of the
excess inclusion income rather than to the amount of cash distributions.  If the
IRS were successfully to assert such a position,  cash distributions on Residual
Certificates  held by Non-U.S.  Persons could be subject to withholding at rates
as high as 100%,  depending  on the  relationship  of accrued  excess  inclusion
income to cash  distributions  with respect to such Residual  Certificates.  See
"REMIC Certificates -- Excess Inclusions".

Certain restrictions relating to transfers of REMIC Residual Certificates to and
by investors who are Non-U.S. Persons are also imposed by the REMIC Regulations.
First,  transfers of REMIC Residual Certificates to a Non-U.S.  Person that have
"tax avoidance  potential" are  disregarded for all federal income tax purposes.
If such  transfer  is


                                       62
<PAGE>

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

The  Withholding  Regulations  may affect the United States  taxation of foreign
investors in REMIC  Certificates.  The  Withholding  Regulations  are  generally
proposed to be effective for payments after December 31, 1999, regardless of the
issue date of the REMIC  Certificate  with  respect to which such  payments  are
made, subject to certain transition rules. The Withholding  Regulations  provide
certain  presumptions  with respect to withholding for holders not providing the
required certifications to qualify for the withholding exemption described above
and would  replace a number of current  tax  certification  forms with a single,
restated form and  standardize the period of time for which  withholding  agents
could rely on such  certifications.  The  Withholding  Regulations  also provide
rules to determine  whether,  for purposes of United States federal  withholding
tax,  interest paid to a Non-U.S.  Person that is an entity should be treated as
paid to the entity or those holding an interest in that entity.

FASIT Certificates

General. With respect to a particular series of Certificates, an election may be
made to treat the  trust or one or more  trusts  or  segregated  pools of assets
therein as one or more FASITs within the meaning of Code Section 860L. The FASIT
provisions of the Code were enacted by the Small  Business Job Protection Act of
1996  and  create  a  new  elective   statutory  vehicle  for  the  issuance  of
mortgage-backed  and asset-backed  securities.  A Trust or a portion or portions
thereof as to which one or more FASIT elections will be made will be referred to
as a "FASIT Pool." For purposes of this discussion,  Certificates of a series as
to  which  one or more  FASIT  elections  are  made are  referred  to as  "FASIT
Certificates"  and  will  consist  of one or  more  classes  of  "FASIT  Regular
Certificates"  and one "Ownership  Interest  Security" in the case of each FASIT
Pool. Although the FASIT provisions of the Code became effective on September 1,
1997, no Treasury regulations or other  administrative  guidance has been issued
with respect to those  provisions.  Accordingly,  definitive  guidance cannot be
provided  with respect to many aspects of the tax  treatment of Holders of FASIT
Certificates.  Investors  also should note that the FASIT  discussion  contained
herein  constitutes  only a summary of the federal  income tax  consequences  to
Holders of FASIT Certificates.

Qualification  as a FASIT requires ongoing  compliance with certain  conditions.
With respect to each Series of FASIT  Certificates,  Special Counsel has advised
the Depositor  that in their opinion  (unless  otherwise  limited in the related
Prospectus Supplement), assuming (i) the making of an appropriate election, (ii)
compliance  with all  provisions of the related  Agreement and (iii)  compliance
with the applicable  provisions of the law, including any amendments to the Code
or applicable Treasury regulations thereunder, each FASIT Pool will qualify as a
FASIT.  In such case,  the FASIT Regular  Certificates  will be considered to be
"regular  interests" in the FASIT Pool and generally will be treated for federal
income tax purposes as if they were newly originated debt  instruments,  and the
Ownership Interest Security will be considered to be the "ownership interest" in
the FASIT Pool,  which  generally is not treated as debt for such purposes,  but
rather as representing rights and  responsibilities  with respect to the taxable
income or loss of the FASIT Pool. The  Prospectus  Supplement for each series of
Certificates  will indicate  whether one or more FASIT elections with respect to
the related Trust will be made and will also cover any material  federal  income
tax consequences applicable to the holders of FASIT Certificates.

Status of FASIT Regular Certificates.  FASIT Regular Certificates held by a REIT
will qualify as "real estate assets" within the meaning of section  856(c)(4)(A)
of the Code,  and interest on such  Certificates  will be considered  Qualifying
REIT Interest to the same extent that REMIC Certificates would be so considered.
FASIT Regular  Certificates  held by a Thrift  Institution  taxed as a "domestic
building and loan association" will represent  qualifying assets for purposes of
the qualification requirements set forth in Code Section 7701(a)(19) to the same
extent that


                                       63
<PAGE>

REMIC Certificates would be so considered.  See "-- REMIC Certificates -- Status
as REMIC  Certificates."  In  addition,  FASIT  Regular  Certificates  held by a
financial  institution  to which Code  Section  585  applies  will be treated as
evidences  of  indebtedness  for  purposes  of  Code  Section  582(c)(1).  FASIT
Certificates will not qualify as "Government  Securities" for either REIT or RIC
qualification purposes.

Qualification  as a FASIT.  On order for the FASIT  Pool to  qualify as a FASIT,
there  must be  ongoing  compliance  on the  part of the  FASIT  Pool  with  the
requirements  set forth in the Code.  The FASIT Pool will qualify under the Code
as a FASIT in which the FASIT Regular  Certificates  and the Ownership  Interest
Security will constitute the "regular  interests" and the "ownership  interest,"
respectively,  if  (i)  a  FASIT  election  is in  effect,  (ii)  certain  tests
concerning (a) the  composition of the FASIT Pool's assets and (b) the nature of
the Holders' interests in the FASIT Pool are met on a continuing basis and (iii)
the FASIT Pool is not a regulated company as defined in Code Section 851(a).

Asset  Composition.  In order for a FASIT Pool to be eligible for FASIT  status,
substantially  all of the  assets of the FASIT Pool must  consist of  "permitted
assets" as of the close of the third month  beginning after the Closing Date and
at all times  thereafter  (the "FASIT  Qualification  Test").  Permitted  assets
include (i) cash or cash  equivalents,  (ii) debt  instruments  with fixed terms
that would qualify as REMIC regular  interests if issued by a REMIC  (generally,
instruments  that provide for  interest at a fixed rate,  a qualifying  variable
rate, or a qualifying interest-only type rate), (iii) foreclosure property, (iv)
certain  hedging  instruments  (generally,  interest and currency rate swaps and
credit enhancement contracts) that are reasonably required to guarantee or hedge
against the FASIT's risks  associated with being the obligor on FASIT interests,
(v) contract rights to acquire qualifying debt instruments or qualifying hedging
instruments,  (vi) FASIT regular  interests  and (vii) REMIC regular  interests.
Permitted assets do not include any debt instruments issued by the Holder of the
Ownership Interest Security or by any person related to such Holder.

Interests in a FASIT. In addition to the FASIT Qualification Test, the interests
in a FASIT also must meet  certain  requirements.  All the  interests in a FASIT
must  belong to either of the  following:  (i) one or more  classes  of  regular
interests or (ii) a single class of ownership  interest that is held directly by
a fully taxable domestic corporation.  A FASIT interest generally qualifies as a
regular  interest if (i) it is designated as a regular  interest,  (ii) it has a
stated maturity (including options to renew) no greater than thirty years, (iii)
it entitles its Holder to a specified  principal amount, (iv) the issue price of
the interest does not exceed 125% of its stated principal amount,  (v) the yield
to maturity of the interest is less than the  applicable  federal rate published
by the IRS plus 5% and (vi) if it pays  interest,  such  interest  is payable at
either (a) a fixed  rate with  respect to the  principal  amount of the  regular
interest  or (b) a  permissible  variable  rate with  respect to such  principal
amount.  Permissible  variable rates for FASIT regular interests are the same as
those for REMIC regular  interest (i.e.,  certain  qualified  floating rates and
weighted  average  rates).  See "-- REMIC  Certificates  --  Taxation of Regular
Certificates -- Variable Rate Regular Certificates."

If a FASIT  Certificate fails to meet one or more of the requirements set out in
clauses (iii), (iv) or (v) above, but otherwise meets the above requirements, it
may  still  qualify  as a  type  of  regular  interest  known  as a  "High-Yield
Interest." In addition, if a FASIT Certificate fails to meet the requirements of
clause (vi),  but the interest  payable on the FASIT  Certificate  consists of a
specified  portion of the interest payments on permitted assets and that portion
does  not vary  over the life of the  Certificate,  the  Certificate  also  will
qualify as a  High-Yield  Interest.  A  High-Yield  Interest may be held only by
domestic  corporations that are fully subject to corporate income tax ("Eligible
Corporations"),  other  FASITs  and  dealers  in  securities  who  acquire  such
interests as  inventory,  rather than for  investment.  In addition,  Holders of
High-Yield  Interests are subject to  limitations on the use of losses to offset
income derived from such interest.  See "-- FASIT  Certificates -- Tax Treatment
of FASIT Regular Certificates -- Treatment of High-Yield Interests."

Consequences  of  Disqualification.  If a FASIT Pool fails to comply with one or
more of the Code's  ongoing  requirements  for FASIT  status  during any taxable
year,  the Code  provides  that its FASIT  status  may be lost for that year and
thereafter.  If FASIT status is lost,  the treatment of the former FASIT and the
interests therein for federal income tax purposes is uncertain. The former FASIT
might be treated as a grantor  trust,  as a  separate  association  taxable as a
corporation,  or as a  partnership.  The  FASIT  Regular  Certificates  could be
treated  as debt  instruments  for  federal  income  tax  purposes  or as equity
interests  in the former  FASIT.  Although the Code  authorizes  the Treasury to
issue  regulations  that  address   situations  where  a  failure  to  meet  the
requirements  for FASIT  status  occurs  inadvertently  and in good faith,  such
regulations  have not yet been  issued.  It is  possible  that  disqualification
relief might be accompanied by sanctions,  such as the imposition of a corporate
tax on all or a portion of the FASIT's  income for a period of time in which the
requirements for FASIT status are not satisfied.

                                       64
<PAGE>

Tax Treatment of FASIT  Regular  Certificates.  Payments  received by Holders of
FASIT Regular  Certificates  generally should be accorded the same tax treatment
under the Code as payments  received on other taxable corporate debt instruments
and on REMIC  Regular  Certificates.  As in the case of Holders of REMIC Regular
Certificates, Holders of FASIT Regular Certificates must report income from such
Certificates under an accrual method of accounting, even if they otherwise would
have used the cash  receipts  and  disbursements  method.  Except in the case of
FASIT Regular  Certificates issued with original issue discount or acquired with
market  discount  or  premium,  interest  paid or  accrued  on a  FASIT  Regular
Certificate  generally  will be treated as  ordinary  income to the Holder and a
principal  payment on such Certificate will be treated as a return of capital to
the extent that the  Holder's  basis is allocable  to that  payment.  Holders of
FASIT Regular  Certificates issued with original issue discount or acquired with
market discount or premium generally will treat interest and principal  payments
on  such   Certificates   in  the  same  manner   described  for  REMIC  Regular
Certificates.  See "-- REMIC Certificates  --Taxation of Regular Certificates --
Market Discount," and "--Premium."

If a FASIT Regular  Certificate is sold or exchanged,  the Holder generally will
recognize  gain or loss upon the sale in the same manner as that  described  for
REMIC Regular  Certificates.  See "-- REMIC  Certificates -- Taxation of Regular
Certificates  -- Sale or Exchange of Regular  Certificates."  In addition,  if a
FASIT Regular  Certificate  becomes wholly or partially worthless as a result of
default  and  delinquencies  of  the  underlying  assets,  the  Holder  of  such
Certificate  should be allowed to deduct the loss sustained (or alternatively be
able to report a lesser amount of income).

Treatment of High-Yield Interests.  High-Yield Interests are subject to taxation
as FASIT Regular  Interests.  In addition,  High-Yield  Interests are subject to
special rules regarding the  eligibility of Holders of such  interests,  and the
ability of such Holders to offset  income  derived from their FASIT  Certificate
with losses.  High-Yield  Interests  may be held only by Eligible  Corporations,
other FASITs, and dealers in securities who acquire such interests as inventory.
If a securities dealer (other than an Eligible Corporation) initially acquires a
High-Yield Interest as inventory,  but later begins to hold it for investment or
ceases to be a dealer,  the dealer will become subject to an excise tax equal to
the income from the  High-Yield  Interest  multiplied  by the highest  corporate
income tax rate. In addition,  transfers of High-Yield Interests to disqualified
Holders will be disregarded for federal income tax purposes,  and the transferor
still will be treated as the Holder of the High-Yield Interest.

The Holder of a High-Yield  Interest may not use non-FASIT current losses or net
operating loss carryforwards or carrybacks to offset any income derived from the
High-Yield  Interest,  for either regular income tax purposes or for alternative
minimum tax purposes.  In addition,  the FASIT provisions  contain an anti-abuse
rule that imposes  corporate  income tax on income  derived from a FASIT Regular
Certificate  that is held by a  pass-through  entity (other than another  FASIT)
that issues debt or equity  securities  backed by the FASIT Regular  Certificate
and that have the same features as High-Yield Interests.

Tax  Treatment  of  Ownership  Interest  Security.  A FASIT  is not  subject  to
taxation. An Ownership Interest Security represents the residual equity interest
in a FASIT. As such, the Holder of an Ownership Interest Security determines its
taxable  income by taking  into  account all  assets,  liabilities  and items of
income, gain, deduction,  loss and credit of a FASIT (other than those allocable
to prohibited transactions as described below). In general, the character of the
income to the Holder of an Ownership  Interest  Security will be the same as the
character  of such  income of the FASIT,  except  that any  tax-exempt  interest
income  taken into account by the Holder of an  Ownership  Interest  Security is
treated as ordinary income. In determining that taxable income, the Holder of an
Ownership  Interest  Security must  determine  the amount of interest,  original
issue  discount,  market  discount  and premium  recognized  with respect to the
FASIT's assets and the FASIT Regular  Certificates issued by the FASIT according
to a constant yield  methodology  and under an accrual method of accounting.  In
addition,  the Holder of Ownership Interest Certificates are subject to the same
limitations  on its  ability  to use  losses  to  offset  income  from its FASIT
Security as are the Holders of High-Yield Interests.  See "-- FASIT Certificates
- -- Treatment of High-Yield Interests."

Rules similar to the wash sale rules  applicable to REMIC Residual  Certificates
also will  apply to  Ownership  Interest  Certificates.  Accordingly,  losses on
dispositions  of an Ownership  Interest  Security  generally  will be disallowed
where,  within six months  before or after the  disposition,  the seller of such
Security  acquires any other  Ownership  Interest  Security or, in the case of a
FASIT holding mortgage  assets,  any interest in a taxable mortgage pool that is
economically  comparable to an Ownership Interest Security.  In addition, if any
security  that is sold or  contributed  to a FASIT by the Holder of the  related
Ownership  Interest  Security  was  required to be  marked-to-market  under Code
section 475 by such  Holder,  then  section  475 will  continue to apply to such
securities,  except that the amount realized under the mark-to-market rules will
be a greater of the securities' value under present law or the securities' value
after applying special valuation rules contained in the FASIT provisions.  Those
special  valuation  rules


                                       65
<PAGE>

generally  require that the value of debt  instruments that are not traded on an
established  securities market be determined by calculating the present value of
the reasonably  expected  payments under the instrument using a discount rate of
120% of the applicable federal rate, compounded semiannually.

The Holder of an Ownership  Interest  Security will be subject to a tax equal to
100% of the net income derived by the FASIT from any "prohibited  transactions."
Prohibited  transactions  include (i) the receipt of income  derived from assets
that are not permitted  assets,  (ii) certain  dispositions of permitted assets,
(iii) the receipt of any income derived from any loan  originated by a FASIT and
(iv) in certain  cases,  the receipt of income  representing  a servicing fee or
other compensation.  Any FASIT Pool for which a FASIT election is made generally
will be structured in order to avoid  application of the prohibited  transaction
tax.

Backup  Withholding,   Reporting  and  Tax  Administration.   Holders  of  FASIT
Certificates will be subject to backup withholding to the same extent as Holders
of REMIC  Certificates.  See "-- REMIC Certificates -- Backup  Withholding." For
purposes of  reporting  and tax  administration,  Holders of FASIT  Certificates
generally will be treated in the same manner as Holders of REMIC Certificates.

Trust Certificates

Classification  of Trust  Certificates.  With  respect  to each  series of Trust
Certificates  for  which no REMIC or FASIT  election  is made and  which are not
subject to  partnership  treatment or debt treatment  (without  reference to the
REMIC Provisions and the FASIT Provisions),  Arter & Hadden LLP, special counsel
to the Depositor,  will deliver their opinion (unless  otherwise  limited by the
related  Prospectus  Supplement)  generally to the effect that the  arrangements
pursuant  to which  the  related  Trust  will be  administered  and  such  Trust
Certificates will be issued will not be classified as an association  taxable as
a  corporation  and that each such Trust  will be  classified  as a trust  whose
taxation will be governed by the  provisions of subpart E, Part I, of subchapter
J of the Code.

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

Characterization of Investments in Trust Certificates.

Trust Fractional  Certificates.  In the case of Trust  Fractional  Certificates,
Arter & Hadden LLP, special counsel to the Depositor, will deliver their opinion
that, in general (and subject to the discussion below under "--Buydown  Mortgage
Loans"), (i) Trust Fractional Certificates held by a thrift institution taxed as
a "domestic  building and loan  association" will represent "loans . . . secured
by  an  interest  in  real   property"   within  the  meaning  of  Code  Section
7701(a)(19)(C)(v);  (ii) Trust  Fractional  Certificates  held by a real  estate
investment  trust will represent "real estate assets" within the meaning of Code
Section  856(c)(5)(A)  and  interest on Trust  Fractional  Certificates  will be
considered  "interest on obligations secured by mortgages on real property or on
interests in real property" within the meaning of Code Section 856(c)(5)(B); and
(iii) Trust Fractional  Certificates  acquired by a REMIC in accordance with the
requirements of Code Section 860G (a)(3)(A)(i) and (ii) or Section 860G(a)(4)(B)
will be treated as  "qualified  mortgages"  within the  meaning of Code  Section
860D(a)(4).

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

Buydown  Mortgage  Loans.  The assets of  certain  Trusts  may  include  Buydown
Mortgage Loans. The  characterization of an investment in Buydown Mortgage Loans
will depend upon the precise terms of the related Buydown  Agreement.  There are
no  directly  applicable  precedents  with  respect  to the  federal  income tax
treatment

                                       66
<PAGE>

or the  characterization  of  investments in Buydown  Mortgage  Loans.
Accordingly, holders of Trust Certificates should consult their own tax advisers
with respect to  characterization  of investments in Trusts that include Buydown
Mortgage Loans.

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

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

Taxation of Trust  Fractional  Certificates.  Each holder of a Trust  Fractional
Certificate  (a "Trust  Fractional  Certificateholder")  will be  treated as the
owner of an undivided  percentage  interest in the  principal of, and possibly a
different undivided  percentage interest in the interest portion of, each of the
assets in a Trust.  Accordingly,  each Trust Fractional  Certificateholder  must
report on its federal  income tax return its allocable  share of income from its
interests,  as described below, at the same time and in the same manner as if it
had held  directly  interests in the Mortgage  Assets and received  directly its
share of the payments on such  Mortgage  Assets.  Because  those  interests  may
represent interests in "stripped bonds" or "stripped coupons" within the meaning
of Code Section 1286, such interests would be considered to be newly issued debt
instruments,  and thus to have no market discount or premium,  and the amount of
original issue discount may differ from the amount of original issue discount on
the Mortgage  Assets and the amount  includible  in income on account of a Trust
Fractional  Certificate may differ significantly from the amount payable thereon
from  payments  of  interest  on the  Mortgage  Assets.  Each  Trust  Fractional
Certificateholder may report and deduct its allocable share of the servicing and
related fees and expenses at the same time, to the same extent,  and in the same
manner as such items would have been  reported and deducted had it held directly
interests in the Mortgage  Assets and paid  directly its share of the  servicing
and related fees and expenses. A holder of a Trust Fractional Certificate who is
an individual, estate or trust will be allowed a deduction for servicing fees in
determining  its regular tax liability  only to the extent that the aggregate of
such  holder's  miscellaneous  itemized  deductions  exceeds 2  percent  of such
holder's adjusted gross income and will be allowed no deduction for such fees in
determining its liability for alternative minimum tax. Amounts received by Trust
Fractional  Certificateholders  in lieu  of  amounts  due  with  respect  to any
Mortgage  Assets but not received from the mortgagor will be treated for federal
income tax  purposes as having the same  character  as the  payments  which they
replace.

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

Purchasers  of  Trust  Fractional  Certificates  identified  in  the  applicable
Prospectus  Supplement as representing  interests in Unstripped  Mortgage Assets
should read the material  under "-- Treatment of Unstripped  Certificates",  "--
Market  Discount  and  Premium",  and "--  Allocation  of Purchase  Price" for a
discussion of particular rules applicable to their  Certificates.  Nevertheless,
the IRS has indicated  that under some  circumstances  it will view a portion of
servicing  and  related  fees and  expenses  paid to or  retained  by the Master
Servicer or  sub-servicers  as an interest in the Mortgage  Assets,  essentially
equivalent  to that portion of interest  payable  with respect to each  Mortgage
Asset that is retained  ("Retained  Yield").  If such a view were sustained with
respect to a particular Trust, such purchasers would be subject to the rules set
forth under "--  Application of Stripped Bond Rules" rather than

                                       67
<PAGE>

those under "-- Treatment of Unstripped Certificates". The Depositor does not
expect any Servicing Fee or Master Servicing Fee to constitute a retained
interest in the Mortgage Assets; nevertheless, prospective purchasers are
advised to consult their own tax advisers with respect to the existence of a
retained interest and any effects on investment in Trust Fractional
Certificates.

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

Under Treasury regulations, original issue discount determined with respect to a
particular  Stripped  Mortgage  Loan may be  considered  to be zero under the de
minimis rule described  above,  in which case it is treated as market  discount.
See "-- REMIC  Certificates -- Original Issue Discount".  Those regulations also
provide that original issue discount so determined  with respect to a particular
Stripped  Mortgage  Asset  will be  treated  as market  discount  if the rate of
interest on the Stripped Mortgage Asset,  including a reasonable  servicing fee,
is no more than one percentage  point less than the unstripped rate of interest.
See "-- Market  Discount  and  Premium".  The  foregoing  de minimis  and market
discount rules will be applied on an aggregate  poolwide  basis,  although it is
possible that investors may be required to apply them on a  loan-by-loan  basis.
The  loan-by-loan  information  required for such application of those rules may
not be available. See "-- Aggregate Reporting".

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

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

                                       68
<PAGE>

accrual period differs from the assumed fixed interest rate, such difference
will be an adjustment (to interest or original issue discount, as applicable) to
the Certificateholder's taxable income for the taxable period or periods to
which such difference relates.

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

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

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

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

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

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

                                       69
<PAGE>

the aggregate amount of payments made (other than payments of qualified stated
interest) during such accrual period prior to such day.

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

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

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

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

Taxation  of  Trust  Interest  Certificates.  With  respect  to each  Series  of
Certificates Arter & Hadden LLP, special counsel to the Depositor,  will deliver
their opinion (unless  otherwise limited by the related  Prospectus  Supplement)
generally  to the effect that each  holder of a Trust  Interest  Certificate  (a
"Trust Interest Certificateholder") will be treated as the owner of an undivided
interest in the interest portion  ("Interest  Portion ") of each of the Mortgage
Assets in the related Trust.  Accordingly,  and subject to the discussion below,
each Trust Interest  Certificateholder  is treated as owning its allocable share
of the  Interest  Portion  from the  Mortgage  Assets,  will  report  income  as
described below, and may deduct its allocable share of the servicing and related
fees and expenses  paid to or retained by the related Trust at the same time and
in the same  manner  as such  items  would  have been  reported  under the Trust
Interest  Certificateholder's  tax  accounting  method had it held  directly  an
interest in the Interest Portion from the Mortgage Assets, received directly its
share of the  amounts  received  with  respect to the  Mortgage  Assets and paid
directly  its  share  of  the  servicing  and  related  fees  and  expenses.  An
individual,  estate or trust  holder  of a Trust  Interest  Certificate  will be
allowed a deduction for servicing fees in determining  its regular tax liability
only to the extent that the  aggregate of such holder's  miscellaneous  itemized
deductions exceeds 2 percent of such holder's adjusted gross income, and will be
allowed no deduction for such fees in determining  its liability for alternative
minimum tax. Amounts, if any, received by Trust Interest  Certificateholders  in
lieu of amounts due with respect to

                                       70
<PAGE>

any Mortgage Asset but not received from the mortgagor will be treated for
federal income tax purposes as having the same character as the payment which
they replace.

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

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

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

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

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

Prepayments. The proper treatment of interests, such as the Trust Fractional
Certificates and the Trust Interest Certificates, in debt instruments that are
subject to prepayment is unclear. The rules of Section 1272(a)(6) described
above require original issue discount to be taken into account on the basis of a
constant yield to assumed maturity and actual prepayments to any pool of debt
instruments the payments on which may be accelerated by reason of prepayments.
The manner of determining the prepayment assumption is to be determined under
Treasury regulations, but no regulations have been issued. Trust Fractional
Certificateholders and Trust Interest

                                       71
<PAGE>

Certificateholders should consult their tax advisers as to the proper reporting
of income from Trust Fractional Certificates and Trust Interest Certificates, as
the case may be, in the light of the possibility of prepayment and, with respect
to the Trust Interest Certificates, as to the possible application of the
Contingent Debt Regulations.

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

Trust Reporting. Each holder of a Trust Fractional Certificate will be furnished
with  each  distribution  a  statement  setting  forth  the  allocation  of such
distribution  to principal and interest.  In addition,  within a reasonable time
after the end of each calendar year, each holder of a Trust  Certificate who was
such a holder at any time during such year,  will be furnished with  information
regarding the amount of servicing  compensation and such other customary factual
information  necessary or desirable to enable holders of Trust  Certificates  to
prepare their tax returns.

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

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

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

Certificates Classified as Partnership Interests

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

Debt Certificates

General.  Debt  Certificates  may be treated,  for federal  income tax purposes,
either as (i) non-recourse debt of the Depositor secured by the related Mortgage
Assets,  in which case the related Trust will  constitute only a security device
which constitutes a collateral  arrangement for the issuance of secured debt and
not an entity for federal income tax purposes or (ii) debt of a partnership,  in
which case the related Trust will  constitute a partnership  for federal  income
tax  purposes,  in either case without  reliance on the REMIC  Provisions or the
FASIT  Provisions.  Arter & Hadden LLP,  special counsel to the Depositor,  will
deliver  their  opinion  (unless  otherwise  limited by the  related  Prospectus
Supplement)  generally  to the effect  that,  for federal  income tax  purposes,
assuming  compliance with all the provisions of the related  Agreement,  (i) the
Debt  Certificates  will be  characterized as debt issued by, and not equity in,
the related  Trust and (ii) the related  Trust will not be  characterized  as an
association (or publicly

                                       72
<PAGE>

traded partnership within the meaning of Code Section 7704) taxable as a
corporation or as a taxable mortgage pool within the meaning of Code Section
7701(i). Because, however, different criteria are used to determine the
accounting treatment of the issuance of Debt Certificates, the Depositor may
treat such transactions, for financial accounting purposes, as a transfer of an
ownership interest in the related Mortgage Assets to the related Trust and not
as the issuance of debt obligations. In that regard, it should be noted that the
IRS has issued a notice stating that, upon examination, it will scrutinize
instruments treated as debt for federal income tax purposes but as equity for
regulatory, rating agency or financial accounting purposes to determine if their
purported status as debt for federal income tax purposes is appropriate.
Assuming that Debt Certificates will be treated as indebtedness for federal
income tax purposes, holders of Debt Certificates, using their method of tax
accounting, will follow the federal income tax treatment hereinafter described.

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

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

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

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

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

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

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

                                       73
<PAGE>

Tax Treatment of Foreign Investors. Holders of Debt Certificates who are foreign
investors  will be subject to taxation in the same manner as foreign  holders of
REMIC Regular  Certificates.  See "-- REMIC Certificates -- Foreign Investors in
REMIC Certificates".

For  federal  income  tax  purposes,  (i)  Debt  Certificates  held by a  thrift
institution  taxed as a "mutual  savings  bank" or  "domestic  building and loan
association"  will not represent  interests in "qualifying  real property loans"
within the meaning of Code Section  593(d)(1);  (ii) Debt Certificates held by a
thrift  institution  taxed as a domestic  building and loan association will not
constitute  "loans  ...  secured by an  interest  in real  property"  within the
meaning of Code Section  7701(a)(19)(C)(v);  (iii) interest on Debt Certificates
held by a real  estate  investment  trust will not be treated  as  "interest  on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property"   within  the  meaning  of  Code  Section   856(c)(3)(B);   (iv)  Debt
Certificates  held be a real estate  investment  trust will not constitute "real
estate  assets" or  "Government  securities"  within the meaning of Code Section
856(c)(5)(A);  and (v) Debt Certificates held by a regulated  investment company
will not constitute  "Government  securities" within the meaning of Code Section
851(b)(4)(A)(i).

Taxation of Certificates Classified as Partnership Interests

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

                       STATE AND LOCAL TAX CONSIDERATIONS

In addition to the federal income tax consequences  described herein,  potential
investors  should  consider the state and local income tax  consequences  of the
acquisition,  ownership,  and disposition of the  Certificates.  State and local
income tax law may differ substantially from the corresponding  federal law, and
this  discussion  does not purport to describe any aspect of the income tax laws
of any state or locality.

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

                       CANADIAN INCOME TAX CONSIDERATIONS

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

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

                                       74
<PAGE>

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

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

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

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

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

                                       75
<PAGE>

least 50% of the aggregate amount of Certificates is acquired by persons
independent of the Depositor, the Servicer, the Credit Enhancer or the Trustee.

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

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

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

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

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

                            LEGAL INVESTMENT MATTERS

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

SMMEA  also  amended  the legal  investment  authority  of  federally  chartered
depository  institutions as follows:  federal savings and loan  associations and
federal  savings  banks may  invest in,  sell or  otherwise  deal with  mortgage
related  securities  without  limitation  as to the  percentage  of their assets
represented  thereby;  federal  credit  unions  may invest in  mortgage  related
securities;  and national  banks may purchase  mortgage  related  securities for
their own account  without  regard to the  limitations  generally  applicable to
investment  securities set forth in 12 U.S.C. ss. 24 (Seventh),  subject in each
case to such  regulations as the  applicable  federal  regulatory  authority may
prescribe.

                                       76
<PAGE>

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

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

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

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

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

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

                              PLAN OF DISTRIBUTION

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

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

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

                                       77
<PAGE>

                              AVAILABLE INFORMATION

The  Depositor  has  filed a  registration  statement  with the  Securities  and
Exchange  Commission (the  "Commission")  with respect to the Certificates.  The
registration  statement and amendments  thereto and the exhibits thereto as were
as reports  filed with the  Commission  on behalf of each Trust may be inspected
and copied at the public  reference  facilities  maintained by the Commission at
Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549, and at certain of its
Regional Offices located as follows:  Chicago Regional Office,  500 West Madison
Street, Suite 1400, Chicago, Illinois 60661-2511;  and New York Regional Office,
7 World Trade  Center,  Suite  1300,  New York,  New York 10048.  Copies of such
materials  can  also be  obtained  from  the  Public  Reference  Section  of the
Commission, 450 Fifth Street, N.W., Washington,  D.C. 20549, at prescribed rates
and electronically through the Electronic Data Gathering, Analysis and Retrieval
("EDGAR")  system  at  the  Commission's  web  site  (http:\\www.sec.gov).   The
Commission  maintains computer terminals providing access to the EDGAR system at
each of the offices referred to above.

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

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

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

                                       78
<PAGE>
<TABLE>



                 INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

                                        Page                                                  Page
                                        ----                                                  ----
<S>                                      <C>                                                    <C>
1996 Contingent Payment Regulations.......49      Euroclear Participants.........................11
Act.......................................47      European Depositaries..........................10
Adjustable Rate...........................19      Excess inclusions..............................58
adjusted issue price......................53      FASIT...........................................3
Advance...................................33      FASIT Certificates.............................49
Adverse Environmental Conditions..........46      FASIT Mortgage Pool............................49
AFR.......................................58      FASIT Pool.....................................63
Agreement..................................8      FASIT Qualification Test.......................64
applicable federal rate...................58      FASIT Regular Certificates.....................63
ARM Loans.................................21      FHLMC...........................................2
Asset Proceeds Account....................25      Financial Intermediary.........................10
backup withholding tax....................62      Fixed Rate.....................................19
Balloon Loans..............................6      GNMA............................................2
Bankruptcy Bond...........................29      GPM Loans......................................21
Beneficial Owner..........................10      Gross Margin...................................19
Book-Entry Certificates....................6      HELOCs..........................................2
Buy-Down Loans............................21      Home Improvement Loans..........................2
CEDEL.....................................10      Index..........................................19
CEDEL Participants........................10      Interest Adjustment Date.......................19
CERCLA....................................46      Interest Portion...............................70
Certificate Guaranty Insurance Policy.....27      issue price....................................51
Certificate Insurer.......................27      Junior Mortgage Loans..........................22
Certificateholder.........................15      Lockout Periods................................20
Certificates...............................1      market discount................................54
Class......................................1      Mark-To-Market Regulations.....................49
Cleanup Costs.............................46      Master Servicer.................................2
Closing Date..............................19      Master Servicer Custodial Account..............32
Code.......................................3      Mortgage Assets.................................2
Commission................................78      Mortgage Insurance Loss........................34
Committee Report..........................49      Mortgage Interest Rate.........................19
Compound Interest Certificates............16      Mortgage Loans..................................2
Converted Mortgage Loan...................23      Mortgage Note..................................19
Cooperative...............................11      mortgage pool..................................75
Cooperative Loans..........................2      Mortgage Pool Insurance Policy.................28
Cooperatives...............................2      Mortgaged Premises.............................19
CPR.......................................17      mortgage-related securities.....................3
current value.............................51      Multifamily Loans...............................2
Custodial Account.........................32      Multiple Variable Rate.........................53
Cut-Off Date..............................16      NCUA...........................................77
daily accruals............................58      non-conforming credit...........................7
daily portions............................53      Non-U.S. Person................................62
Debt Certificates.........................49      objective rate.................................52
Delinquent Mortgage Loan..................23      OID Regulations................................49
Depositor..................................1      original issue discount........................51
Depository.................................9      Ownership Interest Security....................63
Depository Participants...................10      parties in interest............................75
Detailed Description......................19      Partnership Interests..........................49
disqualified organizations................60      pass-through entity............................60
disqualified persons......................75      Pass-Through Rate...............................1
Distribution Date..........................1      Periodic Rate Cap..............................19
Dominion Capital..........................49      Permitted Investments..........................38
Dominion Mortgage.........................49      Plan...........................................75
Dominion Resources........................49      Policy Statement...............................77
DTC........................................9      Pool Insurer...................................28
Due Period................................15      Pre-Funding Account.............................2
EPA.......................................46      Pre-Funding Agreement...........................2
equity interest...........................75      Premium Regulations............................49
ERISA.....................................74      Prepayment Assumption..........................51
Euroclear.................................10      Prepayment Period..............................15
Euroclear Operator........................11      Primary Mortgage Insurance Policies............20


                                              79
<PAGE>

                                        Page                                                   Page
                                        ----                                                   ----
prohibited transactions...................61          Single Variable Rate.......................51
PSA.......................................17          single-class REMIC.........................60
PTCE 83-1.................................75          SMI.........................................1
qualified floating rate...................52          SMM........................................17
Qualified Mortgage........................50          SMMEA.......................................3
qualified stated interest.................51          Special Hazard Insurance Policy............28
Rating Agency..............................3          Special Hazard Insurer.....................28
Realized Loss.............................16          Special Servicer............................2
regular interests.........................50          Special Servicing Agreement................38
Relevant Depositary.......................10          Standard Hazard Insurance Policies.........34
REMIC......................................3          stated redemption price at maturity........51
REMIC Certificates........................49          Stripped Bond Rules........................68
REMIC Mortgage Pool.......................49          Stripped Interest..........................71
REMIC Provisions..........................49          Stripped Mortgage Asset....................67
REMIC Regular Certificate.................50          Subordinated Certificates..................26
REMIC Regulations.........................49          Superlien..................................47
REMIC Residual Certificate................50          tax matters person.........................61
Remittance Date...........................32          Terms and Conditions.......................11
REO Properties............................36          Tiered REMICs..............................56
Reserve Fund..............................30          Trust Certificates.........................49
residual interests........................50          Trust Fractional Certificate...............66
Residual Owner............................56          Trust Fractional Certificateholder.........67
Retained Yield............................67          Trust Interest Certificate.................66
Rules.....................................10          Trust Interest Certificateholder...........70
Scheduled Principal Balance...............16          Trustee.....................................1
Security Instrument.......................19          U.S. Person................................62
Seller.....................................1          UCC........................................44
Senior Certificates.......................26          Underwriters...............................77
Series.....................................1          United States shareholder..................62
Servicer...................................2          Unstripped Mortgage Assets.................69
Servicer Custodial Account................32          Withholding Regulations....................49
Servicing of Mortgage Loans................2
Single Family Loans........................2
</TABLE>

                                       80

<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED OR INCORPORATED BY REFERENCE
IN THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS. WE HAVE NOT
AUTHORIZED ANYONE TO PROVIDE YOU WITH DIFFERENT INFORMATION.
WE ARE NOT OFFERING THE OFFERED CERTIFICATES IN ANY STATE WHERE THE OFFER IS
NOT PERMITTED.
WE DO NOT CLAIM THE ACCURACY OF THE INFORMATION IN THIS PROSPECTUS SUPPLEMENT
AND THE  ACCOMPANYING  PROSPECTUS  AS OF ANY DATE OTHER THAN THE DATES STATED ON
THEIR COVER PAGES.
                       --------------------------------
                                TABLE OF CONTENTS
                              PROSPECTUS SUPPLEMENT

<TABLE>
<S>                                                  <C>
 Summary .........................................   Inside Cover
 Terms of the Certificates and the
    Mortgage Loans ...............................        S-1
 Risk Factors ....................................        S-4
 The Mortgage Loan Pool ..........................        S-7
 Prepayment and Yield Considerations .............        S-17
 Description of the Offered Certificates .........        S-25
 The Agreement ...................................        S-33
 Certain Federal Income Tax
    Consequences .................................        S-36
 ERISA Considerations ............................        S-37
 Ratings .........................................        S-38
 Legal Investment Considerations .................        S-38
 Use of Proceeds .................................        S-38
 Certain Legal Matters ...........................        S-38
 Underwriting ....................................        S-39
 Index to Location of Principal Defined
    Terms ........................................        A-1
                               PROSPECTUS
 Prospectus Summary ..............................    1
 Risk Factors ....................................    4
 Description of the Certificates .................    8
 Maturity, Prepayment and Yield
    Considerations ...............................   17
 The Trusts ......................................   18
 Credit Enhancement ..............................   26
 Origination of Mortgage Loans ...................   30
 Servicing of Mortgage Loans .....................   32
 The Agreement ...................................   38
 Certain Legal Aspects of Mortgage
    Loans ........................................   41
 The Depositor ...................................   49
 Use of Proceeds .................................   49
 Certain Federal Income Tax
    Consequences .................................   49
 State and Local Tax Considerations ..............   74
 Canadian Income Tax Considerations ..............   74
 ERISA Considerations ............................   74
 Legal Investment Matters ........................   76
 Plan of Distribution ............................   77
 Available Information ...........................   78
 Incorporation of Certain Documents by
    Reference ....................................   78
 Index to Location of Principal Defined
    Terms ........................................   79
</TABLE>

DEALERS WILL  DELIVER A  PROSPECTUS  SUPPLEMENT  AND  PROSPECTUS  WHEN ACTING AS
UNDERWRITERS OF THE CERTIFICATES AND WITH RESPECT TO THEIR UNSOLD  ALLOTMENTS OR
SUBSCRIPTIONS.  IN ADDITION,  ALL DEALERS SELLING THE OFFERED  CERTIFICATES WILL
DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS  UNTIL 90 DAYS AFTER THE DATE OF
THE PROSPECTUS SUPPLEMENT.

[GRAPHIC]




                                 $497,616,000


                       SAXON ASSET SECURITIES TRUST 1999-1


                         SAXON ASSET SECURITIES COMPANY,
                                  AS DEPOSITOR




<TABLE>
<S>                       <C>
$         80,000,000      CLASS AF-1 CERTIFICATES
$         38,000,000      CLASS AF-2 CERTIFICATES
$         35,000,000      CLASS AF-3 CERTIFICATES
$         28,000,000      CLASS AF-4 CERTIFICATES
$         17,389,000      CLASS AF-5 CERTIFICATES
$         22,043,000      CLASS AF-6 CERTIFICATES
$         14,825,000      CLASS MF-1 CERTIFICATES
$         10,958,000      CLASS MF-2 CERTIFICATES
$          6,446,000      CLASS BF-1 CERTIFICATES
$        200,358,000      CLASS AV-1 CERTIFICATES
$         20,728,000      CLASS MV-1 CERTIFICATES
$         16,331,000      CLASS MV-2 CERTIFICATES
$          7,538,000      CLASS BV-1 CERTIFICATES
</TABLE>

                    MORTGAGE LOAN ASSET BACKED CERTIFICATES
                                  SERIES 1999-1



                              PRUDENTIAL SECURITIES
                               MERRILL LYNCH & CO.
                             NATIONSBANC MONTGOMERY
                                 SECURITIES LLC
                       FIRST CHICAGO CAPITAL MARKETS, INC.
                              CHASE SECURITIES INC.


                ----------------------------------------------
                              PROSPECTUS SUPPLEMENT
                ----------------------------------------------
                                FEBRUARY 18, 1999




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