SAXON ASSET SECURITIES CO
S-3/A, 2000-05-18
ASSET-BACKED SECURITIES
Previous: BARPOINT COM INC, 10QSB, 2000-05-18
Next: WORLD CALLNET INC, NT 10-Q/A, 2000-05-18



<PAGE>


    As Filed with the Securities and Exchange Commission on May 18, 2000
                                                Registration Nos. 333-87351
                                                                  333-35370
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                               POST-EFFECTIVE

                              AMENDMENT NO. 2
                                     TO
                                  FORM S-3
                            REGISTRATION STATEMENT
                                     AND

                            AMENDMENT NO.1 TO
                                  FORM S-3
                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933
                        SAXON ASSET SECURITIES COMPANY
                                  (DEPOSITOR)
             (Exact Name of Registrant as specified in its Charter)

         Virginia                                         52-1865887
(State or other jurisdiction of                  (I.R.S. Employer Identification
incorporation or organization)                            Number)

                                 4480 Cox Road
                           Glen Allen, Virginia 23060
                                (804) 967-7400
      (Address, including zip code, and telephone number, including area
              code, of Registrant's principal executive offices)

                              Hayden D. McMillian
                        Saxon Asset Securities Company
                                 4880 Cox Road
                          Glen Allen, Virginia 23060
                                (804) 967-7400

      (Name, address, including zip code, and telephone number, including
                        area code, of agent for service)

                                  Copies to:

     Joseph C. Carter, III, Esq.                     John Arnholz, Esq.
McGuire, Woods, Battle & Boothe LLP                    Brown & Wood
       One James Center                        815 Connecticut Avenue, N.W.
      901 East Cary Street                       Washington, D.C. 20006
     Richmond, Virginia 23219                        (202) 973-0634
        (804) 775-4307

     Approximate date of commencement of proposed sale to the public: As soon as
practicable on or after the effective date of this registration statement.

     If the only securities registered on this Form are being offered pursuant
to dividend or interest reinvestment plans, please check the following box: [_]

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. [X]

     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act of 1933, check the following
box and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. [_]

     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act of 1933, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering. [_]

     If delivery of this prospectus is expected to be made pursuant to Rule 434,
please check the following box. [_]

     Pursuant to Rule 429 under the Securities Act of 1933, the Prospectus filed
as part of this Registration Statement may be used in connection with the
securities covered by Registration Statement No. 333-87351.


                        CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
                                                  PROPOSED MAXIMUM          PROPOSED MAXIMUM
 TITLE OF SECURITIES        AMOUNT TO BE          OFFERING PRICE PER        AGGREGATE OFFERING         AMOUNT OF
 BEING REGISTERED            REGISTERED             CERTIFICATE*                 PRICE*            REGISTRATION FEE
- -----------------------------------------------------------------------------------------------------------------------------
<S>                         <C>                   <C>                       <C>                    <C>
Asset Backed                 $2,500,000,000**            100%                $2,500,000,000         $666,000***
 Certificates
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

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

     **In addition to the Certificates being registered hereby, pursuant to Rule
429 under the Securities Act of 1933, $407,007,650 principal amount of Asset
Backed Certificates registered under Registration Statement No. 333-87351 is
being carried forward; the filing fee associated with such certificates was
previously paid with Registration Statement No. 333-87351.

     ***A registration fee of $264 was previously wired in connection with the
filing of Registration Statement on Form S-3 (No. 333-35370) filed on April 21,
2000 with respect to $1,000,000 of Asset Backed Certificates.

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

- --------------------------------------------------------------------------------
<PAGE>


                 SUBJECT TO COMPLETION DATED MAY 19, 2000

Prospectus Supplement dated __________ (To Prospectus Dated May 19, 2000)

                                 $___________

[LOGO OF    Mortgage Loan Asset Backed Certificates, Series ___-__
 SAXON]               Saxon Asset Securities Trust ___-__
       Principal and interest payable monthly, beginning ________, _____





                     Saxon Mortgage, Inc.       Saxon Asset Securities Company
                  Seller and Master Servicer             Depositor



     The trust will issue:

     .    _____ classes of senior certificates; and

     .    _____ classes of subordinated certificates.

               For a description of the _____ classes of certificates offered by
     this prospectus supplement, see "Offered Certificates" on page S-__.

                            _______________

     The assets of the trust will include two groups of mortgage loans secured
by one-to-four family residential properties. One group will consist of fixed-
rate, first or second mortgage loans. The other group will consist of adjustable
rate, first mortgage loans. [The trust will also hold cash for the purchase of
additional mortgage loans on or before ____, ____.]

     The mortgage loans were or will be originated or acquired in accordance
with underwriting guidelines that are not as restrictive as federal agency
guidelines. As a result, the mortgage loans may experience higher rates of
delinquency, foreclosure and bankruptcy than if they had been underwritten in
accordance with more restrictive standards.

                                _______________

     You should carefully consider the risk factors beginning on page S-__ of
this prospectus supplement and page __ of the prospectus.

                                _______________

     Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved these securities or passed upon the
accuracy or adequacy of this prospectus supplement or prospectus. Any
representation to the contrary is a criminal offense.

     The underwriters will offer the certificates offered by this prospectus
supplement from time to time at varying prices to be determined at the time of
sale. The certificates will be available for delivery to investors in book-entry
form through the facilities of The Depository Trust Company, Clearstream and the
Euroclear System on or about _______________.

[NAMES OF UNDERWRITERS]

     You should rely only on the information contained or incorporated by
reference in this prospectus supplement and the accompanying prospectus.  No one
has been authorized to provide you with different information.

     The offered certificates are not being offered in any state where the offer
is not permitted.

     The depositor does 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.

     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,
whether or not participating in this offering, may be required to deliver a
prospectus supplement and prospectus until 90 days after the date of the
prospectus supplement.
<PAGE>

                 IMPORTANT NOTICE ABOUT INFORMATION PRESENTED
               IN THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS

     The offered certificates are described in two separate documents that
progressively provide more detail:

     .    the accompanying prospectus, which provides general information, some
          of which may not apply to a particular series of certificates, and

     .    this prospectus supplement, which describes the specific terms of your
          certificates.

     This prospectus supplement does not contain complete information about the
offering of these securities. We suggest that you read both this prospectus
supplement and the prospectus in full. We cannot sell these securities to you
unless you have received both this prospectus supplement and the prospectus.

     This prospectus supplement describes the terms of the offered certificates
and the mortgage loans in greater detail than our prospectus, and may provide
information that differs from our prospectus. If the description of the terms of
your certificates varies between this prospectus supplement and the prospectus,
you should rely on the information in this prospectus supplement.

     Investors can find a glossary of certain significant defined terms used in
this prospectus supplement beginning on page S-__.

     Saxon Asset Securities Company's principal offices are located at 4880 Cox
Road, Glen Allen, Virginia 23060 and its phone number is (804) 967-7400.

                                _______________

     This prospectus supplement and the accompanying prospectus contain forward-
looking statements within the meaning of Section 27A of the Securities Act of
1933. Specifically, forward-looking statements, together with related qualifying
language and assumptions, are found in the material, including tables, under the
headings "Risk Factors" and "Prepayment and Yield Considerations." Forward-
looking statements are also found in other places throughout this prospectus
supplement and the prospectus, and may be identified by accompanying language,
including "expects," "intends," "anticipates," "estimates" or analogous
expressions, or by qualifying language or assumptions. These statements involve
known and unknown risks, uncertainties and other important factors that could
cause the actual results or performance to differ materially from the forward-
looking statements. These risks, uncertainties and other factors include, among
others, general economic and business conditions, competition, changes in
political, social and economic conditions, regulatory initiatives and compliance
with governmental regulations, customer preference and various other matters,
many of which are beyond the depositor's control. These forward-looking
statements speak only as of the date of this prospectus supplement. The
depositor expressly disclaims any obligation or undertaking to distribute any
updates or revisions to any forward-looking statements to reflect changes in the
depositor's expectations with regard to those statements or any change in
events, conditions or circumstances on which any forward-looking statement is
based.

                                      S-2
<PAGE>

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                             Prospectus Supplement
                             ---------------------
<S>                                                                    <C>
Offered Certificates.................................................. S-__
Summary of Terms...................................................... S-__
Risk Factors.......................................................... S-__
Recent Developments................................................... S-__
The Mortgage Loan Pool................................................ S-__
Prepayment and Yield Considerations................................... S-__
Description of Offered Certificates................................... S-__
The Trust Agreement................................................... S-__
Material Federal Income Tax
  Consequences........................................................ S-__
ERISA Considerations.................................................. S-__
Ratings............................................................... S-__
Legal Investment Considerations....................................... S-__
Use of Proceeds....................................................... S-__
Legal Matters......................................................... S-__
Underwriting.......................................................... S-__
Glossary.............................................................. S-__

                                  Prospectus
                                  ----------

Important Notice About Information Presented in this Prospectus and
  the Prospectus Supplement...........................................    2
Risk Factors..........................................................    3
Description of the Certificates.......................................    9
Registration of the Offered Securities................................   10
Maturity, Prepayment and Yield Considerations.........................   22
The Trusts............................................................   25
Credit Enhancement....................................................   34
Origination of Mortgage Loans.........................................   41
Servicing of Mortgage Loans...........................................   43
The Agreement.........................................................   53
Material Legal Aspects of Mortgage Loans..............................   57
The Depositor.........................................................   68
Use of Proceeds.......................................................   69
Material Federal Income Tax Consequences..............................   69
State and Local Tax Considerations....................................  104
ERISA Considerations..................................................  105
Legal Investment Matters..............................................  108
Plan of Distribution..................................................  109
Available Information.................................................  110
Incorporation of Certain Documents by Reference.......................  111
</TABLE>

                                      S-3
<PAGE>

                             OFFERED CERTIFICATES


     The trust will issue the following classes of certificates that are being
offered by this prospectus supplement and the accompanying prospectus.


              Initial                                  Final
            Certificate     Annual                   Scheduled
             Principal  Pass Through   Ratings      Distribution
   Class      Balance       Rates     Moody's/Fitch    Date(4)      Type
   -----      -------       -----     -------------    -------      ----

Group I- Fixed Rate Mortgage Loans
AF-1                                                               Senior
AF-2                                                               Senior
AF-3                                                               Senior
AF-4/(1)/                                                          Senior
AF-5/(1)/                                                          Senior
AF-6/(1)/                                                          Senior
MF-1/(1)/                                                          Subordinate
MF-2/(1)/                                                          Subordinate
BF-1/(1)/                                                          Subordinate
BF-1A/(1)/                                                         Subordinate

                           Spreads over
                            One Month
                              LIBOR
                              -----

Group II - Adjustable Rate Mortgage Loans
AV-1/(1)(2)/                                                       Senior
MV-1/(1)(2)/                                                       Subordinate
MV-2/(1)/                                                          Subordinate
BV-1/(1)/                                                          Subordinate
BV-1A                                                              Subordinate

______________________________________
(1)  The pass through rates are subject to a cap.  After the clean-up call date,
     the pass through rates on the class AF-5, class MF-1 and class MF-2
     certificates step up by ___% and the initial spread over one month LIBOR
     for the class AV-1, class MV-1, class MV-2 and class BV-1 certificates
     increases to ___%, ___%, ___% and ___%, respectively.

(2)  "Mortgage related security" for SMMEA purposes upon termination of the
     funding period relating to the pre-funding account.

(3)  Interest will accrue on the class BV-1A certificates at a fixed rate of
     ____% per annum, subject to a cap.

(4)  Calculated as described herein under "Prepayment Yield Considerations."
     The actual final  distribution date of the offered certificates may be
     substantially earlier or later than the final scheduled distribution date.

                                      S-4
<PAGE>

                               SUMMARY OF TERMS

     This summary highlights selected information from this document. 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 underlying mortgage loans, read carefully the entire
prospectus supplement and the accompanying prospectus.

     .    This summary provides an overview of structural provisions,
          calculations, cash flows and other information to aid your
          understanding and is qualified by the full description of the
          structural provisions, calculations, cash flows and other information
          in this prospectus supplement and the accompanying prospectus.


The Trust

The issuer of the certificates is Saxon Asset Securities Trust ____-__. The
trust was created for the sole purpose of issuing the certificates. The
certificates represent individual ownership interests in the trust and are not
the obligation of any other entity. Neither the certificates nor the mortgage
loans will be insured by any governmental agency or instrumentality.

Seller

Saxon Mortgage, Inc., the parent of the depositor.

Depositor

Saxon Asset Securities Company

Master Servicer

Saxon Mortgage, Inc.

Servicer

Meritech Mortgage Services, Inc., an affiliate of the seller and the depositor.

Trustee

Chase Bank of Texas, National Association

Cut Off Date

As of the close of business on _____ for the mortgage loans to be sold to the
trust on the closing date.

Closing Date

On or about _________, ___.

Offered Certificates

The certificates are 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. In limited circumstances relating to a
cross-collateralization feature, however, collections on the mortgage loans in
one group will be applied to the payment of certificates of the other
group.

Distribution Date

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. The first distribution date will
be ______, ___.

Pass Through Rates

 .    Pass through rates on the group I certificates and on the class BV-1A
     certificates are fixed and are shown on page S-__. The pass through rates
     for the class AF-4, class AF-5, class AF-6, class MF-1, class MF-2, class
     BF-1 and class BF-1A certificates will be capped at the weighted average of
     the net mortgage interest rates

                                      S-5
<PAGE>

     for group I, which may be less than the pass through rates so shown. The
     pass through rate on the class BV-1A certificates will be capped at the
     weighted average of the net mortgage interest rates for group II.
     Shortfalls resulting from the application of a cap will not be repaid on
     subsequent distribution dates.

 .    For the group I certificates and the class BV-1A certificates, the amount
     of interest distributable on each distribution date is the interest accrued
     during the month immediately preceding the month in which that distribution
     date occurs. All calculations are made on the basis of a 360-day year
     consisting of twelve 30 day months (30/360).

 .    Pass through rates on the group II certificates other than the class BV-1A
     certificates adjust on each distribution date, generally to one month LIBOR
     plus the spread shown on page S-__ for each class.

 .    Pass through rates on any distribution date for the group II certificates
     (other than the class BV-1A certificates) will be subject to a cap equal to
     the rate that results generally in the interest distributable on the group
     II certificates equaling the net scheduled interest for the mortgage loans
     in group II.

 .    Whenever a pass through rate for a group II certificate (other than a class
     BV-1A certificate) is capped, any shortfall in interest on that certificate
     resulting from the application of the cap will be carried over to
     subsequent distribution dates.

 .    The trust will keep track of carryover amounts on 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 carryover amount
     for that class.

 .    For the group II certificates, other than the class BV-1A certificates,
     interest accrues on each distribution date from and including the prior
     distribution date (or from ______, ____, the closing date, in the case of
     the first distribution date) to and excluding that 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:

 .    all interest due to the related class A certificates, pro rata (in the case
     of group I) if funds are not sufficient to distribute all interest due, at
     the applicable pass through rates;

 .    in order of seniority, all interest due to the other related classes (other
     than the class B-1 and class B-1A certificates) at the applicable pass
     through rates;

 .    all interest due to the related class B-1 and class B-1A certificates, pro
     rata if funds are not sufficient to distribute all interest due, at the
     applicable pass through rates; and

 .    any remaining interest as described under "Excess Interest" below.

Excess Interest

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

                                      S-6
<PAGE>

 .    to distribute an extra principal distribution amount on the related
     certificates, but only to the limited extent described herein depending on
     whether the related class B-1A certificates remain outstanding;

 .    to distribute to the related subordinate certificates, in order of
     seniority, the amount of unpaid interest for prior distribution dates
     (excluding any carryover amount for group II) on the related certificates
     and amounts in repayment of any realized losses previously allocated to
     those certificates;

 .    to make similar distributions to the other group of certificates as
     described herein;

 .    in the case of group II, in order of seniority, to distribute any carryover
     amount;

 .    up to the amount described in this prospectus supplement as a principal
     distribution on the class B-1A certificates of the related group; and

 .    to distribute any remainder to the class C and class R certificates.

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-__.
Initially, principal in respect of mortgage loans in a group will be distributed
exclusively to the class A certificates of the group until their principal
balances have been reduced to specified levels.  At that time, principal
distributions not required to maintain the principal balances of the class A
certificates at the required levels will be distributed to the subordinate
classes.

Credit Enhancement

Credit enhancement refers to a mechanism that is intended to protect owners of
various classes of certificates against losses due to defaults on the mortgage
loans.

The certificates have the benefit of the following types of credit enhancement:

 .    the use of excess interest from a group to cover losses, to pay in limited
     circumstances shortfalls in payments due to certificates of the other group
     and to distribute principal to a limited extent to create
     overcollateralization;

 .    the subordination of distributions on the subordinate certificates to the
     required distributions on the more senior certificates; and

 .    the allocation of realized losses on the mortgage loans first to the
     subordinate certificates.

The Mortgage Loans

The mortgage loans in the trust were or will be originated or acquired in
accordance with the seller's program for non-conforming credits.  We refer you
to "Risk Factors - Non-Conforming Underwriting Standards" in this prospectus
supplement at page S-__ for additional information.

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

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

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

                                      S-7
<PAGE>


Pre-Funding Feature

The trust may purchase additional mortgage loans on or before _______, __ for
inclusion in either group of loans. At the closing, the trustee will hold in
trust, from the proceeds of the sale of the offered certificates, approximately
$ , which may be applied to the purchase of additional fixed rate mortgage loans
for inclusion in group I, and approximately $ , which may be applied to the
purchase of additional adjustable rate mortgage loans for inclusion in group
II. Pre-funding account funds allocated to one group may not be used to purchase
mortgage loans in another group. If those funds are not completely used by
        ,     , any remaining pre-funding amounts will be distributed as
principal prepayments on the group I certificates, to the extent the remaining
funds had been allocated for the purchase of fixed rate mortgage loans, and on
the group II certificates, to the extent the remaining funds had been allocated
to the purchase of adjustable rate mortgage loans. This distribution will be
made on the      , distribution date.

At the closing date, funds will also be deposited in a capitalized interest
account for use as needed during the pre-funding period to ensure that all
required interest distributions are made on the offered certificates.

Optional Termination

The master servicer has the right to exercise a clean-up call on any
distribution date that the aggregate scheduled principal balances of the
mortgage loans have declined to less than -% of the outstanding principal
balances of all of the mortgage loans acquired by the trust before the end of
the pre-funding period, calculated as of the date the trust acquired the
mortgage loans, plus certain proceeds in the pre-funding account. Exercise of
this clean-up call will result in the early retirement of your
certificates.

Realized Losses

If the trust disposes of a mortgage loan for less than its scheduled principal
balance plus accrued interest, reimbursement of liquidation expenses, and
servicing advances, the trust will incur a realized loss.

If on any distribution date, there is not sufficient excess interest to offset
realized losses as described under "Excess Interest" above, 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 class B-1A certificates of the group, then the class B-1 certificates of the
group, and then the remaining classes of the group in reverse order of
seniority.  After a reduction, the holders of any of these certificates will
generally only be entitled to distributions of both principal and interest on
the reduced certificate principal balance of their certificates.

Private Certificates

The class C and class R certificates, which are not being offered by this
prospectus supplement or the accompanying prospectus, represent the most junior
ownership interests in the assets of the trust.

Denominations

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

Statistical Mortgage Loan Data

As of the date of this prospectus supplement, information relating to only a
portion of the mortgage loans to be included in the trust was available.
Accordingly, information presented with respect to the mortgage loans in this
prospectus supplement is derived solely from those identified mortgage loans.
Additional mortgage loans will be included in the pool of mortgage loans to be
conveyed to the trust on the closing date. In addition, after the closing date
additional mortgage loans may, because of the application of funds in the pre-
funding account, be conveyed to the trust until ____, _____. The characteristics
of the mortgage loans to be conveyed to the trust on the closing date and the
additional mortgage loans to be conveyed to the trust after the date will vary
from the characteristics of the identified mortgage loans.

At ______, ____ (the statistical cut off date), there were ____ mortgage loans
secured by mortgages on residential properties.

Group I Mortgage Loans

Aggregate Scheduled Principal Balances                           $______
Average Scheduled Principal Balance                              $______
Range of Scheduled Principal Balances                 $______ to $______
Range of Mortgage Interest Rates                      $______ to $______
Weighted Average Mortgage Interest Rate                          ______%
Weighted Average Original Loan-to-Value Ratio                    ______%
Weighted Average Combined Original Loan-to-Value Ratio           ______%
Weighted Average Remaining Amortization Term                  ____Months
Range of Remaining Amortization Terms  ____ to                ____Months
Second Liens                                                     ______%
Balloon Mortgage Loans                                           ______%
Mortgaged Premises
  Single-family detached dwellings                               ______%
  Single-family attached dwellings                               ______%
  Planned unit developments                                      ______%
  Condominiums                                                   ______%
  2-4 Family                                                     ______%
  Townhouse                                                      ______%
  Manufactured Home                                              ______%
Weighted Average Servicing Fee Rate                              ______%
Master Servicing Fee Rate                                        ______%

                                      S-8
<PAGE>

Group II Mortgage Loans

Aggregate Scheduled Principal Balances                     $______
Average Scheduled Principal Balance                        $______
Range of Scheduled Principal Balances           $______ to $______
Mortgage Interest Rates
 Weighted Average By Loan Type:
   One Year CMT                                            ______%
   2/28 LIBOR                                              ______%
   3/27 LIBOR                                              ______%
   Six Month LIBOR                                         ______%
 Weighted Average Gross Margin:
   One Year CMT                                            ______%
   2/28 LIBOR                                              ______%
   3/27 LIBOR                                              ______%
   Six Month LIBOR                                         ______%
 Current Weighted Average Mortgage Interest Rate           ______%
 Range of Current Mortgage Interest Rates       ______% to ______%
 Weighted Average Maximum Lifetime
   Mortgage Interest Rate                                  ______%
 Range of Maximum Lifetime
   Mortgage Interest Rates                      ______% to ______%
 Weighted Average Lifetime Minimum
   Mortgage Interest Rate                                  ______%
 Range of Minimum Lifetime
   Mortgage Interest Rates                      ______% to ______%
Weighted Average Original Loan-to-Value Ratio              ______%
Weighted Average Remaining Amortization Term           ____ Months
Range of Remaining Amortization Term             ___ to ___ Months
Second Lien Mortgage Loans                                 ______%
Mortgaged Premises
 Single-family detached dwelling                           ______%
 Single-family attached dwelling                           ______%
Planned unit developments                                  ______%
 Condominiums                                              ______%
 2-4 Family                                                ______%
 Townhouse                                                 ______%
 Manufactured Home                                         ______%
Weighted Average Servicing Fee Rate                        ______%
Master Servicing Fee Rate                                  ______%

See "Risk Factors - Loan characteristics of the mortgage pool may vary from the
characteristics of the mortgage loans disclosed in this prospectus supplement"
on page S-__ and "The Mortgage Loan Pool - Characteristics of the Mortgage
Loans" on page S-__.

                                      S-9
<PAGE>

                                 RISK FACTORS


          You should consider the following risk factors and the information set
forth under "Risk Factors" in the accompanying prospectus before you purchase
any of the offered certificates.

 Mortgage          Generally, the pass through rates on the group II
 interest rates    certificates (other than the class BV-1A certificates)
 may limit pass    adjust monthly based upon one month LIBOR.  However, the
 through rates     group II mortgage interest rates adjust semi-annually based
 of certain        upon six month LIBOR or annually based upon one year CMT
 other classes     beginning a specified period after origination.


                   .     In a rising interest rate environment, the pass through
                         rates on the group II certificates (other than the
                         class BV-1A certificates) may rise before the interest
                         rates on the group II mortgage loans.

                   .     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 these interest rate environments, the pass through
                   rates on the group II certificates (other than the class BV-
                   1A certificates) may be limited by application of an
                   available funds cap, expressed as a percentage per annum and
                   generally based on the total net scheduled interest on the
                   mortgage loans in group II for the related due period. If, on
                   any distribution date, the pass through rates on the group II
                   certificates (other than the class BV-1A certificates) are so
                   limited, a group II carryover amount will result. This amount
                   will generally equal the excess of interest that would have
                   been distributable absent application of the cap over
                   interest at the capped rate. On any subsequent distribution
                   date, the trust will distribute any carryover amounts to the
                   extent of available funds. The ratings on the group II
                   certificates do not represent an assessment of the likelihood
                   of the distribution of any amounts that might be carried
                   over.

                   The otherwise fixed pass through rates of the class AF-4,
                   class AF-5, class AF-6, class MF-1, class MF-2, class BF-1,
                   class BF-1A and class BV-1A certificates are similarly capped
                   at the weighted average of the net mortgage interest rates
                   for the related mortgage loans. To the extent mortgage loans
                   in the related group bearing net interest rates above the
                   pass through rates of those classes prepay, the weighted
                   average net rate of a group will be reduced and the pass
                   through rates of those classes of certificates may be capped.
                   However, if the pass through rates of any of the class AF-4,
                   class AF-5, class AF-6, class MF-1, class MF-2, class BF-1,
                   class BF-1A or class BV-1A certificates are capped on any
                   distribution date, holders of those

                                      S-10
<PAGE>

                   certificates will not be entitled to any additional amounts
                   on future distribution dates to make up for the application
                   of such caps.


 Mechanics of      Under the interest distribution mechanics of the trust:
 the trust place
 risk of loss      .     Class M-1 certificates receive distributions only
 principally on          after required distributions to the related class A
 subordinate             certificates;
 certificates
                   .     Class M-2 certificates receive distributions only
                         after required distributions to the related class A
                         and the class M-1 certificates; and

                   .     Class B-1 and class B-1A certificates receive
                         distributions only after required distributions to the
                         related class A, class M-1 and class M-2 certificates.

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

                   If the trust disposes of a mortgage loan at a loss, the
                   aggregate certificate principal balances of the related
                   certificates may exceed the scheduled principal balances of
                   the group. In that event, the trust will generally reduce the
                   certificate principal balances of the related class B-1A
                   certificates of the group, then the class B-1 certificates of
                   that group, and then the remaining classes of the group in
                   reverse order of seniority.

                   You should fully consider the subordination risks associated
                   with an investment in the class M-1, class M-2, class B-1 or
                   class B-1A certificates. These include the possibility that
                   you may not fully recover your initial investment as a result
                   of losses on the mortgage loans.

Although           As described more fully in this prospectus supplement, the
assigned the       class B-1A and class B-1 certificates have been assigned
same rating,       ratings in the same category (without giving effect to
the class B-1A     modifiers within such category) and rank on an equal basis
certificates       for purposes of distributions of interest.  However, losses
take losses        in each group will be allocated to the class B-1A
before the         certificates of the group before losses will be allocated to
class B-1          the class B-1 certificates of the group.
certificates


                                      S-11
<PAGE>


Loan                This prospectus supplement describes only a portion of the
characteristics     mortgage loans to be sold to the trust on the closing date.
of the mortgage     The additional mortgage loans to be delivered on the closing
pool may vary       date and subsequent mortgage loans to be delivered after
from the            the closing date as a result of purchases from the pre-
characteristics     funding account may have characteristics that differ
of the mortgage     somewhat from the identified mortgage loans described in
loans disclosed     this prospectus supplement. However, each of the additional
in this             mortgage loans and subsequent mortgage loans must satisfy
prospectus          the criteria described under "The Mortgage Pool - Conveyance
supplement          of Subsequent Mortgage Loans" on page S-___. The trust will
                    file current reports on Form 8-K following the purchase of
                    additional mortgage loans and subsequent mortgage loans by
                    the trust as of the closing date and following the
                    termination of the pre-funding period. The current reports
                    on Form 8-K will include the same type of information
                    regarding the additional mortgage loans that is included in
                    this prospectus supplement with respect to the identified
                    mortgage loans.


There is a risk     The seller intends to use substantially all of the funds
of early            in the pre-funding account to purchase subsequent mortgage
prepayment of       loans for the trust.  However, if the principal amount of
principal           eligible subsequent mortgage loans available during the
associated          funding period is less than the full pre-funded amount, the
with the pre-       seller will not have sufficient subsequent mortgage loans to
funding             sell to the trust.  This could result in a prepayment of
account             principal to holders of certificates as described in this
                    prospectus supplement, which could adversely affect the
                    yield of such certificates to the extent they were purchased
                    at a premium.  The seller does not expect that a material
                    amount of principal prepayment will occur due to
                    insufficient amounts of subsequent mortgage loans.

The following characteristics of the
mortgage loans may increase risk of loss:

Non-                As a general matter, the seller originated or purchased or
conforming          will originate or purchase the mortgage loans in accordance
underwriting        with its mortgage loan program for non-conforming credits --
standards           a mortgage loan which is ineligible for purchase by Fannie
                    Mae or Freddie Mac due to credit characteristics that do not
                    meet Fannie Mae or Freddie Mac guidelines.

                    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 ______, ____, the statistical cut off date, less than
                    ___% of the mortgage loans already identified for inclusion
                    in the pool will be delinquent. ______% of group I and
                    ______% of group II mortgage loans already identified for
                    inclusion in the pool had first monthly payments due on or
                    before ______, ____. Because only those identified 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 ______% of the group I mortgage
concentration       loans already identified for inclusion in the pool and
                    ______% of the group II mortgage loans already identified
                    for inclusion in the pool 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 located in California and increase the
                    risk of loss on the related mortgage loans.

Second liens        ______% of the aggregate scheduled principal balance of
                    group I mortgage loans already identified for inclusion in
                    the pool 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

                                      S-12
<PAGE>

                   payments due to the first mortgagee and, accordingly, its
                   ability to realize on its second lien may be limited.

Balloon loans      ______% of the aggregate scheduled principal balances of
                   group I mortgage loans already identified for inclusion in
                   the pool are "balloon loans" that provide for the payment of
                   the unamortized principal balance in a single payment at
                   maturity. If the borrower is unable to repay the loan at
                   maturity or refinance the amount owed, you may suffer a loss
                   if the collateral for the loan is insufficient and the other
                   forms of credit enhancement are insufficient or unavailable
                   to cover the loss.


High loan-to-      Mortgage loans with high loan-to-value ratios may present a
value ratios       greater risk of loss than mortgages with loan-to-value ratios
increase risk      of ____% or below. Approximately ______% for group I (______%
of loss            for group II) of the mortgage loans based on aggregate cut
                   off date principal balances had combined loan-to-value ratios
                   in excess of ______%.

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:

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

                   Violations of these laws:

                   .   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 of the
                       mortgage loans.


                   The seller has represented that all applicable federal and
                   state laws were or will be complied with in connection with
                   the origination of the mortgage loans that are or will be
                   part of the trust. If there is a material and adverse breach
                   of this representation, the seller must repurchase any
                   affected mortgage loan or substitute a new complying mortgage
                   loan.

Limitations on     Standard hazard insurance policies do not insure against
hazard             physical damage arising from earth movement, including
insurance          earthquakes, landslides and mudflows.

                                      S-13
<PAGE>

Insolvency of      The seller believes that the transfers of the mortgage loans
seller could       by the seller to the depositor and by the depositor to the
cause payment      trust constitute sales by the seller to the depositor and by
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 proceeding.
                   Nevertheless, a bankruptcy trustee or a creditor may argue
                   that the transfers were pledges in connection with a
                   borrowing rather than true sales. Even if this argument
                   proves unsuccessful, delays in distributions could result.

                   The trustee, the depositor and the rating agencies rating the
                   offered certificates 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.


                              RECENT DEVELOPMENTS

Merger Of Dominion Resources, Inc.

     On January 28, 2000, Dominion Resources, Inc., the indirect parent of the
seller, the depositor, the master servicer and the servicer, announced the
completion of its merger with Consolidated Natural Gas Company.  In connection
with the merger and the registration by Dominion Resources as a public utility
holding company under the Public Utility Holding Company Act of 1935, the
Securities and Exchange Commission issued an order requiring Dominion Resources
to divest Dominion Capital, Inc., the indirect parent of the seller, the
depositor, the master servicer and the servicer, within three years after the
date the merger was completed.  While Dominion Resources will divest Dominion
Capital and Dominion Capital's subsidiaries as required by the order, there can
be no assurance as to the timing or the form of the divestiture transaction or
whether any acquiror will be of the same credit quality or have the same
financial resources as Dominion Resources.


                            THE MORTGAGE LOAN POOL

 General

     The seller originated or acquired or will originate or acquire all the
mortgage loans to be included in the trust in accordance with its mortgage loan
program as described in this prospectus supplement and in the accompanying
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 is a mortgage loan which is
ineligible for purchase by Fannie Mae or Freddie Mac due to credit
characteristics that do not meet Fannie Mae or Freddie Mac 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
than mortgage loans originated under Fannie Mae or Freddie Mac guidelines.

                                      S-14
<PAGE>

Characteristics of the Mortgage Loans

     The mortgaged premises consist of residential properties which may be
detached or attached:

     .    one-to-four family dwellings;

     .    condominium units;

     .    townhouses;

     .    manufactured housing; and

     .    units in a planned unit development.

     The mortgaged premises may be owner-occupied or non-owner-occupied
investment properties. Owner-occupied properties include second and vacation
homes. The mortgage loans are or will be secured by first and second mortgages
on the mortgaged premises.

     This prospectus supplement contains statistical information with respect to
only an identified portion of the initial mortgage loans to be sold to the trust
on the initial closing date. Accordingly, statistical information presented with
respect to the mortgage loans included in this prospectus supplement is derived
solely from the identified mortgage loans as of _________, ______, the
statistical cut off date. Whenever reference is made to the characteristics of
the identified mortgage loans or to a percentage of those loans, the reference
is based on the scheduled principal balances of the identified mortgage loans.
The characteristics of the initial mortgage loans as of their cut off date will
vary from the characteristics of the identified mortgage loans as of the
statistical cut off date. In addition, the trust may purchase subsequent
mortgage loans after the closing date until ____, ____. See "-Conveyance of
Subsequent Mortgage Loans" on page S- __. The characteristics of the mortgage
loans as a whole will change upon the acquisition of subsequent mortgage loans.
See "--Additional Information" on page S- __.

     The identified mortgage loans satisfy certain criteria including:

     .    a remaining term to stated maturity of no more than 360 months;

     .    a mortgage interest rate of at least _____% with respect to group I;
          and

     .    a mortgage interest rate of at least _____% with respect to group II.

     Substantially all the identified mortgage loans had a loan-to-value ratio
not in excess of ______% and were originated less than six months prior to the
statistical 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. Additional mortgage loans included
in the initial mortgage loans to be delivered on the closing date and subsequent
mortgage loans to be purchased from pre-funding amounts will be included in
group I and group II and will be selected using generally the same criteria used
to select the identified mortgage loans. In addition, generally the same
representations and warranties will be made with respect to those additional and
subsequent mortgage loans. The group I certificates generally represent
undivided ownership interests in all mortgage loans contained in group I. The
group II certificates generally represent undivided ownership interests in all
mortgage loans contained in group II. Portions of excess interest from one group
may be applied to payments for the other group as a result of cross

                                      S-15
<PAGE>

collateralization arrangements described under the heading "Description of the
Offered Certificates -- Excess Interest" beginning on page S-__ of this
prospectus supplement.

     All the identified mortgage loans in group II as of the statistical cut off
date are subject to:

     .    periodic interest rate adjustment caps;

     .    lifetime interest rate ceilings; and

     .    lifetime interest rate floors.

     Substantially all of the identified mortgage loans in group II had interest
rates which were not fully indexed as of the statistical cut off date. This
means the mortgage interest rates did not equal the sum of the gross margin and
the applicable index as of that date. Group II mortgage loans have interest rate
factors that fall into the following categories:

     .    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;

     .    3/27 LIBOR mortgage loans and 2/28 LIBOR mortgage loans bear interest
          initially at a rate fixed at origination for three or two years and
          thereafter at a rate that adjusts semiannually based on six month
          LIBOR; and

     .    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.

It is expected that additional mortgage loans included in group II will not have
materially different interest rate features.

     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 identified
mortgage loans as of the statistical cut off date. This information does not
include information about additional initial mortgage loans that are expected to
be delivered at the closing date or the subsequent mortgage loans to be
purchased with pre-funding amounts. Totals may not add completely to 100%
because of rounding. All the calculations are a percent of the given group.

                                      S-16
<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
      25,000.01   -     50,000.00
      50,000.01   -     75,000.00
      75,000.01   -    100,000.00
     100,000.01   -    125,000.00
     125,000.01   -    150,000.00
     150,000.01   -    175,000.00
     175,000.01   -    200,000.00
     200,000.01   -    225,000.00
     225,000.01   -    250,000.00
     250,000.01   -    275,000.00
     275,000.01   -    300,000.00
     300,000.01   -    325,000.00
     325,000.01   -    350,000.00
     350,000.01   -    375,000.00
     375,000.01   -    400,000.00
     400,000.01   -    425,000.00
     425,000.01   -    450,000.00
     450,000.01   -    475,000.00
     475,000.01   -    500,000.00
     525,000.01   -    550,000.00
     600,000.01   -    625,000.00
     725,000.01   -    750,000.00
     875,000.01   -    900,000.00
Totals:                            100.00       100.00       100.00    100.00
                                   ======       ======       ======    ======

The average scheduled principal balance is (a) $______ for the mortgage loans,
(b) $______ for group I and (c) $______ for group II. The minimum and maximum
scheduled principal balances of the mortgage loans are $______ and $______,
respectively.

2)    Maximum Lifetime Mortgage Interest Rates on Group II

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

   13.001 - 13.500
   13.501 - 14.000
   14.001 - 14.500
   14.501 - 15.000
   15.001 - 15.500
   15.501 - 16.000
   16.001 - 16.500
   16.501 - 17.000
   17.001 - 17.500
   17.501 - 18.000
   18.001 - 18.500
   18.501 - 19.000
   19.001 - 19.500
   19.501 - 20.000
   20.001 - 20.500
        Totals                100.00              100.00
                              ======              ======

The weighted average maximum lifetime mortgage interest rate for group II is
_______%.

3)     Current Mortgage Interest Rates


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

    7.01  -   7.25
    7.26  -   7.50
    7.51  -   7.75
    7.76  -   8.00
    8.01  -   8.25
    8.26  -   8.50
    8.51  -   8.75
    8.76  -   9.00
    9.01  -   9.25
    9.26  -   9.50
    9.51  -   9.75
    9.76  -  10.00
   10.01  -  10.25
   10.26  -  10.50
   10.51  -  10.75
   10.76  -  11.00
   11.01  -  11.25
   11.26  -  11.50
   11.51  -  11.75
   11.76  -  12.00
   12.01  -  12.25
   12.26  -  12.50
   12.51  -  12.75
   12.76  -  13.00
   13.01  -  13.25
   13.26  -  13.50
   13.51  -  13.75
   13.76  -  14.00
   14.01  -  14.25
   14.26  -  14.50
   14.51  -  14.75
   14.76  -  15.00
   15.01  -  15.25
   15.26  -  15.50
   15.51  -  15.75
   15.76  -  16.00
Totals:                      100.00     100.00       100.00     100.00
                             ======     ======       ======     ======

The weighted average current mortgage interest rate is (a) ______% per annum for
the mortgage loans, (b) ______% per annum for group I and (c) ______% per annum
for group II.

                                      S-17
<PAGE>

4)     Minimum Lifetime Mortgage Interest Rates on Group II

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

    5.501  -  6.000
    6.001  -  6.500
    6.501  -  7.000
    7.001  -  7.500
    7.501  -  8.000
    8.001  -  8.500
    8.501  -  9.000
    9.001  -  9.500
    9.501  - 10.000
   10.001  - 10.500
   10.501  - 11.000
   11.001  - 11.500
   11.501  - 12.000
   12.001  - 12.500
   12.501  - 13.000
   13.001  - 13.500
   13.501  - 14.000
           Totals:                 100.00          100.00
                                   ======          ======

The weighted average minimum lifetime mortgage interest rate for group II is
______% per annum. ______% 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
   Gross Margin (%)     Mortgage Loans(%)    Principal Balance(%)
   ----------------     -----------------    --------------------

    3.751  -  4.000
    4.001  -  4.250
    4.251  -  4.500
    4.501  -  4.750
    4.751  -  5.000
    5.001  -  5.250
    5.251  -  5.500
    5.501  -  5.750
    5.751  -  6.000
    6.001  -  6.250
    6.251  -  6.500
    6.501  -  6.750
    6.751  -  7.000
    7.001  -  7.250
    7.251  -  7.500
    7.501  -  7.750
    7.751  -  8.000
    8.001  -  8.250
    8.251  -  8.500
    8.501  -  8.750
    9.251  -  9.500
Totals:                         100.00            100.00
                                ======            ======

The weighted average gross margin for group II is ______%.


6)     Next Interest Adjustment Dates on Group II

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









Totals:                     100.00                100.00
                            ======                ======


The weighted average next interest adjustment date for group II is ______.


7)     Original Combined Loan-to-Value Ratios on Group I/(1)/

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

  15.001  -   20.000
  20.001  -   25.000
  25.001  -   30.000
  30.001  -   35.000
  35.001  -   40.000
  40.001  -   45.000
  45.001  -   50.000
  50.001  -   55.000
  55.001  -   60.000
  60.001  -   65.000
  65.001  -   70.000
  70.001  -   75.000
  75.001  -   80.000
  80.001  -   85.000
  85.001  -   90.000
  90.001  -   95.000
  95.001  -  100.000
Totals:                    100.00           100.00
                           ======           ======

/(1)/ The combined 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 plus any senior lien balances
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 ______% for
group I.

                                      S-18
<PAGE>

8)     Original Loan-to-Value Ratios on Group II/(1)/

      Original             No. of     Scheduled
      Loan-to-            Mortgage    Principal
   Value Ratio(%)         Loans(%)    Balance(%)
   --------------         --------    ----------
  15.001 - 20.000
  20.001 - 25.000
  25.001 - 30.000
  30.001 - 35.000
  35.001 - 40.000
  40.001 - 45.000
  45.001 - 50.000
  50.001 - 55.000
  55.001 - 60.000
  60.001 - 65.000
  65.001 - 70.000
  70.001 - 75.000
  75.001 - 80.000
  80.001 - 85.000
  85.001 - 90.000
  90.001 - 95.000
Totals:                     100.00       100.00
                            ======       ======

/(1)/ The weighted average original loan-to-value ratio is ______% for group II.

9)     Remaining Amortization Term

                                   Group I                 Group II
                                   -------                 --------

                             No. of     Scheduled      No. of     Scheduled
      Remaining             Mortgage    Principal     Mortgage    Principal
    Term (Months)           Loans(%)    Balance(%)    Loans(%)    Balance(%)
    -------------           --------    ----------    --------    ----------
     55       60
    115      120
    139      144
    169      174
    175      180
    229      234
    235      240
    265      270
    295      300
    337      342
    343      348
    349      354
    356      360
Totals:                      100.00        100.00        100.00      100.00
                             ======        ======        ======      ======

The weighted average remaining amortization term is ____ months for group I
and ____ months for group II.

10)    Occupancy Type of Mortgaged Premises

                                 Group I                   Group II
                                 -------                   --------

                       No. of     Scheduled       No. of     Scheduled
                      Mortgage    Principal      Mortgage    Principal
Occupancy Type/(1)/   Loans(%)    Balance(%)     Loans(%)    Balance(%)
- -------------------   --------    ----------     --------    ----------
Primary Home
Second Home
Investor
Totals:                    100.00        100.00       100.00       100.00
                           ======        ======       ======       ======


/(1)/ As represented by the borrowers on their mortgage loan applications.

11)    Origination Program

                                 Group I                   Group II
                                 -------                   --------

                           No. of     Scheduled       No. of     Scheduled
                          Mortgage    Principal      Mortgage    Principal
Origination Program/(1)/  Loans(%)    Balance(%)     Loans(%)    Balance(%)
- ------------------------  --------    ----------     --------    ----------
Full Documentation
Limited Documentation
Stated Documentation
No Ratio
Totals:                   100.00        100.00        100.00       100.00
                          ======        ======        ======       ======

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


12)    Mortgage Loan Purpose

                                 Group I                   Group II
                                 -------                   --------

                           No. of     Scheduled       No. of     Scheduled
                          Mortgage    Principal      Mortgage    Principal
Loan Purpose              Loans(%)    Balance(%)     Loans(%)    Balance(%)
- ------------              --------    ----------     --------    ----------
Purchase
Refinance (cash out)
Refinance (no cash-out)
Totals:                    100.00       100.00        100.00       100.00
                           ======       ======        ======       ======


13)    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
Manufactured Housing
PUD
Townhouses
2-4 Family
High-Rise Condo
Low-Rise Condo
Single Family Detached
Single Family Attached
Totals:                    100.00       100.00         100.00        100.00
                           ======       ======         ======        ======



14)    Loan Types in Group II

                          No. of               Scheduled
   Loan Type        Mortgage Loans (%)   Principal Balance (%)
   ---------        ------------------   ---------------------
One Year CMT
2/28 LIBOR
3/27 LIBOR
Six Month LIBOR
Totals:                   100.00                  100.00
                          ======                  ======


Credit Score/1/

                     No. of
Range of            Mortgage        Scheduled Principal
Credit Scores       Loans (%)          Balance (%)
- -------------       ---------          -----------
Not Scored
* 400
401-450
451-500
501-550
551-600
601-650
651-700
701-750
751-800
+ 800

1) Credit Score is a tri-merged score.  A tri-merged score is based on the
number of scores available from the three national repositories and determined
as follows: If three scores exist for a borrower then credit score will equal
the middle score.  If two scores exist then credit score will equal the lower of
the two scores.  If only one score exists then credit score will equal that
score.

The weighted average credit score is equal to_______.

* means less than or equal to
+ means greater than


                                      S-19
<PAGE>


16)    State Distribution of Mortgaged Premises


<TABLE>
<CAPTION>
                                           Group I                                                     Group II
                                           -------                                                     --------
  State             No. of Mortgage Loans (%)    Scheduled Principal Balance(%)    (No. of Mortgage Loans (%)
  -----             -------------------------    ------------------------------    --------------------------
<S>                 <C>                          <C>                               <C>
Alabama
Alaska
Arizona
Arkansas
California
Colorado
Connecticut
Delaware
District of Columbia
Florida
Georgia
Hawaii
Idaho
Illinois
Indiana
Iowa
Kansas
Kentucky
Louisiana
Maine
Maryland
Massachusetts
Michigan
Minnesota
Mississippi
Missouri
Montana
Nebraska
Nevada
New Hampshire
New Jersey
New Mexico
New York
North Carolina
North Dakota
Ohio
Oklahoma
Oregon
Pennsylvania
Rhode Island
South Carolina
South Dakota
Tennessee
Texas
Utah
Vermont
Virginia
Washington
West Virginia
Wisconsin
Wyoming
Totals:                         100.00                     100.00                       100.00
                                ======                     ======                       ======

<CAPTION>

  State                    Scheduled Principal Balance (%)
  -----                    -------------------------------
<S>                        <C>
Alabama
Alaska
Arizona
Arkansas
California
Colorado
Connecticut
Delaware
District of Columbia
Florida
Georgia
Hawaii
Idaho
Illinois
Indiana
Iowa
Kansas
Kentucky
Louisiana
Maine
Maryland
Massachusetts
Michigan
Minnesota
Mississippi
Missouri
Montana
Nebraska
Nevada
New Hampshire
New Jersey
New Mexico
New York
North Carolina
North Dakota
Ohio
Oklahoma
Oregon
Pennsylvania
Rhode Island
South Carolina
South Dakota
Tennessee
Texas
Utah
Vermont
Virginia
Washington
West Virginia
Wisconsin
Wyoming
Totals:                               100.00
                                      ======
</TABLE>

                                      S-20
<PAGE>

Conveyance of Subsequent Mortgage Loans

     The trust may acquire from the pre-funding account after the closing date
approximately $       in aggregate scheduled principal balances of mortgage
loans for addition to group I and $        in aggregate scheduled principal
balances for addition to group II. Accordingly, the statistical characteristics
of the mortgage loan pool as a whole and of group I and II will change after the
acquisition by the trust of these additional mortgage loans. The depositor has
agreed to deliver subsequent mortgage loans for inclusion in the trust that will
not materially change the statistical characteristics of group I or group II.

     The inclusion of subsequent mortgage loans will be subject to the following
requirements:

     . no subsequent mortgage loan will be selected in a manner adverse to
       the interests of certificateholders;

     . the addition of subsequent mortgage loans will not result in the
       reduction, qualification or withdrawal of the then current ratings of the
       certificates;

     . each subsequent mortgage loan will be underwritten in accordance with
       the seller's underwriting guidelines;

     . no subsequent mortgage loan may be more than 30 days delinquent as of
       the related cut off date;

     . no subsequent mortgage loan may have a remaining term to maturity
       exceeding 360 months; and

     . no subsequent mortgage loan may have a loan-to-value ratio greater
       than       %.

     Following the purchase of the subsequent mortgage loans by the trust, the
pool of mortgage loans in the trust will have the following characteristics:

     . a weighted average mortgage interest rate of at least      % for group
       I and       % for group II, and, with respect to group II, a weighted
       average margin of at least        %;

     . a weighted average remaining amortization term of not more than
       months for group I and not less than     months for group II;

     . a weighted average loan-to-value ratio of not more than      % for
       group I and       % for group II;

     . with respect to group I, no more than     % of the mortgage loans will
       be secured by second liens and no more than    % of the mortgage loans
       will be balloon loans;

     . at least     % of the mortgage loans for group I and      % of the
       mortgage loans for group II will be secured by single-family, detached
       and attached, dwellings;

     . no more than    % of the mortgage loans for group I and      % of the
       mortgage loans for group II will be secured by investment properties;

     . no more than     % of the mortgage loans for group I will have
       balances greater than $      and no more than      % of the mortgage
       loans for group II will have balances greater than $          ;

     . at least      % of the mortgage loans for group I and        % of the
       mortgage loans for group II will be secured by owner occupied dwellings;

     . no more than     % of the mortgage loans for group I and     % of the
       mortgage loans for group II will have a combined loan-to value ratio in
       excess of      %; and

     . in the case of group I, not more than         %,       % and       %
       of the mortgage loans will have credit grades of B, C and D,
       respectively, and, in the case of group II, not more than     %,     %
       and      % of the mortgage loans will have credit grades of B, C and D
       respectively.


Additonal Information

     The description in this prospectus supplement of the mortgage loans and the
mortgaged premises is based upon the pool of identified mortgage loans, as
constituted at the close of business on the statistical cut off date. The pool
of mortgage loans will include additional mortgage loans. In addition, 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 believes that removal is necessary or appropriate.

The depositor may substitute other mortgage loans subject to specified terms and
conditions set forth in the trust agreement creating the trust. The seller
believes that the information set forth in this prospectus supplement with
respect to group I and group II is representative of the characteristics of the
respective group as it will be constituted at the closing date.

     The depositor will file a current report on Form 8-K with the Commission,
together with the trust 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. 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 of the offered certificates prepared the yield
tables and computational materials at the request of prospective investors,
based on assumptions provided by, and satisfying the special requirements of,
such prospective investors. Those tables and assumptions may be based on
assumptions that differ from the modeling assumptions used in preparing tables
set forth under the heading "Prepayment and Yield Considerations" on page S-__.
Accordingly, those tables and other materials may not be relevant to or
appropriate for investors other than those specifically requesting them.

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 ratio;

     .    mortgage payment history;

     .    employment stability; and

     .    number of years at residence.

     The seller underwrites each loan individually. The seller bases its
underwriting decision on the risk profile of the loan, even in instances where
the seller purchases a group of mortgage loans in bulk. In some of these bulk
purchases, the seller engages contract underwriters to underwrite individual
mortgage loans under the direct supervision of the seller's senior underwriting
staff.

                                      S-21
<PAGE>

     The seller customarily employs underwriting guidelines to aid in assessing:

     .    the borrower's ability and willingness to repay a loan according to
          its terms; and

     .    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 Freddie Mac
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 building 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 $______
to $______ and a second full appraisal for properties that have a value over
$______.

     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,
          such as W-2's and pay stubs, 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 employment; 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 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.

                                      S-22
<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          Maximum of one           Maximum of two 30-day     Maximum of four 30-        Maximum of five       Maximum of six
payments         30-day late              late payments in last     day late payments or       30-day and one 60-    30-day, two 60-
                 payment                  12 months (maximum of     two 30-day and one 60-     day late payments     and one 90-day
                                          one 30-day late payment   day late payments in       or four 30-day and    late payments
                                          if LTV is greater than    last 12 months             one 90-day late
                                          85%)                                                 payments in last 12
                                                                                               months

                                                    Secondary Credit

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


                                                  Bankruptcy Filings

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


                                                    Debt-To-Income Ratio

32%/42%                 45%                    50%                      50%                       55%                    60%


                                                 Maximum Combined Loan-To-Value

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

                                                       Maximum Loan-To-Value

   95%                   90%                   90%                      85%                       80%                    65%
</TABLE>

     The following table shows the distribution of the identified mortgage loans
as of the statistical cut off date in relation to the classifications described
above:


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

A+
A
A-
B
C
D
Totals
</TABLE>

Servicing of the Mortgage Loans

     General.  Meritech Mortgage Services, Inc., an affiliate of the depositor,
will service the mortgage loans. The servicer began its servicing operations in
1960 and operated under the name Cram Mortgage Service, Inc., before September
1994. The principal offices of the servicer are located in Fort Worth, Texas.
The servicer is a HUD-approved originator and is approved by and in good
standing with Fannie Mae and Freddie Mac. The servicer will provide customary
servicing functions with respect to the mortgage loans. Among other things, the
servicer is obligated under some circumstances to advance delinquent payments of
principal and interest

                                      S-23
<PAGE>

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 some of its servicing activities. See "Servicing of
Mortgage Loans" in the prospectus.

     As of _______, ____, the servicer serviced a portfolio of approximately
______ one-to-four family conventional residential mortgage loans totaling
approximately $____ billion. 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 it is 31 days past due on a contractual basis.

<TABLE>
<CAPTION>
                                                               Percentage of Total Portfolio
                          --------------------------------------------------------------------------------------------------------

                              December 31, ____          December 31, ____        December 31, ____          December 31, ____
                          -----------------------  ---------------------------  -----------------------  -------------------------
                           By No. of    By Dollar   By No. of    By Dollar of    By No. of   By Dollar     By No. of   By Dollar
                             Loans       Amount       Loans         Amount         Loans      Amount         Loans       Amount
                          -----------  ----------  ----------- ---------------  ----------- -----------  ------------ ------------
<S>                       <C>          <C>         <C>         <C>              <C>         <C>          <C>          <C>
Period of delinquency
 31 to 60 days
 61 to 90 days
 91 days or more
Total Delinquency /(1)/
  Loans in foreclosure
</TABLE>

________________________________
(1)  Totals may not sum due to rounding

     These statistics represent the recent experience of the servicer. There can
be no assurance that the delinquency and foreclosure experience of the mortgage
loans in the trust will be comparable. In addition, these 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 trust's 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 the 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
the mortgage loan on the first day of the due period with respect to each
distribution date. A due period is the period from and including the second day
of a month to and including the first day of the following month. In addition,
late payment fees with respect to the mortgage loans, any prepayment penalties,
revenue from miscellaneous servicing administration fees, 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 some

                                      S-24
<PAGE>

insurance premiums and 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 on that balance.

Advances and Month End Interest

     Before 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 believes
that the advance is non-recoverable. Advances of principal and interest will be
considered non-recoverable only to the extent those 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 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 the 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 trust agreement for the trust. See "Servicing of
Mortgage Loans -- Advances" in the prospectus.

     In addition, the servicer must deposit in its custodial account on or
before each remittance date (the 21st day of each month or the preceding
business day if the 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 the mortgage loan through the last day of the month
in which liquidation or prepayment occurred and interest actually received by
the servicer with respect to the 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 the 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.
The master servicer has limited experience master servicing mortgage loans. The
master servicer will:

     .    supervise the servicing of the mortgage loans;

                                      S-25
<PAGE>

     .    provide specified reports to the trustee regarding the mortgage loans;

     .    make advances to the extent described in this prospectus supplement
          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 a 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 the mortgage loans 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.


                      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 an offered
certificate at a discount, the actual yield to the investor will be lower than
that 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 an offered certificate at a premium, the actual yield to that
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 the properties;

     .    changes in the mortgagors' housing needs, job or employment status;
          and

     .    the credit quality of the mortgage loans.

     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

                                      S-26
<PAGE>

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 an
investor's determination.

     The term 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 that certificate will be distributed to the investor. 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. These
payments may be in the form of scheduled amortization or prepayments which
include prepayments, liquidations due to default or early termination of the
trust.

     The class AF-6 certificates will not be entitled to distributions of
principal, either scheduled or unscheduled, until ______, ____, except as
otherwise described in this prospectus supplement.  After that date, 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-__.

  In addition to the factors described above, the weighted average life and
yield to maturity of the class B-1A certificates of each group will be directly
related to the timing and amount of excess interest available for distribution
in reduction of the certificate principal balances of those certificates.  The
level of excess interest available on any distribution date will be influenced
by, among other things:

     .    The overcollateralization level of the related mortgage loans. This
          means the extent to which interest on the mortgage loans is accruing
          on a higher principal balance than the certificate principal balances
          of the related certificates;

     .    The delinquency and default experience of the mortgage loans. For
          example, excess interest will be applied to interest shortfalls on the
          certificates before it is distributed in reduction of the certificate
          principal balances of the class B-1A certificates;

     .    In the case of group II, the level of one month LIBOR and the indices
          for the adjustable rate mortgage loans. For example, for the mortgage
          loans in group II, excess interest is largely a function of the extent
          to which the values of the indices applicable to those mortgage loans
          plus the applicable gross margin exceed the applicable pass through
          rates; and

     .    In the case of group I, to the extent the weighted average net
          rate of the fixed rate loans in the group exceeds the weighted average
          of the pass through rates of the group I certificates.

                                      S-27
<PAGE>


No assurances can be given as to the amount of excess interest distributable at
any time or in the aggregate. Additionally, the Applicable Percentage for each
group, which varies from time to time and regulates the portion of excess
interest to be applied to distribution of the class B-1A certificates, will also
affect the weighted average lives of the class B-1A certificates. As described
herein, excess interest will be applied to the extent available as an additional
payment of principal on the certificates to create limited
overcollateralization. See "Description of the Offered Certificates" Excess
Interest" on page S-__. The level of excess interest available on any
distribution date will be influenced by the factors described above.

Mandatory Prepayment

     Amounts, other than interest or investment earnings, remaining in the
pre-funding account on the first distribution date after the end of the
pre-funding period will be applied as a prepayment of principal on the
certificates as described in this prospectus supplement under the heading
"Description of the Offered Certificates - Distributions" beginning on page
S-__. The seller believes that almost all of the original pre-funded amount will
be used by the trust to purchase subsequent mortgage loans. It is unlikely,
however, that the aggregate amount of subsequent mortgage loans purchased will
be identical to the original pre-funded amount. Consequently, certificateholders
will receive some prepayment of principal. See "Description of the Offered
Certificates - Pre-Funding Account and Capitalized Interest Account" on page
S-__.

Prepayments and Yields for Offered Certificates

     All the mortgage loans in group I are or will be 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, those mortgage loans are likely to be subject to higher
prepayment rates than if prevailing rates remain at or above the interest rates
on the mortgage loans.  Conversely, if prevailing interest rates rise
appreciably above the interest rates on fixed rate mortgage loans, those
mortgage loans are likely to experience a lower prepayment rate than if
prevailing rates remain at or below the interest rates on such mortgage loans.

     The pass through rates applicable to the class AF-4, class AF-5, class MF-
1, class MF-2, class BF-1 and class BF-1A certificates on any distribution date
will equal the lesser of:

     .    a fixed rate as set forth on page S-__, and

     .    the weighted average mortgage interest rate of the mortgage loans in
          group I, net of servicing fees and master servicing fees, for that
          distribution date. This is known as 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 the related certificates. The
mortgage interest rates of the identified mortgage loans in group I as of the
statistical cut off date are expected to range from ____% to ____% per annum.
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 those certificates. The weighted
average mortgage rate of identified mortgage loans in group I as of the
statistical cut off date is expected to be ____% per annum. The pass through
rate applicable to the class BV-1A certificates on any distribution date will
equal the lesser of:

     .    the fixed rate set forth on page S-__, and

     .    the weighted average net rate of the identified mortgage loans in
          group II.


The weighted average mortgage rate of the identified mortgage loans in group II
as of the statistical cut off date is expected to be ____% per annum.

     All the mortgage loans in group II are or will be 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,

                                      S-28
<PAGE>

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 final scheduled distribution date for each of the class AF-1, class AF-
2, class AF-3 and class AF-4 certificates is the date on which the certificate
principal balance of the class would be reduced to zero assuming, among other
things, that no prepayments are received on the mortgage loans in the related
group, that scheduled monthly payments of principal of and interest on each of
those mortgage loans are timely received, and the optional termination does not
occur. The final scheduled distribution date for each of 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 latest
possible maturing mortgage loan in the related group.

     The final scheduled distribution date for each of the class BF-1A and class
BV-1A certificates is the date on which the certificate principal balance of the
class would be reduced to zero assuming, among other things, that prepayments on
the mortgage loans in the related group occur at ____% of the related prepayment
assumption for the group and that scheduled monthly payments of principal of and
interest on each of those mortgage loans are timely received.

     The actual final distribution date with respect to each class of offered
certificates could occur significantly earlier than its last scheduled
distribution date because:

     .    prepayments are likely to occur which will be distributed in
          reduction of the related certificate principal balances, and

     .    the master servicer will have the right to purchase all of the
          mortgage loans on any distribution date when the aggregate scheduled
          principal balances of the mortgage loans have declined to less than
          __% of the sum of:

     .    the aggregate scheduled principal balances of the mortgage loans
          as of the cut off date, in the case of the initial mortgage loans, and
          as of their related cut off date or dates, in the case of subsequent
          mortgage loans, and

     .    any amounts of deposit in the pre-funding account, excluding
          interest or other investment earnings.

     The actual final distribution date with respect to each class of the
offered certificates will also be affected by the default and recovery
experience of the mortgage loans. The actual final distribution date of the
offered certificates may be earlier or later than the final scheduled
distribution date.

     On each distribution date, the class B-1A certificates of each group are
entitled to a portion of interest payments on the related mortgage loans after
required distributions of principal and interest on the certificates and payment
of trust expenses. This excess interest will be applied to reduce the
certificate principal balance of the related class B-1A certificates. See
"Description of the Offered Certificates -- Excess Interest" beginning on page
S-__. Based on the modeling assumptions described below and 100% of the
applicable prepayment assumption, the weighted average lives of the class BF-1A
and class BV-1A certificates would be ___ and ___ years, respectively. No
assurance can be given as to the actual rate of principal prepayments on the
related mortgage loans. Actual rates of prepayments that differ from those
anticipated could have a significant effect on the actual weighted average lives
of those certificates and could adversely affect their yield to maturity.

                                      S-29
<PAGE>


     Prepayments on mortgage loans are commonly measured relative to a
prepayment model or standard, called the prepayment assumption. A separate
prepayment assumption has been calculated for each group and represents an
assumed rate of constant prepayment relative to the then outstanding principal
balance of a pool of mortgage loans for a specified period. ____% of the
prepayment assumption for group I (Scenario IV for group I) assumes prepayment
rates of ____% per annum of the then outstanding principal balance of the
related mortgage loans in the first month of the life of those mortgage loans
and an additional ____% per annum in each month thereafter up to and including
the tenth month. Beginning in the eleventh month and in each month thereafter
during the life of those mortgage loans, ____% of the prepayment assumption for
group I assumes a constant prepayment rate of ___% per annum. ____% of the
prepayment assumption for group II (Scenario IV for group II) assumes prepayment
rates of ____% per annum of the then outstanding principal balance of the
related mortgage loans in the first month of life of those mortgage loans and an
additional ____% per annum in each month thereafter up to and including the 10th
month. In the 23rd month through the 25th month 100% of the prepayment
assumption for group II assumes a constant prepayment rate of ____% and in the
35th month through the 37th month assumes a constant prepayment rate of ____%.
From the 11th month through the 22nd month and in the 26th month through the
34th month and in the 38th month and in each month thereafter during the life of
those mortgage loans, ____% of the prepayment assumption for group II assumes a
constant prepayment rate of ____% per annum. As used in the tables below, ____%
prepayment assumption (Scenario I for each group below) assumes prepayment rates
equal to ____% of the prepayment assumption. This means that no prepayments on
the mortgage loans have the characteristics described below. No prepayment
assumption purports to be a historical description of prepayment experience or a
prediction of the anticipated rate of prepayment of any pool of mortgage loans,
including the related mortgage loans.

     The following tables have been prepared on the basis of the following
assumptions known as modeling assumptions:

     .    the mortgage loans of the related groups prepay at the indicated
          percentage of the related prepayment assumption;

     .    distributions on the offered certificates are received, in cash, on
          the 25th day of each month, commencing in __________, in accordance
          with the payment priorities set forth in this prospectus supplement;

     .    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;

     .    scheduled payments on the mortgage loans are assumed to be received on
          the first day of each due period commencing in _________, 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 in __________, and include 30 days' interest thereon;

     .    the level of six month LIBOR remains constant at ______%;

     .    the level of one year CMT remains constant at ______%;

                                      S-30
<PAGE>

     .    the pass through rates for the group II certificates, other than the
          class BV-1A certificates, are based on constant one month LIBOR of
          ______%;

     .    the closing date for the offered certificates is ______, ____;

     .    all of the original pre-funded amount is applied to acquire subsequent
          mortgage loans by _____, ____;

     .    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, subject to the applicable periodic adjustment caps and
          floors, of:

          .    the assumed level of the applicable index and

          .    the respective gross margin;

     .    for purposes of the "Weighted Average Life -- Optional Termination" in
          the tables, the offered certificates are redeemed on the clean-up call
          date;

     .    credit enhancement percentages for each group were derived from the
          certificate principal balances of the offered certificates set forth
          in this prospectus supplement;

     .    amounts on deposit in the pre-funding account earn interest at a rate
          equal to the net weighted average mortgage interest rate of the
          mortgage loans in the related group; and

     .    each group consists of mortgage loans having the approximate
          characteristics set forth in the following tables.

                                Group I  Loans

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


                                Group II Loans

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


              CMT Loans
</TABLE>

                                      S-31
<PAGE>

                             PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
             Scenario I   Scenario II  Scenario III  Scenario IV  Scenario V  Scenario VI   Scenario VII
<S>          <C>          <C>          <C>           <C>          <C>         <C>           <C>
Group I
Prepayment
Assumption:
Group II
Prepayment
Assumption:
</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 in years of the offered certificates, based on prepayment scenarios
described in the table entitled "Prepayment Scenarios." The percentages have
been rounded to the nearest 1%.

                                      S-32
<PAGE>

              PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE


<TABLE>
<CAPTION>
                                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>   <C>
  Initial Percent                                                   Initial Percent







Weighted Average Life/(1)/                                        Weighted Average Life/(1)/
  Maturity                                                          Maturity
  Optional Termination                                              Optional Termination

<CAPTION>
                                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>   <C>
  Initial Percent                                                   Initial Percent






Weighted Average Life/(1)/                                        Weighted Average Life/(1)/
  Maturity                                                          Maturity
  Optional Termination                                              Optional 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.

                                      S-33
<PAGE>

              PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

<TABLE>
<CAPTION>
                                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>   <C>
  Initial percent                                                     Initial Percent




Weighted Average Life/(1)/                                          Weighted Average Life/(1)/
  Maturity                                                            Maturity
  Optional Termination                                                Optional Termination

<CAPTION>
                                Class MF-1 Scenario                                              Class MF-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>   <C>
  Initial Percent                                                     Initial Percent





Weighted Average Life/(1)/                                          Weighted Average Life/(1)/
  Maturity                                                            Maturity
  Optional Termination                                                Optional 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.

                                      S-34
<PAGE>

              PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

<TABLE>
<CAPTION>
                               Class BF-1 Scenario                                             Class BF-1A 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>  <C>
  Initial Percent                                                  Initial Percent











Weighted Average Life/(1)/                                       Weighted Average Life/(1)/
 Maturity                                                          Maturity
 Optional Termination                                              Optional Termination

<CAPTION>
                               Class AV-1 Scenario
                   --------------------------------------------
                     I     II    III    IV     V     VI   VII
                     -     --    ---    --     -     --   ---
<S>                <C>     <C>   <C>    <C>    <C>   <C>  <C>

  Initial Percent





Weighted Average Life/(1)/
  Maturity
   Optional 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.

                                      S-35
<PAGE>

             PERCENTAGE OF INITITAL CERTIFICATE PRINCIPAL BALANCE


<TABLE>
<CAPTION>
                               Class MV-1 Scenario                                             Class MV-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>  <C>
  Initial Percent                                                  Initial Percent









Weighted Average Life/(1)/                                       Weighted Average Life/(1)/
 Maturity                                                          Maturity
 Optional Termination                                              Optional Termination

<CAPTION>

                               Class BV-1 Scenario                                             Class BV-1A 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>  <C>
  Initial Percent                                                  Initial Percent









Weighted Average Life/(1)/                                       Weighted Average Life/(1)/
 Maturity                                                          Maturity
 Optional Termination                                              Optional 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.

                                      S-36
<PAGE>

     There is no assurance that prepayments will occur at any constant
percentage or in accordance with any of the prepayment assumptions.

Payment Delay Feature of Group I Certificates and Class BV-1A Certificates

     The effective yield to the holders of group I certificates and the class
BV-1A certificates will be lower than the yield otherwise produced by the
related pass through rate and the purchase price of those certificates because
principal and interest distributions will not be payable to holders until at
least the 25th day of the month following the month of accrual (without any
additional distributions of interest or earnings thereon in respect of such
delay).


                    DESCRIPTION OF THE OFFERED CERTIFICATES

General

     The certificates to be issued by the trust will consist of:

     .    the following group I certificates, all of which are offered
          certificates:

          .    class AF-1, class AF-2, class AF-3, class AF-4, class AF-5 and
               class AF-6 certificates;

          .    class MF-1 and class MF-2 certificates;

          .    class BF-1 certificates; and

          .    class BF-1A certificates;

     .    the following group II certificates, all of which are offered
          certificates:

          .    class AV-1 certificates;

          .    class MV-1 and class MV-2 certificates;

          .    class BV-1 certificates; and

          .    class BV-1A certificates; and

     .    the class C and class R certificates, which are private certificates.

     References to class A, class M-1, class M-2, class B-1 and class B-1A are,
as the context requires, references to certificates of either or both groups of
similar designations.  The class M-1, class M-2, class B-1 and class B-1A
certificates are subordinated certificates.

     The sum of the initial scheduled principal balances of each group and
related amounts on hand in the pre-funding account will equal the initial
certificate principal balances of the related certificates. The class M-1
certificates are subordinate in right of payment to the class A certificates;
the class M-2 certificates are subordinate in right of payment to the class A
and class M-1 certificates; the class B-1

                                      S-37
<PAGE>

certificates are subordinate in right of payment to the class A, class M-1 and
class M-2 certificates; and the class B-1A certificates are subordinate in right
of payment to the class A, class M-1, class M-2 and class B-1 certificates, in
each case to the extent described herein. See "--Distributions - Distributions
of Principal."

     Significant defined terms that are necessary to develop an understanding of
the manner in which distributions will be made on the offered certificates
appear in the Glossary at the end of this prospectus supplement.

     Persons in whose names certificates are registered in the certificate
register maintained by the trustee are the holders of the certificates.  For as
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 trust
agreement for the trust will be Cede & Co., a nominee of DTC.  No beneficial
owner will be entitled to receive a definitive certificate representing the
beneficial owner's interest in the trust, except in the event that physical
certificates are issued under limited circumstances set forth in the trust
agreement.  All references in this prospectus supplement and the accompanying
prospectus 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-__.

     As described under  "The Mortgage Loan Pool" on page S-__, the mortgage
loan pool is divided into group I, which contains mortgage loans having fixed
interest rates, and group II, which contains mortgage loans having adjustable
interest rates.

     The trust agreement for the trust requires that the trustee create an asset
proceeds account and a distribution account.  All funds in those accounts must
be invested and reinvested, as directed by the master servicer, in permitted
investments.  See "The Agreement -- Administration of Accounts" in the
prospectus.

     One day prior to the related distribution date or, if that day is not a
business day, the immediately preceding business day 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 for that
distribution date.

Distributions

     General.  Distributions on each class of the certificates will be made on
each distribution date to holders of record as of the last business day of the
month immediately preceding the calendar month in which the distribution date
occurs, or the closing date in the case of the first distribution date, in an
amount equal to the product of the holder's percentage interest and the amount
to be distributed to that class on the distribution date.  The percentage
interest represented by any certificate will be equal to the percentage obtained
by dividing the certificate principal balance of the certificate by the
certificate principal balance of all certificates of the same class.

                                      S-38
<PAGE>

     Distributions of Interest.  On each distribution date, the amount of
interest distributable with respect to group I certificates and the class BV-1A
certificates is the interest which has accrued on those certificates at the
related pass through rate during the calendar month immediately preceding the
calendar month in which the distribution date occurs.  On each distribution
date, interest distributable with respect to the group II certificates, other
than the class BV-1A certificates, is the interest which has accrued on those
certificates 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 an accrual period for the related distribution date.
The pass through rates for the certificates can be found on page S-__ above.

     All calculations of interest on the group I certificates and on the class
BV-1A certificates will be made on the basis of a 360-day year assumed to
consist of twelve 30-day months (30/360).  All calculations of interest on the
group II certificates, other than the class BV-1A certificates, will be made on
the basis of the actual number of days and a year of 360 days.

     On each distribution date, the interest funds and any amounts transferred
from the capitalized interest account for that distribution date with respect to
each group are required to be distributed in the following order of priority
until the interest funds and any amounts transferred from the capitalized
interest account have been fully distributed:

     .    to each class of the class A certificates, in the case of group I, and
          the class AV-1 certificates, in the case of group II, the Current
          Interest and any Interest Carry Forward Amount for the class and
          distribution date; provided, however, if the interest funds and any
          amounts transferred from the capitalized interest account for group I
          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, the interest funds and other amounts
          transferred will be distributed pro rata among each class of the class
          A certificates based on the ratio of:

          .    the Current Interest and Interest Carry Forward Amount for that
               class to

          .    the total amount of Current Interest and any Interest Carry
               Forward Amount for the class A certificates of the group;

     .    to the class M-1 certificates of the group, the Current Interest for
          that class and distribution date;

     .    to the class M-2 certificates of the group, the Current Interest for
          that class and distribution date;

     .    to the class B-1 certificates and class B-1A certificates of the
          group, the Current Interest for those classes and distribution date;
          provided, however, if the interest funds and any amounts transferred
          from the capitalized interest account for a group of mortgage loans
          are not sufficient to make a full distribution of the Current Interest
          with respect to the class B-1 and class B-1A certificates of the
          group, the interest funds and any amounts transferred from the
          capitalized interest account will be distributed pro rata among each
          of the class B-1 certificates and the class B-1A certificates based on
          the ratio of:

          .    the Current Interest for the class to

                                      S-39
<PAGE>

          .    the total amount of Current Interest for the class B-1 and class
               B-1A certificates of the group; and

     .    any remainder as described below under the subheading "-- Excess
          Interest" on page S-__.

     The pass through rates for the group II certificates on any distribution
date are capped at the Group II Available Funds Cap for that date.  Except with
respect to the class BV-1A certificates, on any distribution date that the pass
through rate for a class of the group II certificates is based upon the Group II
Available Funds Cap, the excess of the amount of interest that the class would
have been entitled to receive on that 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 the amount of interest
the class received on that distribution date based on the Group II Available
Funds Cap, together with the unpaid portion of any excess from prior
distribution dates (and interest accrued 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 that class.  Group II Certificates Carryover
Amounts will be payable on any distribution date, to the extent there are
sufficient available funds but only on or prior to the last distribution date
with respect to a class as described in this prospectus supplement.  The rating
of the group II certificates does not address the likelihood of the payment of
any Group II Certificates Carryover Amount.  The class BV-1A certificates will
not be entitled to any Group II Certificates Carryover Amount.  Certain group I
certificates are also subject to a cap, but are not entitled to amounts in
respect of shortfalls resulting from the application of the cap.

     After the Clean-Up Call Date, the pass-through rates on the class AF-5,
class MF-1 and class MF-2 certificates will increase by ____% and the initial
spread over one month LIBOR for the class AV-1, class MV-1, class MV-2 and class
BV-1 certificates increases to ____%, ____%, ____% and ____%, respectively.

     Distributions of Principal. On each distribution date, the Principal
Distribution Amount for that distribution date with respect to each group is
required to be distributed in the following order of priority until the
Principal Distribution Amount has been fully distributed:

     .    the class A certificates of the group, the Class A Principal
          Distribution Amount for the 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 the 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 distribution will be made to any class until the
          certificate principal balances of all the class A certificates with a
          lower numeral designation shall have been reduced to zero; and the
          Class A Principal Distribution Amount for group II is required to be
          distributed to the class AV-1 certificates until the certificate
          principal balance of that class has been reduced to zero, and
          provided, further, that, on any distribution date on which the
          certificate principal balance of the class A certificates with respect
          to group I is equal to or greater than the scheduled principal
          balances of the mortgage loans in that group, the Class A Principal

                                      S-40
<PAGE>

          Distribution Amount for group I will be distributed pro rata and not
          sequentially to those class A certificates;

     .    to the class M-1 certificates of the group, the Class M-1 Principal
          Distribution Amount for that class;

     .    to the class M-2 certificates of the group, the Class M-2 Principal
          Distribution Amount for that class;

     .    to the class B-1 certificates of the group, the Class B-1 Principal
          Distribution Amount for that class;

     .    if a Subordinated Trigger Event exists with respect to the group on
          the distribution date, sequentially to the class B-1, class M-2 and
          class M-1 certificates of the group, in that order, as provided in the
          trust agreement, an amount equal to, generally, the sum of the Class
          B-1A Principal Distribution Amount and the Released Principal Amount
          for the group on that date; and

     .    to the class B-1A certificates of the group, the Class B-1A Principal
          Distribution Amount, provided that a Subordinated Trigger Event for
          the group does not exist on that date.

     Notwithstanding the foregoing, before the related Stepdown Date, or while a
Trigger Event with respect to a group exists, the Principal Distribution Amount
for the group will be distributed in the following order of priority:

     .    exclusively to the class A certificates of the related group (in
          accordance with the two provisos to the first item of the immediately
          preceding paragraph) until the certificate principal balances of the
          class A certificates have been reduced to zero;

     .    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 group;

     .    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 group;

     .    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 group; and

     .    after the certificate principal balance of the related class B-1
          certificates has been reduced to zero, exclusively to the class B-1A
          certificates of the group.

     While a Subordinated Trigger Event with respect to a group exists, the sum
of principal otherwise distributable to the class B-1A certificates and the
Released Principal Amount of the group will be distributed to the remaining more
senior certificates of the group, in inverse order of seniority.

                                      S-41
<PAGE>

Excess Interest

     On each distribution date, interest funds with respect to each group not
otherwise required to be distributed as described under the heading "--
Distributions--Distributions of Interest" will be required to be distributed in
the following order of priority until fully distributed:

     .    the Extra Principal Distribution Amount for the group;

     .    to the class M-1 certificates of the group, the Interest Carry Forward
          Amount for that class;

     .    to the class M-1 certificates of the group, the Unpaid Realized Loss
          Amount for that class;

     .    to the class M-2 certificates of the group, the Interest Carry Forward
          Amount for that class;

     .    to the class M-2 certificates of the group, the Unpaid Realized Loss
          Amount for that class;

     .    pro rata, to the class B-1 and class B-1A certificates of the group,
          the Interest Carry Forward Amount for those classes;

     .    to the class B-1 certificates of the group, the Unpaid Realized Loss
          Amount that class;

     .    to the class B-1A certificates of the group, the Unpaid Realized Loss
          Amount for that class;

     .    for distribution to the other group to the extent that any of the
          amounts listed above (including any Extra Principal Distribution
          Amount, but only to the extent of the items set forth in clause (x) of
          the definition thereof without regard to whether the related B-1A
          certificates remain outstanding) with respect to the other group have
          not otherwise been distributed in full for that distribution date in
          accordance with the priorities set forth above;

     .    in the case of group II, to the group II certificates (other than the
          class BV-1A certificates), in the order in which distributions of
          Current Interest are made, the Group II Certificates Carryover;

     .    to the class B-1A certificates of the group, an amount (the "B-1A
          Distributable Amount") equal to the related Applicable Percentage for
          that date of the remaining amount until the certificate principal
          balance of that class has been reduced to zero;

     .    on the distribution date on which the certificate principal balance of
          the class B-1A certificates of the group has been reduced to zero, any
          remaining B-1A Distributable Amount for that group will be applied as
          additional Extra Principal Distribution Amount; and

     .    the class C and class R certificates, the remaining amount.

     The level of excess interest for a group will depend on, among other
things:

                                      S-42
<PAGE>

     .    the overcollateralization level of the related mortgage loans;

     .    the loss experience of the related mortgage loans;

     .    in the case of group II, the level of one month LIBOR and the indices
          for the adjustable rate mortgage loans;

     .    in the case of group I, the extent to which the weighted average net
          rate of the fixed rate loans in the group exceeds the weighted average
          of the pass through rates of the group I certificates.

No assurance can be given as to the level of excess interest any time.  For a
more detailed description of the factors affecting the level of excess interest
see "Prepayment and Yield Consideration--General."

     Realized Losses.  If, on any distribution date, 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 the group, the
certificate principal balances of the subordinate certificates (but not the
class A certificates) of the group will be reduced by an amount equal to that
excess, which is an Applied Realized Loss Amount, in inverse order of seniority:

     .    first, to the related class B-1A certificates, until the certificate
          principal balance of that class has been reduced to zero;

     .    second, to the related class B-1 certificates, until the certificate
          principal balance of that class has been reduced to zero;

     .    third, to the related class M-2 certificates, until the certificate
          principal balance of that class has been reduced to zero; and

     .    fourth, to the related class M-1 certificates, until the certificate
          principal balance of that class has been reduced to zero.

     If the certificate principal balance of a class of subordinate 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.
On subsequent distribution dates, however, as described above, interest funds
with respect to each group not otherwise required to be distributed with respect
to interest on the certificates will be applied to reduce Unpaid Realized Loss
Amounts in direct order of seniority.

     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 subordinate 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.

                                      S-43
<PAGE>


Pre-Funding Account and Capitalized Interest Account


     On the closing date, the seller will deposit approximately $       into a
separate pre-funding account to be maintained in the name of the trustee for the
benefit of the holders of the group I certificates and group II certificates, as
applicable. Approximately $       of the original pre-funded amount will be used
to acquire group I subsequent mortgage loans and approximately $       of the
original pre-funded amount will be used to acquire group II subsequent mortgage
loans, in each case during the period beginning on the closing date and
generally terminating on the earlier to occur of:


    .    the date on which the amount on deposit in the pre-funded account,
        excluding any interest or other investment earning, is less than $     ;
        and


    .         ,      .

     The original pre-funded amount will be reduced during the pre-funding
period by the amount used to purchase subsequent mortgage loans in accordance
with the trust agreement for the trust. Any pre-funded amount, excluding any
interest or other investment earnings, remaining at the end of the pre-funding
period will be included as part of principal funds and will be distributed to
holders of group I certificates and group II certificates, respectively, on the
first distribution date thereafter as a prepayment of principal in reduction of
the related certificate principal balances. This will result in an unscheduled
distribution of principal in respect of the related certificates on that date.



     In addition, on the closing date the seller will deposit approximately
$       into a separate capitalized interest account to be maintained in the
name of the trustee for the benefit of holders of the group I certificates and
group II certificates, as applicable. Amounts on deposit in the capitalized
interest account will be applied during the pre-funding period to the extent
necessary to ensure that the full amount of interest required to be distributed
to holders of the related classes of offered certificates in distributed.
Amounts remaining in the capitalized interest account, excluding interest and
any other investment earnings, after the end of the pre-funding period will be
paid to the seller.


     Amounts on deposit in the pre-funding account and the capitalized interest
account will be invested in permitted investments. All interest and any other
investment earnings on amounts on deposit in the pre-funding account and the
capitalized interest account will be paid to the seller. Neither the pre-funding
account nor the capitalized interest account will be assets of any REMIC
established under the trust agreement for the trust. For federal income tax
purposes, the pre-funding account and the capitalized interest account will be
owned by, and all interest and other investment earnings on amounts in the pre-
funding account and the capitalized interest account will be taxable to, the
seller.

Calculation of One Month LIBOR

     On each interest determination date, which is the second business day
preceding each distribution date (_________, ____ for the first distribution
date), the master servicer will determine one month LIBOR.

     One month LIBOR means, as of any interest determination date, the rate for
one-month U.S. dollar deposits which appears on the Telerate Page 3750, as of
11:00 a.m., London time, on that interest determination date.  If that rate does
not appear on Telerate Page 3750, the rate for that day will be determined on
the basis of the rates at which deposits in United States dollars are offered by
the reference banks at approximately 11:00 a.m., London time, on that day to
prime banks in the London interbank market for a period equal to the relevant
accrual period (commencing on the first day of that 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 that accrual period).

     Telerate Page 3750 means the display page currently so designated on the
Bridge Telerate Market Report (or another page that 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.  Beneficial
owners may elect to hold their book-entry certificates directly through DTC in
the United States or Clearstream Banking, societe anonyme (formerly Cedelbank),
or Euroclear in Europe if they are participants of those systems 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 the 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.

                                      S-44
<PAGE>

                              THE TRUST AGREEMENT


     The certificates will be issued in accordance with a trust agreement to be
dated as of _________, ____, among the depositor, the master servicer and the
trustee.  In addition to the provisions of the trust agreement summarized
elsewhere in this prospectus supplement, there is set forth below a summary of
certain other provisions of the trust 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
under the trust agreement and will sell without recourse the initial mortgage
loans, excluding any prepayment penalties payable with respect thereto, to the
trust, and the trust will issue the certificates under the terms of the trust
agreement. During the pre-funding period, the depositor may sell without
recourse subsequent mortgage loans. 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 of the trust agreement without
exhibits. Requests should be addressed to Saxon Asset Securities Company, 4880
Cox Road, Glen Allen, Virginia 23060, Attention: Secretary.

     The trust will consist of:

     .    the mortgage loans, excluding any prepayment penalties payable with
          respect to those loans;

     .    those assets that are held in any account held for the benefit of the
          certificateholders;

     .    any mortgaged premises acquired on behalf of the certificateholders by
          foreclosure or by deed in lieu of foreclosure;

     .    the rights of the trustee to receive the proceeds of applicable
          insurance policies and funds, if any, required to be maintained under
          the terms of the trust agreement;

     .    certain rights of the depositor to the enforcement of representations
          and warranties made by the seller relating to the mortgage loans; and

     .    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 will report or cause to be
reported in writing to each holder of an offered certificate:

     .    with respect to each class of offered certificates based on a
          certificate in the original principal amount of $____:

                                      S-45
<PAGE>

          .    the amount of the distribution on the distribution date;

          .    the amount of the distribution allocable to interest;

          .    the amount of the distribution allocable to principal, separately
               identifying the aggregate amount of any prepayments, substitution
               shortfalls, repurchase amounts or other recoveries of principal
               included therein, any Extra Principal Distribution Amount and any
               Applied Realized Loss Amount with respect to, and any Unpaid
               Realized Loss at, the distribution date;

          .    the principal balance after giving effect to any distribution
               allocable to principal; and

          .    any Interest Carry Forward Amount;

     .    the weighted average of the mortgage interest rates on the mortgage
          loans in each group less the servicing and master servicing fee rates;

     .    the Realized Losses for each group for the related period and
          cumulatively since the cut off date;

     .    the largest mortgage loan balance outstanding in each group;

     .    the servicing fees and master servicing fees allocable to each group;

     .    one month LIBOR on the most recent interest determination date;

     .    the pass through rates for the group I certificates, if based on the
          weighted average net rate, and the group II certificates for the
          current accrual period, including the class BV-1A certificates if
          based on the weighted average net rate; and

     .    for each distribution date during the pre-funding period, the amount,
          if any, on deposit in the pre-funding account and the capitalized
          interest account, stated separately.

Delivery and Substitution of Mortgage Loans

     The depositor must repurchase any mortgage loan for which the required
documentation is not delivered on the closing date (or subsequent closing dates,
in the case of subsequent mortgage loans) or reasonably promptly thereafter.
Under the limited circumstances specified in the trust 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, National Association, will act as trustee of the
trust.  The mailing address of the trustee's 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:

     .    ___% to each of the class C and class R certificates; and

                                      S-46
<PAGE>

     .    ___% to the classes of offered 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 the holders and upon the last
to occur of:

     .    the final payment or other liquidation, or any related advance, of the
          last mortgage loan;

     .    the disposition of all property acquired in respect of any mortgage
          loan remaining in the trust; and

     .    at any time when a qualified tax liquidation of the trust is effected
          as described below under "--Termination Upon Loss of REMIC Status."

     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 __% of the sum of:

     .         the aggregate scheduled principal balances of the mortgage loans
          as of the cut off date, in the case of the initial mortgage loans, and
          as of their related cut off date or dates, in the case of subsequent
          mortgage loans and

     .         any amounts on deposit in the pre-funding account, excluding any
          interest or other investment earnings.

purchase from the trust 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 __% of the aggregate scheduled
principal balances of the mortgage loans plus one month's interest computed as
provided in the trust agreement. The date on which this optional repurchase is
made is known as the clean-up call date.

     Termination Upon Loss of REMIC Status.  Following a final determination by
the IRS 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 the appeal from which no further
appeal may be taken, to the effect that any REMIC established under the trust
agreement does not and will no longer qualify as a REMIC according to Section
860D of the Code, at any time on or after the date which is 30 calendar days
following that 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:

     .    the original note endorsed in blank or to the order of the trustee or
          a custodian acting on behalf of the trustee, or a lost note affidavit
          in lieu thereof, with all prior and intervening endorsements (the
          seller, in some instances, having instructed the party selling a
          mortgage loan to the seller to have required the originator to endorse
          the original note directly to such custodian);

     .    the original recorded security instrument or a certified copy, or if
          the original security instrument has been submitted for recordation
          but has not been returned by the applicable public recording office, a
          photocopy certified by an officer of the related servicer, title
          company, closing/settlement-escrow agent or closing attorney;

                                      S-47
<PAGE>

     .    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 from the originator to the
          custodian) or if any 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;

     .    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 the servicer in blank or to the trustee
          or custodian in recordable form;

     .    except as to any second lien mortgage loan with a balance of less than
          $______, an original title insurance policy, certificate of title
          insurance or written commitment or a copy certified as true and
          correct by the insurer; and

     .    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 mortgage loan 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
representation, warranty or covenant which materially and adversely affects the
interests of the holders of the certificates, the discovering party will
promptly notify the depositor and the seller.  The seller will have 60 days from
its discovery or its receipt of a notice to cure the 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 if the servicer breaches its servicing agreement.  In the event of a
termination, the master servicer must appoint a successor servicer to assume the
obligations of the servicer under the servicing agreement, including the
obligation to make advances.  See "The Mortgage Loan Pool -Advances and Month
End Interest" on page S-__.  If the master servicer is unable to appoint a
successor servicer, 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.

                                      S-48
<PAGE>

Governing Law

     The trust 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.

                   MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     The following discussion 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 the information
discussed under the heading "Material Federal Income Tax Consequences" in the
prospectus.  The discussion in this prospectus supplement 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 of the purchase, ownership and
disposition of the offered certificates.

REMIC Elections

     The trustee will cause two elections to be made to treat certain assets of
the trust, other than the pre-funding account and the capitalized interest
account, as REMICs for federal income tax purposes. The assets of the pooling
REMIC will consist of the mortgage loans and substantially all other property in
the trust other than the pre-funding account and the capitalized interest
account; the pooling REMIC will issue uncertificated 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 several classes of interests which will
be designated as regular interests and the residual interest in the issuing
REMIC. The offered certificates and the private certificates, other than the
class R certificate, will evidence ownership of the regular interests in the
issuing REMIC. The class R certificates will evidence ownership of the entire
residual interest in each of the pooling REMIC and the issuing REMIC.

     In the opinion of McGuire, Woods, Battle & Boothe LLP, special counsel to
the depositor, for federal income tax purposes, 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, assuming that:

     .    the REMIC elections are made;

     .    the trust agreement is fully executed, delivered and enforceable
          against the parties in accordance with its terms;

     .    the transactions described in this prospectus supplement are completed
          on substantially the terms and conditions described; and

     .    the trust agreement is complied with by all parties.

                                      S-49
<PAGE>

     The offered certificates generally will be treated as debt instruments
issued by the issuing REMIC for federal income tax purposes.  Although not free
from doubt, the trustee will treat all stated interest on the offered
certificates as qualified stated interest within the meaning of the Treasury
regulations related to original issue discount.  A holder must include this
stated interest in income as it accrues, regardless of the holder's regular
method of accounting.

     Some classes of offered certificates may be issued with OID. The prepayment
assumption to be used for purposes of accrual of OID is __% CPR. No
representation is made, however, that the mortgage loans will prepay at this
rate or at any other rate.

     For more information concerning the tax treatment of offered certificates,
see, "Material Federal Income Tax Consequences - REMIC Certificates -Taxation of
REMIC Regular Certificates" in the prospectus.

                             ERISA CONSIDERATIONS

     Fiduciaries of employee benefit plans or other retirement plans or
arrangements, including individual retirement accounts and annuities, Keogh
plans and collective investment funds, and separate accounts in which those
plans, accounts or arrangements are invested, that are subject to ERISA, or
section 4975 of the Internal Revenue Code should carefully review with their
legal advisors whether the purchase or holding of offered certificates could
give rise to a transaction that is prohibited or is not otherwise permitted
either under ERISA or Section 4975 of the Code.

     The U.S. Department of Labor issued an individual exemption, Prohibited
Transaction Exemption ___, on ___, ___ to [name of underwriter] which generally
exempts from the application of the prohibited transaction provisions of Section
406 of ERISA, and the excise taxes imposed on those prohibited transactions
pursuant to Sections 4975(a) and (b) of the Code and Section 502(i) of ERISA,
certain transactions, among others, relating to the servicing and operation of
mortgage pools and the purchase, sale and holding of mortgage pass through
certificates underwritten by an underwriter, provided that certain conditions
set forth in the exemption are satisfied. For purposes of the discussion under
this heading, the term underwriter includes:

     .    the underwriters named on the cover page of this prospectus
          supplement;

     .    any person directly or indirectly, through one or more intermediaries,
          controlling, controlled by or under common control with any of those
          underwriters; and

     .    any member of the underwriting syndicate or selling group with respect
          to the offered certificates.

     The individual exemption sets forth seven general conditions which must be
satisfied for a transaction involving the purchase, sale and holding of the
offered certificates to be eligible for exemptive relief:

                                      S-50
<PAGE>

     .    the acquisition of the offered certificates by certain employee
          benefit plans subject to Section 4975 of the Code must be on terms
          that are at least as favorable to the plan as they would be in an
          arm's-length transaction with an unrelated party;

     .    the rights and interests evidenced by the offered certificates must
          not be subordinate to the rights and interests evidenced by the other
          certificates of the same trust;

     .    the offered certificates at the time of acquisition by the plan must
          be rated in one of the three highest generic rating categories by the
          following national credit rating agencies: Standard & Poor's Ratings
          Services, a division of The McGraw-Hill Companies, Inc., Moody's
          Investors Service, Inc., Duff & Phelps Credit Rating Co. or Fitch
          IBCA, Inc.;

     .    the trustee cannot be an affiliate of any member of a restricted group
          consisting of any underwriter, the depositor, the master servicer, the
          servicer, any sub-servicer and any mortgagor with respect to mortgage
          loans constituting more than 5% of the aggregate unamortized principal
          balance of the mortgage loans in the trust as of the date of initial
          issuance of the offered certificates;

     .    the sum of all payments made to and retained by:

          .    the underwriters must represent not more than reasonable
               compensation for underwriting the offered certificates;

          .    the depositor under the assignment of the mortgage loans to the
               trust must represent not more than the fair market value of those
               obligations;

          .    the master servicer, the servicer and any subservicer must
               represent not more than reasonable compensation for that person's
               services under the trust agreement and reimbursement of that
               person's reasonable expenses in connection with the person's
               duties as master servicer, servicer or subservicer;

     .    the investing plan must be an accredited investor as defined in Rule
          501(a)(1) of Regulation D of the Commission under the Securities Act
          of 1933, as amended;

     .    the following three conditions must be met:

          .    the investment pool may consist only of assets of the type
               enumerated in the exemption and which have been included in other
               investment pools;

          .    certificates evidencing interests in the other investment pools
               have been rated in one of the three highest generic rating
               categories by one of the specified national credit rating
               agencies for at least one year prior to a plan's acquisition of
               certificates; and

          .    certificates evidencing interests in the other investment pools
               have been purchased by investors other than plans for at least
               one year prior to a plan's acquisition of certificates.

For further information, see "ERISA Considerations" in the accompanying
prospectus.

     In addition, the exemption will not apply to a plan's investment in offered
certificates if the plan fiduciary responsible for the decision to invest in
offered certificates is a mortgagor or

                                      S-51
<PAGE>

obligor with respect to more than 5% of the fair market value of the obligations
constituting the mortgage loans or an affiliate of the mortgagor or obligor,
unless:

     .    in the case of an acquisition in connection with the initial issuance
          of any certificates, at least 50% of each class of certificates in
          which plans have invested is acquired by persons independent of the
          restricted group and at least 50% of the aggregate interest in the
          trust is acquired by persons independent of the restricted group;

     .    the plan's investment in any class of certificates does not exceed 25%
          of the outstanding certificates of the class at the time of
          acquisition;

     .    immediately after the acquisition, no more than 25% of the plan assets
          with respect to which the investing fiduciary has discretionary
          authority or renders investment advice are invested in certificates
          evidencing interest in trusts sponsored or containing assets sold or
          serviced by the same entity; and

     .    the plan is not sponsored by any member of the restricted group.

     On July 21, 1997, the DOL published in the Federal Register an amendment to
the exemption, which extends exemptive relief to certain mortgage-backed and
asset-backed securities transactions using pre-funding accounts for trusts
issuing pass through certificates. The amendment generally allows mortgage loans
or other secured receivables supporting payments to certificateholders, and
having a value equal to no more 25% of the total principal amount of the
certificates being offered by the trust, to be transferred to the trust within a
90-day or three-month period following the closing date, instead of requiring
that all of those obligations be either identified or transferred on or before
the closing date. The relief is available when the following conditions are
met:

     .    the ratio of the amount allocated to the pre-funding account to
          purchase mortgage loans which have not yet been identified to the
          total principal amount of the certificates being offered must not
          exceed 25%;

     .    all obligations transferred after the closing date must meet the
          same terms and conditions for eligibility as the original obligations
          used to create the trust, which terms and conditions have been
          approved by a national credit rating agency;

     .    the transfer of additional obligations to the trust during the
          pre-funding period must not result in the certificates to be covered
          by the exemption receiving a lower credit rating from a national
          credit rating agency upon termination of the pre-funding period than
          the rating that was obtained at the time of the initial issuance of
          the certificates by the trust;

     .    solely as a result of the use of pre-funding amounts, the
          weighted average annual percentage interest rate for all of the
          obligations in the trust at the end of the pre-funding period must not
          be more than 100 basis points lower than the average interest rate for
          the obligations transferred to the trust on the closing date;

     .    in order to insure that the characteristics of the additional
          obligations are substantially similar to the original obligations
          which were transferred to the trust:

     .    the characteristics of the additional obligations must be
          monitored by an insurer or other credit support provider that is
          independent of the depositor; or

     .    an independent accountant retained by the depositor must provide
          the depositor with a letter, with copies provided to each national
          credit rating agency rating the certificates, the related underwriter
          and the related trustee, stating whether or not the characteristics of
          the additional obligations conform to the characteristics described in
          the related prospectus or prospectus supplement and/or pooling and
          servicing agreement. In preparing the letter, the independent
          accountant must use the same type of procedures that applied to the
          obligations transferred to the trust as of the closing date;

     .    the pre-funding period must end no later than three months or 90
          days after the closing date or earlier in certain circumstances if the
          pre-funding account falls below the minimum level specified in the
          pooling and servicing agreement or trust agreement or if an event of
          default occurs;

     .    amounts transferred to the pre-funding account and/or capitalized
          interest account used in connection with pre-funding may be invested
          only in certain permitted investments;

     .    the related prospectus or prospectus supplement must describe;

          .    the pre-funding account and/or capitalized interest account
               used in connection with the pre-funding account;

          .    the duration of the pre-funding period;

          .    the percentage and/or dollar amount of the pre-funding limit
               for the trust; and

          .    that the amounts remaining in the pre-funding account at the
               end of the pre-funding period will be remitted to
               certificateholders as repayments of principal; and

     .    the related trust agreement must describe the permitted
          investments for the pre-funding account and/or capitalized interest
          account and, if not disclosed in the related prospectus or prospectus
          supplement, the terms and conditions for eligibility of additional
          obligations. As described in the prospectus and the prospectus
          supplement, the criteria are the same.

     There have been sufficient obligations identified prior to the closing date
so that these obligations, if transferred to the trust after the closing date,
in exchange for amounts credited to the pre-funding account, would result in a
ratio that is within the pre-funding limit. In addition, these obligations
would meet the same terms and conditions for eligibility as the original
obligations used to create the trust and the other conditions required under the
amendment to the exemption. Thus, the relief granted by the exemption and its
subsequent amendment should continue to be available.

     Before purchasing offered certificates, a fiduciary of a plan should itself
confirm:

     .    that the certificates constitute "certificates" for purposes of the
          exemption and

     .    that the specific and general conditions of the exemption and the
          other requirements set forth in the exemption would be satisfied.

     Because the characteristics of the class M-1, class M-2, class B-1 and B-1A
certificates may not meet the requirements of the exemption or any other issued
exemption under ERISA, the purchase and holding of the class M-1, class M-2,
class B-1 and class B-1A certificates by a plan or by individual retirement
accounts or other plans subject to Section 4975 of the Code may result in
prohibited transactions or the imposition of excise taxes or civil penalties.
Consequently, transfers of the class M-1, class M-2, class B-1 and class B1-A
certificates will not be registered by the trust unless the trustee receives:

     .    a representation from the transferee of the certificate,
          acceptable to and in form and substance satisfactory to the trustee,
          to the effect that the transferee is not an employee benefit plan
          subject to Section 406 of ERISA or a plan or arrangement subject to
          Section 4975 of the Code, nor a person acting on behalf of any plan or
          arrangement nor using the assets of the plan or arrangement to effect
          such transfer;

     .    if the purchaser is an insurance company, a representation that
          the purchaser is an insurance company which is purchasing the
          certificates with funds contained in an "insurance company general
          account" (as that term is defined in Section V(e) of Prohibited
          Transaction Class Exemption 95-60) and that the purchase and holding
          of the certificates are covered under PTCE 95-60; or

     .    an opinion of counsel satisfactory to the trustee that the
          purchase or holding of the certificate by a plan, any person acting on
          behalf of a plan or using the plan's assets, will not result in the
          assets of the trust fund being deemed to be "plan assets" and subject
          to the prohibited transaction requirements of ERISA and the Code and
          will not subject the trustee to any obligation in addition to those
          undertaken in the trust agreement.


                                      S-52
<PAGE>




This representation shall be deemed to have been made to the trustee by a
beneficial owner's acceptance of a class M-1, class M-2, class B-1 or class B1-A
certificate in book-entry form. In the event that the representation is
violated, or any attempt to transfer to a plan or person acting on behalf of a
plan or using a plan's assets is attempted without an acceptable opinion of
counsel, the attempted transfer or acquisition shall be void and of no effect.


     Any plan fiduciary considering the purchase of an offered certificate on
behalf of a plan should consult with its counsel regarding the applicability of
the fiduciary responsibility and prohibited transaction provisions of ERISA and
the Code to the investment.

                                    RATINGS


     It is a condition of the issuance of the offered certificates that they
receive ratings as set forth on page S-__.

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

     The ratings assigned by Fitch and Moody's to mortgage pass through
certificates address the likelihood of the receipt by certificateholders of all
distributions to which certificateholders are entitled.  Fitch's and Moody's
ratings address the structural and legal aspects associated with the
certificates, including the nature of the underlying mortgage loans. Fitch's and
Moody's ratings on mortgage pass through certificates do not represent any
assessment of the likelihood or rate of principal prepayments.  The ratings do
not address the possibility that certificateholders might suffer a lower-than-
anticipated yield.

     Explanations of the significance of the ratings may be obtained from
Moody's, 99 Church Street, New York, New York, 10007, and Fitch, One State
Street Plaza, New York, New York, 10004.  Those ratings will be the views only
of the rating agencies.  There is no assurance that any ratings will continue
for any period of time or that the ratings will not be revised or withdrawn.
Any revision or withdrawal of the ratings may have an adverse effect on the
market price of the offered certificates.


                        LEGAL INVESTMENT CONSIDERATIONS

     Upon the termination of the pre-funding period, 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 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 particular entities to

                                      S-53
<PAGE>

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, some 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 Fitch and Moody's, those 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 initial mortgage loans to the trust
concurrently with the delivery of the offered certificates. Net proceeds from
the sale of the offered certificates less the original pre-funded amount and the
amount deposited in the capitalized interest account 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 initial mortgage loans.

                                 LEGAL MATTERS

     Legal matters relating to the validity of the issuance of the offered
certificates will be passed upon for the depositor and the seller by McGuire,
Woods, Battle & Boothe LLP, Richmond, Virginia.  Legal matters relating to
insolvency issues and federal income tax matters concerning the certificates
will also be passed upon for the depositor by McGuire, Woods, Battle & Boothe
LLP, Richmond, Virginia.  Legal matters relating to the validity of the
certificates will be passed upon for the underwriters by Brown & Wood llp,
Washington, D.C.

                                      S-54
<PAGE>

                                 UNDERWRITING

     Subject to the terms and conditions set forth in the underwriting agreement
for the sale of the offered certificates, the depositor has agreed to cause the
trust to sell and the underwriters named below have severally agreed to purchase
the principal amount of offered certificates set forth below.


                 [Name of         [Name of          [Name of         [Name of
               Underwriter]     Underwriter]      Underwriter]     Underwriter]

  Class
AF-1
AF-2
AF-3
AF-4
AF-5
AF-6
MF-1
MF-2
BF-1
BF-1A
AV-1
MV-1
MV-2
BV-1
BV-1A


     The underwriters have advised the depositor that they propose to offer the
offered certificates for sale from time to time in one or more negotiated
transactions or otherwise

     .    at market prices prevailing at the time of sale,

     .    at prices related to those market prices or

     .    at negotiated prices.

Offers are subject to prior sale, withdrawal, cancellation or modification of
the offer without notice, to delivery and acceptance by the underwriters and to
certain other conditions. The underwriters may sell offered certificates to or
through dealers, and dealers may receive compensation in the form of
underwriting discounts, concessions or commissions from the underwriters or
purchasers of the offered certificates for whom they may act as agent. Any
dealers that participate with the underwriters in the distribution of the
offered certificates may be deemed to be underwriters. Any discounts or
commissions received by dealers or underwriters and any profit on the resale of
the offered certificates by them may be deemed to be underwriting discounts or
commissions under the Securities Act of 1933.

                                      S-55
<PAGE>

     The depositor expects to receive net proceeds of approximately $_________
plus accrued interest, before deducting expenses payable by it in connection
with the offered certificates, estimated to be $________.  In connection with
the purchase and sale of the offered certificates, the underwriters may be
deemed to have received compensation from the depositor in the form of
underwriting discounts.

     The depositor and the seller have agreed to indemnify the underwriters
against certain liabilities including liabilities under the Securities Act of
1933.

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

     Some of the mortgage loans may have been the subject of financing provided
by affiliates of the underwriters.

     Under Rule 2710(c)(8) of the Corporate Financing Rules to the National
Association of Securities Dealers, Inc., 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 NASD members unless the price at which an
equity issue is to be distributed to the public is established pursuant to Rule
2720(c)(3) by a qualified independent underwriter.  Entities associated or
affiliated with certain of the underwriters, or entities administered by those
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 qualified independent
underwriter 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 by this prospectus
supplement and the accompanying prospectus are expected to receive at least the
ratings mentioned above and, therefore, there will be no qualified independent
underwriter recommending the minimum price of the securities being offered.

                                      S-56
<PAGE>

                                   GLOSSARY


     "Applicable Percentage" for each group and distribution date will be the
applicable percent set forth below for the indicated group and date:


                                  Group I                        Group II

___________ - ________
___________ and thereafter


Notwithstanding the foregoing, to the extent provided in the trust agreement, if
certain performance tests for a group on any distribution date are not
satisfied, the Applicable Percentage for the group may be increased until the
performance tests are satisfied.

     "Applied Realized Loss Amount," with respect to any class of subordinate
certificates and as to any distribution date, the sum of Realized Losses with
respect to mortgage loans which have been applied in reduction of the
certificate principal balance of the class.

     The "certificate principal balance" of each class of offered certificates,
as of any distribution date, is the aggregate principal amount of the
certificates of that class on the closing date as reduced by:

     .    all amounts distributed on previous distribution dates in reduction of
          the certificate principal balance thereof, and

     .    in the case of a subordinate certificate, reductions in the
          certificate principal balance thereof as a result of the application
          of Realized Losses.

     Any amounts distributed to a class of subordinate certificates in respect
of any Unpaid Realized Loss Amount will not further reduce the certificate
principal balance of that class.

     "Class A Principal Distribution Amount" for a group is

     .    with respect to any distribution date prior to the related Stepdown
          Date or as to which a Trigger Event exists for the group, 100% of the
          Principal Distribution Amount for the group and the distribution date
          and

     .    with respect to any distribution date on or after the Stepdown Date
          and as to which a related Trigger Event is not in effect for the
          group, the excess of

          .    the related class A certificate principal balance immediately
               prior to the distribution date over
                                              ----

          .    the lesser of

               .    ____% for group I (____% for group II) of the scheduled
                    principal balances of the mortgage loans in the group on the
                    preceding due date and

                                      S-57
<PAGE>

               .    the scheduled principal balances of the mortgage loans in
                    the group on the preceding due date less ____% of the
                    scheduled principal balances of the mortgage loans in the
                    group as of the cut off date.

     "Class AF-6 Distribution Amount," for any distribution date, is the product
of

     .    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 the distribution date,

     .    the Class A Principal Distribution Amount with respect to group I for
          the distribution date and

     .    the applicable percentage for the distribution date set forth in the
          following table:


                    Distribution Date                     Percentage
                    -----------------                     ----------
               ________ - ________                           ____%

               ________ - ________                           ____%

               ________ - ________                           ____%

               ________ - ________                           ____%

               ________ and thereafter                       ____%


     "Class B-1 Principal Distribution Amount" for a group, with respect to any
distribution date on or after the related Stepdown Date and as long as a Trigger
Event for the group is not in effect for the group, is the excess of

     .    the sum for the group of

          .    the related class A certificate principal balance (after giving
               effect to distributions on that date),

          .    the related class M-1 certificate principal balance (after giving
               effect to distributions on that date),

          .    the related class M-2 certificate principal balance (after giving
               effect to distributions on that date), and

          .    the related class B-1 certificate principal balance immediately
               prior to the distribution date over
                                              ----

     .    the lesser of

          .    ____% for group I (____% for group II) of the scheduled principal
               balances of the mortgage loans in the group on the preceding due
               date and

          .    the scheduled assumed principal balances of the mortgage loans in
               the group on the preceding due date less ____% of the scheduled
               principal balances of the mortgage loans in the group as of the
               cut off date.

                                      S-58
<PAGE>

     "Class B-1A Principal Distribution Amount," for a group, with respect to
any distribution date on or after the related Stepdown Date and as long as a
Trigger Event for the group is not in effect for the group, is the excess of

     .    the principal distribution amount for the group over
                                                          ----

     .    the sum for the group of

          .    the related Class A Principal Distribution Amount,

          .    the related Class M-1 Principal Distribution Amount,

          .    the related Class M-2 Principal Distribution Amount, and

          .    the related Class B-1 Principal Distribution Amount.

     "Class M-1 Principal Distribution Amount," for a group, with respect to any
distribution date on or after the related Stepdown Date and as long as a Trigger
Event for the group is not in effect for the group, is the excess of

     .    the sum for the group of

          .    the related class A certificate principal balance (after giving
               effect to distributions on that date) and

          .    the related class M-1 certificate principal balance immediately
               prior to the distribution date over
                                              ----

     .    the lesser of

          .    ____% for group I (____% for group II) of the scheduled principal
               balances of the mortgage loans in the group on the preceding due
               date and

          .    the scheduled principal balance of the mortgage loans in the
               group on the preceding due date less ____% of the scheduled
               principal balance of the mortgage loans in the group as of the
               cut off date.

     "Class M-2 Principal Distribution Amount," for a group, with respect to any
distribution date on or after the related Stepdown Date and as long as a Trigger
Event for the group is not in effect for the group, is the excess of

     .    the sum for the group of

          .    the related class A certificate principal balance (after giving
               effect to distributions on that date),

          .    the related class M-1 certificate principal balance (after giving
               effect to distributions on that date), and

          .    the related class M-2 certificate principal balance immediately
               prior to the distribution date over
                                              ----

     .    the lesser of

                                      S-59
<PAGE>

          .    ____% for group I (____% for group II) of the scheduled principal
               balances of the mortgage loans in the group on the preceding due
               date and

          .    the scheduled principal balance of the mortgage loans in the
               group on the preceding due date less ____% of the scheduled
               principal balance of the mortgage loans in the group as of the
               cut off date.

     "Clean-Up Call Date" is any distribution date when the aggregate
outstanding scheduled principal balances of the mortgage loans are less than
___% of the sum of the aggregate scheduled principal balances of the mortgage
loans as of the cut off date.

     A "due period" is the period from and including the second day of a month
to and including the first day of the following month.

     "Current Interest," with respect to each class of the certificates and each
distribution date, is the interest accrued on the certificate principal balance
of the class immediately prior to the distribution date during the applicable
accrual period at the applicable pass through rate plus any amount previously
distributed with respect to interest for the class that is recovered as a
voidable preference by a trustee in bankruptcy.

     "Extra Principal Distribution Amount," for a mortgage loan group and with
respect to (x) any distribution date prior to the distribution date on which the
certificate principal balance of the related class B-1A Certificates is reduced
to zero, the Realized Loss Coverage Amount for the group and date and (y) each
distribution date thereafter, the lesser of (i) excess interest funds and (ii)
the excess of (A) the Required Overcollateralization Amount over (B) the
Overcollateralization Amount (assuming for this purpose that all Principal Funds
are distributed as principal to the certificates).

     "Group I Available Funds Cap," for any distribution date, is the Weighted
Average Net Rate for group I.

     "Group II Available Funds Cap" as to the group II certificates, other than
the class BV-1A certificates, and for any distribution date the per annum rate
equal to (w)(i) the total scheduled interest on the mortgage loans in group II
for the related due period less (ii) the servicing fees and master servicing fee
for that due period divided by (x) the certificate principal balance of the
group II certificates divided by (y) the actual number of days in the related
accrual period and (z) multiplied by 360.  The available funds cap for any
distribution date with respect to the class BV-1A certificates 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

     .    the excess of

          .    Current Interest for the class with respect to prior distribution
               dates (excluding, in the case of group II Certificates, any Group
               II Certificates Carryover) over
                                          ----

          .    the amount actually distributed to the class with respect to
               Current Interest on those prior distribution dates and

                                      S-60
<PAGE>

     .    interest on the excess at the applicable pass through rate.

     "Interest funds" with respect to each master servicer remittance date, to
the extent actually deposited in the master servicer custodial account, are
equal to the sum, without duplication of

     .    all scheduled interest collected by the servicer during the related
          due period less the related servicing fee and master servicing fee;

     .    all advances relating to interest;

     .    all month end interest; and

     .    liquidation proceeds to the extent the liquidation proceeds relate to
          interest, less all non-recoverable advances relating to interest and
          certain expenses reimbursed during the related due period.

     "Overcollateralization Amount" for each group and distribution date is the
excess of the scheduled principal balances of the mortgage loans in the group on
that distribution date over the aggregate certificate principal balance of the
certificates in the group after giving effect to principal distributions on that
distribution date.

     "Principal Distribution Amount," with respect to each distribution date and
group, is the excess of

     .    the sum of

          .    the Principal Funds for that distribution date and that group and

          .    any Extra Principal Distribution Amount for that distribution
               date and that group over
                                   ----

     .    the Released Principal Amount for that distribution date and the
          group.

     "Principal Funds" with respect to each master servicer remittance date, to
the extent actually deposited in the master servicer custodial account, are
equal to the sum, without duplication of:

     .    the scheduled principal collected by the servicer during the related
          due period or advanced on or before the master servicer remittance
          date;

     .    prepayments of principal collected by the servicer in the applicable
          prepayment period;

     .    the scheduled principal balance of each mortgage loan that was
          repurchased by the depositor;

     .    any substitution shortfall, which is the amount, if any, by which the
          aggregate unpaid principal balance of any substitute mortgage loans is
          less than the aggregate unpaid

                                      S-61
<PAGE>

          principal balance of any deleted mortgage loans, delivered by the
          depositor in connection with a substitution of mortgage loans; and

     .    all liquidation proceeds collected by the servicer during the related
          due period, to the extent the liquidation proceeds related to
          principal, less all non-recoverable advances relating to principal
          reimbursed during the related due period.

     "Realized Loss" is the excess of the scheduled principal balance of a
defaulted mortgage loan over the liquidation proceeds with respect to that loan
that are allocated to principal.

     "Realized Loss Coverage Amount," for a 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 the
group (including any Realized Losses for that date) over (ii) all amounts
distributed pursuant to clause (x) of the definition of Extra Principal
Distribution Amount on prior distribution dates.

     "Released Principal Amount" for a group will equal zero as to any
distribution date on which a Trigger Event or a Subordinated Trigger Event
exists for a group.  As to any distribution date on which a Trigger Event or a
Subordinated Trigger Event does not exist for a group, the "Released Principal
Amount" for the group will equal the amount by which the Overcollateralization
Amount for the group (assuming for this purpose that all Principal Funds for
that date are distributed as principal to the certificates) on that distribution
date that exceeds the Required Overcollateralization Amount for that group and
that distribution date.

     The "Required Overcollateralization Amount" for each group and distribution
date is

     .    prior to the Stepdown Date, ____% for group I (____% for group II) of
          the scheduled principal balances of the mortgage loans in such group
          as of the cut off date and

     .    on and after the Stepdown Date the greater of

          .    the lesser of

               .    ____% for group I (____% for group II) of the scheduled
                    principal balances of the mortgage loans in the group as of
                    the cut off date and

               .    ____% for group I (____% for group II) of the scheduled
                    principal balances of the mortgage loans in the group and

          .    ____% of the scheduled principal balances of the mortgage loans
               in that group as of the cut off date.

     "Stepdown Date," with respect to each group, is the earlier to occur of

     .    the later to occur of

          .    the distribution date in ____________ and

          .    the first distribution date on which the class A certificate
               principal balance of the group (less the Principal Funds for the
               group on that date) is less than or equal to

                                      S-62
<PAGE>

               ____% for group I (____% for group II) of the scheduled principal
               balances of the mortgage loans in the group and

     .    the distribution date after 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 each
distribution date after the Stepdown Date, exists if

     .    Realized Losses since the related cut off date with respect to the
          mortgage loans in that group as a percentage of the initial scheduled
          principal balance of the group as of the related cut-off date exceed
          the percentage set out below with respect to the distribution date and

     .    the scheduled principal balance of the mortgage loans in that group
          that, as of the 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 the distribution date:


<TABLE>
<CAPTION>
 Distribution Date (inclusive)       Realized Loss Percentage           Delinquency Percentage
- -------------------------------      ------------------------           ----------------------
                                     Group I         Group II          Group I         Group II
                                     -------         --------          -------         --------
<S>                                  <C>             <C>               <C>             <C>
   _________ - _________

   _________ - _________

   _________ - _________

   _________ - _________

   _________ - _________

   _________ - _________
</TABLE>

     A "Trigger Event," with respect to each group and each distribution date
after the Stepdown Date, exists if the product, expressed as a percentage, of

     .    __ times for group I (___ times for group II) and

     .    the quotient of

          .    the aggregate scheduled principal balance of all 60 or more day
               delinquent mortgage loans for the group and

          .    the scheduled principal balance of that group as of the preceding
               master servicer remittance date

equals or exceeds _____% for group I (_____% for group II).

     "Unpaid Realized Loss Amount," with respect to any class of subordinate
certificates and as to any distribution date, is the excess of

     .    Applied Realized Loss Amounts with respect to the class over
                                                                  ----

                                      S-63
<PAGE>

     .    the sum of all distributions in reduction of the Applied Realized Loss
          Amounts to the class on all previous distribution dates.

     "Weighted Average Net Rate" is the weighted average of the mortgage
interest rate of the mortgage loans in a group less the sum of the group I or
group II servicing fee rate and the group I or group II master servicing fee
rate, in each case, as applicable.

                                      S-64
<PAGE>


                 SUBJECT TO COMPLETION DATED MAY 19, 2000

   Prospectus

[LOGO APPEARS HERE]         SAXON ASSET SECURITIES COMPANY
                                     (Depositor)
                              MORTGAGE LOAN ASSET BACKED
                                     CERTIFICATES

                        (Issuable in series by separate trusts)
                             ___________________________


Each series of certificates:                  The assets of each trust:
 .  will consist of one or more                .  will be mortgage loans or
   classes of mortgage pass through              mortgage backed securities
   certificates representing interests           sold to the trust by Saxon
   in the assets of a trust;                     Asset Securities Company; and
 .  will receive principal and interest        .  will be serviced by Saxon Asset
   only from payments collected on the           Securities Company or a related
   assets of the related trust; and              company.
 .  will not be insured or guaranteed by       Mortgage loans included in any
   any government agency or                   trust will be secured by first
   instrumentality and will not be            or second liens on:
   obligations of Saxon Asset                 .  one- to four-family residential
   Securities Company or any related             properties,
   companies.                                 .  condominium units,
                                              .  manufactured housing, and
                                              .  units in planned unit
                                                 development.

You should carefully consider the risk factors beginning on page 3 of this
prospectus.


          Neither the Securities and Exchange Commission nor any state
securities commission has approved or disapproved of these securities or passed
upon the adequacy or accuracy of this prospectus. Any representation to the
contrary is a criminal offense.


The date of this prospectus is May 19, 2000.
<PAGE>

                  IMPORTANT NOTICE ABOUT INFORMATION PRESENTED
                IN THIS PROSPECTUS AND THE PROSPECTUS SUPPLEMENT

     Information is provided to you about the certificates in two separate
documents that progressively provide more detail: (1) this prospectus, which
provides general information, some of which may not apply to a particular series
of certificates, including your series, and (2) the accompanying prospectus
supplement, which will describe the specific terms of your series of
certificates, including:

     .  the principal balance and interest rate of each class,

     .  the timing and priority of interest and principal payments,

     .  statistical and other information about the mortgage assets,

     .  information about credit enhancement, if any, for each class,

     .  the ratings for each class, and

     .  the method for selling the certificates.

     The prospectus supplement describes the terms of the certificates in
greater detail than this prospectus, and may provide information that differs
from this prospectus. If the terms of a particular series of certificates vary
between this prospectus and the prospectus supplement, you should rely on the
information in the prospectus supplement.

     You should rely only on the information provided in this prospectus and the
accompanying prospectus supplement, including the information incorporated by
reference. No one has been authorized to provide you with different information.
The certificates are not being offered in any state where the offer is not
permitted. Saxon Assets Securities Company does not claim the accuracy of the
information in this prospectus or the accompanying prospectus supplement as of
any date other than the dates stated on their respective covers.

     Cross-references are included in this prospectus and in the accompanying
prospectus supplement to captions in these materials where you can find further
related discussions.

                                       2
<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.

The trusts will have no significant assets other than the assets assigned to
them by the depositor and certificateholders may look only to those limited
assets for repayment of their certificates

The certificates will represent an ownership interest in the related trust and
will not represent an interest in or obligation of any other entity and will not
be insured by any government agency or instrumentality. Each trust is expected
to have no significant assets other than the assets assigned to it by Saxon
Asset Securities Company, the depositor.

You must rely primarily upon payments on the assets assigned to the related
trust, any security for those certificates and any sources of credit enhancement
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
insure any assets assigned to a trust, except as set forth in the related
prospectus supplement.

Credit enhancement, if provided, will be limited in both amount and scope of
coverage, and may not be sufficient to cover all losses or risks on your
investment

Any credit enhancement for any series of certificates may be limited in amount
and may be subject to periodic reduction in accordance with a schedule or
formula. In addition, credit enhancement may provide only very limited coverage
as to some types of losses and may provide no coverage as to 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.

Property values may decline, leading to higher losses on the mortgage loans,
which could reduce your ability to be repaid

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 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.

                                       3
<PAGE>

The bankruptcy of the seller may result in a delay in or reduction of
distributions

The seller 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 the seller becomes a
debtor under the federal Bankruptcy Code, however, a creditor,
trustee-in-bankruptcy or receiver of that seller might argue that those
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.

State and federal credit protection laws may limit collection of principal and
interest on the mortgage loans

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.

Other federal and state laws provide priority to certain tax and other liens
over the lien of a mortgage or deed of trust.

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 servicer may enter into a forbearance or
modification agreement with the borrower. The terms of any 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.

Prepayments on the mortgage loans could cause you to be paid earlier than you
expect, which may adversely affect your yield to maturity

The prepayment experience on the mortgage assets underlying a particular series
of certificates will affect:

     .    the average life of each class of those certificates; and

     .    for certificates purchased at a price other than par, the effective
          yield on the 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:

                                       4
<PAGE>

 .    foreclosure, condemnation and other dispositions of the mortgaged premises,
     including amounts paid by insurers under applicable insurance policies;

 .    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;

 .    the repurchase of mortgage loans modified in lieu of refinancing;

 .    the repurchase of any liquidated mortgage loan or delinquent mortgage loan,
     if applicable; or

 .    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 a
disproportionate allocations of principal and 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.

You may not be able to sell your securities, and may have to hold your
securities to maturity even though you may want to sell it

There can be no assurance that a secondary market will develop for the
certificates of any series or, if a market does develop, that it will provide
you with liquidity of investment or that it will continue for the life of your
certificates.

Particular classes of certificates may not constitute mortgage related
securities under SMMEA, and some 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, transferability of some
classes of certificates to particular types of entities may be restricted.

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
the certificates.

Issuance of certificates in book-entry form may reduce the liquidity of the
certificates

If so specified in the related prospectus supplement, a trust may issue
certificates of a series in book-entry form. Issuance of the certificates in
book-entry form may reduce the liquidity of the 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-

                                       5
<PAGE>

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 those distributions to your accounts as a beneficial owner of the
certificates, whether directly or indirectly through financial intermediaries.

The ratings assigned to your securities by the rating agencies may be lowered or
withdrawn at any time, which may affect the value of your certificates and your
ability to sell them

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, examples of which include 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
the enhancement provider below the rating initially given to the certificates of
the related series would likely result in a lowering of the rating assigned to
the 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.

Any original issue discount must be included in income for tax purposes

Compound interest certificates and some classes of certificates that are
entitled only to interest distributions will be, and particular 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
income. Accrued but unpaid interest on the certificates generally will be
treated as original issue discount for this purpose.

Mortgage loans with balloon payment features may have a greater default risk

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 the mortgage
loans in a single payment at maturity. 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

                                       6
<PAGE>

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 loan. Because borrowers of balloon loans must make
substantial single payments at maturity, the default risk associated with
balloon loans may be greater than that associated with fully-amortizing mortgage
loans. The ability of a borrower to repay a balloon loan at maturity frequently
will depend upon the borrower's ability to refinance the 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.

Mortgage loans secured by junior liens may experience higher rates of
delinquencies and losses

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 the 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.

The rate of delinquency on mortgage loans secured by non-owner occupied mortgage
premises could be higher

A portion of the mortgage assets included in a trust may be secured by liens on
mortgaged premises which are not owner-occupied. The rate of delinquencies,
foreclosures and losses on the mortgage loans on those mortgaged premises could
be higher than on mortgage loans secured by liens on mortgaged premises which
are the primary residences of the owners.

                                       7
<PAGE>

The seller's underwriting standards are less stringent than those used by
federal agencies, which may increase the risk of default on the mortgage loans

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 Freddie Mac due to borrower credit
characteristics, property characteristics, loan documentation guidelines or
other characteristics that do not meet Fannie Mae or Freddie Mac underwriting
guidelines, including a loan made to:

     .  a borrower whose creditworthiness and repayment ability do not satisfy
        Fannie Mae or Freddie Mac underwriting guidelines; or

     .  a borrower with a record of major derogatory credit items, including
        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 greater
with respect to those mortgage loans than with respect to mortgage loans
originated in accordance with Fannie Mae or Freddie Mac underwriting guidelines.
In addition, changes in the values of the mortgaged premises may have a greater
effect on the loss experience of those mortgage loans than on mortgage loans
originated in accordance with Fannie Mae or Freddie Mac 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.

Mortgage loans may be delinquent, resulting in greater defaults, prepayments and
losses

A substantial portion of the mortgage loans may be delinquent upon the issuance
of the related certificates. Inclusion of delinquent 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.

Any violation of consumer protection laws may give the borrower the right to
rescind or cancel the loan transaction

A number of federal and state laws and regulations related to residential
mortgage refinance transactions contain stringent limits on interest rates and
origination fees, and impose detailed disclosure requirements. In some
instances, any violations of these laws and regulations by the originator of a
loan could cause loans to be unenforceable, or give the borrower the right to
rescind or cancel the loan transaction. Any loan affected by violations of law
would have a significantly increased risk of default or prepayment.

                                       8
<PAGE>

                         DESCRIPTION OF THE CERTIFICATES

General

     The certificates described in this prospectus and in the related prospectus
supplement will be issued from time to time in series under one or more trust
agreements or pooling and servicing agreements. The provisions of each agreement
will vary depending upon the nature of the certificates to be issued 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 of the agreement will be filed with the
Securities and Exchange Commission on Form 8-K.

     The certificates of a series will be entitled to payment only from the
assets of the related trust. The certificates do not represent an interest in or
obligation of the depositor, the seller, any servicer, any master servicer, any
trustee or any of their affiliates, except as set forth herein and in the
related prospectus supplement. Neither the certificates nor the underlying
mortgage assets will be guaranteed or insured by any governmental agency or
instrumentality or by the depositor, the seller, any servicer, any master
servicer, any trustee or any of their affiliates, except as set forth in the
related prospectus supplement. To the extent that delinquent payments on or
losses in respect of defaulted mortgage loans are not advanced by the applicable
servicer or any other entity or paid from any applicable credit enhancement,
those delinquencies may result in delays in the distribution of payments to the
holders of one or more classes of certificates and those 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 by check
mailed to each holder of a certificate at the address of the holder appearing on
the books and records of the trust or by wire transfer of immediately available
funds upon timely request to the trustee in writing by any holder of a
certificate having an initial principal amount of at least $1,000,000 or any
other amount 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 the
certificate 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.

                                       9
<PAGE>

Classes of Certificates

     Each series of certificates will be issued in one or more classes as
specified in the related prospectus supplement. The certificates of any class of
any series:

     .    may be entitled to receive:

          .    only principal, only interest or any combination of principal and
               interest,

          .    prepayments of principal throughout the life of the certificates
               or only during specified periods,

          .    amounts only after the occurrence of specified events, or in
               accordance with a specified schedule or formula or on the basis
               of distributions on specified portions of the mortgage assets,

     .    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 series, and

     .    which are interest bearing certificates may be entitled to receive:

          .    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 the series are entitled to receive interest and

          .    the 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.


                     REGISTRATION OF THE OFFERED SECURITIES

Book-Entry Registration

     The prospectus supplement for a series may specify that the certificates of
that series initially will be represented by one or more book-entry
certificates, which are expected to be registered in the name Cede & Co., the
nominee of The Depository Trust Company. Unless and until the certificates are
issued in fully registered, certificated form, no beneficial owner of a
book-entry certificate will be entitled to receive a physical certificate. All
references in this prospectus to actions by certificateholders refer to actions
taken by DTC or its nominee, as the case may be, upon instructions from the
participants in the DTC system, and all references in this prospectus to
payments, notices, reports and statements to certificateholders refer to
participants, notices, reports and statements to DTC or its nominee, as the case
may be, as the registered holder of the certificates, for distribution to
certificateholders in accordance with DTC's procedures. The beneficial owners of
the certificates will not be recognized by the trustee as certificateholders,
and the beneficial owners of the certificates will be permitted to exercise the
rights of certificateholders only indirectly through DTC and its participating
organizations. The beneficial owners of the certificates may hold certificates
in Europe through Cedelbank or Euroclear, which in turn will hold through DTC,
if they participate in DTC, or indirectly through

                                       10
<PAGE>

organizations participating in DTC. See "-- Cedelbank and Euroclear" in this
prospectus for a further discussion of Cedelbank and the Euroclear system.

The Depository Trust Company

     DTC is a limited-purpose trust company organized under the New York Banking
Law, a "banking organization" within the meaning of the New York Banking Law, a
member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Code and a "clearing agency"
registered under the provisions of Section 17A of the Securities Exchange Act of
1934, as amended. DTC holds securities for its participating organizations and
facilitates the clearance and settlement among those organizations of securities
transactions, such as transfers and pledges, in deposited securities through
electronic book-entry changes in their accounts. The electronic book-entry
system eliminates the need for physical movement of securities. The
organizations that participate in DTC include securities brokers and dealers,
who may include the underwriters of the certificates, banks, trust companies,
clearing corporations and other organizations. Indirect access to the DTC system
is also available to others such as securities brokers and dealers, banks and
trust companies that clear through or maintain a custodial relationship with an
organization participating in DTC, either directly or indirectly. Transfers
between organizations participating in DTC will occur in accordance with DTC
rules. The rules applicable to DTC and its participating organizations are on
file with the Securities and Exchange Commission.

     Cedelbank and Euroclear will hold omnibus positions on behalf of their
respective participating organizations through customers' securities accounts in
the name of Cedelbank and Euroclear on the books of their respective
depositaries. The depositaries will in turn hold those positions in customers'
securities accounts in the depositaries' names on the books of DTC. Transfers
between organizations participating in Cedelbank and organizations participating
in the Euroclear system will occur in accordance with their respective rules and
operating procedures.

     Cross-market transfers between persons holding directly or indirectly
through DTC in the United States, on the one hand, and directly or indirectly
through organizations participating in Cedelbank or the Euroclear system, on the
other, will be effected in DTC in accordance with DTC rules on behalf of the
relevant European international clearing system by its depositary; however,
these cross-market transactions will require delivery of instructions to the
relevant European international clearing system by the counterparty in that
system in accordance with its rules and procedures and within its established
deadlines. The relevant European international clearing system will, if the
transaction meets its settlement requirements, deliver instructions to its
depositary to take action to effect final settlement on its behalf by delivering
or receiving securities in DTC and making or receiving payment in accordance
with normal procedures for same-day funds settlement applicable to DTC.
Organizations participating in Cedelbank or the Euroclear system may not deliver
instructions directly to the Cedelbank or Euroclear depositaries.

     Because of time zone differences, credits or securities in Cedelbank or
Euroclear as a result of a transaction with an organization participating in DTC
will be made during the subsequent securities settlement processing, dated the
business day following the DTC

                                       11
<PAGE>

settlement date, and these credits or any transactions in these securities
settled during this processing will be reported to the relevant organization
participating in Cedelbank or the Euroclear system on that business day. Cash
received in Cedelbank or the Euroclear system as a result of sales of securities
by or through an organization participating in Cedelbank or the Euroclear system
to an organization participating in DTC will be received with value on the DTC
settlement date but will be available in the relevant Cedelbank or Euroclear
cash account only as of the business day following settlement in DTC.

     Purchases of certificates under the DTC system must be made by or through
an organization participating in DTC, which organization will receive a credit
for the certificates on DTC's records. The ownership interests of the beneficial
owners of the certificates are in turn to be recorded on the records of that
organization or, in the case of a purchase made indirectly through an
organization participating in DTC, on the records of the indirect participant.
The beneficial owners of the certificates will not receive written confirmation
from DTC of their purchase, but they are expected to receive written
confirmations providing details of the transaction, as well as periodic
statements of their holdings, from the organization through which they entered
into the transaction. Transfers of ownership interests in the certificates are
to be accomplished by entries made on the books of organizations participating
in DTC acting on behalf of the beneficial owners of the certificates.

     To facilitate subsequent transfers, all certificates deposited with DTC by
its participating organizations are registered in the name of Cede. The deposit
of certificates with DTC and their registration in the name of Cede effects no
change in beneficial ownership. DTC has no knowledge of the identity of the
beneficial owners of the certificates. DTC's records reflect only the identity
of the organizations participating in DTC to whose accounts the certificates are
credited, which may or may not be the beneficial owners of the certificates.
Those organizations will remain responsible for keeping account of their
holdings on behalf of their customers.

     Because DTC can only act on behalf of its participating organizations, who
in turn act on behalf of organizations participating indirectly in DTC and
certain banks, the ability of the beneficial owners of the certificates to
pledge those securities to persons or entities that do not participate in the
DTC system, or otherwise take action in respect of the certificates, may be
limited due to lack of a physical certificate for the certificates.

     Conveyance of notices and other communications by DTC to its participating
organizations, by those organizations to indirect participants in DTC, and by
direct or indirect participants in DTC to the beneficial owners of the
certificates will be governed by arrangements among them, subject to any
statutory or regulatory requirements as may be in effect from time to time.
Neither DTC nor Cede will consent or vote with respect to the certificates.
Under its usual procedures, DTC mails an omnibus proxy to the issuer as soon as
possible after the record date, which assigns Cede's consenting or voting rights
to those organizations participating in DTC to whose accounts the certificates
are credited on the record date as identified in a listing attached to the
omnibus proxy. Principal and interest payments on the certificates will be made
to DTC. DTC's practice is to credit the accounts of its participating
organizations on the distribution date in accordance with their respective
holdings shown on DTC's records unless DTC has reason to believe that it will
not receive payment on the distribution date. Payments by

                                       12
<PAGE>

organizations participating in DTC to the beneficial owners of the certificates
will be governed by standing instructions and customary practices, as is the
case with securities held for the accounts of customers in bearer form or
registered in street name, and will be the responsibility of those organizations
and not of DTC, the trustee or Saxon Asset Securities Company, subject to any
statutory or regulatory requirements as may be in effect from time to time.
Payment of principal and interest to DTC is the responsibility of the trustee,
as applicable, disbursement of those payments to organizations participating in
DTC is the responsibility of DTC, and disbursement of those payments to the
beneficial owners of the certificates is the responsibility of those
organizations or indirect participants in DTC. Accordingly, the beneficial
owners of the certificates may experience some delay in their receipt of
principal and interest payments.

     The information in this section concerning DTC and DTC's book-entry system
has been obtained from sources that the depositor believes to be reliable, but
the depositor assumes no responsibility for its accuracy.

Cedelbank and Euroclear

     Cedelbank is incorporated under the laws of Luxembourg as a professional
depository. Cedelbank holds securities for its participating organizations and
facilitates the clearance and settlement of securities transactions between
those organizations through electronic book-entry changes in their accounts. The
electronic book-entry system eliminates the need for physical movement of
certificates. Transactions may be settled by Cedelbank in any of 28 currencies,
including United States dollars. Cedelbank provides to its participating
organizations services for safekeeping, administration, clearance and settlement
of internationally traded securities and securities lending and borrowing.
Cedelbank interfaces with domestic markets in several countries. As a registered
bank in Luxembourg, Cedelbank is subject to regulation by the Luxembourg
Commission for the Supervision of the Financial Sector. Organizations
participating in Cedelbank are world-wide financial institutions, including
underwriters, securities brokers and dealers, banks, trust companies, clearing
corporations and other organizations and may include the underwriters of the
certificates. Indirect access to Cedelbank is also available to others,
including banks, brokers, dealers and trust companies, that clear through or
maintain a custodial relationship with an organization participating in
Cedelbank, either directly or indirectly.

     The Euroclear system was created in 1968 to hold securities for
organizations participating in the Euroclear system and to clear and settle
transactions between those organizations through simultaneous electronic
book-entry delivery against payment. The electronic book-entry system eliminates
the need for physical movement of certificates and any risk from lack of
simultaneous transfers of securities and cash. Transactions may be settled
through the Euroclear system in any of 27 currencies, including United States
dollars. The Euroclear system includes various other services, including
securities lending and borrowing, and interfaces with domestic markets in
several countries under arrangements generally similar to the arrangements for
cross-market transfers with DTC.

     The Euroclear system is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York under a contract with Euroclear Clearance
System, S.C., a Belgian cooperative corporation. All operations are conducted by
that office, and all Euroclear securities

                                       13
<PAGE>

clearance accounts and Euroclear cash accounts are maintained with that office,
not Euroclear Clearance System, S.C. Euroclear Clearance System, S.C.
establishes policy for the Euroclear system on behalf of organizations
participating in the Euroclear system. Those organizations include banks,
including central banks, securities brokers and dealers and other professional
financial intermediaries and may include the underwriters of the certificates.
Indirect access to the Euroclear system is also available to other firms that
clear through or maintain a custodial relationship with organizations
participating in the Euroclear system, either directly or indirectly.

     Morgan Guaranty is a New York banking corporation and a member bank of the
Federal Reserve System. Morgan Guaranty is regulated and examined by the Board
of Governors of the Federal Reserve System and the New York State Banking
Department. The Brussels, Belgium office of Morgan Guaranty is regulated and
examined by the Belgian Banking Commission.

     The Terms and Conditions Governing Use of Euroclear, the related Operating
Procedures of the Euroclear system and applicable Belgian law govern the
securities clearance accounts and cash accounts maintained with the operator of
the Euroclear system, transfers of securities and cash within the Euroclear
system, withdrawal of securities and cash from the Euroclear system and receipts
of payments with respect to securities in the Euroclear system. All securities
in the Euroclear system are held on a fungible basis without attribution of
specific certificates to specific securities clearance accounts. The operator of
the Euroclear system acts only on behalf of organizations participating in the
Euroclear system and has no record of or relationship with persons holding
through those organizations.

     Distributions with respect to certificates held through Cedelbank or
Euroclear will be credited to the cash accounts of organizations participating
in Cedelbank or Euroclear in accordance with the relevant system's rules and
procedures, to the extent received by its depositary. These distributions will
be subject to tax reporting in accordance with relevant United States tax laws
and regulations. Cedelbank or the operator of the Euroclear system, as the case
may be, will take any other action permitted to be taken by a certificateholder
under the applicable agreement on behalf of an organization participating in
Cedelbank or the Euroclear system only in accordance with its relevant rules and
procedures and subject to its depositary's ability to effect those actions on
its behalf through DTC.

     Although DTC, Cedelbank and Euroclear have agreed to the foregoing
procedures in order to facilitate transfers of the certificates among
participants in DTC, Cedelbank and the Euroclear system, they are under no
obligation to perform or continue to perform these procedures, and these
procedures may be discontinued at any time.

     The information in this section concerning Cedelbank and Euroclear has been
obtained from sources that the depositor believes to be reliable, but the
depositor assumes no responsibility for its accuracy.


Global Clearance, Settlement and Tax Documentation Procedures

     The globally-offered securities to be issued from time to time will
initially be available only in book-entry form. Investors in the
globally-offered securities may hold those securities

                                       14
<PAGE>

through any of DTC, Cedelbank or Euroclear. The globally-offered securities will
be tradable 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 holding globally-offered
securities through Cedelbank and Euroclear will be conducted in accordance with
their normal rules and operating procedures and in accordance with conventional
eurobond practice.

     Secondary market trading between investors holding globally-offered
securities through DTC will be conducted in accordance with the rules and
procedures applicable to U.S. corporate debt obligations.

     Secondary cross-market trading between Cedelbank or Euroclear and
organizations participating in DTC that hold offered securities will be effected
on a delivery-against-payment basis through the respective depositaries of
Cedelbank and Euroclear, in such capacity, and as DTC participants.

     Initial Settlement

     All globally-offered securities will be held in the book-entry form by DTC
in the name of Cede as nominee of DTC. Investors' interests in the
globally-offered securities will be represented through financial institutions
acting on their behalf as direct and indirect participants in DTC. As a result,
Cedelbank and Euroclear will hold positions on behalf of their participants
through their respective depositaries, which in turn will hold positions in
accounts as DTC participants.

     Investors electing to hold globally-offered securities through DTC will
follow the settlement practices applicable to U.S. corporate debt obligations.
Investors securities custody accounts will be credited with their holdings
against payment in same-day funds on the settlement date.

     Investors electing to hold globally-offered securities through Cedelbank or
Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global security
and no distribution compliance period. All globally-offered securities will be
credited to the securities custody accounts on the settlement date against
payment in same-day funds.

     Secondary Market Trading

     Since 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 DTC Participants. Secondary market trading between
organizations participating in DTC will be settled using the procedures
applicable to U.S. corporate debt obligations in same-day funds.

                                       15
<PAGE>

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

     Trading Between DTC Seller and Cedelbank or Euroclear Purchaser. When
globally-offered securities are to be transferred from the account of an
organization participating in DTC to the account of an organization
participating in Cedelbank or the Euroclear system, the purchaser will send
instructions to Cedelbank or Euroclear through a Cedelbank participant or a
Euroclear system participant at least one business day prior to settlement.
Cedelbank or Euroclear will instruct the respective depositary to receive the
globally-offered securities against payment. Payment will include interest
accrued on the globally-offered securities from and including the last coupon
payment date to and excluding the settlement date. Payment will then be made by
the respective depositary to the account of the DTC participant against delivery
of the globally-offered securities. After settlement has been completed, the
globally-offered securities will be credited to the respective clearing system
and by the clearing system, in accordance with its usual procedures, to the
account of the Cedelbank participant or the Euroclear system participant. The
globally-offered securities credit will appear the next day, European Time, and
the cash debit will be back-valued to, and the interest on the globally-offered
securities will accrue from, the value date, which would be the preceding day
when settlement occurred in New York. If settlement is not completed on the
intended value date, the Cedelbank or Euroclear cash debit will be valued
instead as of the actual settlement date.

     Organizations participating in Cedelbank or the Euroclear system 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
pre-position funds for settlement, either from cash on hand or existing lines of
credit, as they would for any settlement occurring within Cedelbank or
Euroclear. Under this approach, they may take on credit exposure to Cedelbank or
Euroclear until the globally-offered securities are credited to their accounts
one day later.

     As an alternative, if Cedelbank or Euroclear has extended a line of credit
to them, organizations participating in Cedelbank or the Euroclear system can
elect not to pre-position funds that allow that credit line to be drawn upon to
finance settlement. Under this procedure, Cedelbank participants or Euroclear
system participants purchasing globally-offered securities would incur overdraft
charges for one day, assuming they cleared the overdraft when the securities
were credited to their accounts. However, interest on the globally-offered
securities would accrue from the value date. Therefore, in many cases the
investment income on the globally-offered securities earned during the one-day
period may substantially reduce or offset the amount of these overdraft charges,
although this result will depend on the particular cost of funds of the
organization participating in Cedelbank or the Euroclear system.

     Since the settlement is taking place during New York business hours,
organizations participating in DTC can employ their usual procedures for sending
globally-offered securities to the respective depositary for the benefit of
organizations participating in Cedelbank or the Euroclear system. The sale
proceeds will be available to the DTC seller on the settlement date.

                                       16
<PAGE>

Thus, to the DTC participant, a cross-market transaction will settle no
differently than a trade between two DTC participants.

     Trading Between Cedelbank or Euroclear Seller and DTC Purchaser. Due to
time zone differences in their favor, organizations participating in Cedelbank
or the Euroclear system may employ their customary procedures for transactions
in which globally-offered securities are to be transferred by the respective
clearing system, through the respective depositary, to an organization
participating in DTC. The seller will send instructions to Cedelbank or
Euroclear through a Cedelbank participant or Euroclear system participant at
least one business day prior to settlement. In these cases, Cedelbank or
Euroclear will instruct the respective depositary, as appropriate, to deliver
the globally-offered securities to the account of the DTC participant against
payment. Payment will include interest accrued on the globally-offered
securities from and including the last coupon payment date to and excluding the
settlement date. The payment will then be reflected in the account of the
Cedelbank participant or the Euroclear system participant the following day, and
receipt of the cash proceeds in the account of the Cedelbank participant or
Euroclear system participant would be back-valued to the value date, which would
be the preceding day, when settlement occurred in New York. Should the Cedelbank
participant or Euroclear system participant have a line of credit with its
respective clearing system and elect to be in debit in anticipation of receipt
of the sale proceeds in its account, the back-valuation will extinguish any
overdraft charges incurred over that one-day period. If settlement is not
completed on the intended value date, receipt of the cash proceeds in the
account of the Cedelbank participant or Euroclear system participant would
instead be valued as of the actual settlement date.

     Finally, day traders that use Cedelbank or Euroclear and that purchase
globally-offered securities from organizations participating in DTC for delivery
to organizations participating in Cedelbank or the Euroclear system should note
that these trades would automatically fail on the sale side unless affirmative
action were taken. At least three techniques should be readily available to
eliminate this potential problem:

     .    borrowing through Cedelbank or Euroclear for one day, until the
          purchase side of the day trade is reflected in their Cedelbank or
          Euroclear accounts, in accordance with the clearing system's customary
          procedures;

     .    borrowing the globally-offered securities in the U.S. from a DTC
          participant no later than one day prior to settlement, which would
          give the globally-offered securities sufficient time to be reflected
          in their Cedelbank or Euroclear accounts in order to settle the sale
          side of the trade; or

     .    staggering the value dates for the buy and sell sides of the trade so
          that the value date for the purchase form the DTC participant is at
          least one day prior to the value date for the sale to the Cedelbank
          participant or the Euroclear system participant.

     Material U.S. Federal Income Tax Documentation Requirements

     A beneficial owner of globally-offered securities holding securities
through Cedelbank or Euroclear, or through DTC if the holder has an address
outside the U.S., will be subject to the

                                       17
<PAGE>

30% U.S. withholding tax that usually applies to payments of interest, including
original issue discount, on registered debt issued by U.S. Persons unless:

     .    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 the beneficial owner and the
          U.S. entity required to withhold tax complies with applicable
          certification requirements; and

     .    the beneficial owner takes one of the following steps to obtain an
          exemption or reduced tax rate:

     Exemption For Non-U.S. Persons. Non-U.S. Persons that are beneficial owners
of the globally-offered securities can obtain a complete exemption from the
withholding tax by filing 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 that change.

     Exemption For Non-U.S. Persons with Effectively Connected Income. Non-U.S.
Persons, including non-U.S. corporations or banks with a U.S. branch, that are
beneficial owners of the globally-offered securities and for which the related
interest income is effectively connected with the conduct of a trade or business
in the United States can obtain a complete exemption from the withholding tax by
filing Form 4224, Exemption from Withholding of Tax on Income Effectively
Connected with the Conduct of a Trade or Business in the United States. For
payments made after December 31, 2000, Form 4224 will not apply, and non-U.S.
persons will be required to file a Form W-8 ECI to obtain an exemption for
interest payments that are effectively connected with the conduct of a trade or
business in the U.S.

     Exemption or Reduced Rate for Non-U.S. Persons Resident in Treaty
Countries. Non-U.S. Persons that are beneficial owners of the globally-offered
securities and reside 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, Ownership, 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 beneficial owner or his agent. For payments made after December 31, 2000,
Form 1001 will not apply, and non-U.S. persons will be required to file a Form
W-8 BEN to claim the benefit of an applicable tax treaty.

     Exemption for U.S. Persons. U.S. Persons that are beneficial owners of the
globally-offered securities 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 beneficial owner of a
globally-offered security 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
he holds, which person would be 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. For payments made after December 31, 2000, Form 4224 and Form 1001 will be
replaced

                                       18
<PAGE>

by Form W-8 ECI and Form W-8 BEN, respectively, each of which will be effective
from the date the form is signed through the end of the third succeeding
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 globally-offered
securities. The depositor suggests that you consult your own tax advisors with
respect to the tax consequences of holding or disposing of the globally-offered
securities.

Definitive Securities

     Book-entry certificates will be issued in fully registered, certificated
form to the beneficial owners of the certificates or their respective nominees,
rather than to DTC or its nominee, only if:

     .    DTC or the depositor advise in writing that DTC is no longer willing
          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;

     .    the depositor elects, at its sole option, to terminate the book-entry
          system through DTC; or

     .    DTC, at the direction of the depositary 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 to DTC, is no longer in the best
          interests of the beneficial owners of the certificates.

     Upon the occurrence of any of the events described in the preceding
paragraph, the trustee will be required to notify the applicable beneficial
owners of the certificates, through organizations participating in DTC, of the
availability of fully registered certificates. Upon surrender by DTC of the
certificates representing the certificates and the receipt of instructions for
re-registration, the trustee will issue fully registered certificates to the
beneficial owners of the certificates.

Allocation of Distributions

     The prospectus supplement for each series of certificates will specify:

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

     .    the distribution date for each distribution, and

     .    the amount of each 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 the certificate is registered as of the close of
business on the record date specified in the related prospectus supplement.

                                       19
<PAGE>

     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 properties securing the mortgage loans representing
excess interest may be applied in reduction of the principal balance of one or
more specified classes.

     A due period is, with respect to any distribution date, the period
commencing on the second day of the calendar month preceding the calendar month
in which the distribution date occurs and continuing through the first day of
the calendar month in which the distribution date occurs, or any other period
specified in the related prospectus supplement.

     A prepayment period is, 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 the 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 some other
rights and obligations of the holders of certificates and does not represent a
beneficial interest in principal payments on the property securing the mortgage
loans in the related trust. One or more classes of certificates, known as
compound interest certificates, may provide for interest that accrues but is not
currently payable. 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 the 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 the 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 the
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 on those 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.

                                       20
<PAGE>

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 as a result of:

     .    the final liquidation of the mortgage loan through foreclosure sale,
          disposition of the related property securing the mortgage loan if
          acquired by deed-in-lieu of foreclosure, or otherwise,

     .    the reduction of the unpaid principal balance of the mortgage loan or
          the modification of the payment terms of the mortgage loan in
          connection with a proceeding under the federal Bankruptcy Code or
          otherwise,

     .    physical damage to the related property securing the mortgage loan of
          a type not covered by standard hazard insurance policies, or

     .    fraud, dishonesty or misrepresentation in the origination of the
          mortgage loan.

     An interest shortfall may occur with respect to a mortgage loan as a result
of a failure by 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 the mortgage loan and the failure of the servicer or, in
some instances, 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 the 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 the 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 the series) will
generally equal or exceed the aggregate original principal balance of the
certificates of the series.

     Scheduled principal balance means, with respect to any mortgage loan as of
any date of determination, the scheduled principal balance of the mortgage loan
as of the date specified in the related prospectus supplement increased by the
amount of negative amortization, if any, with respect thereto and reduced by:

     .    the principal portion of all scheduled monthly payments due on or
          before the date of determination, whether or not received,

     .    all amounts allocable to unscheduled principal payments received on or
          before the last day of the preceding prepayment period, and

                                       21
<PAGE>

     .    without duplication, the amount of any realized loss that has occurred
          with respect to the mortgage loan on or before the date of
          determination.

Optional Termination

     To the extent and under the circumstances specified in the prospectus
supplement for a series, the certificates of the series may be terminated at the
option of the depositor or any other party as specified in the related
prospectus supplement for a purchase price specified in the prospectus
supplement. Upon termination of the certificates, at the option of the
terminating party, the related trust may be terminated, thereby causing the sale
of the remaining trust property, or the 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 a series will be conditioned upon the
passage of a certain date specified in the prospectus supplement or the
scheduled principal balance of the mortgage loans 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. Notice will be given to certificateholders as provided in the
related agreement.


                   MATURITY, PAYMENT AND YIELD CONSIDERATIONS

     The prepayment experience of the mortgage loans will affect (1) the average
life of each class of certificates issued by the related trust and (2) for
certificates purchased at a price other than par, the effective yield on the
certificates.

     Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model, such as the single monthly prepayment model, the
constant prepayment rate model or the prepayment speed assumption 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 the 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 property
securing the mortgage loans 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,

                                       22
<PAGE>

     .    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.

     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 the distribution date. Because interest
generally will not be distributed to the certificateholders of the series until
the distribution date, the effective yield to the certificateholders will be
lower than the yield otherwise produced by the applicable pass through rate and
purchase price for the 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 the 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 the
certificate based on an assumed rate of payment of principal that is slower than
that

                                       23
<PAGE>

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 property securing the mortgage loans 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 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 some circumstances, the master servicer, certain insurers, the
holders of REMIC residual certificates or other entities specified in the
related prospectus supplement may have the option to effect earlier retirement
of the related series of certificates.

     Factors other than those identified in this prospectus 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.

                                       24
<PAGE>

                                   THE TRUSTS

Assignment of Mortgage Assets

     Under the terms of 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 the 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 the names requested by the
depositor 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. The
schedule will include information as to the scheduled principal balance of each
mortgage loan or mortgage backed security as of the specified date and its
interest rate, its original principal balance and other specified information.

     Each mortgage loan or mortgage backed security transferred to the trustee
will be assigned of record either to the trustee, the servicer of the loan, or
to a document custodian acting on behalf of the trustee, and payments on each
mortgage loan after the specified date or dates will be made directly to the
trustee. In some instances, loans will be assigned directly from the seller or
from the originator that transferred the loan to the seller, directly to the
custodian, in accordance with the seller's loan purchase guidelines. As to each
mortgage loan, the depositor will deliver or cause to be delivered to the
trustee the related mortgage note endorsed to the order of the trustee, evidence
of recording of the related mortgage or deed of trust, an assignment of the
mortgage or deed of trust in recordable form naming the related servicer, the
trustee or a custodian acting on its behalf as assignee and, the other original
documents evidencing or relating to the mortgage loan. 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 recording is not required to protect the right, title and interest
of the trustee in the 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 customary representations and warranties in each
agreement with respect to each related mortgage asset. In addition, the seller
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. The
right of the depositor to enforce these representations and warranties will be
assigned to the trustee under the related agreement. If any representation or
warranty is breached, and the breach adversely affects the interest of the
certificateholders, the depositor or the seller will be required, subject to the
terms imposed under the related agreement or sales agreement:

     .    to cure the breach,

     .    to substitute other mortgage assets for the affected mortgage assets,
          or

                                       25
<PAGE>

     .    to repurchase the affected mortgage assets at a price generally equal
          to the unpaid principal balance of the mortgage assets, together with
          accrued and unpaid interest on the mortgage assets at the rate in the
          related mortgage note.

     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 the 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 Securities and Exchange Commission
within fifteen days after the initial issuance of the certificates. A copy of
the agreement with respect to each series of certificates will be attached to
the Form 8-K and will be available for inspection at the corporate trust office
of the trustee specified in the related prospectus supplement.

The Mortgage Loans--General

     The mortgage loans will be evidenced by promissory notes and will be
secured by first, second or more junior liens on the related real property or
leasehold interest, together with improvements thereon, or with respect to
cooperative loans, the shares issued by the related cooperative.

     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 of these features or any other
features described in the prospectus supplement:

     .    Interest may be payable at a fixed rate or may be payable at a rate
          that is adjustable from time to time on specified adjustment dates by
          adding a specified fixed percentage to a specified 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. Changes to an adjustable rate may be
          subject to periodic limitations, maximum rate, a minimum rate or a
          combination of these limitations. Accrued interest may be deferred and
          added to the principal of a mortgage loan for specified periods and
          under various circumstances as may be set forth 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 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 property or interest securing
          the mortgage loan or another source or may be treated as accrued
          interest and added to the principal balance of the mortgage loan.

     .    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 rate in the related mortgage note or may not be
          amortized

                                       26
<PAGE>

          during all or a portion of the 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.

     .    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.

     .    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. Other mortgage loans may permit prepayments without payment
          of a prepayment fee. 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 property or interest securing the related mortgage loan. Other
          mortgage loans may be assumable by persons meeting the then applicable
          underwriting standards of the originator.

     The property or interest securing the related mortgage loan, and, with
respect to cooperative loans, the buildings owned by cooperatives, may be
located in any state, territory or possession of the United States, including
the District of Columbia or Puerto Rico. The property or interest securing the
related mortgage loan 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 part 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. This information may include:

     .    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,

     .    the largest expected principal balance and the smallest expected
          principal balance of any of the mortgage loans,

     .    the types of assets securing the mortgage loans,

     .    the original terms to maturity of the mortgage loans,

     .    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,

     .    the expected aggregate outstanding principal balance of mortgage loans
          having loan-to-value ratios at origination exceeding 80%,

     .    the expected mortgage interest rates and the range of mortgage
          interest rates,

     .    in the case of ARM loans, the expected weighted average of the
          adjustable rates,

                                       27
<PAGE>

     .    the expected aggregate outstanding scheduled principal balance, if
          any, of buy-down loans as of the date set forth in the prospectus
          supplement,

     .    the expected aggregate outstanding principal balance, if any, of GPM
          loans as of the date set forth in the prospectus supplement,

     .    the amount of any mortgage pool insurance policy, special hazard
          insurance policy or bankruptcy bond to be maintained with respect to
          the related trust,

     .    to the extent different from the amounts described in this prospectus,
          the amount of any standard hazard insurance policy required to be
          maintained with respect to each mortgage loan,

     .    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

     .    the expected geographic location of the property or interest securing
          the mortgage loans, 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.

     ARM loans are 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 are 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 are mortgage loans providing for monthly payments during the
early years of the mortgage loans which are or may be less than the amount of
interest due on the mortgage loans and as to which unpaid interest is added to
the principal balance of the mortgage loans, resulting in negative amortization,
and paid, together with interest, in later years.

     No assurance can be given that values of the properties or interests
securing the mortgage loans 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 so that the outstanding
principal balances of the mortgage loans, plus any additional financing by other
lenders on the same properties or interests securing the mortgage loans, in the
related trust become equal to or greater than the value of the properties or
interests securing the mortgage loans, 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 delinquent 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 the series and affect the yield on the
certificates of the series.

                                       28
<PAGE>

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 properties 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. The properties 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 certificate 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 the
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 the
tenant-stockholder's pro rata share of the cooperative's payments for its
mortgage loans, real property taxes, maintenance expenses and other capital or
ordinary expenses. Those payments are in addition to any payments of principal
and interest the tenant-stockholder must make on any loans to the
tenant-stockholder secured by its shares in the cooperative. The cooperative is
directly responsible for management and, in most cases, payment of real estate
taxes and hazard and liability insurance. A cooperative's ability to meet debt
service obligations on a mortgage loan on the building owned by the cooperative,
as well as all other operating expenses, will depend 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.

Home Improvement Loans

     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

                                       29
<PAGE>

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 the
mortgage loans and the programs under which they were originated.

Home Equity Lines of Credit

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

     As more fully described in the related prospectus supplement, interest on
each home equity line of credit, 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 the loan. Principal amounts on
the home equity lines of credit may be drawn down, up to a maximum amount as set
forth in the related prospectus supplement, or repaid under each home equity
line of credit from time to time. If specified in the related prospectus
supplement, new draws by borrowers under home equity lines of credit
automatically will become part of the trust for a series. As a result, the
aggregate balances of the home equity lines of credit will fluctuate from day to
day as new draws by borrowers are added to the trust and principal payments are
applied to those balances, and the amounts usually will differ each day, as more
specifically described in the prospectus supplement. Under the circumstances
more fully described in the related prospectus supplement, a borrower under a
home equity line of credit may choose an interest only payment option and is
obligated to pay only the amount of interest which accrues on the 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 properties or interests securing mortgage loans relating to home equity
lines of credit 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
properties or interests securing mortgage loans 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 home equity lines of credit. 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 home equity lines of credit secured by
properties or interests securing mortgage loans 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

                                       30
<PAGE>

representation that a given percentage of the home equity lines of credit are
secured by one- to four-family dwelling units that are owner-occupied will be
either:

     .    the making of a representation by the borrower at origination of the
          home equity line of credit either that the underlying properties or
          interests securing the mortgage loan will be used by the borrower for
          a period of at least six months every year or that the borrower
          intends to use the properties or interests securing the mortgage loans
          as a primary residence or

     .    a finding that the address of the underlying properties or interests
          securing the mortgage loan 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 the 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 the prospectus supplement, the applicable servicer, or other
party specified in the 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 at a
purchase price equal to the unpaid principal balance of the 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 the converted mortgage loans to the extent provided in the prospectus
supplement. The purchase price specified in the prospectus supplement 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 at a
purchase price equal to the greater of the unpaid principal balance of the
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 the purchase price occurs or the fair market value of the
delinquent mortgage loan at the time of its purchase. The purchase price
specified in the prospectus supplement will be treated as a prepayment of the
related mortgage loan.

Substitution of Mortgage Loans

     If so specified in the prospectus supplement for a series, the depositor
may deliver to the trustee other mortgage loans in substitution for any one or
more mortgage loans initially included

                                       31
<PAGE>

in the trust for the series. In general, any substitute mortgage loan must, on
the date of the substitution:

     .    have an unpaid principal balance not greater than the unpaid principal
          balance of any deleted mortgage loan,

     .    with respect to a fixed rate mortgage loan, 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,

     .    with respect to an ARM loan, provide for a lowest possible net rate
          and a highest possible net rate that is not lower than the respective
          net rate for the deleted mortgage loan, and have a gross margin that
          is not less than the gross margin of the deleted mortgage loan,

     .    have a net rate that is not less than the net rate of the deleted
          mortgage loan,

     .    have a remaining term to maturity ending not later than one year prior
          to the latest possible maturity date specified in the applicable
          agreement, and

     .    comply with each applicable representation, warranty and covenant
          pertaining to an individual mortgage loan set forth in the applicable
          agreement, was underwritten on the basis of credit underwriting
          standards at least as strict as the credit underwriting standards used
          with respect to the deleted mortgage loan and, if a seller is
          effecting the substitution, comply with each applicable
          representation, warranty or covenant pertaining to an individual
          mortgage loan set forth in the related sales agreement or subsequent
          sales agreement.

     In general, no ARM loan may be substituted unless the deleted mortgage loan
is also an ARM loan and is not convertible to a fixed mortgage interest rate
unless the deleted mortgage loan is so convertible.

     If more than one mortgage loan is substituted for one or more deleted
mortgage loans, the amounts, rates, margins, terms and ratios described above
shall be determined on a weighted average basis.

Mortgage-Backed Securities

     The mortgage-backed securities may include 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 certificates insured or
guaranteed by Fannie Mae, Freddie Mac or GNMA. Private mortgage-backed
securities will not include participations in previously issued mortgage-backed
securities unless such securities 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 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 in accordance with a private
mortgage-backed securities agreement.

                                       32
<PAGE>

     The related prospectus supplement for a series of certificates that
evidence interests in mortgage-backed securities will specify:

     .    the approximate aggregate principal amount and type of any
          mortgage-backed securities to be included in the trust,

     .    to the extent known to the depositor, certain characteristics of the
          mortgage loans underlying the mortgage-backed securities including:

          .    the payment features of the mortgage loans,

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

          .    the servicing fee or range of servicing fees with respect to the
               underlying mortgage loans, and

          .    the minimum and maximum stated maturities of the underlying
               mortgage loans at origination,

     .    the maximum original term-to-stated maturity of the mortgage-backed
          securities,

     .    the weighted average term-to-stated maturity of the mortgage-backed
          securities,

     .    the pass through or certificate rate of the mortgage-backed
          securities,

     .    the weighted average pass through or certificate rate of the
          mortgage-backed securities,

     .    the issuer, servicer and trustee of the mortgage- backed securities,

     .    characteristics of credit support, if any, including 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,

     .    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

     .    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 a pre-funding agreement with the depositor under which the depositor will
transfer additional mortgage assets to the trust following the closing date. Any
pre-funding agreement will require that any mortgage loans so transferred
conform to the requirements specified in the pre-funding agreement. If a
pre-funding agreement is used, the related trustee will be required to deposit
in a segregated 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
transfer must occur. If all moneys originally deposited in the pre-funding
account are not used

                                       33
<PAGE>

by the end of such specified period, then any remaining moneys will be applied
as a mandatory prepayment of one or more class 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
the 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 class 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 asset proceeds accounts established and maintained in
trust on behalf of the holders of the 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 the 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 the series, net of amounts required to pay servicing fees
and any amounts that are to be included in any reserve fund account or other
fund or account for the series. All payments received on mortgage-backed
securities included in the trust for a series will be remitted to the asset
proceeds account. All or a portion of the amounts in the asset proceeds account,
together with reinvestment income if payable to the certificateholders, will be
available, to the extent specified in the related prospectus supplement, for the
payment of trustee fees, and any other fees or expenses to be paid directly by
the trustee and to make distributions with respect to certificates of the 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, specified 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 the 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 the 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
lasses of certificates will bear their allocable share of any

                                       34
<PAGE>

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 particular classes of certificates are
distributed prior to the distributions to other classes of certificates, the
classes of certificates which receive distributions at a later time are more
likely to bear any losses which exceed the amount covered by credit enhancement.
In some cases, credit enhancement may be canceled or reduced if the 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 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 the series. 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 the series
under the circumstances and to the extent specified in the prospectus
supplement. If so specified in the prospectus supplement, delays in receipt of
scheduled payments on the mortgage assets and losses with respect to those
mortgage assets 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 the
reserve account has reached a specified amount and, following payments from the
reserve account to the holders of senior certificates or otherwise, thereafter
to the extent necessary to restore the balance of the reserve account to
required levels. If so specified in the prospectus supplement, amounts on
deposit in any designated reserve account may be released to the depositor or
the seller or the holders of any class of certificates at the times and under
the circumstances specified in the prospectus supplement.

     If so specified in the related prospectus supplement, one or more classes
of certificates may bear the risk of losses not covered by credit enhancement
prior to other classes of certificates. Subordination might be effected by
reducing the principal balance of the subordinated certificates on account of
the losses, thereby decreasing the proportionate share of distributions
allocable to the certificates, or by another means specified in the prospectus
supplement.

                                       35
<PAGE>

     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 distributions to other classes of senior certificates
and subordinated certificates, respectively, through a cross-support mechanism
or otherwise. If so set forth in the prospectus supplement, the same class of
certificates may constitute senior certificates with respect to specified 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

     .    in the order of their scheduled final distribution dates,

     .    in accordance with a schedule or formula,

     .    in relation to the occurrence of events, or

     .    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 will be obtained and maintained for one
or more classes or series of certificates. The issuer of any specified
certificate guaranty insurance policy 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 those 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 other amounts specified in the related prospectus supplement, to the
extent of any payments made by the 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
provided in the related prospectus supplement, specified classes of certificates
may be entitled to receive distributions of excess cash as an additional payment
of

                                       36
<PAGE>

principal, thereby creating a limited acceleration of the payment of the
principal of the certificates relative to the amortization of the related
mortgage assets. This 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 that case, credit
enhancement may be provided by a cross-support feature which requires that
distributions be made with respect to specified 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 the trusts or asset groups, until
the credit enhancement is exhausted. If applicable, the prospectus supplement
will identify the trusts or asset groups to which the credit enhancement relates
and the manner of determining the amount of the coverage provided by the credit
enhancement and of the application of the 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 insuring, subject to their provisions and limitations,
against defaults on the related mortgage loans will be obtained and maintained
for the related series in an amount specified in the prospectus supplement. The
issuer of a mortgage pool insurance policy 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 under the policy may only be made
for particular defaulted mortgage loans and only upon satisfaction of specified
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,

     .    fraud or negligence in the origination or servicing of a mortgage
          loan, including misrepresentation by the borrower or persons involved
          in the origination of the loan,

     .    failure to construct mortgaged premises in accordance with plans and
          specifications, or

     .    a claim in respect of a defaulted mortgage loan occurring when the
          servicer of the mortgage loan, at the time of default or after that
          time, was not approved by the pool insurer.

                                       37
<PAGE>

     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 the
servicer and, in that 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.

     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 the 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 by the policy. 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 the 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 the
series confirms that the reduction or cancellation will not result in a lowering
or withdrawal of the 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 the other securities or
obligations does not, at the time of the extension, result in the downgrade or
withdrawal of any credit rating assigned, at the request of the depositor, to
the outstanding certificates of the series.

Special Hazard Insurance Policies

     If so specified in the related prospectus supplement, one or more special
hazard insurance policies insuring, subject to their provisions and limitations,
against specified losses not covered by standard hazard insurance policies will
be obtained and maintained for the related series in an amount specified in the
prospectus supplement. The issuer of any special hazard insurance policy 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

     .    loss by reason of damage to the mortgaged premises underlying
          defaulted mortgage loans caused by specified hazards, including
          vandalism and earthquakes and, except where the borrower is required
          to obtain flood insurance, floods and mudflows, not covered by the
          standard hazard insurance policies with respect to the mortgage loans
          and

                                       38
<PAGE>

     .    loss from partial damage to the mortgaged premises caused by reason of
          the application of the coinsurance clause contained in the 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 the damage is not
covered by the standard hazard insurance policy maintained by the borrower or
the servicer or the master servicer with respect to the mortgage loan, the
special hazard insurer will pay the lesser of the cost of repair of the
mortgaged premises or upon transfer of the mortgaged premises to it, the unpaid
principal balance of the mortgage loan at the time of the acquisition of the
mortgaged premises, plus accrued interest to the date of claim settlement,
excluding late charges and penalty interest, and certain expenses incurred in
respect of the mortgaged premises. No claim may be validly presented under a
special hazard insurance policy unless

     .    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

     .    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
specified expenses is paid by the special hazard insurer, that amount of further
coverage under the special hazard insurance policy will be reduced by that
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
that amount.

     The terms of the agreement with respect to a series will require the master
servicer to maintain the special hazard insurance policies for the series in
full force and effect throughout the term of the agreement, subject to specified
conditions contained in the agreement, present claims under the policies on
behalf of the depositor, the trustee and the holders of the certificates of the
series for all losses not otherwise covered by the applicable standard hazard
insurance policies and take all reasonable steps necessary to permit recoveries
on the claims. 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 the 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

                                       39
<PAGE>

coverage, and the corresponding assignment of the special hazard insurance
policy, to any other series or other securities or obligations does not, at the
time of the extension, result in the downgrade or withdrawal of the credit
rating assigned, at the request of the depositor, to the outstanding
certificates of the series.

Bankruptcy Bonds

     If so specified in the related prospectus supplement, one or more mortgagor
bankruptcy bonds covering 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 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 the court of the principal amount of a mortgage loan and will cover certain
unpaid interest on the amount of the 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 the series in
the related trust to provide protection in lieu of or in addition to that
provided by a bankruptcy bond.

Reserve Funds

     If so specified in the related prospectus supplement, cash, U.S. Treasury
securities, instruments evidencing ownership of principal or interest payments
thereon, letters of credit, surety bonds, demand notes, certificates of deposit
or a combination thereof in the aggregate amount specified in the prospectus
supplement will be deposited by the depositor in one or more reserve fund
accounts established and maintained with the trustee. In addition, if so
specified in the related prospectus supplement, a reserve fund account may be
funded with all or a portion of the interest payments on the related mortgage
assets not needed to make required distributions. Cash and the principal and
interest payments on other investments will be used to enhance the likelihood of
timely payment of principal of, and interest on, or, if so specified in the
prospectus supplement, to provide additional protection against losses in
respect of, the assets in the related trust, to pay the expenses of the trust or
for other purposes as may be specified in the prospectus supplement. If a letter
of credit is deposited with the trustee, it will be irrevocable. Any instrument
deposited in a reserve funds account 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 the series.
Additional information with respect to the instruments deposited in the reserve
funds accounts may be set forth in the related prospectus supplement.

Other Credit Enhancement

     If so provided in the prospectus supplement for a series, the related trust
may include, or the related certificates may be entitled to the benefits of,
other specified assets including reserve accounts, insurance policies,
guaranties, surety bonds, letters of credit, guaranteed investment contracts or
similar arrangements:

                                       40
<PAGE>

     .    for the purpose of maintaining timely payments or providing additional
          protection against losses on the assets included in such trust,

     .    for the purpose of paying administrative expenses,

     .    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,

     .    for the purpose of guaranteeing timely distributions with respect to
          the certificates, or

     .    for the 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 of these arrangements 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

     In originating a mortgage loan, the originator will follow either :

     .    its own credit approval process, to the extent that such process
          conforms to underwriting standards generally acceptable to Fannie Mae
          or Freddie Mac, or

     .    credit, appraisal and underwriting standards and guidelines approved
          by the depositor, which may not conform to Fannie Mae or Freddie Mac
          guidelines.

     The underwriting guidelines with respect to loan programs approved by the
depositor may be less stringent than those of Fannie Mae or Freddie Mac. For
example, they 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 Freddie Mac. 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 Freddie Mac due to borrower credit
characteristics that do not meet Fannie Mae or Freddie Mac underwriting
guidelines, including a loan made to a borrower whose creditworthiness and
repayment ability do not satisfy Fannie Mae or Freddie Mac underwriting
guidelines or a borrower who may have a record of major derogatory credit items
including default on a prior mortgage loan, credit write-offs, outstanding
judgments and prior bankruptcies. Accordingly, mortgage loans underwritten
according 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 Freddie Mac underwriting
guidelines.

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

                                       41
<PAGE>

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 Freddie Mac 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 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 including property taxes and insurance premiums, and
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 being
employed 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 the program are generally lower than those permitted for other similar
loans originated pursuant to the full documentation program.

                                       42
<PAGE>

Representations and Warranties

     The depositor generally will acquire the mortgage loans from the seller.
The seller will make customary representations and warranties with respect to
the mortgage loans in the sales agreement by which the seller transfers its
interest in the mortgage loans to the depositor. The seller will represent and
warrant, among other things:

     .    that each mortgage loan has been originated in compliance with all
          applicable laws, rules and regulations,

     .    that each primary mortgage insurance policy is issued by the related
          mortgage insurer,

     .    that each note and security instrument has been executed and delivered
          by the borrower and the security instrument has been duly recorded
          where the mortgaged premises are located in order to make effective
          the lien on the related mortgaged premises, and

     .    that upon foreclosure on the mortgaged premises, the holders of the
          mortgage loan will be able to deliver good and merchantable title to
          the mortgaged premises.

In general, the seller 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, the seller 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,
the seller will generally not obtain a mortgage title insurance policy.

     If the seller breaches a representation or warranty made with respect to a
mortgage loan or if any principal document executed by the borrower relating to
a mortgage loan is found to be defective in any material respect and the breach
or defect cannot be cured as specified in the agreement, the trustee may require
the seller to purchase the mortgage loan from the related trust upon deposit
with the trustee of funds equal to the then unpaid principal balance of the
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 the seller of a representation or warranty with respect to a
mortgage loan or the delivery by the seller to the trustee of a materially
defective document with respect to a mortgage loan, the seller may under
specified circumstances, in lieu of repurchasing the mortgage loan, substitute a
mortgage loan having characteristics substantially similar to those of the
defective mortgage loan. The seller'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 Freddie Mac as a servicer of mortgage loans
and must be approved by the master servicer. The depositor expects that most or
all of the mortgage loans will be serviced by Meritech Mortgage Services, Inc.,
an affiliate of the seller. In determining whether to approve a servicer, the
depositor will review the credit of the servicer and, if necessary for the
approval of

                                       43
<PAGE>

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:

     .    has serviced conventional mortgage loans for a minimum of two years,

     .    maintains a loan servicing portfolio of at least $300,000,000, and

     .    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, any sub-servicer.

     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 the series or
from proceeds of the liquidation of the mortgage loans. Each servicer also will
provide accounting and reporting services as necessary to enable the master
servicer to provide required information to the depositor and the trustee with
respect to the mortgage loans. Each servicer is entitled to a periodic servicing
fee equal to a specified percentage of the outstanding principal balance of each
mortgage loan serviced by the servicer and certain other fees, including, but
not limited to, late payments, conversion or modification fees and assumption
fees. 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 the 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 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 the servicer included in the trust for the
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 the account, the servicer will be required within one
business day to withdraw the excess funds from the account and remit the amounts
to a custodial account maintained by the trustee or master servicer or to the
trustee or the master servicer for deposit in the asset proceeds account for the
series. The amount on deposit in any account will be invested in or
collateralized as described herein.

                                       44
<PAGE>

     Each servicing agreement with respect to a series will require the related
servicer, not later than the day of the month specified in the servicing
agreement, to remit to the master servicer custodial account amounts
representing scheduled installments of principal and interest on the mortgage
loans included in the trust for the series received or advanced by the servicer
that were due during the related due period and 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 the servicing agreement, with
interest to the date of prepayment or liquidation, subject to specified
limitations. However, each servicer may deduct from the remittance all
applicable servicing fees, insurance premiums, amounts required to reimburse any
unreimbursed advances and any other amounts specified in the related servicing
agreement. On or before each distribution date, the master servicer will
withdraw from the master servicer custodial account and remit to the asset
proceeds account those amounts available for distribution on the distribution
date. In addition, there will be deposited in the asset proceeds account for the
series any advances of principal and interest made by the master servicer or the
trustee pursuant to the agreement to the extent the 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 the series.

Advances

     If so specified in the prospectus supplement for a series, each servicing
agreement with respect to the series will provide that the related servicer will
be obligated to advance funds to cover, to the extent that the amounts are
deemed to be recoverable from any subsequent payments on the mortgage loans:

     .    delinquent payments of principal or interest on the mortgage loans,

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

     .    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 the servicing agreement for
which the servicer may be terminated. Upon a default by the servicer, the master
servicer or the trustee may be required, if so provided in the agreement, 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 for a series, 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 the 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

                                       45
<PAGE>

date to which the 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 the 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, the 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 the 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 the advances will be
recoverable out of future payments on the mortgage loans, insurance proceeds or
liquidation proceeds of the mortgage loans for which the 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 the servicing
agreement and the applicable insurance policies with respect to each mortgage
loan, to follow the collection procedures 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. 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 properties or interests securing mortgage loans 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 the mortgaged premises have been or are about to be conveyed,
if that 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 of the
mortgaged premises, the servicer will release the original borrower from
liability upon the mortgage loan and substitute the new borrower as obligor
thereon. In no event may an assumption agreement permit a decrease in the
mortgage interest rate or an increase in the term of a mortgage loan. Fees
collected for entering into an assumption agreement will be retained by the
servicer as additional servicing compensation.

Primary Mortgage Insurance Policies

     Each conventional mortgage loan that has an original loan-to-value ratio of
greater than 80% will, to the extent specified in the related prospectus
supplement, be covered by a primary

                                       46
<PAGE>

mortgage insurance policy remaining in force until the principal balance of the
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 the mortgage loan has declined to 80% or
less based upon the current fair market value of the mortgaged premises. 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 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 specified
expenses, less

     .    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,

     .    hazard insurance proceeds in excess of the amount required to restore
          the mortgaged premises and which have not been applied to the payment
          of the mortgage loan,

     .    amounts expended but not approved by the mortgage insurer,

     .    claim payments previously made by the mortgage insurer, and

     .    unpaid premiums.

     If so specified in the prospectus supplement for a series, the mortgage
insurer will be required to pay to the insured either the mortgage insurance
loss or, 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, after that date, 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 the date the mortgage loan would have been discharged in full if the default
had not occurred and 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 the 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 the servicing
agreement. Each standard hazard insurance policy is required to cover an amount
at least equal to the lesser of the outstanding principal balance of the related
mortgage loan or 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

                                       47
<PAGE>

the master servicer, will be deposited to the applicable custodial account
maintained with respect to the mortgage loan or the asset proceeds account.

     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, the policies will not contain identical terms and conditions.
The basic terms of the policies, however, generally will be determined by state
law and generally will be similar. Standard hazard insurance policies typically
will not cover physical damage resulting from war, revolution, governmental
actions, floods and other water-related causes, earth movement, including
earthquakes, landslides and mudflows, nuclear reaction, wet or dry rot, vermin,
rodents, insects or domestic animals, theft or, in certain cases, vandalism. The
foregoing list is merely indicative of some 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 the mortgaged premises. The depositor may acquire one or more
special hazard insurance policies covering some of the uninsured risks described
above.

     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, the coinsurance clause will provide that the
insurer's liability in the event of partial loss will not exceed the greater of:

     .    the actual cash value, or the replacement cost less physical
          depreciation, of the dwellings, structures and other improvements
          damaged or destroyed, or

     .    that 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 the mortgage loans, to the extent that the policy
names the servicer as loss payee and the 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

                                       48
<PAGE>

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 the
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 the series to the extent the losses are not
covered by a special hazard insurance policy for the series and could affect
distributions to holders of the certificates of the series.

Maintenance of Insurance Policies; Claims Under Those Policies 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 and
requirements of the policy or bond applicable to any servicer or master servicer
will be described in the related prospectus supplement. If any 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
the series confirms that such lesser amount will not impair the rating on such
certificates, of the mortgage pool insurance policy, special hazard insurance
policy or bankruptcy bond. If, however, the cost of any 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 so that the
applicable premium will not exceed the cost of the premium for the terminated
policy or bond or the replacement policy or other credit enhancement may be
secured at such increased cost, so long as the increase in cost will not
adversely affect amounts available to make payments of principal or interest on
the certificates.

     If any mortgaged premises securing a defaulted mortgage loan included in
the trust for a series is damaged and the proceeds, if any, from the related
standard hazard insurance policy or any special hazard insurance policy are
insufficient to restore the damaged mortgaged premises to the condition
necessary to permit recovery under the related mortgage pool insurance policy,
the servicer will not be required to expend its own funds to restore the damaged
mortgaged premises unless it determines that the 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 all reasonable steps 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 the defaulted mortgage loan.
The servicer or the master servicer will sell the

                                       49
<PAGE>

mortgaged premises pursuant to foreclosure, or a trustee's sale or, in the event
a deficiency judgment is available against the borrower or another person,
proceed to seek recovery of the deficiency against the appropriate person. To
the extent that the proceeds of any 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 that
holders of the certificates of the series may not receive distributions of
principal and interest on the certificates in full.

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 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 the modification,
forbearance or substitution will maximize the recovery on the 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 the 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 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 the year and a statement from the firm of independent
public accountants that prepared the financial statements to the effect that, in
preparing the 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 the fiscal year and the steps that have been taken to correct
the failure.

                                       50
<PAGE>

     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 the servicer under the servicing agreement.

Events of Default and Remedies

     If so specified in the prospectus supplement for a series, events of
default under the servicing agreement in respect of the series will consist of:

     .    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,

     .    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,

     .    specified events of insolvency, readjustment of debt, marshaling of
          assets and liabilities or similar proceedings regarding the servicer,
          or

     .    specified actions by or on behalf of the servicer indicating its
          insolvency or inability to pay its obligations.

     The master servicer will have the right under each servicing agreement to
terminate the related servicer upon the occurrence of an event of default under
the servicing agreement. In the event of 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 the appointment will not adversely affect 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;

     .    administer and supervise the performance by each servicer of its
          duties and responsibilities under the related servicing agreement,

     .    maintain any insurance policies, other than property-specific
          insurance policies, providing coverage for losses on the mortgage
          loans for such series,

     .    calculate amounts payable to certificateholders on each distribution
          date,

     .    prepare periodic reports to the trustee or the certificateholders with
          respect to the foregoing matters,

     .    prepare federal and state tax and information returns, and

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

                                       51
<PAGE>

     In addition, the master servicer will receive, review and evaluate all
reports, information and other data provided by each servicer to enforce the
provisions of the related servicing agreement, to monitor each servicer's
servicing activities, to reconcile the results of the 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. However, 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 the 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 the 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:

     .    purchase mortgage loans from a trust due to a breach by the servicer
          of a representation or warranty under the related servicing agreement,

     .    purchase from the trust any converted mortgage loan, or

     .    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 the series, but no resignation will become
effective until the trustee or a successor master servicer has assumed the
master servicer's obligations and duties. If specified in the prospectus
supplement for a series, the depositor may appoint a stand-by master servicer,
which will assume the obligations of the master servicer upon a default by the
master servicer.

Special Servicing Agreement

     The master servicer may appoint a special servicer to undertake certain
responsibilities of the servicer with respect to certain defaulted mortgage
loans securing a series. The special servicer may engage various independent
contractors to perform certain of its responsibilities. However, the special
servicer must remain fully responsible and liable for all its responsibilities
under 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:

     .    a monthly engagement fee applicable to each mortgage loan or related
          REO properties as of the first day of the immediately preceding Due
          Period,

                                       52
<PAGE>

     .    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

     .    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
the 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 the 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 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 another percentage specified in the related prospectus supplement,
of the voting rights of the 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, which
may include:

     .    obligations of the United States or any agency thereof, provided the
          obligations are backed by the full faith and credit of the United
          States,

                                       53
<PAGE>

     .    within specified 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 the series,

     .    commercial paper which is then rated in the commercial paper rating
          category required to support the then applicable rating assigned to
          the series,

     .    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 the depository institution or trust company, or
          the senior debt obligations or commercial paper of the parent company
          of the depository institution or trust company, are then rated in the
          rating category required to support the then applicable rating
          assigned to the series,

     .    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 FDIC,

     .    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 the series at the time of issuance of the series and

     .    specified 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 the series are
required or may be anticipated to be required to be applied for the benefit of
the holders of the certificates of the series. Any income, gain or loss from the
investments for a series will be credited or charged to the appropriate fund or
account for the series. In general, reinvestment income from permitted
investments will not accrue for the benefit of the certificateholders of the
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 the
series according 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 the certificates a statement generally
setting forth, to the extent applicable to the series, among other things:

     .    the aggregate amount of the distribution allocable to principal,
          separately identifying the amount allocable to each class of
          certificates,

     .    the aggregate amount of the distribution allocable to interest,
          separately identifying the amount allocable to each class of
          certificates,

     .    the aggregate principal balance of each class of certificates after
          giving effect to distributions on the related distribution date,

                                       54
<PAGE>

     .    if applicable, the amount otherwise distributable to any class of
          certificates that was distributed to any other class of certificates,
          and

     .    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 considered 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:

     .    any default in the performance or breach of any covenant or warranty
          of the master servicer under the agreement which continues unremedied
          for a specified period after the giving of written notice of the
          default or breach to the master servicer by the trustee or by the
          holders of certificates entitled to at least 25% of the aggregate
          voting rights,

     .    any failure by the master servicer to make required advances with
          respect to delinquent mortgage loans in the related trust,

     .    specified events of insolvency, readjustment of debt, marshaling of
          assets and liabilities or similar proceedings regarding the master
          servicer, if any, and

     .    specified 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 the
agreement, except that if the trustee is prohibited by law from obligating
itself to make advances regarding delinquent mortgage loans, then the trustee
will not be so obligated, and will be entitled to similar compensation
arrangements. If the trustee is unwilling or unable to act as successor master
servicer, the trustee may appoint or, if the holders of certificates of a series
entitled to at least 51% of the voting rights of such series, or a certificate
insurer entitled to exercise the voting rights of the holders of certificates,
so request in writing, the trustee shall appoint, or petition a court of
competent jurisdiction for the appointment of, an established mortgage loan
servicing institution acceptable to the rating agencies and having a net worth
of at least $15,000,000 to act as successor to the master servicer under the
agreement. The trustee and the successor master servicer 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.

                                       55
<PAGE>

     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 under the agreement or to institute, conduct or defend any litigation
under or in relation to the agreement at the request, order or direction of any
of the holders of the certificates of the related series unless the
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 to the agreement with
the consent of the holders of outstanding certificates of the related series
entitled to at least 66% of the voting rights of the series. Nevertheless, no
amendment shall:

     .    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,

     .    adversely affect in any material respect the interests of the holders
          of any class of certificates in a manner other than as described above
          without the consent of the holders of certificates of the class
          evidencing 66% of the voting rights of such class, or

     .    reduce the aforesaid percentage of certificateholders required to
          consent to any 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 to the
agreement without the consent of certificateholders for the purpose of, among
other things:

     .    curing any ambiguity,

     .    correcting or supplementing any provisions of the agreement which may
          be inconsistent with any other provision of the agreement,

     .    modifying, eliminating or adding to any of the provisions of the
          agreement to the extent necessary or appropriate to maintain the
          qualification of the trust, or specified assets of the trust, either
          as a REMIC or as a grantor trust under the Internal Revenue Code at
          all times that any certificates are outstanding, or

     .    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 the action shall not adversely affect in any material
respect the interests of any certificateholder. No amendment or supplement shall
be deemed 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 the amendment or supplement will not cause
the rating agency to lower or withdraw the then current rating assigned to the
certificates.

                                       56
<PAGE>

Termination

     Each agreement and the respective obligations and responsibilities created
by the agreement shall terminate upon the distribution to certificateholders of
all amounts required to be paid to them pursuant to such related agreement
following:

     .    to the extent specified in the related prospectus supplement, the
          purchase of all the mortgage assets in the related trust and all
          mortgaged premises acquired in respect of the trust, or

     .    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 of the trust.

In no event, however, will any trust continue beyond the expiration of 21 years
from the death of the survivor of persons specified in the related agreement.
Written notice of termination of the agreement will be given to each
certificateholder, and the final distribution will be made only upon surrender
and cancellation of the certificates of the related series at the corporate
trust office of the trustee or its agent.


                    MATERIAL LEGAL ASPECTS OF MORTGAGE LOANS

General

     The following discussion contains summaries of the material legal aspects
of mortgage loans which are general in nature. Because the 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 Home Equity Lines of Credit. The single family loans,
multi-family loans, conventional home improvement loans, Title I Loans and home
equity lines of credit 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 are 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

                                       57
<PAGE>

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. Particular 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. Particular mortgage loans may be cooperative loans. The
cooperative 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 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 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 the final payment could lead to foreclosure by
the mortgagee providing the financing. A foreclosure in either event by the
holder of the blanket mortgage could eliminate or significantly diminish the
value of, in the case of a trust including cooperative loans, the collateral
securing the cooperative loans.

     A cooperative is owned by tenant-stockholders who, through ownership of
stock, shares or membership certificates in the corporation, receive proprietary
leases or occupancy agreements which confer exclusive rights to occupy specific
apartments or units. In general, a tenant-stockholder of a cooperative must make
a monthly payment to the cooperative representing the 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

                                       58
<PAGE>

possession of the share certificate and a counterpart of the proprietary lease
or occupancy agreement, and a financing statement covering the proprietary lease
or occupancy agreement and the cooperative shares is filed in the appropriate
state and local offices to perfect the lender's interest in its collateral.
Subject to the limitations discussed below, upon default of the
tenant-stockholder, the lender may sue for judgment on the promissory note,
dispose of the collateral at a public or private sale or otherwise proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of the cooperative shares.

Foreclosure

     Single Family Loans, Multi-Family Loans, Conventional Home Improvement
Loans, Title I Loans and Home Equity Lines of Credit. 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, under 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 some states, the
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 attorneys' 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

                                       59
<PAGE>

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.

     A sale conducted in accordance with the terms of the power of sale
contained in a mortgage or deed of trust is generally presumed to be conducted
regularly and fairly, and a conveyance of the real property by the referee
confers absolute legal title to the real property to the purchaser, free of all
junior mortgages and free of all other liens and claims subordinate to the
mortgage or deed of trust under which the sale is made, with the exception of
some governmental liens and any redemption rights that may be granted to
borrowers under 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. Subsequently, 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. 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. 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 the non-judicial sale takes place.

                                       60
<PAGE>

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

     Cooperative Loans. The cooperative shares owned by the tenant-stockholder
and pledged to the lender are, in almost all cases, subject to restrictions on
transfer as set forth in the cooperative's charter documents, as well as the
proprietary lease or occupancy agreement, and may be canceled by the cooperative
for failure by the tenant-stockholder to pay rent or other obligations or
charges owed by such tenant-stockholder, including mechanics' liens against the
cooperative apartment building incurred by the tenant-stockholder. The
proprietary lease or occupancy agreement generally permits the cooperative to
terminate the 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 the lease or
agreement until the lender has been provided with an opportunity to cure the
default. The recognition agreement typically provides that if the proprietary
lease or occupancy agreement is terminated, the cooperative will recognize the
lender's lien against proceeds from the sale of the cooperative apartment,
subject, however, to the cooperative's right to sums due under such proprietary
lease or occupancy agreement. The total amount owed to the cooperative by the
tenant-stockholder, which the lender generally cannot restrict and does not
monitor, could reduce the value of the collateral below the outstanding
principal balance of the cooperative loan and accrued and unpaid interest
thereon.

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

     In some states, foreclosure on the cooperative shares is accomplished by a
sale in accordance with the provisions of Article 9 of the Uniform Commercial
Code and the security agreement relating to those shares. Article 9 of the
Uniform Commercial Code 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.

                                       61
<PAGE>

     Article 9 of the Uniform Commercial Code 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.

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 the 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 the proceeds and awards to any indebtedness secured by
the mortgage or deed of trust in any order as the mortgagee or beneficiary may
determine. Thus, in the event improvements on the property are damaged or
destroyed by fire or other casualty, or in the event the property is taken by
condemnation, the mortgagee or beneficiary under any underlying senior mortgage
may have the right to collect any insurance proceeds payable under a standard
hazard insurance policy and any award of damages in connection with the
condemnation and to apply the same to the indebtedness secured by the senior
mortgages or deeds of trust. Proceeds in excess of the amount of senior mortgage
indebtedness, in most cases, will be applied to the indebtedness of a junior
mortgage or trust deed.

     A common form of mortgage or deed of trust used by institutional lenders
typically contains a future advance clause which provides, in essence, that
additional amounts advanced to or on behalf of the mortgagor or trustor by the
mortgagee or beneficiary are to be secured by the mortgage or deed of trust.
While a future advance 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

                                       62
<PAGE>

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 the 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
some 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 the 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

     Some 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

                                       63
<PAGE>

judgment against the former borrower equal in most cases to the difference
between the amount due to the lender and the fair market value of the real
property sold at the foreclosure sale. As a result of these prohibitions, it is
anticipated that in many instances servicers will not seek deficiency judgments
against defaulting borrowers.

     In addition to anti-deficiency and related legislation, numerous other
federal and state statutory provisions, including the federal bankruptcy laws
and state laws affording relief to debtors, may interfere with or affect the
ability of the secured mortgage lender to realize upon collateral and/or enforce
a deficiency judgment. For example, if a mortgagor is in a proceeding under the
federal Bankruptcy Code, a lender may not foreclose on the mortgaged premises
without the permission of the bankruptcy court. The rehabilitation plan proposed
by the debtor may provide, if the court determines that the value of the
mortgaged premises is less than the principal balance of the mortgage loan, for
the reduction of the secured indebtedness to the value of the mortgaged premises
as of the date of the commencement of the bankruptcy, rendering the lender a
general unsecured creditor for the difference, and also may reduce the monthly
payments due under the mortgage loan, change the rate of interest and alter the
mortgage loan repayment schedule. The effect of any of these 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 the
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 statutes 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 Uniform Commercial Code governs foreclosure on
cooperative shares and the related proprietary lease or occupancy agreement.
Some courts have interpreted section 9-504 of the Uniform Commercial Code 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,

     .    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,

                                       64
<PAGE>

     .    may be entitled to a stay of proceedings on any kind of foreclosure or
          repossession action in the case of defaults on obligations incurred
          before the commencement of military service, and

     .    may have the maturity of obligations incurred before 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 described 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 the
amounts, and any loss in respect of those amounts may reduce the amounts
available to be paid to the holders of the certificates of the series. If so
specified in the prospectus supplement for a series, any shortfalls in interest
collections on mortgage loans included in the trust for the series resulting
from application of the Soldiers' and Sailors' Civil Relief Act of 1940 will be
allocated to each class of certificates of the series that is entitled to
receive interest in respect of the mortgage loans in proportion to the interest
that each class of certificates would have otherwise been entitled to receive in
respect of the mortgage loans had the 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 liability under 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 under the federal Comprehensive
Environmental Response, Compensation and Liability Act of 1980, as amended. 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
some circumstances for the costs of a remedial action if hazardous substances
have been released or disposed of on the property. These cleanup costs may be
substantial. The U.S. Environmental Protection Agency has established a Policy
Towards Owners of Residential Property at Superfund Sites (July 3, 1991) which
provides that the EPA will not proceed against owners of residential property
contaminated with hazardous substances under certain circumstances. Similarly,
the 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 a loan, during a workout, in foreclosure or after foreclosure or
the taking of a deed in lieu of foreclosure. Policy on CERCLA Enforcement
Against Lenders and Government Entities that Acquire Property Involuntarily
(September 22, 1995). These policies are not binding on the EPA, a state or
third parties who may have a cause of action under CERCLA, however, and are
subject to limitations and conditions.

                                       65
<PAGE>

     On September 30, 1996, the President signed into law the Asset Conservation
Lender Liability and Deposit Insurance Protection Act of 1996. The Asset
Conservation Act was intended to clarify the scope of the secured creditor
exemption under both CERCLA and other legislation. The Asset Conservation Act
more explicitly defined the kinds of participation in management that would
trigger liability under CERCLA an specified the activities that would not
constitute participation in management or otherwise result in a forfeiture of
the secured creditor exemption before foreclosure or during a workout period.
The Asset Conservation Act also clarified the extent of protection against
liability under CERCLA in the event of foreclosure and authorized certain
regulatory clarifications of the scope of the secured creditor exemption for
purposes of other legislation, similar to the statutory protections under
CERCLA. However, since the courts have not yet had the opportunity to interpret
the new statutory provisions, the scope of the additional protections offered by
the Asset Conservation Act is not fully defined. It also is important to note
that the Asset Conservation Act does not offer complete protection to lenders
and that the risk of liability remains.

     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 the trust in certain circumstances and if
the cleanup costs were incurred. Moreover, some states or localities by statute
or ordinance impose a lien for any cleanup costs incurred by the state or
locality on the property that is the subject of such cleanup costs. Some liens
take priority over all other prior recorded liens, and others take the same
priority as taxes in the jurisdiction. In both instances, the lien of the states
or localities 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 the 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

                                       66
<PAGE>

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 the
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 contamination or effect exists, the servicer
forecloses on mortgaged premises and takes title to the mortgaged premises and
thereafter the 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
preempts state laws which prohibit the enforcement of due-on-sale clauses by
providing, among other matters, that due-on-sale clauses in some loans, which
loans include conventional mortgage loans, made after the effective date of the
Garn-St Germain Depository Institutions Act of 1982 are enforceable within
limitations as set forth in the Act and the regulations promulgated under the
Act.

     By virtue of the Garn-St Germain Depository Institutions 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:

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

     .    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,

     .    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,

     .    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 the lien
          or encumbrance is not created under contract for deed,

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

     .    other transfers as set forth in the Garn-St Germain Depository
          Institutions 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.

                                       67
<PAGE>

Enforceability of 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
some states, there are or may be specific limitations upon late charges which a
lender may collect from a borrower for delinquent payments. Some 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,
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.

Consumer Protection Laws

     A number of federal and state laws and regulations related to residential
mortgage refinance transactions contain stringent limits on interest rates and
origination fees, and impose detailed disclosure requirements. In some
instances, any violations of these laws and regulations by the originator of the
loan could cause any affected loan to be unenforceable, or give the borrower the
right to rescind or cancel the loan transaction. Any affected loan would have a
significantly increased risk of default or prepayment.


                                  THE DEPOSITOR

     The depositor 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 is a wholly owned subsidiary of
Dominion Capital, Inc., a Virginia corporation. Dominion Capital is a wholly
owned subsidiary of Dominion Resources, Inc., a Virginia corporation. None of
Dominion Resources, Dominion Capital, Dominion Mortgage or the depositor has
guaranteed, or is otherwise obligated with respect to, the certificates of any

                                       68
<PAGE>

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 other related 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 other related assets and taking particular actions with respect to
those assets. 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 the series and to fund any pre-funding account.


                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     The following discussion describes the material federal income tax
consequences of the purchase, ownership and disposition of the certificates.
McGuire, Woods, Battle & Boothe LLP, special counsel to the depositor, has
delivered to the depositor its opinion stating that the discussion of federal
income tax issues in this section accurately sets forth its views on those
issues.

     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, including insurance companies, tax-exempt organizations,
financial institutions or broker-dealers and holders that will hold the
certificates as other than capital assets. In particular, this discussion
applies only to investors that purchase certificates directly from the issuer
and hold the certificates as capital assets. The discussion is based upon laws,
regulations, rulings and decisions now in effect, all of which are subject to
change or differing interpretation perhaps with retroactive effect. The
discussion does not address the state or local tax consequences of the purchase,
ownership and disposition of certificates. Investors should consult their own
tax advisers in determining the federal, state, local, or other tax consequences
to them of the purchase, ownership and disposition of the certificates.

     The discussion addresses certificates of five general types:

     .    REMIC certificates,

     .    FASIT certificates,

     .    trust certificates,

     .    partnership interests, and

     .    debt certificates.

                                       69
<PAGE>

     The prospectus supplement for each series of certificates will indicate
whether a REMIC or FASIT election or elections will be made for the trust and,
if a REMIC or FASIT election is to be made, will identify all regular interests
and residual interests in the REMIC or all regular interest, high-yield
interests or ownership interests in the FASIT. As used in this section and the
"ERISA Considerations" section of this prospectus, Code means the Internal
Revenue Code of 1986, as amended, and IRS means the Internal Revenue Service.

REMIC Certificates

     With respect to each series of REMIC certificates representing interests in
all or a portion of a trust ("REMIC mortgage pool"), McGuire, Woods, Battle &
Boothe LLP, special counsel for the depositor, will deliver its opinion
generally to the effect that, assuming that:

     .    a REMIC election is timely made in the required form,

     .    there is ongoing compliance with all provisions of the related trust
          agreement and

     .    particular representations set forth in the trust agreement are true,


the 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 Code.

     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 this 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.

                                       70
<PAGE>

     A qualified mortgage means:

     .    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,

     .    any qualified replacement mortgage,

     .    any regular interest in another REMIC transferred to the REMIC on the
          closing date in exchange for REMIC certificates, or

     .    beginning on September 1, 1997, particular regular interests in a
          FASIT.

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

     Taxation of REMIC Regular Certificates. Except as otherwise stated in this
discussion, the REMIC regular certificates will be treated for federal income
tax purposes as debt instruments issued by the REMIC mortgage pool and not as
ownership interests in the REMIC mortgage pool or its assets. In general,
interest, original issue discount and market discount paid or accrued on a REMIC
regular certificate will be treated as ordinary income to the holder of the
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 the 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 section 1273(a) of the Code.
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 section 6049 of the Code
and the regulations thereunder. See "-- Reporting and Other Administrative
Matters of REMICs."

     Rules governing original issue discount are set forth in sections 1271
through 1273 and 1275 of the Code and in the regulations thereunder (the "OID
Regulations"). Section 1272(a)(6) provides special original issue discount rules
applicable to REMIC regular certificates. The OID Regulations do not address all
issues presented by debt instruments subject to Code Section 1272(a)(6).

                                       71
<PAGE>

     Section 1272(a)(6) requires that a mortgage 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 Conference Committee
Report to the Tax Reform Act of 1986 (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 the 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
or all of 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:

     .    a single fixed rate that appropriately takes into account the length
          of the interval between payments, or

     .    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.

                                       72
<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

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

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

     (3)  both (1) and (2).

     Certain combinations of rates constitute a single qualified floating rate,
including (1) 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 (2) 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 these 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 the 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 certificates providing for variable rates of interest are not
anticipated to have stated interest other than qualified stated interest, but,
if any REMIC regular certificates are so offered, appropriate disclosures will
be made in the prospectus supplement. Some or all of 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 or the terms of the
REMIC regular certificates or the conditions surrounding their issuance make the
likelihood of late payment or nonpayment a remote contingency. Although not free
from doubt, unless the prospectus supplement for a series indicates otherwise,
the trustee for each series will treat all stated interest on the certificates
as qualified stated interest.

                                       73
<PAGE>

     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. Although
not free from doubt, the trustee for each series will take into account the
prepayment assumption in computing the weighted average maturity of a
certificate for purposes of determining whether any certificate has de minimis
OID.

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

     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, this portion will equal the excess of (1)
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) the sum of
distributions made on the REMIC regular certificate during the accrual period of
amounts included in the stated redemption price at maturity over (2) 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 (1)(A) of the preceding sentence will be calculated based on (1) the
yield to maturity of the REMIC regular certificate, calculated as of the closing
date, giving effect to the prepayment assumption, (2) events, including actual
prepayments, that have occurred prior to the end of the accrual period and (3)
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
the certificate, increased by the aggregate amount of original issue discount
with respect to the REMIC regular certificate that accrued in prior accrual
periods, and reduced by the amount of any distributions made on the 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.

                                       74
<PAGE>

     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 the cost exceeds
the adjusted issue price, by an amount equal to the product of (1) the daily
portions and (2) a constant fraction, the numerator of which is the excess and
the denominator of which is the sum of the daily portions of original issue
discount on the 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.

     There is uncertainty concerning the application of section 1272(a)(6) of
the Code 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 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 (1) 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 (2) the amount of original issue discount that
would have been attributable to that period on the basis of a constant yield to
maturity for a bond issued at the same time and issue price as the REMIC regular
certificate, having the same principal balance and schedule of payments of
principal as such certificate, subject to the same prepayment assumption, and
bearing interest at a fixed rate equal to the applicable qualified floating rate
or qualified inverse floating rate in the case of a REMIC regular certificate
providing for either such rate, or equal to the fixed rate that reflects the
reasonably expected yield on the certificate in the case of a REMIC regular
certificate providing for an objective rate other than a qualified inverse
floating rate, in each case as of the closing date. Holders of REMIC regular
certificates bearing interest at a Multiple Variable Rate generally will take
into account interest and original issue discount under a similar methodology,
except that the amounts of qualified stated interest and original issue discount
attributable to such a certificate first will be determined for an equivalent
debt instrument bearing fixed rates, the assumed fixed rates for which are (a)
for a qualified floating rate or qualified inverse floating rate, such rate as
of the closing date, with appropriate adjustment for any differences in
intervals between interest adjustment dates, and (b) for any other objective
rate, the fixed rate that reflects the yield that is reasonably expected for the
REMIC regular certificate. If the interest paid or accrued with respect to a
Multiple Variable Rate certificate during an accrual period differs from the
assumed fixed interest rate, such difference will be an adjustment, to interest
or original issue discount, as applicable, to the certificateholder's taxable
income for the taxable period or periods to which such difference relates.

     In the case of a REMIC regular certificate that provides for stated
interest at a fixed rate in one or more accrual periods and either one or more
qualified floating rates or a qualified

                                       75
<PAGE>

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.

     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, the 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 the principal payment does not exceed the aggregate amount
of accrued market discount on the REMIC regular certificate not previously
included in income. The 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. The election, if made, will apply to all market
discount bonds acquired by the certificateholder on or after the first day of
the first taxable year to which the 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 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 the
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 sections
1276 through 1278 of the Code if it is less than 0.25% of the stated redemption
price at maturity of such REMIC regular certificate multiplied by the number of
complete years to maturity remaining after the date of its purchase. In
interpreting the de minimis rule with respect to original issue discount, the
OID Regulations refer to the weighted average maturity of obligations, and it is
likely that the same principle will be applied in determining whether market
discount is de minimis. It appears that de minimis market discount on a REMIC
regular certificate would be treated in a manner similar to de minimis original
issue discount. See "REMIC certificates -- Original Issue Discount." Such
treatment would result in de minimis market discount being included in income at
a slower rate than market discount would be required to be included using the
method described in the preceding paragraph.

                                       76
<PAGE>

     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.

     Treasury regulations concerning amortization of premium ("the Premium
Regulations") describe the constant yield method under which premium is
amortized and provide that the

                                       77
<PAGE>

resulting offset to interest income may be taken into account only as a
certificateholder takes the corresponding interest income into account under the
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 section 1272(a)(6) of the Code. 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 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 REMIC regular 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 REMIC regular 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 "loans secured by interests in
real property" within the meaning of section 7701(a)(19)(C)(xi) of the Code 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 section 7701(a)(19)(C)(v) or as other assets described in
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
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 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 section 856(c)(5)(C) or, as provided in the Committee Report, as
"real estate assets" as defined in 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

                                       78
<PAGE>

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
section 856(c)(5)(B) of the Code; it is unclear whether such collected payments
would be so treated for purposes of 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 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 section 25(e)(10) of the Code will constitute (1) a real estate asset
within the meaning of section 856 and (2) an asset described in 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, McGuire, Woods, Battle & Boothe LLP, special
counsel to the depositor, will deliver its opinion generally to the effect that,
assuming compliance with all provisions of the related trust 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 Code. Solely for purposes of determining whether the REMIC
certificates will be real estate assets within the meaning of section
856(c)(5)(B) of the Code, and assets described in section 7701(a)(19)(C) of the
Code, and whether the income on such certificates is interest described in
section 856(c)(3)(B), the Tiered REMICs will be treated as one REMIC.

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

                                       79
<PAGE>

income from Residual certificates may exceed cash distributions with respect
thereto in any taxable year.

     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 section 703(a)(2) of the Code. Fifth, the limitation on
miscellaneous itemized deductions imposed on individuals by 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. The 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 the 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.

                                       80
<PAGE>

     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 by
that Residual Owner to offset income from the REMIC residual certificate.

     The effect of these basis and distribution rules is that a Residual Owner
may not amortize its basis in a REMIC residual certificate but may only recover
its basis through distributions, through the deduction of any net losses of the
REMIC mortgage pool or upon the sale of its REMIC residual certificate. See "--
Sales of REMIC Certificates."

     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 section 511
of the Code), 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 section

                                       81
<PAGE>

857(b)(2) of the Code, excluding any net capital gain), will be allocated among
the shareholders of such trust in proportion to the dividends received by such
shareholders from such trust, and any amount so allocated will be treated as an
excess inclusion with respect to a REMIC residual certificate as if held
directly by such shareholder.

     Noneconomic REMIC Residual Certificates. Under the REMIC Regulations,
transfers of "noneconomic" REMIC residual certificates are disregarded for all
federal income tax purposes if "a significant purpose of the transfer was to
enable the transferor to impede the assessment or collection of tax." If such
transfer is disregarded, the purported transferor will continue to remain liable
for any taxes due with respect to the income on such noneconomic REMIC residual
certificate. The REMIC Regulations provide that a REMIC residual certificate is
noneconomic unless, at the time of its transfer and based on the prepayment
assumption and any required or permitted clean up calls or required liquidation
provided for in the REMIC's organizational documents: (1) the present value of
the expected future distributions (discounted using the AFR) on the REMIC
residual certificate equals at least the product of the present value of the
anticipated excess inclusions and the highest tax rate applicable to
corporations for the year of the transfer and (2) the transferor reasonably
expects that the transferee will receive distributions with respect to the REMIC
residual certificate at or after the time the taxes accrue on the anticipated
excess inclusions in an amount sufficient to satisfy the accrued taxes.
Accordingly, all transfers of REMIC residual certificates will be subject to
certain restrictions under the terms of the related agreement that are intended
to reduce the possibility of any such transfer being disregarded. Such
restrictions will require each party to a transfer to provide an affidavit that
no purpose of such transfer is to impede the assessment or collection of tax,
including certain representations as to the financial condition of the
prospective transferee. Prior to purchasing a REMIC residual certificate,
prospective purchasers should consider the possibility that a purported transfer
of such REMIC residual certificate by such a purchaser to another purchaser at
some future date may be disregarded in accordance with the above-described
rules, which would result in the retention of tax liability by such purchaser.
The applicable prospectus supplement will disclose whether offered REMIC
residual certificates may be considered noneconomic residual interests under the
REMIC Regulations; provided, however, that any disclosure that a REMIC residual
certificate will or will not be considered noneconomic will be based upon
certain assumptions, and the 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 section 511 of the Code, 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 section 511 of the
Code are treated as disqualified organizations. Under provisions of the
agreement, such organizations generally are prohibited from owning Residual
certificates. See "-- Sales of REMIC Certificates."

                                       82
<PAGE>

     Mark-to-Market Rules. Section 475 of the Code 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 Treasury 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 (1) 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 (2) the amount actually includible in such holder's income. Except as
otherwise provided under "-- Market Discount" and "-- Premium" and under section
582(c) of the Code, 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 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 20%. 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 (1) if such
certificate is held as part of a "conversion transaction" as defined in section
1258(c) of the Code, 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 (2)
in the case of a noncorporate taxpayer that has made an election under 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, the Residual Owner purchases another residual
interest in any REMIC or any interest in a taxable mortgage pool (as defined in
section 7701(i) of the Code) 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

                                       83
<PAGE>

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 include 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 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 the entity equal to the
product of (1) 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 (2) 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 (1) 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 (2) 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 section 860E(e)(6) of the Code. 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 sections 56(b)(1) and 67 of the

                                       84
<PAGE>

Code. Generally, any holder of a REMIC residual certificate and any holder of a
REMIC regular certificate issued by a "single-class REMIC" who is an individual,
estate or trust (including such a person that holds an interest in a pass
through entity holding such a REMIC certificate) are permitted to deduct such
expenses in determining regular taxable income only to the extent that such
expenses together with certain other miscellaneous itemized deductions of such
individual, estate or trust exceed 2% of adjusted gross income; such a holder
may not deduct such expenses to any extent in determining liability for
alternative minimum tax. Accordingly, REMIC residual certificates, and REMIC
regular certificates receiving an allocation of servicing compensation, may not
be appropriate investments for individuals, estates or trusts.

     A single-class REMIC is a REMIC that either (i) would be treated as an
investment trust under the provisions of Treasury Regulation section
301.7701-4(c) in the absence of a REMIC election or (ii) is substantially
similar to such an investment trust and is structured with the principal purpose
of avoiding the allocation of investment expenses to holders of REMIC regular
certificates. The master servicer intends (subject to certain exceptions which,
if applicable, will be stated in the applicable prospectus supplement) to treat
each REMIC mortgage pool as other than a single-class REMIC, consequently
allocating servicing compensation expenses and related income amounts entirely
to REMIC residual certificates.

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

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

     Reporting and Other Administrative Matters of REMICs. Reporting of interest
income, including any original issue discount, with respect to REMIC regular
certificates is required annually, and may be required more frequently under
Treasury regulations. Certain holders of REMIC regular certificates which are
generally exempt from information reporting on debt instruments, such as
corporations, banks, registered securities or commodities brokers, real estate
investment trusts, registered investment companies, common trust funds,
charitable remainder annuity trusts and unitrusts, will be provided interest and
original issue discount income

                                       85
<PAGE>

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.

     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 section 3406 of the Code 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 (1)
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, (2)
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 (3) 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 (i) a citizen or resident of the United States; (ii) a
corporation (or entity treated as a corporation for tax purposes) created or
organized in the United States or under the laws of the United States or of any
state thereof, including, for this purpose, the District of Columbia; (iii) a
partnership (or entity treated as a partnership for tax purposes) organized in
the United States or under the laws of the United States or of any state
thereof, including, for this purpose, the District of Columbia (unless provided
otherwise by future Treasury regulations); (iv) an estate whose income is
includible in gross income for United

                                       86
<PAGE>

States income tax purposes regardless of its source; or (v) a trust, if a court
within the United States is able to exercise primary supervision over the
administration of the trust and one or more U.S. Persons having authority to
control all substantial decisions of the trust. Notwithstanding the last clause
of the preceding sentence, to the extent provided in Treasury regulations,
certain trusts in existence on August 20, 1996, and treated as U.S. Persons
prior to such date, may elect to continue to be U.S. Persons.

     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 section 951 of the Code)
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 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

                                       87
<PAGE>

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.

     Treasury 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, 2000, 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 section 860L of the
Code. 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 (1) the making of an appropriate
election, (2) compliance with all provisions of the related agreement and (3)

                                       88
<PAGE>

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 tax 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 section 7701(a)(19) to
the same extent that 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 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 (1) a FASIT election is in effect, (2) 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 (3) the
FASIT Pool is not a regulated company as defined in section 851(a) of the Code.

     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

     .    cash or cash equivalents,

     .    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),

     .    foreclosure property,

     .    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,

                                       89
<PAGE>

     .    contract rights to acquire qualifying debt instruments or qualifying
          hedging instruments,

     .    FASIT regular interests and

     .    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: (1) one or more classes of regular
interests or (2) 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,

     (1)  it is designated as a regular interest,

     (2)  it has a stated maturity (including options to renew) no greater than
          thirty years,

     (3)  it entitles its Holder to a specified principal amount,

     (4)  the issue price of the interest does not exceed 125% of its stated
          principal amount,

     (5)  the yield to maturity of the interest is less than the applicable
          federal rate published by the IRS plus 5%, and

     (6)  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 items 3, 4 or 5 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 item (6), 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

                                       90
<PAGE>

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.

     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

                                       91
<PAGE>

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 section
475 of the Code 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 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:

     .    the receipt of income derived from assets that are not permitted
          assets,

     .    certain dispositions of permitted assets,

     .    the receipt of any income derived from any loan originated by a FASIT,
          and

                                       92
<PAGE>

     .    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), McGuire, Woods, Battle & Boothe LLP,
special counsel to the depositor, will deliver its 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, McGuire, Woods, Battle & Boothe LLP, special counsel to the
depositor, will deliver their opinion that, in general (and subject to the
discussion below under "-- Buydown Mortgage Loans"), (1) 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 section 7701(a)(19)(C)(v) of the Code; (2) trust
fractional certificates held by a real estate investment trust will represent
"real estate assets" within the meaning of section 856(c)(5)(B) 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 section 856(c)(5)(B) of the Code; and (3) trust fractional
certificates acquired by a REMIC in accordance with the requirements of section
860G (a)(3)(A)(i) and (ii) or section 860G(a)(4)(B) will be treated as qualified
mortgages within the meaning of 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.

                                       93
<PAGE>

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 section 7701 (a) (19) of the Code will be considered to represent "loans ...
secured by an interest in real property" within the meaning of 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 section 856(c)(5)(B), and interest income thereon will be considered
"interest on obligations secured by mortgages on real property" within the
meaning of section 856(c)(3)(B). Prospective purchasers to which such
characterization of an investment in trust Interest certificates is material
should consult their own tax advisers regarding whether the trust Interest
certificates, and the income therefrom, will be so characterized.

     Buydown Mortgage Loans. The assets of certain trusts may include buydown
mortgage loans. The characterization of an investment in buydown mortgage loans
will depend upon the precise terms of the related buydown agreement. There are
no directly applicable precedents with respect to the federal income tax
treatment or the characterization of investments in buydown mortgage loans.
Accordingly, holders of trust certificates should consult their own tax advisers
with respect to characterization of investments in trusts that include buydown
mortgage loans.

     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 section 7701(a)(19)(C)(v) of the Code 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 section 856(c)(5)(B) of the Code. 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 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 section 1286 of the Code, such interests would be
considered to be newly issued

                                       94
<PAGE>

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 Certificate," "--
Market Discount and Premium," and "-- Allocation of Purchase Price" for a
discussion of particular rules applicable to their certificates. Nevertheless,
the IRS has indicated that under some circumstances it will view a portion of
servicing and related fees and expenses paid to or retained by the master
servicer or sub-servicers as an interest in the mortgage assets, essentially
equivalent to that portion of interest payable with respect to each mortgage
asset that is retained ("Retained Yield"). If such a view were sustained with
respect to a particular trust, such purchasers would be subject to the rules set
forth under "-- Application of Stripped Bond Rules" rather than those under "--
Treatment of Unstripped Certificates." Saxon Asset Securities Company 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 McGuire, Woods,
Battle & Boothe 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

                                       95
<PAGE>

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

                                       96
<PAGE>

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 the closing date and
(c) for any other objective rate, the fixed rate that reflects the yield that is
reasonably expected for the trust fractional certificate. If the interest paid
or accrued with respect to a variable rate trust fractional certificate during
an accrual period differs from the assumed fixed interest rate, such difference
will be an adjustment (to interest or original issue discount, as applicable) to
the certificateholder's taxable income for the taxable period or periods to
which such difference relates.

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

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

                                       97
<PAGE>

their pro rata shares of qualified stated interest from unstripped mortgage
assets as it accrues or is received by the trustee, whichever is earlier.

     Sections 1272 through 1275 of the Code 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 (1) the daily portion and (2) a constant fraction, the
numerator of which is such excess and the denominator of which is the sum of the
daily portions of original issue discount allocable to such subsequent
purchaser's interest for all days on or after the day of purchase. The adjusted
issue price of an unstripped mortgage asset on any given day is equal to the sum
of the adjusted issue price (or, in the case of the first accrual period, the
issue price) of such unstripped mortgage asset at the beginning of the accrual
period during which such day occurs and the daily portions of original issue
discount for all days during such accrual period prior to such day reduced by
the aggregate amount of payments made (other than payments of qualified stated
interest) during such accrual period prior to such day.

     Market Discount and Premium. In general, if the Stripped Bond Rules do not
apply to a trust fractional certificate, a purchaser of a trust fractional
certificate will be treated as acquiring market discount bonds to the extent
that the share of such purchaser's purchase price allocable to any unstripped
mortgage asset is less than its allocable share of the "adjusted issue price" of
such mortgage asset. See "-- Treatment of Unstripped Certificates" and "--
Application of Stripped Bond Rules." Thus, with respect to such mortgage assets,
a holder will be required, under section 1276 of the Code, 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

                                       98
<PAGE>

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
(1) conversion to ordinary income of a portion of any gain recognized on sale or
exchange of a market discount bond, (2) deferral of interest expense deductions,
(3) the de minimis exception from the market discount rules and (4) 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 McGuire, Woods, Battle & Boothe LLP, special counsel to the
depositor, will deliver its 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

                                       99
<PAGE>

paid directly its share of the servicing and related fees and expenses. An
individual, estate or trust holder of a trust interest certificate will be
allowed a deduction for servicing fees in determining its regular tax liability
only to the extent that the aggregate of such holder's miscellaneous itemized
deductions exceeds 2 percent of such holder's adjusted gross income, and will be
allowed no deduction for such fees in determining its liability for alternative
minimum tax. Amounts, if any, received by trust interest certificateholders in
lieu of amounts due with respect to any mortgage asset but not received from the
mortgagor will be treated for federal income tax purposes as having the same
character as the payment which they replace.

     A trust interest certificate will consist of an undivided interest in the
Interest Portion of each of the mortgage assets in the related trust. With
respect to each series of certificates, a trust interest certificate will be
treated for federal income tax purposes as comprised of an ownership interest in
a portion of the Interest Portion of each of the mortgage assets (a "Stripped
Interest") separated by Saxon Asset Securities Company 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, the 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

                                      100
<PAGE>

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) of
the Code described above require original issue discount to be taken into
account on the basis of a constant yield to assumed maturity and actual
prepayments to any pool of debt instruments the payments on which may be
accelerated by reason of prepayments. The manner of determining the prepayment
assumption is to be determined under Treasury regulations, but no regulations
have been issued. Trust fractional certificateholders and trust interest
certificateholders should consult their tax advisers as to the proper reporting
of income from trust fractional certificates and trust interest certificates, as
the case may be, in the light of the possibility of prepayment and, with respect
to the trust interest certificates, as to the possible application of the
Contingent Debt Regulations.

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

                                      101
<PAGE>

     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 U.S. Person, will not generally be subject to
United States withholding tax, provided that the certificateholder (1) does not
own, directly or indirectly, 10% or more of, and is not a controlled foreign
corporation (within the meaning of section 957 of the Code) related to, each of
the issuers of the mortgage assets and (2) 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, McGuire, Woods, Battle & Boothe 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 or taxable
mortgage pool for federal income tax purposes. The related prospectus supplement
will also address any material federal income tax consequences applicable to the
holder.

Debt Certificates

     General. Debt certificates may be treated, for federal income tax purposes,
either as (1) non-recourse debt of the depositor secured by the related mortgage
assets, in which case the related trust will constitute only a security device
that constitutes a collateral arrangement for the issuance of secured debt and
not an entity for federal income tax purposes or (2) 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.

                                      102
<PAGE>

McGuire, Woods, Battle & Boothe LLP, special counsel to the depositor, will
deliver its 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, (1) the
debt certificates will be characterized as debt issued by, and not equity in,
the related trust and (2) the related trust will not be characterized as an
association (or publicly traded partnership within the meaning of section 7704
of the Code) taxable as a corporation or as a taxable mortgage pool within the
meaning of 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 section 1273(a) of the Code 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 section 1221 of the Code may elect under 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

                                      103
<PAGE>

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 section 582(c) of the Code,
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 section 1221), will be capital gain or loss and will be long term or short
term depending on whether the debt certificate has been held for more than one
year. For corporate taxpayers, there is no preferential rate afforded to
long-term capital gains. For individual taxpayers, net capital gains are subject
to varying tax rates depending upon the holding period of the debt certificates.

     Backup Withholding. Holders of debt certificates will be subject to backup
withholding rules identical to those applicable to REMIC regular Certificates.
See "-- REMIC Certificates -- Backup Withholding" with respect to REMIC
Certificates.

     Tax Treatment of Foreign Investors. Holders of debt certificates who are
not U.S. Persons 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, (1) 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 section 7701(a)(19)(C)(v) of the Code; (2) 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 section 856(c)(3)(B); (3) debt
certificates held by a real estate investment trust will not constitute real
estate assets or Government securities within the meaning of section
856(c)(5)(B); and (4) debt certificates held by a regulated investment company
will not constitute Government securities within the meaning of section
851(b)(3)(A)(i).


                       STATE AND LOCAL TAX CONSIDERATIONS

     In addition to the federal income tax consequences described above,
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

                                      104
<PAGE>

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.


                              ERISA CONSIDERATIONS

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

     In addition, employee benefit plans subject to ERISA (including collective
investment funds, separate accounts and insurance company general accounts in
which such plans are invested), and individual retirement accounts and annuities
or certain types of Keogh plans not subject to ERISA but subject to section 4975
of the Code (each, a "Plan"), are prohibited from engaging in a broad range of
transactions involving Plan assets and persons having certain specified
relationships to a Plan ("parties in interest" under ERISA and "disqualified
persons" under the Code). Such transactions are treated as "prohibited
transactions" under sections 406 and 407 of ERISA and excise taxes are imposed
upon disqualified persons by section 4975 of the Code (or, in some cases, a
civil penalty may be assessed pursuant to Section 502(i) of ERISA). The
depositor, the credit enhancer, the underwriters and the trustee, and certain of
their affiliates, might be considered parties in interest or disqualified
persons with respect to a Plan. If so, the acquisition or holding or transfer of
certificates by or on behalf of such Plan could be considered to give rise to a
prohibited transaction within the meaning of ERISA and the Code unless an
exemption is available. The United States Department of Labor ("DOL") has issued
a regulation (29 C.F.R. Section 2510.3-101) concerning the definition of what
constitutes the assets of a Plan (the "Plan Asset Regulations"). Under the Plan
Asset Regulations, the underlying assets and properties of corporations,
partnerships, trusts and certain other entities in which a Plan makes an "equity
interest" investment could be deemed for purposes of ERISA to be assets of the
investing Plan unless certain exceptions apply. If an investing Plan's assets
were deemed to include an interest in the mortgage assets and any other assets
of a trust and not merely an interest in the certificates, the assets of the
trust would become subject to the fiduciary responsibility standards

                                      105
<PAGE>

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:

     .    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;

     .    the trustee may not be an affiliate of the depositor; and

     .    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, any 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:

                                      106
<PAGE>

     .    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;

     .    the Plan pays no more for the certificates than would be paid in an
          arm's-length transaction;

     .    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;

     .    the total value of the certificates purchased by the Plan does not
          exceed 25% of the amount issued; and

     .    at least 50% of the aggregate amount of certificates is acquired by
          persons independent of the depositor, the servicer, the credit
          enhancer or the trustee.

     Before purchasing certificates, a fiduciary of a Plan should confirm that
the trust is a "mortgage pool," that the certificates constitute "mortgage pool
pass through certificates" and that the conditions set forth in PTCE 83-1 would
be satisfied. In addition to making its own determination as to the availability
of the exemptive relief provided in PTCE 83-1, the Plan fiduciary should
consider the availability of any other prohibited transaction exemptions. The
Plan fiduciary also should consider its general fiduciary obligations under
ERISA in determining whether to purchase any certificates on behalf of a Plan.

     In addition, the 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 the
individual exemption 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.

                                      107
<PAGE>

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, so long as they are rated in
one of the two highest rating categories by one or more nationally recognized
statistical rating organizations, and, as such, will be legal investments for
persons, trusts, corporations, partnerships, associations, business trusts and
business entities, including, but not limited to, state-chartered savings banks,
commercial banks, savings and loan associations, and insurance companies, as
well as trustees and state government employee retirement systems, created
pursuant to or existing under the laws of the United States or any state,
territory or possession of the United States, including the District of Columbia
or Puerto Rico, whose authorized investments are subject to state regulation to
the same extent that, under applicable law, obligations issued by or guaranteed
as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for such entities. Pursuant
to SMMEA, a number of states enacted legislation, on or before the October 3,
1991 cut off for such enactments, limiting to varying extents the ability of
certain entities, in particular, insurance companies, to invest in "mortgage
related securities," in most cases by requiring the affected investors to rely
solely upon existing state law and not SMMEA. Accordingly, the investors
affected by such legislation will be authorized to invest in the certificates
only to the extent provided in such legislation. Institutions whose investment
activities are subject to legal investment laws and regulations or to review by
certain regulatory authorities may be subject to restrictions on investment in
certain classes of the certificates of a series.

     SMMEA also amended the legal investment authority of federally chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal with mortgage
related securities without limitation as to the percentage of their assets
represented thereby; federal credit unions may invest in mortgage related
securities; and national banks may purchase mortgage related securities for
their own account without regard to the limitations generally applicable to
investment securities set forth in 12 U.S.C. ss. 24 (Seventh), subject in each
case to such regulations as the applicable federal regulatory authority may
prescribe. Federal credit unions should review National Credit Union
Administration (the "NCUA") Letter to Credit Unions No. 96, as modified by
Letter to Credit Unions No. 108, which includes guidelines to assist federal
credit unions in making investment decisions for mortgage related securities.
The NCUA has adopted rules, effective December 2, 1991, which prohibit federal
credit unions from investing in some types of mortgage related securities,
possibly including specified series or classes of certificates, except under
limited circumstances. The OTS has issued Thrift Bulletin 13a (December 1,
1998), "Management of Interest Rate Risk, Investment Securities and Derivative
Activities," which thrift institutions subject to the jurisdiction of the OTS
should consider before investing in any certificates.

                                      108
<PAGE>

     If specified in the prospectus supplement for a series, one or more classes
of certificates of the series will not constitute "mortgage related securities"
for purposes of SMMEA. In this 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 Investment Securities and
End-User Derivatives Activities" (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
Office of the Comptroller of the Currency and the Office of Thrift Supervision,
effective May 26, 1998, and by the NCUA effective October 1, 1998, among other
things, sets forth general guidelines which depository institutions must follow
in managing risks, including market, credit, liquidity, operational, and legal
risks, applicable to all securities used for investment purposes. 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 the rules, policies and guidelines
adopted from time to time by these authorities before purchasing certificates,
since some certificates may be deemed unsuitable investments, or may otherwise
be restricted, under these rules, policies or guidelines, in some 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 by this prospectus and by
the related prospectus supplement either directly or through one or more
underwriters or underwriting syndicates. The prospectus supplement for each
series will set forth the terms of the offering of the series and of each class
of the 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

                                      109
<PAGE>

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
the offering and any agreements to be entered into between the depositor and the
purchasers of the certificates of the series.

     The place and time of delivery for the certificates of a series in respect
of which this prospectus is delivered will be set forth in the related
prospectus supplement.

                              AVAILABLE INFORMATION

     The depositor has filed a registration statement with the Securities and
Exchange Commission with respect to the certificates. The registration statement
and amendments thereto and the exhibits thereto as well 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 the following Regional Offices:
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 these 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 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 for a particular series will be provided to
each person to whom a prospectus is delivered upon written or oral request,
provided that the request is made to Saxon Asset Securities Company, 4880 Cox
Road, Glen Allen, Virginia 23060 ((804) 967-7400).

                                      110
<PAGE>

                 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 the trust under this prospectus shall be deemed to be
incorporated into and made a part of this prospectus from the date of filing of
those 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 that 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 the
request is made to the depositor, 4880 Cox Road, Glen Allen, Virginia 23060
((804) 967-7400).

                                      111
<PAGE>

                                    [LOGO]
                                     SAXON

                                  $__________



                    Saxon Asset Securities Trust ____ - __


                        Saxon Asset Securities Company,
                                 as Depositor



                    Mortgage Loan Asset Backed Certificates
                               Series _____ - __


                            [NAMES OF UNDERWRITERS]


                         _____________________________
                             Prospectus Supplement
                         _____________________________


                                _________, 2000
<PAGE>


                                   PART II.

Item 14.  Other Expenses of Issuance and Distribution

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

<TABLE>
          <S>                               <C>
          Registration Fee................  $  660,000
          Printing and Engraving..........     250,000
          Trustee's Fees..................     250,000
          Legal Fees and Expenses.........     500,000
          Blue Sky Fees and Expenses......      25,000
          Accountant's Fees and Expenses..     450,000
          Rating Agency Fees..............     450,000
          Miscellaneous Fees..............      37,000
               Total......................  $2,585,000
                                            ==========
_______________
* To be completed by amendment.
</TABLE>

Item 15.  Indemnification of Directors and Officers

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

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

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

Item 16.  Exhibits and Financial Statements

     (a)  Exhibits

     1.1  Form of Underwriting Agreement (including Standard Terms January 1997
          Edition) incorporated by reference to Exhibit 1.1 to Registration
          Statement No. 333-20025.

     3.1  Articles of Incorporation incorporated by reference to Exhibit 3.1 to
          Registration Statement No. 333-4127.

                                      II-1
<PAGE>

     3.2  Bylaws incorporated by reference to Exhibit 3.2 to Registration
          Statement No. 333-4127.

     4.1  Form of Trust Agreement (including Forms of Certificates) incorporated
          by reference to Exhibit 4.1 to Registration Statement No. 333-59479.

     4.2  Standard Terms to Trust Agreement (February 2000 Edition) (filed
          herewith).

     5.1  Opinion of McGuire, Woods, Battle & Boothe LLP, with respect
          to legality (filed herewith).

     8.1  Opinion of McGuire, Woods, Battle & Boothe LLP, with respect
          to tax matters (filed herewith).

     23.1 Consent of McGuire, Woods, Battle & Boothe LLP (included in its
          opinion filed as Exhibit 5.1).

     23.2 Consent of McGuire, Woods, Battle & Boothe LLP (included in its
          opinion filed as Exhibit 8.1).

     24.1 Powers of Attorney (see signature page to this Registration
          Statement).

     (b)  Financial Statements

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

Item 17.  Undertakings

     The undersigned registrant hereby undertakes:

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

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

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

                                      II-2
<PAGE>

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

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

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

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

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

                                      II-3
<PAGE>

                                   Signatures

     Pursuant to the requirements of the Securities Act of 1933, as amended, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-3 and has duly caused this amendment
to registration statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in Glen Allen, Commonwealth of Virginia, on May 18,
2000.

                              SAXON ASSET SECURITIES COMPANY


                              By:   /s/ Bradley D. Adams
                                   -----------------------------------------
                                   Bradley D. Adams, Senior Vice President



     Pursuant to the requirements of the Securities Act of 1933, as amended,
this amendment to registration statement has been signed on May 18, 2000 by the
following persons in the capacities indicated.

<TABLE>
<CAPTION>
            Signature                                           Title
            ---------                                           -----
<S>                                                <C>
             *                                     Principal Executive Officer
- ---------------------------------------
Hayden D. McMillian


             *                                     Principal Financial Officer
- ---------------------------------------
Robert G. Partlow                                  and Controller


             *                                     Director
- ---------------------------------------
David L. Heavenridge


             *                                     Director
- ---------------------------------------
Bryan S. Reid
</TABLE>


By: * /s/ Bradley D. Adams
    -----------------------
      Bradley D. Adams
      Attorney-in-Fact

                                      II-4

<PAGE>

                         SAXON ASSET SECURITIES COMPANY
                            ASSET BACKED CERTIFICATES

                       STANDARD TERMS TO TRUST AGREEMENT
                             (February 2000 Edition)
<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<S>                                                                                                              <C>
Preliminary Statement.............................................................................................1
Article I Definitions.............................................................................................1
         Section 1.01.  Defined Terms.............................................................................1
         Section 1.02.  Section References; Calculations; Ratings; Consents......................................15
         Section 1.03.  Certain Matters Relating to any Certificate Insurance Policy.............................15
Article II Mortgage Loan Files...................................................................................16
         Section 2.01.  Mortgage Loan Files......................................................................16
         Section 2.02.  Acceptance by the Trustee................................................................17
         Section 2.03.  Purchase or Substitution of Mortgage Loans by a Seller, a Servicer or Saxon..............19
         Section 2.04.  Representations and Warranties of Saxon..................................................22
         Section 2.05.  Representations and Warranties of the Master Servicer....................................23
Article III Administration of the Trust..........................................................................24
         Section 3.01.  Master Servicer Custodial Account........................................................24
         Section 3.02.  Asset Proceeds Account...................................................................25
         Section 3.03.  Issuing REMIC Accounts...................................................................26
         Section 3.04.  Advances by Master Servicer and Trustee..................................................27
         Section 3.05.  Month End Interest.......................................................................28
         Section 3.06.  Trustee to Cooperate; Release of Mortgage Files..........................................28
         Section 3.07.  Reports to the Trustee; Annual Compliance Statements.....................................29
         Section 3.08.  Title, Management and Disposition of REO Properties......................................29
         Section 3.09.  Amendments to Servicing Agreements; Modification of the Servicing Guides.................32
         Section 3.10.  Oversight of Servicing...................................................................32
         Section 3.11.  Credit Enhancement.......................................................................33
Article IV Reporting/Remitting to Certificateholders.............................................................33
         Section 4.01.  Statements to Certificateholders.........................................................33
         Section 4.02.  Remittance Reports.......................................................................33
         Section 4.03.  Compliance with Withholding Requirements.................................................34
         Section 4.04.  Reports to the Clearing Agency...........................................................34
         Section 4.05.  Preparation of Regulatory Reports........................................................34
Article V The Pooling Interests and the Certificates.............................................................35
         Section 5.01.  Pooling REMIC Interests..................................................................35
         Section 5.02.  The Certificates.........................................................................35
         Section 5.03.  Book-Entry Certificates..................................................................35
         Section 5.04.  Registration of Transfer and Exchange of Certificates....................................36
         Section 5.05.  Restrictions on Transfers................................................................37
         Section 5.06.  Mutilated, Destroyed, Lost or Stolen Certificates........................................38
         Section 5.07.  Persons Deemed Owners....................................................................39
         Section 5.08.  Paying Agent.............................................................................39
Article VI Saxon and the Master Servicer.........................................................................39
         Section 6.01.  Liability of, and Indemnification by, Saxon and the Master Servicer......................39
         Section 6.02.  Merger or Consolidation of Saxon or the Master Servicer..................................39
         Section 6.03.  Limitation on Liability of Saxon, the Master Servicer and Others.........................40
         Section 6.04.  Resignation of the Master Servicer.......................................................40
         Section 6.05.  Compensation to the Master Servicer......................................................40
         Section 6.06.  Assignment or Delegation of Duties by Master Servicer....................................40
Article VII Termination of Servicing and Master Servicing Arrangements...........................................41
         Section 7.01.  Termination and Substitution of Servicing Agreements.....................................41
         Section 7.02.  Termination of Master Servicer; Trustee to Act...........................................41
         Section 7.03.  Notification to Certificateholders.......................................................43
Article VIII Concerning the Trustee..............................................................................43
</TABLE>
                                       1
<PAGE>

<TABLE>
<S>                                                                                                              <C>
         Section 8.01.  Duties of Trustee........................................................................43
         Section 8.02.  Certain Matters Affecting the Trustee....................................................44
         Section 8.03.  Trustee Not Liable for Certificates or Mortgage Loans....................................45
         Section 8.04.  Trustee May Own Certificates.............................................................45
         Section 8.05.  Trustee's Fees...........................................................................45
         Section 8.06.  Eligibility Requirements for Trustee.....................................................46
         Section 8.07.  Resignation and Removal of the Trustee...................................................46
         Section 8.08.  Successor Trustee........................................................................47
         Section 8.09.  Merger or Consolidation of Trustee.......................................................47
         Section 8.10.  Appointment of Trustee or Separate Trustee...............................................47
         Section 8.11.  Appointment of Custodians................................................................48
         Section 8.12.  Trustee May Enforce Claims Without Possession of Certificates............................48
Article IX Termination of the Trust; Purchase of Certificates....................................................48
         Section 9.01.  Termination of Trust.....................................................................48
         Section 9.02.  Optional Termination.....................................................................49
         Section 9.03.  Optional Purchase........................................................................49
         Section 9.04.  Termination Upon Loss of REMIC Status....................................................49
         Section 9.05.  Disposition of Proceeds..................................................................50
Article X REMIC Tax Provisions...................................................................................51
         Section 10.02.  Prohibited Activities...................................................................52
Article XI Miscellaneous Provisions..............................................................................53
         Section 11.01.  Amendment of Trust Agreement............................................................53
         Section 11.02.  Recordation of Agreement; Counterparts..................................................53
         Section 11.03.  Limitation of Rights of Certificateholders..............................................53
         Section 11.04.  Governing Law...........................................................................54
         Section 11.05.  Notices.................................................................................54
         Section 11.06.  Severability of Provisions..............................................................54
         Section 11.07.  Sale of Mortgage Loans..................................................................54
         Section 11.08.  Notice to Rating Agency.................................................................55
</TABLE>

Exhibit A-1       Form of Initial Certification
Exhibit A-2       Form of Final Certification
Exhibit B         Form of Recordation Report
Exhibit C         Form of Remittance Report
Exhibit D         Form of Rule 144A Agreement-QIB Certification
Exhibit E         Form of Transferee Agreement
Exhibit F         Form of Benefit Plan Affidavit
Exhibit G         Form of Residual Transferee Agreement
Exhibit H-1       Form of Disqualified Organization Affidavit
Exhibit H-2       Form of Disqualified Organization Affidavit
Exhibit I         Form of Reportable Exceptions
Exhibit J         Form of Remittance Agency Agreement
Exhibit K         Form of Security Release Certification

                                       2
<PAGE>

                              Preliminary Statement

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

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

                                    Article I
                                   Definitions
        Section 1.01.  Defined Terms

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

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

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

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

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

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

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

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

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

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

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

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

        "Business Day":  Unless otherwise  provided in the Trust Agreement,  any
day that is not a Saturday, Sunday, or a day on which the Certificate Insurer or
commercial  banking  institutions  in New York  City or the  city in  which  the
Corporate  Trust  Office of the  Trustee,  or the Paying  Agent is  located  are
authorized or obligated by law or executive order to be closed.

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

        "Certificate   Guaranty  Insurance  Policy"  means  any  certificate  or
financial guaranty insurance policy identified in the Trust Agreement.

        "Certificate  Insurer"  means  the  issuer,  if  any,  of a  Certificate
Guaranty  Insurance Policy with respect to the  Certificates  named in the Trust
Agreement.

        "Certificate Insurer Default":  The existence and continuance of any of
the following:

         (a)      the Certificate Insurer fails to make a payment required under
the Certificate Insurance Policies in accordance with their terms; or

         (b)      (i)  the entry by a court having  jurisdiction in the premises
of (A) a decree or order for relief in respect of the Certificate  Insurer in an
involuntary  case or proceeding  under any  applicable  United States federal or
state bankruptcy,  insolvency,  rehabilitation,  reorganization or other similar
law or (B) a decree or order  adjudging the  Certificate  Insurer as bankrupt or
insolvent,  or approving as properly  filed a petition  seeking  reorganization,
rehabilitation,  arrangement,  adjustment or composition of or in respect of the
Certificate  Insurer under any applicable United States federal or state law, or
appointing a custodian, receiver, liquidator, rehabilitator,  assignee, trustee,
sequestrator  or  other  similar   official  of  any  substantial  part  of  the
Certificate Insurer's property, or ordering the winding-up or liquidation of its
affairs,  and the continuance of any such decree or order for relief or any such
other  decree or order  unstayed  and in effect  for a period of 60  consecutive
days; or

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

provided,   however,  the  Certificate  Insurer's  rights  shall  be  reinstated
following a cure, to the satisfaction of the Trustee, of any Certificate Insurer
Default.

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

        "Certificate Principal Balance":  Unless otherwise provided in the Trust
Agreement, with respect to each Class of Certificates, on any Distribution Date,
the  aggregate   principal  amount,  if  any,  of  such  Class  of  Certificates
immediately  prior to such  Distribution  Date  (or,  in the  case of the  first
Distribution  Date, an amount equal to the aggregate initial principal amount of
such  Class of  Certificates  as of the  Closing  Date)  less the  amounts to be
applied on such  Distribution  Date to reduce the aggregate  principal amount of
such Class of  Certificates  in  accordance  with the Trust  Agreement  plus any
amount  previously  distributed with respect to principal that is recovered as a
voidable   preference  by  a  trustee  in   bankruptcy   pursuant  to  a  final,
nonappealable order (except, for purposes of effecting the Certificate Insurer's
subrogation  rights, any payment made by the Certificate Insurer with respect to
principal of the Certificates shall not be taken into account).

        "Certificate Register":  The register maintained pursuant to the related
Trust Agreement.

                                       2
<PAGE>

        "Certificate  Registrar":  The registrar designated in the related Trust
Agreement,  or appointed  pursuant to Section 5.02 hereof.

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

        "Class":  The Certificates of a Series bearing the same designation.

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

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

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

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

        "Collateral":  With respect to any Mortgage Loan, the Mortgaged Premises
and any real  property  (other than the related  Mortgaged  Premises),  personal
property, securities, cash, instruments,  contracts, or other documents, if any,
constituting or evidencing  collateral  pledged as additional  security for such
Mortgage Loan.

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

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

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

        "Credit   Enhancement":   Any  certificate  guaranty  insurance  policy,
mortgage pool insurance policy,  special hazard insurance policy, special hazard
fund,  mortgagor  bankruptcy fund,  reserve fund, letter of credit,  Certificate
Guaranty  Insurance Policy,  corporate  guaranty,  third party guaranty or other
form of  insurance  specified in the Trust  Agreement  that is obtained by or on
behalf of Saxon with respect to the Certificates.

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

        "Credit  Enhancement  Fee  Rate":  With  respect  to each form of Credit
Enhancement,  each Mortgage Loan and each Distribution  Date, an amount equal to
the Credit Enhancement Fee with respect to the related Certificates,  divided by
the aggregate Scheduled Principal Balance of the related Mortgage Loans.

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

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

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

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

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

                                       3
<PAGE>

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

        "Disqualified Organization Affidavit": If provided by a Non-U.S. Person,
an affidavit  substantially in the form of Exhibit H-1 attached hereto, and, if
provided by a U.S. Person, an affidavit substantially in the form of Exhibit H-2
attached hereto.

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

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

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

        "Due Date": The first day of the month of the related Distribution Date.

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

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

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

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

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

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

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

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

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

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

                                       4
<PAGE>

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

        "Guide":  Unless  otherwise  provided  in the Trust  Agreement,  the SMI
Underwriting  Manual and Shipping Manual,  as supplemented and amended from time
to time through the Closing Date.

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

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

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

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

        "Initial Certification":  A certification as to the completeness of each
Trustee  Mortgage  Loan File  substantially  in the form of Exhibit A-1 attached
hereto  provided by the Trustee (or the  Custodian) on the Closing Date pursuant
to Section 2.02(b) hereof.

        "Initial Mortgage Loans":  Any of  the  Mortgage  Loans  listed  on the
Mortgage Loan Schedule attached to the Trust Agreement.

        "Initial Optional Termination Date":  As defined in the Trust Agreement.

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

        "Insurer":  Any issuer of an insurance policy relating to  the Mortgage
Loans.

        "Interest  Fund":  An Eligible  Account that may be established  for the
purpose of making interest payments on Mortgage Loans for which the Trust is not
due any  payments  until after the first  Distribution  Date.  The amount of the
Interest Fund, if any, shall be set forth in the Trust  Agreement.  The Interest
Fund  shall not be an asset of any REMIC  but  shall be for the  benefit  of the
Certificateholders.

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

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

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

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

                                       5
<PAGE>

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

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

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

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

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

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

        "Master Servicer Errors and Omissions  Insurance Policy":  If the Master
Servicer is not a national banking association, an insurance policy in an amount
and otherwise in form and substance  acceptable  under FNMA Guidelines  insuring
the Master Servicer as the named insured  against  liability for damages arising
out of  errors,  omissions  or  mistakes  committed  in the  performance  of the
services and other  obligations  required of the Master Servicer under the Trust
Agreement and, if permitted by the issuer of such policy,  naming the Trustee as
an additional insured,  and containing a severability of interests provision but
no other  exclusion  or other  provision  that would limit the  liability of any
insured to any other insured.

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

        "Master Servicer  Remittance  Date":  Unless  otherwise  provided in the
Trust Agreement,  (i) each Distribution  Date, if the Asset Proceeds Account and
the Master Servicer  Custodial  Account are maintained at the same bank, or (ii)
the Business Day  preceding  each  Distribution  Date,  if such accounts are not
maintained at the same bank.

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

        "Master  Servicing  Fee":   Unless  otherwise   provided  in  the  Trust
Agreement,  with respect to each  Distribution  Date and each Mortgage  Loan, an
amount equal to one-twelfth of the Master  Servicing Fee Rate  multiplied by the
Scheduled Principal Balance of such Mortgage Loan as of the preceding Due Date.

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

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

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

        "Month End  Interest":  With respect to any Mortgage Loan  liquidated or
prepaid during a Prepayment  Period,  the  difference  between the interest that
would have been paid on such  Mortgage Loan through the last day of the month in
which such liquidation or prepayment occurred and the interest actually received
by the Servicer  with  respect to such  Mortgage  Loan,  in each case net of the
Servicing  Fee  applicable  thereto.  No Month End  Interest  shall  accrue with
respect to a prepayment of a Mortgage Loan or to Liquidation  Proceeds  received
on account of any Mortgage  Loan during the period from the first day of a month
through the last day of the Prepayment Period ending during such month.

                                       6
<PAGE>

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

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

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

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

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

        "Mortgage Loan  Schedule":  The  schedule(s) of the Mortgage Loans which
are attached to the Trust Agreement,  in the case of the Initial Mortgage Loans,
and to the  Subsequent  Sales  Agreement(s)  in the case of Subsequent  Mortgage
Loans,  and set forth  for each  Mortgage  Loan (i) the  Servicer  (Saxon)  Loan
Number, (ii) the Borrower's name, (iii) the original principal balance, (iv) the
Scheduled  Principal  Balance  as of the  Cut-Off  Date and (v) such  additional
information as may be reasonably  requested by the Trustee,  the Master Servicer
or any Certificate Insurer.

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

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

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

        "Mortgagor  Bankruptcy Losses":  Losses resulting from any court ordered
reduction in the valuation of the Collateral securing a Mortgage Loan or changes
in the  repayment  terms of a Mortgage  Loan in  conjunction  with a  bankruptcy
proceeding of a Borrower or otherwise.

        "Multi-Family  Loan":  A  mortgage  loan that is  secured by a lien on a
rental  apartment  building,  a  cooperative  housing  corporation  or  a  mixed
commercial and residential use property.

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

        "Net  Rate":  Unless  otherwise  provided in the Trust  Agreement,  with
respect to each  Mortgage  Loan and  Distribution  Date,  the  related  Mortgage
Interest Rate less the sum of the Servicing Fee Rate,  the Master  Servicing Fee
Rate, the Trustee Fee Rate and the Credit Enhancement Fee Rate relating thereto.

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

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

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

                                       7
<PAGE>

        "Non-U.S.  Person":  A foreign  person  within the  meaning of  Treasury
regulation  Section  1.860G-3(a)(1)  (i.e., a person other than (i) a citizen or
resident  of the  United  States,  (ii) a  corporation  or  partnership  that is
organized  under the laws of the United  States or any  jurisdiction  thereof or
therein,  or (iii) an estate or trust that is subject to United  States  federal
income taxation  regardless of the source of its income) who would be subject to
United  States  income tax  withholding  pursuant to section 1441 or 1442 of the
Code and the Treasury  regulations  thereunder on income derived from a Residual
Interest.

        "Officer":  With  respect  to  the  Trustee,  Custodian,  Paying  Agent,
Certificate  Registrar or Master Servicer,  any senior vice president,  any vice
president,  any assistant vice  president,  any assistant  treasurer,  any trust
officer,  any assistant secretary,  or any other officer customarily  performing
functions  similar to those  performed  by the  persons who at the time shall be
such officers,  and also to whom,  with respect to a particular  corporate trust
matter,  such  matter is referred  because of such  officer's  knowledge  of and
familiarity with the particular  subject.  With respect to any other Person, the
chairman of the board, the president, a vice president (however designated), the
treasurer or the controller of such Person.

        "Opinion of Counsel":  A written opinion of counsel,  who may be counsel
for Saxon or the Master  Servicer,  acceptable to the Trustee,  the  Certificate
Insurer and the Master  Servicer.  Except with the consent of each Rating Agency
and the  Certificate  Insurer,  an Opinion of Counsel  may not be  delivered  by
in-house counsel of the entity required to deliver such opinion.

        "Pass-Through  Rate": With respect to each Class of Certificates,  as to
each Distribution Date, the rate specified as such in the Trust Agreement.

        "Paying Agent":  The  paying  agent  designated  in  the  related Trust
Agreement or appointed pursuant to Section 5.08 hereof.

        "Percentage  Interest":  With  respect  to any  Certificate  to  which a
principal  balance is assigned as of the Closing Date,  the portion of the Class
evidenced by such Certificate, expressed as a percentage, the numerator of which
is the  initial  Certificate  Principal  Balance  of  such  Certificate  and the
denominator of which is the aggregate  Certificate  Principal Balance of all the
Certificates  of  such  Class  as of  the  Closing  Date.  With  respect  to any
Certificate to which a principal balance is not assigned as of the Closing Date,
the  portion  of  the  Class  evidenced  by  such  Certificate,  expressed  as a
percentage, as stated on the face of such Certificate.

        "Permitted Investments":  Except as  otherwise  provided  in  the Trust
Agreement, the following investments:

               (a) direct  obligations of, or obligations fully guaranteed as to
        principal   and  interest  by,  the  United  States  or  any  agency  or
        instrumentality  thereof,  provided such  obligations  are backed by the
        full faith and credit of the United States;

               (b) senior  debt  obligations   and   mortgage   participation
        certificates  of  the Federal National  Mortgage  Association  or  the
        Federal Home Loan Mortgage Corporation;

               (c) repurchase  obligations of a depository  institution or trust
        company  (acting as principal)  (the  collateral  for which is held by a
        third party or the Trustee)  with  respect to any security  described in
        clauses (a) or (b) above,  provided  that the  long-term  or  short-term
        unsecured  debt  obligations  of the party  agreeing to repurchase  such
        obligations  are at the time rated by each  Rating  Agency in one of its
        two highest  long-term  unsecured debt rating categories and its highest
        short-term unsecured debt rating category;

               (d)   certificates   of  deposit,   time  deposits  and  bankers'
        acceptances  of any  bank  or  trust  company  (including  the  Trustee)
        incorporated  under the laws of the United States or any state  thereof,
        provided that the long-term  unsecured debt  obligations of such bank or
        trust company at the date of acquisition thereof have been rated by each
        Rating Agency in one of its two highest long-term  unsecured debt rating
        categories  and the short  term  unsecured  debt  rating of such bank or
        trust company at the date of  acquisition  thereof by each Rating Agency
        is the highest short term unsecured debt rating by each Rating Agency;

               (e) any other demand, money market or time deposit or obligation,
        interest-bearing or other security or investment earning a return in the
        nature of  interest  that would not  adversely  affect the then  current
        rating of the  Certificates  by any Rating Agency (without regard to the
        existence of any Credit Enhancement); and

               (f) any other investment approved by the Certificate Insurer;

                                       8
<PAGE>

provided,  however,  that no  investment  described  above  shall  constitute  a
Permitted  Investment if such investment  evidences  either the right to receive
(i) only interest with respect to the obligations  underlying such instrument or
(ii) both principal and interest  payments derived from  obligations  underlying
such  instrument  if the interest and  principal  payments  with respect to such
instrument  provide a yield to maturity at par greater than 120% of the yield to
maturity at par of the underlying  obligations;  and, provided further,  that no
investment  described above shall constitute a Permitted  Investment unless such
investment matures on or before the Business Day preceding the Distribution Date
on which the funds invested  therein are required to be distributed  (or, in the
case of an  investment  that is an obligation  of the  institution  in which the
account is maintained, on or before such Distribution Date).

        "Person":  Any  individual,  corporation,  partnership,  joint  venture,
association,  joint stock company,  trust  (including any beneficiary  thereof),
unincorporated  organization,  government  or  agency or  political  subdivision
thereof or any other entity.

        "Plan":  Any "employee  benefit plan" within the meaning of Section 3(3)
of ERISA, any retirement  arrangement (including individual retirement accounts,
individual  retirement annuities and Keogh plans), and any collective investment
funds, separate accounts,  insurance company general accounts and similar pooled
investment  funds in which such plans or  arrangements  are  invested,  that are
described in or subject to the Plan Asset  Regulations,  ERISA or  corresponding
provisions of the Code.

        "Plan  Asset  Regulations":  The United  States  Department  of  Labor
regulations set forth in 29 C.F.R.ss.2510.3-101,  as amended from time to time.

        "Plan  Investor":  Any Plan, any Person  acting on behalf of a Plan  or
any Person  using the assets of a Plan, as  determined  under  the  Plan  Asset
Regulations.

        "Pooling  REMIC":  With  respect  to any  Double  REMIC  Series,  unless
otherwise provided in the Trust Agreement, the REMIC consisting primarily of the
Mortgage Loans and the Asset Proceeds Account.

        "Pre-Funding  Account": An Eligible Account that may be established with
the Paying Agent for the purpose of  providing  for the purchase by the Trust of
Subsequent Mortgage Loans.

        "Prepayment  Period":  The period specified in each Servicing  Agreement
with respect to which  prepayments  or  Liquidation  Proceeds  with respect to a
Mortgage Loan will be remitted on a Remittance Date.

        "Private Certificate":  Any Certificate designated as such in the Trust
Agreement.

        "Private Subordinated Certificate":  Any Certificate designated as  such
in the Trust Agreement.

        "Public Subordinated Certificate": Any Certificate designated as such in
the Trust Agreement.

        "Purchase Price":  With respect to each Mortgage Loan purchased from the
Trust,  an amount equal to the Unpaid  Principal  Balance of such Mortgage Loan,
plus accrued and unpaid interest thereon at the related  Mortgage  Interest Rate
to the last day of the month in which such purchase  occurs,  and, if a Servicer
is the Purchaser, minus any unreimbursed Advances of principal and interest made
by such Servicer on such Mortgage  Loan and any  outstanding  Servicing Fee owed
with respect to such Mortgage Loan.

        "Purchaser":  The Person that purchases a Mortgage Loan from the  Trust
pursuant to Section 2.03 hereof.

        "Qualification Defect": With respect to a Mortgage Loan, (i) a defective
document in the Trustee  Mortgage  Loan File,  (ii) the absence of a document in
the  Trustee  Mortgage  Loan File,  or (iii) the  breach of any  representation,
warranty or covenant  with  respect to such  Mortgage  Loan made by a Seller,  a
Servicer or Saxon, but only if the affected Mortgage Loan would cease to qualify
as a "qualified mortgage" for purposes of the REMIC Provisions.  With respect to
a Regular Interest or a mortgage certificate  described in section 860G(a)(3) of
the Code,  the failure to qualify as a "qualified  mortgage" for purposes of the
REMIC Provisions.

        "Qualified Institutional Buyer":  Any "qualified institutional buyer" as
defined in clause (a)(1) of Rule 144A.

        "Qualified  Substitute  Mortgage  Loan": A mortgage loan  substituted by
Saxon  or a  Seller  for a  Deleted  Mortgage  Loan  that,  on the  date of such
substitution:  (i) has an Unpaid  Principal  Balance not less than the Unpaid
Principal  Balance of the Deleted  Mortgage  Loan,  (ii) with respect to a fixed
rate  Mortgage  Loan,  has a Mortgage  Interest Rate not less than (and not more
than one  percentage  point in  excess  of) the  Mortgage  Interest  Rate of the
Deleted  Mortgage  Loan,  (iii) has a Net Rate not less than the Net Rate of the
Deleted  Mortgage Loan,

                                       9
<PAGE>

(iv) has a remaining  term to  maturity  ending not later than one year prior to
the "latest possible  maturity date" specified in the Trust  Agreement,  and (v)
complies with each applicable representation,  warranty, and covenant pertaining
to  an  individual  Mortgage  Loan  set  forth  in  the  Trust  Agreement,   was
underwritten on the basis of credit underwriting standards at least as strict as
the credit underwriting standards used with respect to the Deleted Mortgage Loan
and, if a Seller is effecting the  substitution,  complies with each  applicable
representation,  warranty, or covenant pertaining to an individual Mortgage Loan
set  forth  in the  related  Sales  Agreement  or  Subsequent  Sales  Agreement;
provided,  however,  that no ARM Loan may be substituted for a Deleted  Mortgage
Loan unless such Deleted  Mortgage  Loan is also an ARM Loan and, in addition to
meeting the conditions set forth above,  the ARM Loan to be substituted,  on the
date of the  substitution:  (a) provides for a lowest  possible Net Rate that is
not lower than the lowest possible Net Rate for the Deleted  Mortgage Loan and a
highest  possible Net Rate that is not lower than the highest  possible Net Rate
for the Deleted  Mortgage Loan, (b) has a Gross Margin that is not less than the
Gross Margin of the Deleted Mortgage Loan, and (c) is not convertible to a fixed
Mortgage  Interest Rate unless the Deleted  Mortgage Loan is so convertible.  If
more than one mortgage  loan is  substituted  for one or more  Deleted  Mortgage
Loans,  the amount  described in clause (i) of the preceding  sentence  shall be
determined  on the  basis of  aggregate  Unpaid  Principal  Balances,  the rates
described in clauses (ii) and (iii) of the preceding  sentence and clause (a) of
the  proviso  to the  preceding  sentence  shall be  determined  on the basis of
weighted average Mortgage  Interest Rates and Net Rates, as the case may be, the
Gross Margins  described in clause (b) of the proviso to the preceding  sentence
shall be determined on the basis of weighted average Gross Margins.  In the case
of a Trust  for which a REMIC  election  has been or will be made,  a  Qualified
Substitute  Mortgage Loan also shall  satisfy the  following  criteria as of the
date of its substitution for a Deleted Mortgage Loan: (A) the Borrower shall not
be 59 or more days  delinquent in payment on the Qualified  Substitute  Mortgage
Loan,  (B) the  Trustee  Mortgage  Loan File for such  Mortgage  Loan  shall not
contain any material deficiencies in documentation and shall include an executed
Mortgage Note and a recorded Security Instrument; (C) the Loan to Value Ratio of
such  Mortgage  Loan  must be 125% or less on the  date of  origination  of such
Mortgage Loan or, if any of the terms of such Mortgage Loan were modified  other
than in connection with a default or imminent  default on such Mortgage Loan, on
the date of such  modification;  (D) no property securing such Mortgage Loan may
be subject to  foreclosure,  bankruptcy,  or  insolvency  proceedings;  (E) such
Mortgage Loan must be secured by a valid lien on the related Mortgaged Premises;
and (F) shall otherwise constitute an eligible asset for a REMIC under the REMIC
Provisions.

        "Rating Agency":  Each nationally  recognized  statistical rating agency
specified in the Trust  Agreement  that, on the Closing Date,  rated one or more
Classes of Certificates at the request of Saxon.

        "Realized  Interest  Shortfall":  With respect to any Mortgage Loan, the
amount by which the interest  payable thereon  exceeds the net amount  recovered
(including Insurance Proceeds) in liquidation thereof, after payment of expenses
of liquidation and  reimbursement of Advances made with respect to such Mortgage
Loan.

        "Realized  Loss":  With respect to any Mortgage Loan, an amount equal to
the sum of (i) the amount by which the Unpaid Principal  Balance thereof exceeds
the net amount  recovered in  liquidation  thereof (after payment of expenses of
liquidation and reimbursement of Advances), after payment of accrued interest on
such Mortgage Loan and after application of any Insurance  Proceeds with respect
thereto,  and (ii) any  other  types of  principal  loss  with  respect  to such
Mortgage  Loan,  including,  but not limited to,  Mortgagor  Bankruptcy  Losses,
Special Hazard Losses and Fraud Losses.

        "Record Date":  Unless otherwise  provided in the Trust  Agreement,  (i)
with respect to the first  Distribution  Date,  the Closing Date,  and (ii) with
respect to each Distribution Date thereafter, the last Business Day of the month
preceding the month in which such Distribution Date occurs.

        "Recordation  Report":  A report  substantially in the form of Exhibit B
attached hereto  provided by the Trustee (or the Custodian)  pursuant to Section
2.02 hereof identifying those Mortgage Loans for which a Security  Instrument or
an Assignment remains unrecorded.

        "Redeeming Purchase":  The purchase  of  all the  Regular  Certificates
issued by the Trust pursuant to Section 9.01 hereof.

        "Redemption  Account":  An  escrow  account  maintained  by the  Trustee
into  which  any Trust  funds  not  distributed  on a Distribution Date on which
a Redeeming Purchase is made are deposited.  The Redemption Account shall be an
Eligible Account.

        "Redemption Date":  The date, if any, specified as such  in  the  Trust
Agreement.

                                       10
<PAGE>

        "Regular Certificate":  A Certificate that represents a Regular Interest
or a combination of Regular Interests.

        "Regular  Interest":  An interest in a REMIC that is  designated  as  a
"regular interest" in such REMIC for purposes of the REMIC
Provisions.

        "REMIC":  With respect to a Trust, each "real estate mortgage investment
conduit," within the meaning of the REMIC Provisions, relating to such Trust.

        "REMIC Provisions":  The provisions of the Code relating to "real estate
mortgage investment  conduits," which provisions appear at sections 860A through
860G of the Code,  related Code provisions,  and regulations,  announcements and
rulings thereunder, as the foregoing may be in effect from time to time.

        "Remittance  Date":  The date  specified in the  Servicing  Agreement as
the date on which the related Servicer is to make the  remittance  required  by
Section 3.01(b) hereof.

        "Remittance  Report": A report (either a data file or hard copy) that is
prepared  by the Master  Servicer in  accordance  with  Section  4.02 hereof and
contains the information specified in Exhibit C attached hereto.

        "Rents From Real  Property":  With  respect to any REO  Property,  gross
income of the character described in section 856(d) of the Code and the Treasury
regulations thereunder.

        "REO  Disposition":  The receipt by a Servicer of Insurance Proceeds and
other payments and recoveries (including  Liquidation Proceeds) which a Servicer
recovers from the sale or other disposition of an REO Property.

        "REO Property": A Mortgaged Premises acquired by a Servicer on behalf of
the  Certificateholders  through foreclosure or deed in lieu of foreclosure,  as
further described in Section 3.08 hereof.

        "Request for Release":  A release  signed by an Officer of a Servicer in
the form  attached to the Servicing  Agreement as Form 340 of a Servicing  Guide
(or  a  similar   certificate  of  the  Master  Servicer   containing  the  same
information).

        "Reserve Fund":  Unless otherwise  provided in the Trust Agreement,  any
fund in the Trust Estate other than (i) the Asset  Proceeds  Account or (ii) any
other fund that is expressly excluded from a REMIC.

        "Residual  Certificate":  A  Certificate  that  represents  a  Residual
Interest.

        "Residual  Interest":  An interest in a REMIC that is  designated  as a
"residual  interest"  in such REMIC for purposes of the REMIC Provisions.

        "Residual Transferee Agreement":  An agreement substantially in the form
of Exhibit G attached hereto.

        "Rule  144A":  Rule  144A  promulgated  by the  SEC,  as the same may be
amended from time to time.

        "Rule 144A Agreement":  An  agreement  substantially  in  the  form  of
Exhibit D attached hereto.

        "Sales  Agreement":  The  Sales  Agreement  identified  in  the   Trust
Agreement.

        "Saxon":  Saxon Asset Securities Company, a Virginia corporation.

        "Scheduled  Principal  Balance":  Unless otherwise provided in the Trust
Agreement,  with respect to any Mortgage  Loan as of any date of  determination,
the scheduled principal balance thereof as of the Cut-Off Date, increased by the
Negative  Amortization  Amount, if any, with respect thereto, and reduced by (i)
the  principal   portion  of  all  Monthly   Payments  due  on  or  before  such
determination  date,  whether  or not  paid by the  Borrower  or  advanced  by a
Servicer,  the Master  Servicer,  the  Trustee or an  Insurer,  (ii) all amounts
allocable to unscheduled  principal  payments received on or before the last day
of the Prepayment Period preceding such date of determination, and (iii) without
duplication,  the amount of any Realized  Loss that has occurred with respect to
such Mortgage Loan.

        "SEC":  The Securities and Exchange Commission and its successors.

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

        "Security Instrument":  With respect to any Mortgage Loan, the mortgage,
deed of trust, deed to secure debt,  security deed, or other instrument creating
a  first,  second,  or more  junior  lien on the  Collateral  that  secures  the
indebtedness of the Borrower under such Mortgage Loan.

                                       11
<PAGE>

        "Seller":  With respect to each  Mortgage  Loan,  SMI or any other party
other than Saxon that  executes a Sales  Agreement  applicable  to such Mortgage
Loan.

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

        "Series":  A group of Certificates issued by the Trust.

        "Servicer":  With respect to each  Mortgage Loan, the Person responsible
for the servicing thereof in accordance with the applicable Servicing Agreement.

        "Servicer  Compensation":    The  Servicing  Fee  and  any   additional
compensation payable to the Servicer.

        "Servicing Agreement": Any agreement between a Servicer and SMI or Saxon
relating  to the  servicing  of Mortgage  Loans  which is in form and  substance
satisfactory to the Master Servicer.

        "Servicing Fee": Unless otherwise provided in the Trust Agreement,  with
respect to each  Distribution  Date and each  Mortgage  Loan, an amount equal to
one-twelfth  of the  applicable  Servicing Fee Rate  multiplied by the Scheduled
Principal Balance of such Mortgage Loan as of the first day of the preceding Due
Period.

        "Servicing Fee Rate":  With respect to each  Mortgage  Loan,  the  rate
specified as such in the Trust Agreement.

        Servicing Guide":  The Saxon Mortgage,  Inc. Servicing Guide for Credit-
Sensitive  Loans, or other loan servicing  guidelines adopted subject to Section
3.09 hereof, by a Servicer as may be referenced in the applicable Servicing
Agreement.

        "Single  Family  Loan":  A mortgage loan that is secured by  a  first,
second,  or more  junior  lien on a one- to  four-family residential property.

        "SMI":  Saxon Mortgage, Inc., a Virginia corporation.

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

        "Special  Hazard  Insurance  Policy":  An  insurance  policy  covering a
Mortgage Loan against (i) loss by reason of damage to Mortgaged  Premises caused
by certain  hazards not covered by any hazard  insurance  and (ii)  partial loss
from damage to the Mortgaged Premises caused by reason of the application of the
coinsurance clause contained in any Hazard Insurance policy.

        "Special Hazard  Losses":  Losses on Mortgage Loans arising by reason of
damage to Mortgaged  Premises not covered by hazard insurance,  excluding losses
caused by war,  nuclear  reaction,  nuclear or atomic  weapons,  insurrection or
normal wear and tear.

        "Special Tax Consent":  The written  consent of the Holder of a Residual
Certificate to any tax (or risk thereof)  arising out of a proposed  transaction
or activity  that may be imposed  upon such Holder or that may affect  adversely
the value of such Residual Certificate.

        "Special Tax Opinion": An Opinion of Counsel that a proposed transaction
or activity will not (i) affect  adversely the status of any REMIC as a REMIC or
of the Regular  Interests as the  "regular  interests"  therein  under the REMIC
Provisions,  (ii) affect the payment of  interest  or  principal  on the Regular
Interests or (iii)  result in the  encumbrance  of the  Mortgage  Loans by a tax
lien.

        "Standard Terms":  These Standard Terms, as amended or supplemented from
time to time.

        "State":  The jurisdiction specified in the Trust Agreement.

                                       12
<PAGE>

        "Subaccount":  With respect to any Double REMIC Series,  each subaccount
of the  Distribution  Account  that is deemed  established  by the Paying  Agent
solely for purposes of the REMIC Provisions pursuant to Section 3.03(a) hereof.

        "Subsequent  Cut-Off Date":  The time and date specified in a Subsequent
Sales  Agreement  with  respect to those  Subsequent  Mortgage  Loans  which are
acquired by the Trust pursuant to such Subsequent Sales Agreement.

        "Subsequent  Mortgage  Loans":  Any of the Mortgage Loans listed  on  a
Mortgage  Loan Schedule  attached to a Subsequent  Sales Agreement.

        "Subsequent Sales Agreement":  Each Subsequent Sales Agreement  executed
by the Master Servicer (on behalf of itself and the Trustee), the Seller and SMI
by which Subsequent Mortgage Loans are sold to the Trust in the form attached to
the related Trust Agreement.

        "Substitution Shortfall":  The meaning  set forth  in  Section  2.03(h)
hereof.

        "TAPRI  Certificate":  A  certificate  signed  by  the  transferor  of a
Residual  Certificate  stating  whether  such  Certificate  has  "tax  avoidance
potential" as defined in Treasury regulations section 1.860G-3(a)(2).

        "Tax Matters Person": The Person or Persons designated from time to time
under the Trust Agreement to act as the "tax matters person" (within the meaning
of the REMIC Provisions) of a REMIC.

        "Title Insurance  Policy":  A title insurance policy insuring the title
to Mortgaged Premises for the benefit of the holder  of  the  related  Mortgage
Note.

        "Transferee Agreement":  An  agreement substantially  in  the  form  of
Exhibit E attached hereto.

        "Treasury":  The United States Treasury Department.

        "Trust":  The trust formed pursuant to the Trust Agreement.

        "Trust Agreement":  The Trust Agreement among Saxon, the Master Servicer
and the Trustee  relating to the issuance of  Certificates  and into which these
Standard Terms are incorporated by reference.

        "Trust Estate":  The segregated pool of assets  transferred and assigned
and to be  transferred  and  assigned  to the  Trustee  for the  benefit  of the
Certificateholders  by Saxon  pursuant  to the  conveyance  clause  of the Trust
Agreement.

        "Trustee":  The bank or trust company identified as the Trustee in  the
Trust Agreement.

        "Trustee Fee":  Unless otherwise  provided in the Trust Agreement,  with
respect to each  Distribution  Date and each  Mortgage  Loan, an amount equal to
one-twelfth  of the  Trustee  Fee Rate  multiplied  by the  Scheduled  Principal
Balance of such Mortgage Loan as of the first day of the preceding Due Period.

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

        "Trustee Mortgage Loan File": With respect to each Cooperative Loan, the
file containing the documents specified in the Trust Agreement.  With respect to
each Mortgage Loan that is not a Cooperative Loan, unless otherwise specified in
the Trust Agreement, the file containing the following documents,  together with
any other  Mortgage Loan  Documents  held by the Trustee or the  Custodian  with
respect to such Mortgage Loan:

         (a)      the original  Mortgage  Note or lost note  affidavits  in lieu
                  thereof,  provided the total  original  principal  balances of
                  such Mortgage Loans evidenced by such affidavits do not exceed
                  in the aggregate 5% of the total original  principal  balances
                  of the Mortgage Loans on the Mortgage Loan Schedule,  endorsed
                  in blank or to the Trustee or the Custodian with all prior and
                  intervening  endorsements  as  may  be  necessary  to  show  a
                  complete chain of endorsements from the originator  (provided,
                  however,  that SMI may direct such  originator  to endorse the
                  Mortgage Note directly to the Custodian pursuant to the Guide)
                  and  any  related  power  of  attorney,   surety  or  guaranty
                  agreement, Note Assumption Rider or buydown agreement, in each
                  case as has been identified on the Mortgage Loan Schedule;

         (b)      the  original recorded Security  Instrument  with evidence of
                  recordation noted thereon or attached thereto, together  with
                  any  addenda  or  riders  thereto,  in  each  case as has been

                                       13
<PAGE>

                  identified  on  the  Mortgage  Loan Schedule,  or  a  copy  of
                  such  recorded  Security  Instrument  with  such  evidence  of
                  recordation  certified  to   be   true  and  correct  by   the
                  appropriate   governmental   recording  office,  or,  if  such
                  original   Security   Instrument   has   been   submitted  for
                  recordation  but  has  not  been returned from the  applicable
                  public  recording  office,   a  photocopy  of  such   Security
                  Instrument certified  by an Officer of the Servicer or by the
                  title insurance  company providing title insurance in respect
                  of such Security Instrument, the  closing/settlement - escrow
                  agent or the closing attorney to be a true and correct copy of
                  the original Security Instrument submitted for recordation;

         (c)      each original recorded intervening  assignment of the Security
                  Instrument, regardless of the date of such assignment or the
                  date of the  acknowledgement  thereon,  as may be necessary to
                  show a  complete  chain  of  title  from the originator to the
                  related  Servicer, Trustee  or  Custodian,  as   applicable,
                  (provided,  however,  that SMI may direct such  originator  to
                  endorse  the  Mortgage  Note   directly  to   the  Custodian
                  pursuant to  the  Guide) with evidence of recordation  noted
                  thereon  or attached  thereto,  or a copy of such  assignment
                  with such  evidence of recordation certified  to be  true and
                  correct by the  appropriate governmental recording  office or,
                  if any such  Assignment has been submitted for recordation but
                  has  not been returned from the applicable public  recording
                  office or is not otherwise available,a copy of such certified
                  by an Officer of the Servicer to be a true and correct copy of
                  the recorded assignment or the assignment submitted for
                  recordation;

         (d)      if an assignment of the Security Instrument, regardless of the
                  date of such  assignment  or the  date of the  acknowledgement
                  thereon, to the related Servicer has been recorded or sent for
                  recordation, an original assignment of the Security Instrument
                  from such Servicer in blank or to the Trustee or the Custodian
                  in recordable form;

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

         (f)      if  indicated  on a  Schedule  to  the  Trust  Agreement  or a
                  Subsequent  Sales  Agreement  (or  otherwise  received  by the
                  Trustee or the Custodian), the original or certified copies of
                  each assumption  agreement,  modification  agreement,  written
                  assurance or substitution agreement, if any; and

         (g)      any other items required by the Rating Agencies as a condition
                  to their provision of written confirmation that the ratings on
                  the rated Certificates will not be downgraded  (without regard
                  to any Certificate  Guaranty  Insurance Policy) or required by
                  the Certificate Insurer.

        "UCC":  The Uniform Commercial Code, as in effect in the State from time
to time.

        "Unpaid  Principal  Balance":  With  respect to any Mortgage  Loan,  the
outstanding principal balance thereof payable by the Borrower under the terms of
the related Mortgage Note.

        "U.S. Person":  A Person other than a Non-U.S. Person.

        "Voting   Rights":   The  portion  of  the  voting  rights  of  all  the
Certificates that is allocated to any Certificate.  Unless otherwise provided in
the  Trust  Agreement,  (i)  if  any  Class  of  Certificates  does  not  have a
Certificate  Principal Balance or has an initial  Certificate  Principal Balance
that is less than or equal to 1% of the aggregate  Certificate Principal Balance
of all the Certificates, then 1% of the Voting Rights shall be allocated to each
Class  of such  Certificates  and the  balance  of the  Voting  Rights  shall be
allocated  among the remaining  Classes of  Certificates  in proportion to their
respective Certificate Principal Balances following the most recent Distribution
Date, and (ii) if no Class of Certificates has an initial Certificate  Principal
Balance that is less than 1% of the aggregate  Certificate  Principal Balance of
all the  Certificates,  then all the Voting Rights shall be allocated  among all
the  Classes of  Certificates  in  proportion  to their  respective  Certificate
Principal  Balances  following the most recent  Distribution Date. Voting Rights

                                       14
<PAGE>

allocated to each Class of Certificates  shall be allocated in proportion to the
respective Percentage Interests of the Holders thereof.

        "Withholding  Agent": The Paying Agent or any other person who is liable
to withhold  federal  income tax from a distribution  on a Residual  Certificate
under section 1441 or 1442 of the Code and the Treasury regulations thereunder.

        Section 1.02.  Section References; Calculations; Ratings; Consents

         (a) Unless otherwise specified herein, all references in these Standard
Terms to sections shall mean sections contained in these Standard Terms.

         (b) Unless otherwise provided in the Trust Agreement,  all calculations
described  herein  shall be made on the basis of a 360-day  year  consisting  of
twelve 30-day months.

         (c) Unless otherwise  provided in the Trust  Agreement,  all references
herein to any  long-term  rating  category  of a Rating  Agency  shall mean such
rating category without regard to any plus or minus or numerical designation.

         (d) Whenever the  consent  of any Person is required  hereunder,  such
Person shall not be entitled to withhold its consent unreasonably.

        Section 1.03.  Certain Matters Relating to  any  Certificate  Insurance
Policy

         (a) The Trustee shall surrender any Certificate Insurance Policy to the
Certificate  Insurer for cancellation  upon termination of the Trust pursuant to
the applicable provisions of the Trust Agreement.

         (b) Saxon makes the representations and warranties set forth in Section
2.04 and the Master Servicer makes the  representations and warranties set forth
in Section 2.05 to the Certificate Insurer.

         (c) All notices, statements, reports, certificates or opinions required
by  the  Trust  Agreement  to be  sent  to  any  party  hereto  or to any of the
Certificateholders  shall  also be sent to the  Certificate  Insurer.  Any  such
opinions  shall be given by counsel  reasonably  acceptable  to the  Certificate
Insurer.  The Trust and the  Trustee  shall make  available  to the  Certificate
Insurer their books and records,  during normal business hours,  for the purpose
of copying and  inspecting any  information  about the  Certificates,  the Trust
Estate or the Certificateholders.

         (d) The  Certificate  Insurer  shall  be  entitled  to  indemnification
pursuant to Section 5.05 and 6.01 hereof and to security or  indemnity  pursuant
to  Section  5.06  hereof  to the  same  extent  as the  parties  named in those
Sections.

         (e)      Unless a Certificate Insurer Default exists and is continuing:

                  (i) The Certificate  Insurer shall be entitled to exercise the
         Voting  Rights,  other  than with  respect to  amendments  to the Trust
         Agreement  pursuant to Section  11.01 hereof  requiring  the consent of
         Certificateholders,  of any Class of the Certificates which are covered
         by a Certificate  Guaranty  Insurance Policy issued by such Certificate
         Insurer and the Certificateholders may not exercise such rights without
         the prior written consent of the Certificate Insurer.

                  (ii) the Certificate Insurer shall have the right to institute
         any  suit,  action or  proceeding  in equity or at law upon or under or
         with respect to the Trust  Agreement if it previously  shall have given
         the Trustee a written notice of default and of the continuance  thereof
         and shall have offered to the Trustee such  reasonable  indemnity as it
         may require against the costs,  expenses and liabilities to be incurred
         therein or thereby  and the  Trustee,  for 15 days after its receipt of
         such notice,  request and offer of indemnity,  shall have  neglected or
         refused to institute any such action, suit or proceeding;

                  (iii) the Certificate  Insurer's prior written consent will be
         required  (A) to remove any  Trustee,  Custodian,  Master  Servicer  or
         Servicer,  (B) to appoint  any  successor  Trustee,  Custodian,  Master
         Servicer or Servicer or (C) to amend the Trust  Agreement,  a Servicing
         Agreement or a Servicing Guide;

                                       15
<PAGE>

                  (iv) the  Certificate  Insurer  may give  notice to the Master
         Servicer  and the  Trustee  with  respect to Events of Default  and may
         direct  the  Trustee  to give any notice  pursuant  to Section  7.02(a)
         hereof  or to  exercise  any right to remove  any  Trustee,  Custodian,
         Master Servicer or Servicer;

                  (v) the  Trustee  shall not  exercise  the right,  without the
         prior written consent of the Certificate  Insurer (A) to consent to the
         resignation of the Master  Servicer  pursuant to Section 6.04 hereof or
         any assignment or delegation of duties pursuant to Section 6.06 hereof;
         (B) consent to the  resignation  of a Servicer  pursuant to a Servicing
         Agreement;  (B) to undertake any litigation  pursuant to the Agreement;
         (C) to  exercise  any of the  remedies  set  forth in  Section  7.01 or
         Section  7.02  hereof;  or (v) to agree to any  amendment  to any Sales
         Agreement  (or the  transfer  or  assignment  thereof),  any  Servicing
         Agreement or the Custody Agreement; and

                  (vi) the Trustee  shall  cooperate  in all  respects  with any
         reasonable request by the Certificate Insurer for action to preserve or
         enforce the  Certificate  Insurer's  rights or  interests  hereunder or
         under the Trust Agreement  without limiting the rights or affecting the
         interests  of the Holders as  otherwise  set forth  herein or under the
         Trust Agreement.

         (f)  Whenever  reference  is made in these  Standard  Terms,  the Trust
Agreement or the Certificates to "on behalf of the  Certificateholders  (and for
the  exclusive  use and benefit of all present and future  Certificateholders)",
"the   benefit  of  the   Certificateholders",   or  "for  the  benefit  of  the
Certificateholders",  such references shall be deemed to include the Certificate
Insurer,  and  references to "the interest of the Trust",  "an adverse effect on
the    Certificateholders   or   the   Trust"   or   "the   interests   of   the
Certificateholders" shall be deemed to include the Certificate Insurer.

         (g) This  Section 1.03 and  references  to  Certificate  Insurer in the
Standard Terms shall be deemed to be deleted with respect to any Trust Agreement
if a Certificate  Guaranty Insurance Policy is not issued with respect to one or
more Classes of Certificates issued pursuant thereto.

                                   Article II
                               Mortgage Loan Files

        Section 2.01.  Mortgage Loan Files

        (a) Pursuant to the Trust Agreement,  Saxon has sold to the Trustee, for
the benefit of the Certificateholders  without recourse all the right, title and
interest  of Saxon in and to the  Initial  Mortgage  Loans,  any and all rights,
privileges  and  benefits  accruing  to Saxon  under  the  Sales  Agreement  and
Servicing  Agreement with respect to the Initial Mortgage Loans (except,  in the
case of the Sales Agreement,  any rights of Saxon to fees and indemnification by
the Seller under such Agreement), including the rights and remedies with respect
to the  enforcement  of any and all  representations,  warranties  and covenants
under such  agreements,  and all other  agreements and assets  included or to be
included in the Trust for the benefit of the  Certificateholders as set forth in
the  conveyance  clause of the Trust  Agreement.  Such sale includes all Saxon's
rights to Monthly  Payments on the Initial  Mortgage Loans due after the Cut-Off
Date,  and all other  payments of principal  (and interest) made on or after the
Cut-Off Date that are reflected in the initial aggregate  Certificate  Principal
Balance of the  Certificates  issued pursuant to the Trust Agreement (other than
amounts deposited in a Pre-Funding Account).

        In  connection  with such  sale,  Saxon  shall  deliver,  or cause to be
delivered,  to the Trustee or the  Custodian  on or before the Closing  Date,  a
Trustee  Mortgage Loan File with respect to each Initial  Mortgage  Loan. If any
Security  Instrument  or  assignment  of a Security  Instrument  to the  related
Servicer,  the Trustee,  or the  Custodian,  as applicable,  or any  intervening
assignment is in the process of being recorded on the Closing Date,  Saxon shall
cause each such original recorded document,  or a certified copy thereof,  to be
delivered to the Custodian promptly following its recordation.  Saxon also shall
cause  to be  delivered  to the  Custodian  any  other  original  Mortgage  Loan
Documents  to be included in the Trustee  Mortgage  Loan File if a copy  thereof
initially was delivered.

        Saxon has  delivered or caused to be delivered to each  Servicer,  on or
before the Closing Date, a Servicer  File with respect to each Initial  Mortgage
Loan  serviced  by such  Servicer.  All  such  documents  shall  be held by such
Servicer   in  trust  for  the   benefit  of  the   Trustee  on  behalf  of  the
Certificateholders.

        (b) Pursuant to the Trust Agreement,  Saxon may sell to the Trustee, for
the benefit of the Certificateholders  without recourse all the right, title and

                                       16
<PAGE>

interest of Saxon in and to the Subsequent  Mortgage Loans,  any and all rights,
privileges and benefits  accruing to Saxon under the Subsequent Sales Agreements
and the Servicing  Agreement with respect to the Mortgage Loans (except,  in the
case of the  Subsequent  Sales  Agreement,  any  rights  of  Saxon  to fees  and
indemnification  by the Seller under such  Agreement),  including the rights and
remedies  with  respect  to the  enforcement  of any  and  all  representations,
warranties and covenants  under such  agreements,  and all other  agreements and
assets  included  or to be  included  in  the  Trust  for  the  benefit  of  the
Certificateholders as set forth in the conveyance clause of the Trust Agreement.
Any such sale  shall  include  all  Saxon's  rights to Monthly  Payments  on the
Subsequent Mortgage Loans due after the applicable  Subsequent Cut-Off Date, and
all other  payments of principal  (and interest) made on or after the applicable
Subsequent Cut-Off Date that are reflected in the purchase price therefor.

        In connection  with any such sale,  Saxon shall deliver,  or cause to be
delivered,  to  the  Trustee  or  the  Custodian  on or  before  the  applicable
Subsequent  Sales  Date,  a Trustee  Mortgage  Loan File  with  respect  to each
Mortgage Loan. If any Security Instrument or assignment of a Security Instrument
to the related Servicer,  the Trustee, or the Custodian,  as applicable,  or any
intervening  assignment  is in the process of being  recorded on the  applicable
Subsequent Sales Date, Saxon shall cause each such original  recorded  document,
or a certified copy thereof, to be delivered to the Custodian promptly following
its  recordation.  Saxon also shall cause to be delivered to the  Custodian  any
other original  Mortgage Loan  Documents to be included in the Trustee  Mortgage
Loan File if a copy thereof initially was delivered.

        Saxon will  deliver or cause to be  delivered  to each  Servicer,  on or
before the  applicable  Subsequent  Sales Date, a Servicer  File with respect to
each Mortgage Loan serviced by such Servicer.  All such documents  shall be held
by such  Servicer  in trust  for the  benefit  of the  Trustee  on behalf of the
Certificateholders.

        Section 2.02.  Acceptance by the Trustee

        (a) By its execution of the Trust Agreement, each of the Trustee and the
Custodian acknowledges and declares that it holds and will hold or has agreed to
hold all  documents  delivered  to it from  time to time  with  respect  to each
Mortgage  Loan and all  assets  included  in the  Trust  Estate in trust for the
exclusive  use and  benefit of all present  and future  Certificateholders.  The
Trustee represents and warrants that (i) it acquired the Initial Mortgage Loans,
and will acquire Subsequent Mortgage Loans, on behalf of the Trust from Saxon in
good  faith,  for value and without  actual  notice or actual  knowledge  of any
adverse claim, lien, charge,  encumbrance or security interest  (including,  but
not  limited  to,  federal  tax liens or liens  arising  under  ERISA) (it being
understood that the Trustee has not undertaken, and will not undertake, searches
(lien records or otherwise) of any public records),  (ii) except as permitted in
the Trust Agreement, it has not and will not, in any capacity,  assert any claim
or  interest in the  Mortgage  Loans and will hold (or its agent will hold) such
Mortgage  Loans and the proceeds  thereof in trust  pursuant to the terms of the
Trust Agreement and (iii) it has not encumbered or transferred its right,  title
or interest in the Mortgage Loans.

        In order to facilitate  sales and  deliveries of Mortgage Loans pursuant
to the  Trust  Agreement,  the  Trustee  may  execute  and  deliver  one or more
remittance  agency  agreements in substantially the form of Exhibit J hereto, or
such other  similar  form as may be attached  to the Trust  Agreement  (each,  a
"Remittance Agency Agreement"), and in such event the Trustee: (i) shall perform
the  duties  of  Remittance  Agent  (as  that  term is  defined  in the  related
Remittance Agency Agreement);  and (ii) may accept as conclusive evidence of the
release  of  the  related  security  interests  one  or  more  security  release
certifications  in substantially  the form attached as Exhibit K hereto, or such
other similar form as may be attached to the Trust Agreement  (each, a "Security
Release Certification").

        (b) The  Custodian  shall  deliver to Saxon,  the Trustee and the Master
Servicer,  on the Closing Date with respect to the Initial Mortgage Loans and on
each Subsequent Sale Date with respect to the related Subsequent Mortgage Loans,
an Initial  Certification  certifying  that,  except as specifically  noted on a
schedule of exceptions thereto and subject to its review as herein provided,  it
is in  possession  of a Trustee  Mortgage  Loan File for each such Mortgage Loan
that  includes  each of the documents  required to be included  therein.  Before
delivering  the Initial  Certification,  the Custodian  shall have examined each
Trustee  Mortgage Loan File to confirm that (except as  specifically  noted on a
schedule of exceptions thereto):

               (i) except for the endorsement required pursuant to clause (a) of
        the definition of Trustee  Mortgage Loan File, the Mortgage Note, on the
        face or the  reverse  side  thereof,  does not  contain  evidence of any
        unsatisfied  claims,   liens,   security   interests,   encumbrances  or
        restrictions on transfer;

               (ii) the Mortgage Note bears an endorsement  (which appears to be
        an  original) as  required  pursuant to clause (a) of the definition of
        Trustee Mortgage Loan File;

                                       17
<PAGE>

               (iii) all  documents  required to be  contained  in the Trustee
        Mortgage  Loan  File  are in  its  possession or in the possession of a
        Custodian on its behalf;

               (iv) such documents  have been reviewed by it, or by a Custodian
        on its behalf,  relate to such Mortgage Loan and are not torn or
        mutilated; and

               (v) based on its  examination,  or the examination by a Custodian
        on its behalf, and only as to the foregoing  documents,  the information
        set  forth  on  the  Mortgage  Loan  Schedule  accurately  reflects  the
        information set forth in the Trustee Mortgage Loan File.

        It is understood that, before delivering the Initial Certification,  the
Custodian shall examine the Mortgage Loan Documents to confirm that:

               (A) each Mortgage Note and Security  Instrument bears a signature
or  signatures  that  appear to be original  and that  purport to be that of the
Person or Persons named as the maker and  mortgagor/trustor  or, if  photocopies
are  permitted  under the  definition of Trustee  Mortgage Loan File,  that such
copies bear a reproduction of such signature or signatures;

               (B) except for the endorsement required pursuant to clause (a) of
the definition of Trustee  Mortgage Loan File,  neither the Security  Instrument
nor any assignment,  on the face or the reverse side thereof,  contains evidence
of  any  unsatisfied  claims,   liens,   security  interests,   encumbrances  or
restrictions on transfer;

               (C) the principal amount  of the  indebtedness  secured  by  the
Security  Instrument  is  identical  to  the  original principal amount of  the
Mortgage Note;

               (D) the assignment of the Security Instrument from the Seller, or
from the  originator  of the related  Mortgage Loan to the Custodian as the case
may be, is in the form  required  pursuant  to clause (c) of the  definition  of
Trustee Mortgage Loan File and bears a signature or signatures that appear to be
original and that purport to be that of the Seller and any other necessary party
or, if photocopies are permitted  under the definition of Trustee  Mortgage Loan
File, that such copies bear a reproduction of such signature or signatures;

               (E) if intervening  assignments are to be included in the Trustee
Mortgage  Loan File,  each such  intervening  assignment  bears a  signature  or
signatures  that  appear  to be  original  and  that  purport  to be that of the
Mortgagee and/or the assignee (and any other necessary party) or, if photocopies
are  permitted  under the  definition of Trustee  Mortgage Loan File,  that such
copies bear a reproduction of such signature or signatures;

               (F) if either a Title  Insurance  Policy,  a Certificate of Title
Insurance  or a  written  commitment  to  issue  a  Title  Insurance  Policy  is
delivered,  the address of the real property set forth in such policy, report or
written  commitment  is  substantially  identical  to the  address  of the  real
property contained in the Security Instrument; and

               (G) if a Title Insurance Policy or Certificate of Title Insurance
is delivered with respect to a Mortgage Loan, such policy or certificate: (i) is
for an  amount  not less  than the  original  principal  amount  of the  related
Mortgage Note and (ii) insures (x) in the case of a Senior  Mortgage Loan,  that
the Security  Instrument  constitutes a valid first lien,  senior in priority to
all other related  deeds of trust,  mortgages,  deeds to secure debt,  financing
statements and security agreements and to any related mechanic's liens, judgment
liens or writs of attachment and (y) in the case of a Junior Mortgage Loan, that
the Security  Instrument  constitutes a valid second or more junior lien, senior
in  priority  to any  related  mechanic's  liens,  judgment  liens  or  writs of
attachment  but  subordinate  in  priority  to certain  related  deeds of trust,
mortgages,  deeds to secure debt,  financing  statements and security agreements
with  respect to the related  Collateral  of higher  priority  (or, if a written
commitment  to issue a Title  Insurance  Policy is  delivered  with respect to a
Mortgage  Loan,  such  written  commitment  obligates  the insurer to issue such
policy for an amount not less than the original  principal amount of the related
Mortgage Note).

        (c) Prior to the first  anniversary  of the Closing Date,  the Custodian
shall deliver to Saxon and the Master Servicer a Final Certification  evidencing
the  completeness of the Trustee Mortgage Loan File for each Mortgage Loan, with
any applicable exceptions noted on such certification.

        (d)  In  delivering  each  of the  certifications  required  above,  the
Custodian shall be under no duty or obligation (i) to inspect, review or examine
any such  documents,  instruments,  securities or other papers to determine that
they or the signatures thereon are genuine,  enforceable, or appropriate for the
represented  purpose or that they have  actually  been recorded or that they are

                                       18
<PAGE>

other  than what they  purport  to be on their  face or that any  document  that
appears to be an original is in fact an  original or (ii) to  determine  whether
any Trustee  Mortgage Loan File should include any power of attorney,  surety or
guaranty  agreement,  note  assumption  rider,  buydown  agreement,   assumption
agreement, modification agreement, written assurance or substitution agreement.

        (e) On or before the fifth Business Day of each third month,  commencing
the fourth  month  following  the month in which the Closing  Date  occurs,  the
Custodian  shall  deliver to the Seller a  Recordation  Report,  dated as of the
first day of such month,  identifying  those Mortgage Loans for which it has not
yet  received (i) an original  recorded  Security  Instrument  or a copy thereof
certified to be true and correct by the public recording office in possession of
such Security  Instrument,  (ii) an original recorded assignment of the Security
Instrument to the related Servicer, the Trustee or the Custodian, as applicable,
and any  required  intervening  assignments  or copies  thereof,  in each  case,
certified  to be a true and  correct  copy by the  public  recording  office  in
possession  of such  assignment,  or  (iii)  if an  assignment  of the  Security
Instrument to the related Servicer has been recorded or sent for recordation, an
original assignment of the Security Instrument from such Servicer in blank or to
the Trustee or the Custodian in recordable form.

        (f) The Trustee may, in accordance with Section 8.11 hereof, appoint one
or more Custodians to hold the Trustee  Mortgage Loan Files on its behalf and to
review the Trustee  Mortgage Loan Files as provided in this Section 2.02.  Saxon
shall,  upon notice of the  appointment  of a Custodian,  deliver or cause to be
delivered all documents to such Custodian  that would  otherwise be delivered to
the Trustee.  In such event,  the Trustee shall obtain from each such  Custodian
will deliver,  within the specified  times,  the Initial  Certifications,  Final
Certifications,  and Recordation Reports with respect to the Mortgage Loans held
and reviewed by such Custodian to Saxon and the Master  Servicer in satisfaction
of the Trustee's  obligation  to prepare such  certifications  and reports.  The
Trustee shall notify the Custodian of any notices  delivered to the Trustee with
respect to the Trustee Mortgage Loan Files held by the Custodian.

        (g) During the Custodian's  review, the Custodian will create as to each
Trust  Estate a report  substantially  of the form of  Exhibit I hereto  setting
forth the  particular  respects in which any Mortgage  File fails to satisfy the
definition of "Trustee Mortgage Loan File" herein, and shall be under no duty or
obligation to report any other  exceptions to a Mortgage File.  Exhibit I may be
replaced  from time to time with the consent of the  Depositor,  the Trustee and
the Master Servicer.

        Section 2.03.  Purchase or Substitution of Mortgage Loans by a Seller, a
Servicer or Saxon

        (a) Seller Breach. Upon discovery or notice of any defective document in
a  Trustee  Mortgage  Loan  File  or of any  breach  by a  Seller  of any of its
representations,  warranties or covenants under a Sales Agreement,  which defect
or breach materially and adversely affects the value of any Mortgage Loan or the
interest  of the Trust  therein  (it being  understood  that any such  defect or
breach shall be deemed to have  materially  and adversely  affected the value of
such  Mortgage  Loan or the interest of the Trust  therein if the Trust incurs a
loss as a result of such defect or breach),  the  Custodian or the Trustee shall
promptly  notify the  Master  Servicer  of such  defect or breach and direct the
Master  Servicer  to  request  that the Seller of such  Mortgage  Loan cure such
defect or breach  and, if such Seller does not cure such defect or breach in all
material  respects  within 60 days from the date on which it is notified of such
defect or breach, to enforce such Seller's  obligation under the Sales Agreement
to purchase such Mortgage Loan from the Trustee.  In lieu of purchasing any such
Mortgage  Loan as provided  above,  if so provided in the Sales  Agreement,  the
Seller may cause such  Mortgage Loan to be removed from the Trust (in which case
it shall become a Deleted  Mortgage  Loan) and  substitute one or more Qualified
Substitute Mortgage Loans in the manner and subject to the limitations set forth
in Section  2.03(h)  hereof.  Notwithstanding  the foregoing,  if such defect or
breach  is  or  results  in a  Qualification  Defect,  such  cure,  purchase  or
substitution  must take place within 75 days of the Defect Discovery Date. It is
understood and agreed that  enforcement of the obligation of the Seller to cure,
purchase or substitute for any Mortgage Loan as to which a material  defect in a
constituent  document  exists or as to which such a breach has  occurred  and is
continuing  shall  constitute the sole remedy  respecting  such defect or breach
available to the Trustee on behalf of the Certificateholders; provided, however,
that such provision  shall not limit the  indemnification  provisions of Section
8.05 hereof or of any Sales Agreement.

         (b) Servicer Breach. In addition to taking any action required pursuant
to Section  7.01,  upon  discovery  or notice of any breach by a Servicer of any
representation,  warranty  or  covenant  under  the  Servicing  Agreement  which
materially and adversely  affects the value of any Mortgage Loan or the interest
of the Trust therein (it being  understood  that any such breach shall be deemed
to have materially and adversely affected the value of such Mortgage Loan or the

                                       19
<PAGE>

interest  of the Trust  therein  if the Trust  incurs a loss as a result of such
breach),  the Trustee shall promptly  notify the Master  Servicer of such breach
and direct the Master  Servicer to request  that the  Servicer of such  Mortgage
Loan cure such  breach and,  if such  Servicer  does not cure such breach in all
material  respects  within 60 days from the date on which it is notified of such
breach, to enforce the obligation of such Servicer under the Servicing Agreement
to purchase such Mortgage Loan from the Trustee.  Notwithstanding the foregoing,
if such breach  results in a  Qualification  Defect,  such cure or purchase must
take place within 75 days of the Defect Discovery Date.

        If a Seller has  breached a  representation  or  warranty  under a Sales
Agreement  that is  substantially  identical  to a  representation  or  warranty
breached by a Servicer,  the Master  Servicer  shall first proceed  against such
Seller.  If such  Seller  does not,  within 60 days  after  notification  of the
breach,  take  steps to cure  such  breach or  purchase  or  substitute  for the
Mortgage Loan, the Master Servicer shall enforce the obligation of such Servicer
under the Servicing  Agreement to cure such breach or purchase the Mortgage Loan
from the Trust as provided in this Section 2.03(b).

        Except as  specifically  set forth  herein,  the  Trustee  shall have no
responsibility  to enforce any  provision  of the Sales  Agreement  or Servicing
Agreements assigned to it hereunder, to oversee compliance therewith, or to take
notice of any breach or default thereunder. No successor servicer shall have any
obligation to repurchase a Mortgage Loan except to the extent  specifically  set
forth in the Servicing Agreement signed by such successor servicer.

        (c) Saxon Breach.  Within 90 days of the earlier of discovery or receipt
of notice by Saxon of the breach of any of its representations or warranties set
forth in Section  2.04 hereof with respect to any  Mortgage  Loan,  which breach
materially and adversely affects the value of such Mortgage Loan or the interest
of the Trust therein (it being  understood  that any such breach shall be deemed
to have materially and adversely affected the value of such Mortgage Loan or the
interest  of the Trust  therein  if the Trust  incurs a loss as a result of such
breach),  Saxon  shall  (i) cure  such  breach in all  material  respects,  (ii)
purchase such Mortgage Loan from the Trustee, or (iii) remove such Mortgage Loan
from the Trust  (in which  case it shall  become a  Deleted  Mortgage  Loan) and
substitute  one or more  Qualified  Substitute  Mortgage Loans in the manner and
subject to the limitations set forth in Section 2.03(h) hereof.  Notwithstanding
the foregoing,  if such breach  results in a  Qualification  Defect,  such cure,
purchase or substitution  must take place within 75 days of the Defect Discovery
Date.

        (d) Assignment Failure. If an Assignment of a Security Instrument to the
related  Servicer,  the Trustee,  or the Custodian,  as applicable,  as required
pursuant to the  definition of Trustee  Mortgage Loan File has not been recorded
within one year of the  Closing  Date,  the Master  Servicer  shall  enforce the
related  Servicer's  obligation  set forth in the  related  Servicing  Agreement
either to (i) purchase the related  Mortgage  Loan from the Trustee on behalf of
the  Certificateholders  or (ii) if there have been no  defaults  in the Monthly
Payments on such Mortgage Loan, deposit an amount equal to the Purchase Price of
such Mortgage Loan into an escrow account  maintained by the Paying Agent (which
account  shall not be an asset of the Trust or any  REMIC)  as  required  by the
related  Servicing  Agreement.  Any such amounts deposited to an escrow account,
plus any earnings  thereon,  shall (i) be released to the related  Servicer upon
receipt by the Trustee of  satisfactory  evidence  that an  Assignment  has been
recorded  in the  name of such  Servicer,  the  Trustee,  or the  Custodian,  as
applicable, as required pursuant to the definition of Trustee Mortgage Loan File
(and,  if the  Assignment  has  been  recorded  in  the  name  of the  Servicer,
satisfactory evidence that an original Assignment from such Servicer in blank or
to the Trustee or the Custodian in recordable  form has been  deposited into the
Trustee  Mortgage Loan File) or (ii) be applied to purchase the related Mortgage
Loan if the Master  Servicer  notifies the Trustee that there has been a default
thereon.  Any  amounts  in the  escrow  account  may be  invested  in  Permitted
Investments at the written direction of the Master Servicer.

        (e) Converted  Mortgage  Loans.  Upon receipt of written notice from the
Servicer of the  conversion of any ARM Loan to a Converted  Mortgage  Loan,  the
Master  Servicer shall enforce the Servicer's  obligation,  if any, set forth in
the  Servicing  Agreement or the Seller's  obligation,  if any, set forth in the
Sales  Agreement to purchase such Converted  Mortgage Loan from the Trustee.  If
the  Servicer  or the  Seller  defaults  upon its  obligation  to  purchase  any
Converted  Mortgage  Loan, and such default  remains  unremedied for a period of
five Business Days after written notice of such default shall have been given by
the Master  Servicer  to the  Servicer or the Seller,  as  applicable,  then the
Master Servicer shall use its best efforts to cause such Converted Mortgage Loan
to be sold for  settlement  on the last day of any month to any Person which the
Master Servicer may in its sole discretion select. The Master Servicer shall not
cause a Converted Mortgage Loan to be sold or otherwise  transferred to a Person
other than the Servicer or the Seller (or any other Person who has a preexisting
obligation to purchase  such  Mortgage  Loan) unless (i) upon such sale or other
transfer  the Trust would  receive a net amount at least  equal to the  Purchase
Price and (ii) if the Purchase Price exceeds the Basis Limit Amount,  the Master
Servicer receives an Opinion of Counsel (which Opinion of Counsel will not be an
expense of the Master  Servicer or the Trustee) that such sale or other transfer
will not result in the  imposition  of a "prohibited  transaction"  tax (as such
term is defined in the Code) on the related REMIC or jeopardize  its status as a

                                       20
<PAGE>

REMIC.  Any such Converted  Mortgage Loan which is not purchased by the Servicer
or the Seller and which the Master  Servicer  is unable to sell shall  remain in
the Trust.

        (f)  Delinquent  Mortgage  Loans.  Saxon may, but is not  obligated  to,
purchase any Mortgage  Loan that is delinquent in payment by 90 days or more for
a price equal to the greater of the Purchase Price for such Mortgage Loan or the
fair market value thereof at the time of purchase.

        (g) Purchase Price.  Unless  otherwise  provided in the Trust Agreement,
the purchase of any Mortgage  Loan from the Trust  pursuant to this Section 2.03
shall  be  effected  for the  related  Purchase  Price.  If the  Purchaser  is a
Servicer,  the  Purchase  Price shall be deposited  into its Servicer  Custodial
Account.  If the Purchaser is other than the Servicer,  the Purchase Price shall
be deposited into the Master Servicer  Custodial  Account.  Within five Business
Days of its receipt of such funds or  certification  by the Master Servicer that
such funds have been deposited in the appropriate  Servicer Custodial Account or
in the Master Servicer Custodial Account,  the Trustee shall release or cause to
be released to the  Purchaser  the related  Trustee  Mortgage  Loan File and the
related Servicer File and shall execute and deliver such instruments of transfer
or  assignment,  in each case  without  recourse,  in form as  presented  by the
Purchaser and satisfactory to the Trustee,  as shall be necessary to vest in the
Purchaser  title to any Mortgage Loan released  pursuant  hereto and the Trustee
shall have no further  responsibility  with regard to such Trustee Mortgage Loan
File or Servicer File.  The Master  Servicer shall use its best efforts to cause
the  Servicer  of any  Deleted  Mortgage  Loan to release to the  Purchaser  the
Servicer File relating thereto.

        (h) Substitution.  Unless otherwise provided in the Trust Agreement, the
right to  substitute  a  Qualified  Substitute  Mortgage  Loan  for any  Deleted
Mortgage  Loan that is an asset of the Trust shall be limited to (i) in the case
of  substitutions  pursuant to Section 2.03(a) or 2.03(c)  hereof,  the one-year
period  beginning  on the  Closing  Date  and  (ii)  in the  case  of any  other
substitution, the three-month period beginning on the Closing Date.

        As to any Deleted Mortgage Loan for which Saxon or a Seller  substitutes
one or more Qualified  Substitute  Mortgage Loans,  Saxon or the Seller,  as the
case may be, shall effect such  substitution  by delivering to the Custodian for
each such  Qualified  Substitute  Mortgage Loan the related  Mortgage  Note, the
related Security Instrument, the related Assignment(s), and such other documents
and agreements,  with all necessary  endorsements thereon, as are required to be
included in the Trustee  Mortgage  Loan File  pursuant to Sections 1.01 and 2.01
hereof,  together with a  certificate  of an Officer of Saxon to the effect that
each such  Qualified  Substitute  Mortgage  Loan  complies with the terms of the
Trust  Agreement  and notify the Master  Servicer  and the Trustee in writing of
such  substitution.  Monthly  Payments due with respect to Qualified  Substitute
Mortgage Loans in the month of  substitution  are not part of the Trust and will
be  retained  by Saxon or the  Seller,  as the  case  may be.  For the  month of
substitution,  distributions  to  Certificateholders  will  reflect  the Monthly
Payment  due on such  Deleted  Mortgage  Loan on or before  the first day of the
month in which the substitution occurs, and Saxon or the Seller, as the case may
be, shall thereafter be entitled to retain all amounts subsequently  received in
respect of such  Deleted  Mortgage  Loan.  The Master  Servicer  shall amend the
Mortgage Loan Schedule to reflect the removal of such Deleted Mortgage Loan from
the terms of the Trust  Agreement and the  substitution  of each such  Qualified
Substitute  Mortgage  Loan.  Each  Qualified  Substitute  Mortgage Loan shall be
subject, as of the date of its substitution, to the terms of the Trust Agreement
in all respects  (including  the  representations  and  warranties of Saxon with
respect to the Mortgage Loans set forth in the Trust Agreement). In addition, in
the case of any  substitution  effected by a Seller,  each Qualified  Substitute
Mortgage Loan shall be subject, as of the date of its substitution, to the terms
of the related Sales Agreement  (including the representations and warranties of
the Seller with respect to the Mortgage Loans set forth in the Sales Agreement).
The Trustee  shall,  within five  Business  Days of its receipt of the documents
referred to above,  effect the conveyance of such Deleted Mortgage Loan to Saxon
or the Seller,  as the case may be, in accordance with the procedures  specified
above.

        For any  month  in  which  Saxon  or a  Seller  substitutes  one or more
Qualified  Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the
Master Servicer shall determine and notify the Trustee in writing of the amount,
if any, by which the aggregate  Unpaid  Principal  Balance of all such Qualified
Substitute  Mortgage  Loans  as of the  date of  substitution  is less  than the
aggregate  Unpaid  Principal  Balance of all such Deleted  Mortgage Loans (after
application  of  Monthly  Payments  due  in  the  month  of  substitution)  (the
"Substitution  Shortfall").  On the  date of  such  substitution,  Saxon  or the
Seller, as the case may be, shall deliver or cause to be delivered to the Paying
Agent,  for deposit  into the Asset  Proceeds  Account,  an amount  equal to the
Substitution Shortfall.

        (i)  Determination  of  Purchase  Price.  The Master  Servicer  shall be
responsible for determining the Purchase Price of any Mortgage Loan for purposes

                                       21
<PAGE>

of this  Section  2.03 and,  where  appropriate,  the Basis Limit Amount for any
Converted  Mortgage Loan that is sold by the Trust, and shall at the time of any
purchase or escrow of funds  pursuant to this  Section 2.03 certify such amounts
to the Trustee.  If the Master  Servicer shall certify to the Trustee in writing
that  there is a  miscalculation  of the  amount  to be paid to the  Trust,  the
Trustee shall, from moneys in the Asset Proceeds Account, return any overpayment
that the Trust  received as a result of such  miscalculation  to the  applicable
Purchaser upon the discovery of such overpayment,  and the Master Servicer shall
collect  from  the   applicable   Purchaser  for  payment  to  the  Trustee  any
underpayment that resulted from such  miscalculation  upon the discovery of such
underpayment.  Recovery may be made either  directly or by set-off of all or any
part of such underpayment against amounts owed by the Trust to such Purchaser.

        (j) Qualification  Defect. If (i) any Person required to cure,  purchase
or substitute for a Mortgage Loan affected by a  Qualification  Defect under the
terms of the Trust Agreement or a separate agreement fails to perform within the
earlier  of (A) 75 days of the Defect  Discovery  Date or (B) the time limit set
forth in the Trust  Agreement  or such  separate  agreement or (ii) no Person is
obligated to cure,  purchase or  substitute  for a Mortgage  Loan  affected by a
Qualification  Defect,  the Trustee  shall dispose of such Mortgage Loan in such
manner and for such price as the Master Servicer notifies the Trustee in writing
are  appropriate,  provided  that the removal of such Mortgage Loan occurs on or
before the 90th day from the Defect  Discovery Date. It is the express intent of
the parties that a Mortgage Loan affected by a  Qualification  Defect be removed
from the Trust  before the 90th day from the Defect  Discovery  Date so that the
related  REMIC(s)  will  continue  to qualify as a  REMIC(s).  Accordingly,  the
Trustee is not  required to sell an affected  Mortgage  Loan for its fair market
value nor shall the Trustee be required to make up any shortfall  resulting from
the sale of such  Mortgage  Loan.  The  Person  failing  to cure,  purchase,  or
substitute  for a  Mortgage  Loan as  required  under  the  terms  of the  Trust
Agreement  shall be liable to the Trust for (i) any  difference  between (A) the
Unpaid  Principal  Balance of the Mortgage Loan plus accrued and unpaid interest
thereon at the related Mortgage Interest Rate to the date of disposition and (B)
the net amount received by the Trustee from the  disposition  (after the payment
of related  expenses),  (ii) interest on such difference at the related Mortgage
Interest Rate from the date of  disposition to the date of payment and (iii) any
legal and other  expenses  incurred by or on behalf of the Trust in seeking such
payments.  The Master  Servicer  shall  pursue the legal  remedies  of the Trust
relating  to this  Section  2.03(j) on the Trust's  behalf,  and the Trust shall
reimburse  the Master  Servicer  for any legal or other  expenses  of the Master
Servicer  related to such pursuit not  recovered  from the Person that failed to
cure, purchase, or substitute for a Mortgage Loan as required under the terms of
the Trust Agreement.

        (k) Any Person  required  under this  Section  2.03 to give notice or to
make a request of another  Person to give notice  shall give such notice or make
such request promptly.

        Section 2.04.  Representations and Warranties of Saxon

        Saxon  hereby  represents  and  warrants  to the  Trustee and the Master
Servicer  that as of the  Closing  Date or as of such  other  date  specifically
provided herein:

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

               (b) The Trust Agreement,  assuming due  authorization,  execution
        and  delivery  by the  Trustee and the Master  Servicer,  constitutes  a
        legal, valid and binding agreement of Saxon,  enforceable  against Saxon
        in  accordance  with  its  terms,  subject  to  bankruptcy,  insolvency,
        reorganization,  moratorium or other similar laws  affecting  creditors'
        rights  generally  and to general  principles  of equity  regardless  of
        whether enforcement is sought in a proceeding in equity or at law;

               (c)  Neither  the  execution  and  delivery by Saxon of the Trust
        Agreement,  nor the  consummation by Saxon of the  transactions  therein
        contemplated,  nor compliance by Saxon with the provisions thereof, will
        (i)  conflict  with or result in a breach  of, or  constitute  a default
        under, any of the provisions of the articles of incorporation or by-laws
        of Saxon or any law,  governmental  rule or  regulation or any judgment,
        decree or order binding on Saxon or any of its properties, or any of the
        provisions of any indenture,  mortgage, deed of trust, contract or other
        instrument  to  which  Saxon  is a party or by which it is bound or (ii)
        result in the creation or imposition of any lien, charge, or encumbrance
        upon any of its properties  pursuant to the terms of any such indenture,
        mortgage, deed of trust, contract or other instrument;

                                       22
<PAGE>

               (d)  There  are no  actions,  suits or  proceedings  against,  or
        investigations  of,  Saxon  pending,  or,  to the  knowledge  of  Saxon,
        threatened,  before any court,  administrative  agency or other tribunal
        (i) asserting the  invalidity of the Trust  Agreement or (ii) seeking to
        prevent the issuance of the  Certificates or the  consummation of any of
        the transactions contemplated by the Trust Agreement;

               (e) As of the Closing Date with respect to each Initial  Mortgage
        Loan and as of each  Subsequent  Sale Date with  respect to each related
        Subsequent Mortgage Loan:

                       (i) The  information  set forth in the  related  Mortgage
               Loan  Schedule  with  respect to such  Mortgage  Loan is true and
               correct  in all  material  respects  at the  date or  dates  with
               respect to which such information is furnished;

                       (ii) Saxon either is (i) the owner of such  Mortgage Loan
               or (ii)  the  holder  of a  first,  second,  or more  junior  (as
               applicable)   priority   perfected   security   interest  in  the
               Collateral  securing such  Mortgage Loan subject,  in the case of
               any Junior  Mortgage Loan, to any lien on the related  Collateral
               that is senior in priority to the lien  represented by such loan,
               and subject,  in the case of any Mortgage Loan, to any exceptions
               of title set forth in the title insurance  policy with respect to
               such loan that are generally  acceptable to home equity  mortgage
               lending  institutions  and such other exceptions to which similar
               properties commonly are subject,  provided such exceptions do not
               individually,  or in  the  aggregate,  materially  and  adversely
               affect the  benefits of the  security  intended to be provided by
               the related Collateral;

                       (iii) Saxon has acquired its ownership  of, or security
               interest in, such  Mortgage  Loan in good faith without notice of
               any adverse claim;

                       (iv) Saxon has not assigned any interest or participation
               in such Mortgage Loan (or, if any such interest or  participation
               has been assigned, it has been released); and

               (e) Saxon has full right to sell the Trust Estate to the Trustee.

        It is understood and agreed that the  representations and warranties set
forth in this  Section 2.04 shall  survive  delivery of the  respective  Trustee
Mortgage Loan Files to the Trustee and shall inure to the benefit of the Trustee
notwithstanding any restrictive or qualified endorsement or assignment. Upon the
discovery by Saxon, the Master Servicer or the Trustee of a breach of any of the
foregoing  representations and warranties which materially and adversely affects
the  interest  of  the  Certificateholders  in  any  Mortgage  Loan,  the  party
discovering  such breach shall give prompt written notice (but in no event later
than two Business  Days  following  such  discovery) to the other parties to the
Trust  Agreement.  It is understood and agreed that the obligations of Saxon set
forth in Section  2.03(c) to cure,  repurchase or substitute for a Mortgage Loan
constitute  the sole  remedies  available  to the  Certificateholders  or to the
Trustee  on  their  behalf  respecting  a  breach  of  the  representations  and
warranties  contained in this Section 2.04. It is further  understood and agreed
that Saxon shall be deemed not to have made the  representations  and warranties
in this Section 2.04 with respect to, and to the extent of,  representations and
warranties made, as to the matters covered in this Section 2.04, by any Servicer
in the related Servicing  Agreement assigned to the Trustee or any Seller in the
related Sales Agreement assigned to the Trustee.

        Section 2.05.  Representations and Warranties of the Master Servicer

        The Master Servicer  hereby  represents and warrants to the Trustee that
as of the Closing Date or as of such other date specifically provided herein:

               (a) The Master Servicer has been duly incorporated and is validly
        existing as a bank or a corporation  and in good standing under the laws
        of the jurisdiction of its  incorporation  with full power and authority
        (corporate  and other) to own its properties and conduct its business as
        now conducted by it and to enter into and perform its obligations  under
        the Trust  Agreement,  and has duly  qualified  to do business and is in
        good standing  under the laws of each  jurisdiction  which requires such
        qualification  wherein  it owns or leases  any  material  properties  or
        conducts any material business or in which the performance of its duties
        under the Trust Agreement would require such qualification, except where
        the failure so to qualify  would not have a material  adverse  effect on
        the performance of its obligations under the Trust Agreement;

               (b) The Trust Agreement,  assuming due  authorization,  execution
        and delivery by Saxon and the Trustee,  constitutes  a legal,  valid and
        binding agreement of the Master Servicer, enforceable against the Master

                                       23
<PAGE>

        Servicer  in  accordance   with  its  terms,   subject  to   bankruptcy,
        insolvency, reorganization, conservatorship, receivership, moratorium or
        other similar laws affecting  creditors' rights generally and to general
        principles of equity  regardless of whether  enforcement  is sought in a
        proceeding in equity or at law;

               (c) Neither the execution and delivery by the Master  Servicer of
        the Trust Agreement,  nor the consummation by the Master Servicer of the
        transactions therein contemplated, nor compliance by the Master Servicer
        with the  provisions  thereof,  will (i)  conflict  with or  result in a
        breach of, or constitute a default  under,  any of the provisions of the
        articles of  association  or  incorporation  (or  corresponding  charter
        document)  or by-laws of the Master  Servicer  or any law,  governmental
        rule or  regulation  or any  judgment,  decree or order  binding  on the
        Master  Servicer or any of its  properties,  or any of the provisions of
        any indenture,  mortgage, deed of trust, contract or other instrument to
        which  the  Master  Servicer  is a party or by which it is bound or (ii)
        result in the creation or imposition of any lien,  charge or encumbrance
        upon any of its properties  pursuant to the terms of any such indenture,
        mortgage, deed of trust, contract or other instrument.

               (d)  There  are no  actions,  suits or  proceedings  against,  or
        investigations of, the Master Servicer pending,  or, to the knowledge of
        the Master Servicer, threatened, before any court, administrative agency
        or other tribunal which would prohibit the Master Servicer from entering
        into the Trust Agreement or performing its  obligations  under the Trust
        Agreement; and

               (e) If the Master Servicer is not a national banking association,
        the Master  Servicer  maintains a Master  Servicer  Errors and Omissions
        Policy  and a Master  Servicer  Fidelity  Bond  which  cover the  Master
        Servicer's  performance  under the Trust Agreement,  and such policy and
        bond are in full force and effect.

        Upon the  discovery  by Saxon,  the Master  Servicer or the Trustee of a
breach of any of the foregoing  representations  or warranties  which materially
and  adversely  affects the interest of the  Certificateholders  in any Mortgage
Loan, the party discovering such breach shall give prompt written notice (but in
no event later than two Business  Days  following  such  discovery) to the other
parties to the Trust Agreement.

                                   Article III
                           Administration of the Trust

        Section 3.01.  Master Servicer Custodial Account

        (a) Establishment. The Master Servicer shall establish a Master Servicer
Custodial  Account  into  which the  Master  Servicer  shall  deposit  payments,
collections  and Advances with respect to the Mortgage  Loans until such amounts
are  transferred to the Asset Proceeds  Account as provided  herein.  The Master
Servicer may elect to use a single Master  Servicer  Custodial  Account for more
than one Series of  Certificates  (and for more than one group of Mortgage Loans
if the Mortgage  Loans for a Series of  Certificates  are to be held in separate
groups),  but shall  maintain  separate  accounting  records  for each Series of
Certificates  (and for each group of Mortgage  Loans with respect to a Series of
Certificates).  Each  Master  Servicer  Custodial  Account  shall be an Eligible
Account and shall reflect the custodial nature of the account and that all funds
in such  account  (except  interest  earned  thereon)  are held in trust for the
benefit of the Trustee.  Unless otherwise  provided in the Trust Agreement,  the
owner of the Master Servicer Custodial Account shall be the Master Servicer.  To
the extent  provided  in the REMIC  Provisions  or proposed  temporary  or final
regulations, any amounts transferred by a REMIC to the Master Servicer Custodial
Account  shall be  treated as  amounts  distributed  by such REMIC to the Master
Servicer. The Master Servicer Custodial Account shall not be considered an asset
of the Trust or any REMIC.  The Master  Servicer shall notify the Trustee of the
location and account number of such Master Servicer Custodial Account and of any
changes in the location or account number of such account.

        (b) Deposits.  On each Remittance Date, the Servicer shall withdraw from
the Servicer  Custodial Account maintained by each Servicer and deposit into the
Master Servicer  Custodial  Account an amount with respect to each Mortgage Loan
serviced by such Servicer equal to the sum of the following:

               (i) all Monthly  Payments  received by such  Servicer  during the
        preceding  Due Period,  whether paid by the Borrower or advanced by such
        Servicer,  minus the  Servicing Fee due such Servicer to the extent paid
        by the Borrower after the payment of Month-End Interest;

               (ii) all Monthly  Payments  made by the Borrower  after their Due
        Date that  were not paid or  advanced  pursuant  to  Section  3.01(b)(i)
        hereof;

                                       24
<PAGE>

               (iii) all other  payments  (other than late  charges,  prepayment
        penalties,  conversion fees and miscellaneous servicing charges and fees
        retained by such Servicer pursuant to the Servicing  Agreement) received
        by such Servicer in connection with any unscheduled  principal  payments
        or recoveries  on such  Mortgage  Loan during the  preceding  Prepayment
        Period, including Liquidation Proceeds and Insurance Proceeds,  together
        with any  interest  thereon  paid by or for the account of the  Borrower
        minus the sum of (A) expenses  associated  with such  recovery,  (B) any
        Advances  on  such  Mortgage  Loan  paid by  such  Servicer  and (C) the
        Servicing Fee allocable thereto; and

               (iv) the Purchase  Price of such  Mortgage  Loan if such Mortgage
        Loan was  purchased by the Servicer  from the Trust during the preceding
        Prepayment Period.

        (c) Withdrawals.  On each Business Day, the Master Servicer may withdraw
from the appropriate  Master Servicer Custodial Account (to the extent the funds
therein are not invested) any Non-Recoverable Advance and any Advance previously
made with  respect to a Mortgage  Loan as to which a late  payment,  Liquidation
Proceeds or Insurance  Proceeds  have been  received  (but only to the extent of
such late payment, Liquidation Proceeds or Insurance Proceeds).

        On or prior to each Master Servicer Remittance Date, the Master Servicer
shall  remit from the funds in the  Master  Servicer  Custodial  Account by wire
transfer (or as otherwise  instructed by the Trustee) in  immediately  available
funds to the Asset Proceeds Account an amount with respect to each Mortgage Loan
equal to the sum of the following:

               (i) all Monthly  Payments  received by the Master Servicer during
        the preceding Due Period,  whether paid by the Borrower or advanced by a
        Servicer,  the Master Servicer, the Trustee or an Insurer, minus the sum
        of (A) the  Servicing  Fees due the  Servicer  to the extent paid by the
        Borrower (net of any payments on account of Month End Interest  required
        pursuant to Section 3.05 hereof or the Servicing  Agreement) and (B) the
        Master  Servicing  Fee to the extent paid by the Borrower or advanced by
        the Servicer or the Master Servicer;

               (ii) all Monthly Payments made by a Borrower after their Due Date
        that were not paid or advanced  pursuant to Section  3.01(c)(i)  hereof,
        net of the Master Servicing Fee;

               (iii)  all  other  payments  (excluding   prepayment   penalties)
        received  by the Master  Servicer  in  connection  with any  unscheduled
        principal  payments  or  recoveries  on the  Mortgage  Loans  during the
        preceding   Prepayment  Period,   including   Liquidation  Proceeds  and
        Insurance Proceeds, together, with respect to prepayments or Liquidation
        Proceeds or Insurance Proceeds received during the preceding month, with
        any interest  thereon received by the Master Servicer (net of the Master
        Servicing Fee attributable thereto); and

               (iv) the Purchase Price of any Mortgage Loans  purchased from the
        Trust during the preceding  Prepayment Period,  less any amounts due the
        Servicer or the Master  Servicer on account of Advances,  the  Servicing
        Fee or the Master Servicing Fee attributable to such Mortgage Loans.

        (d) Investment.  The Master Servicer shall cause the funds in the Master
Servicer  Custodial  Account to be  invested  in  Permitted  Investments  with a
maturity prior to the next Master Servicer Remittance Date. If so specified in a
Servicing  Agreement,  net investment income on the funds in the Master Servicer
Custodial  Account  shall be released  to the related  Servicer as a part of the
Servicer Compensation on or before the fifth Business Day of the month following
the  month in which  the  related  Distribution  Date  occurs  unless  the Trust
Agreement provides that such net investment income is to be applied to Month End
Interest  Shortfall;  provided,  however,  that,  if  there  is a  loss  on  the
investments in the Master Servicer  Custodial  Account for any month, the Master
Servicer  shall  deposit  the  amount  of such  loss  into the  Master  Servicer
Custodial  Account  on or  before  the  related  Distribution  Date  (and  shall
subsequently retain net investment income to recover such loss).

        Section 3.02.  Asset Proceeds Account

        (a) Deposits.  The Trustee shall  establish and maintain with the Paying
Agent one or more accounts (collectively,  the "Asset Proceeds Account") held in
trust for the benefit of the  Certificateholders.  Each Asset  Proceeds  Account
shall be an Eligible Account.  On each Distribution Date, the Paying Agent shall
deposit into the Asset Proceeds Account the following amounts, to the extent not
previously deposited therein:

                                       25
<PAGE>

               (i)   the amount  to  be  deposited  from  the  Master  Servicer
        Custodial Account pursuant to Section 3.01(c);

               (ii)  Advances;

               (iii) the amount  required  to  effect  a  Terminating  Purchase
        pursuant to Section 9.02 hereof; and

               (iv) amounts   required   to   be   deposited   from  any  Credit
        Enhancement,  Reserve Fund,  Interest Fund, or other fund as provided in
        the Trust Agreement.

        (b) Withdrawals.  Unless otherwise  provided in the Trust Agreement,  on
each Distribution  Date, the Paying Agent shall withdraw all moneys in the Asset
Proceeds  Account in  accordance  with the  amounts  set forth in the  statement
furnished  by the  Master  Servicer  pursuant  to  Section  4.01  hereof  in the
following order of priority and for the purposes indicated:

               (i)  to  pay  itself  the  Trustee  Fee  with   respect  to  such
        Distribution  Date  (unless  the Trustee Fee is to be paid by the Master
        Servicer out of its Master Servicing Fee);

               (ii)  to pay each Servicer its Servicing Fee with respect to such
        Distribution  Date, to the extent not retained
        by such Servicer;

               (iii) to pay the Master Servicer the Master  Servicing Fee with
        respect to such Distribution  Date, to the extent not previously paid to
        the Master Servicer;

               (iv)  to  pay  each  Credit   Enhancement   provider  its  Credit
        Enhancement Fee with respect to such  Distribution Date unless provision
        therefore is otherwise made in the Trust Agreement;

               (v) to  reimburse  the  Trustee,  the  Master  Servicer  and each
        Servicer,  in that order of priority,  for any Advance  previously  made
        that has been determined to be a Non-Recoverable Advance;

               (vi) to reimburse  Saxon  or  the  Master  Servicer for expenses
        incurred by or  reimbursable  to it pursuant to Section 6.03;

               (vii) to refund  any  overpayment  of  the Purchase  Price  of a
        Mortgage Loan; and

               (viii) to make the payments provided for in the Trust Agreement.

        (c)  Accounting.  The Master  Servicer shall keep and maintain  separate
accounting,  on a Mortgage  Loan by  Mortgage  Loan  basis,  for the  purpose of
justifying any payment to and from the Asset Proceeds Account.

        (d) Investment. No later than the close of business on the day preceding
the Master Servicer Remittance Date, the Master Servicer shall direct the Paying
Agent in writing (which may be in the form of standing  instructions)  as to the
investment of funds (which funds,  if received by noon,  Houston time,  shall be
invested in Permitted  Investments) in the Asset Proceeds Account for the period
from the Master  Servicer  Remittance  Date through the  Distribution  Date. Net
investment  income on funds in the Asset  Proceeds  Account shall be released to
the Master Servicer as part of the Master Servicer Compensation on or before the
fifth  Business  Day of the  month  following  the  month in which  the  related
Distribution  Date occurs,  unless the Trust  Agreement  provides  that such net
investment  income is to be applied to the payment of other amounts due from the
Master Servicer.

        Section 3.03.  Issuing REMIC Accounts

        (a) With  respect to any Double  REMIC  Series,  the Paying  Agent shall
establish one or more Subaccounts of the Distribution Account.  Unless otherwise
provided in the Trust Agreement,  the Subaccounts  will be Regular  Interests in
the Pooling  REMIC and the Paying Agent shall  deposit all payments with respect
to such Regular Interests into such Subaccounts.

        (b) With  respect  to any Double  REMIC  Series,  the  Paying  Agent may
establish  one or more  accounts  into which the Paying  Agent may  deposit  all
payments  on account  of the  Residual  Interest  in the  Pooling  REMIC and any
Regular  Interests in the Pooling  REMIC that are not  considered  assets of the
Issuing  REMIC and from which the  Paying  Agent may  withdraw  funds to pay the
Certificates  that do not evidence  interests in the Issuing  REMIC.  In lieu of
establishing  such accounts,  the Paying Agent may pay on each Distribution Date
to the Holders of the Certificates that do not evidence interests in the Issuing
REMIC the amounts that are due with respect to such  Certificates.  In addition,
with  respect to a Double  REMIC  Series,  upon  payment in full of all  related
Regular  Interests  and all  administrative  costs of the related Trust and each

                                       26
<PAGE>

related  REMIC,  any  amount  remaining  in the Asset  Proceeds  Account  may be
distributed directly to the Holders of the Certificate  representing  beneficial
ownership of the Residual Interest in the Pooling REMIC.

        Section 3.04.  Advances by Master Servicer and Trustee

        (a) To the  extent not made by the  Servicer  of a  Mortgage  Loan,  the
Master  Servicer  shall be  obligated  to make  Advances  with  respect  to such
Mortgage Loan to the extent the Master Servicer determines,  in good faith, that
such Advances will be recoverable from Insurance Proceeds,  Liquidation Proceeds
or  subsequent  payments by the Borrower of such  Mortgage  Loan.  If the Master
Servicer  determines  that all, or a portion  of, any  Advance  required by this
Section 3.04 is not so recoverable,  the Master Servicer shall promptly  deliver
to the  Trustee an  Officer's  certificate  setting  forth the  reasons for such
determination   and   the   amount   of   the    Non-Recoverable    Advance   (a
"Non-Recoverability Certificate"). Subject to the foregoing:

               (i) Prior to the close of business on the  Business  Day prior to
        each  Master  Servicer   Remittance  Date,  the  Master  Servicer  shall
        determine  whether and to what extent any Servicers  have failed to make
        any  Advances  in  respect  of  Monthly  Payments  that  were due on the
        previous  Due Date.  The  Master  Servicer  shall make an Advance to the
        Master  Servicer  Custodial  Account  in  the  amount,  if  any,  of the
        aggregate  Monthly  Payments  (less  applicable  Servicing  Fees) on the
        Mortgage  Loans  that  were  due on such Due  Date  but  which  were not
        received  or  advanced  by the  Servicers  and  remitted  to the  Master
        Servicer  Custodial  Account  prior to such Master  Servicer  Remittance
        Date. Each such Advance shall be remitted in immediately available funds
        to the  Master  Servicer  Custodial  Account  on or before  such  Master
        Servicer Remittance Date.

               (ii) To the extent not made by a  Servicer,  the Master  Servicer
        shall  make  Advances  from time to time for  attorneys'  fees and court
        costs incurred, or which reasonably can be expected to be incurred,  for
        the foreclosure of any Mortgage Loan or for any transaction in which the
        Trustee is expected to receive a deed in lieu of foreclosure.

               (iii) If any Mortgaged Premises shall be damaged or destroyed and
        the  Servicer  of the related  Mortgage  Loan fails to Advance the funds
        necessary  to repair or  restore  the  damaged  or  destroyed  Mortgaged
        Premises,  then the Master  Servicer  shall  Advance such funds and take
        such other  action as is  necessary  to repair or restore  the damage or
        loss.

               (iv) To the  extent a  Servicer  is  required  to  Advance  funds
        sufficient  to pay the taxes or  insurance  premiums  with  respect to a
        Mortgage Loan pursuant to a Servicing Agreement or a Servicing Guide and
        fails to make such Advance, the Master Servicer shall Advance such funds
        and take such  steps as are  necessary  to pay such  taxes or  insurance
        premiums.

               (v) If any  Servicer  fails  to  remit  to  the  Master  Servicer
        Custodial Account, on or before the Master Servicer Remittance Date, the
        full  amount of the funds in the  custody  or under the  control  of the
        Servicer  that the  Servicer is  required  to remit under its  Servicing
        Agreement,  then the  Master  Servicer  shall  Advance  and remit to the
        Master  Servicer  Custodial  Account  an  amount  equal to the  required
        remittance  on or before the  Master  Servicer  Remittance  Date for the
        month in which such funds were  required to be remitted by the  Servicer
        under the Servicing Agreement.

        (b) Any Advance  made by the Master  Servicer  under this  Section  3.04
which the Master Servicer shall ultimately  determine in its good faith judgment
to be non-recoverable from Insurance Proceeds, Liquidation Proceeds, the related
Servicer,  or  subsequent  payments by the Borrower  shall be a  Non-Recoverable
Advance.   The  determination  by  the  Master  Servicer  that  it  has  made  a
Non-Recoverable  Advance shall be evidenced by a Non-Recoverability  Certificate
of the Master  Servicer  promptly  delivered  to the Trustee  setting  forth the
reasons  for  such  determination.  Following  the  Trustee's  receipt  of  such
Non-Recoverability  Certificate,  the  Master  Servicer  shall  be  entitled  to
reimbursement for such Non-Recoverable Advance as provided herein.

        (c) If the Master  Servicer  fails to make any  Advance  required  of it
hereunder,  the Trustee shall, to the maximum extent permitted by law, make such
Advance in its stead,  and,  in such  event,  the  Trustee  shall be entitled to
receive the Master Servicing Fee payable with respect to the  Distribution  Date
related to such Master Servicer Remittance Date; provided,  however,  that in no
event shall the Trustee,  whether as Trustee,  Master  Servicer or Servicer,  be
deemed to have  assumed the  obligations  of any Person to purchase any Mortgage
Loan  from the  Trust  for  breach  of  representations  or  warranties  or as a
Converted  Mortgage  Loan or  otherwise or to make any Advances or pay Month End
Interest  with  respect to any Mortgage  Loan except to the extent  specifically
provided  in  Sections  3.04 and 3.05  hereof.  Notwithstanding  the  foregoing,

                                       27
<PAGE>

neither the Master Servicer nor the Trustee will be obligated to make an Advance
that it reasonably  believes to be a  Non-Recoverable  Advance.  The Trustee may
conclusively  rely for any  determination  to be made by it  hereunder  upon the
determination  of the  Master  Servicer  as set forth in its  Non-Recoverability
Certificate.

        (d) To the extent  that any Advance  has been made by the  Trustee,  the
Trustee shall be entitled to reimbursement therefor at the times and to the same
extent as either the Servicer or the Master Servicer would have been so entitled
had such Person  originally  made such Advance,  whether or not any provision of
the Trust  Agreement  specifically  references  the right of the Trustee to such
reimbursement. If the Trustee determines that it is prevented by law from making
an Advance,  the Trustee will notify the Master Servicer within one Business Day
of such determination.

        (e) Notwithstanding anything herein to the contrary, no Advance shall be
required  to be made by the Master  Servicer  or the  Trustee to the extent that
making  such  Advance  would  result in the amount of  aggregate  Advances  then
outstanding and unreimbursed by the Master Servicer or the Trustee to exceed the
Master Servicer Advance Amount.

        Section 3.05.  Month End Interest

        Unless otherwise provided in the Servicing Agreement, the Servicer shall
pay and deposit into the Servicer Custodial Account,  on or before each Servicer
Remittance  Date,  an amount  equal to Month End  Interest  with  respect to the
preceding month, but only to the extent of the Servicer Fee payable with respect
to the preceding  month.  Such payment will not be considered a  Non-Recoverable
Advance.  The Servicer shall not be entitled to any recovery or reimbursement of
such payment from the Master Servicer, the Trustee or the Certificateholders.

        Section 3.06.  Trustee to Cooperate; Release of Mortgage Files

        The  Trustee  shall,   if  requested  by  any  Servicer  with  a  rating
satisfactory  to the Trustee,  execute a power of appointment  pursuant to which
the Trustee shall authorize, make, constitute and appoint designated officers of
such  Servicer  with full power to execute in the name of the  Trustee  (without
recourse, representation or warranty) any deed of reconveyance, any substitution
of trustee  documents  or any other  document  to  release,  satisfy,  cancel or
discharge  any Security  Instrument or Mortgage Loan upon its payment in full or
other liquidation;  provided,  however,  that such power of appointment shall be
limited to the powers listed above.  The Servicer shall promptly  forward to the
Trustee for its files copies of all documents executed pursuant to such power of
appointment.

        Upon the liquidation of any Mortgage Loan, the Servicer of such Mortgage
Loan shall remit the  proceeds  thereof to its Servicer  Custodial  Account and,
unless such  Servicer has been given a power of  appointment  as provided in the
proceeding  paragraph,  deliver to the Master  Servicer  a Request  for  Release
requesting  that the Trustee  execute such instrument of release or satisfaction
as is necessary to release the related  Collateral from the lien of the Security
Instrument.  Upon the Master Servicer's  receipt of such Request for Release and
its  confirmation  that all amounts  required to be remitted to the  appropriate
Servicer  Custodial  Account in connection  with such  liquidation  have been so
deposited,  the Master  Servicer  shall  deliver such Request for Release to the
Trustee.  The Trustee  shall,  within five  Business Days of its receipt of such
Request for Release,  execute,  and deliver to the Servicer,  such instrument of
release or  satisfaction;  and release,  or cause the Custodian to release,  the
related Trustee  Mortgage Loan File to the Master  Servicer or the Servicer,  as
requested by the Master  Servicer.  No expenses  incurred in connection with any
instrument of satisfaction  or deed of  reconveyance  shall be chargeable to the
Master Servicer Custodial Account or the Asset Proceeds Account.

        From time to time and as appropriate for the servicing or foreclosure of
any Mortgage Loan,  including,  but not limited to,  collection  under any Title
Insurance  Policy or Credit  Enhancement  with  respect  thereto  or to effect a
partial release of any Collateral from the lien of the Security Instrument,  the
Servicer  shall deliver to the Master  Servicer a Request for Release.  Upon the
Master Servicer's  receipt of any such Request for Release,  the Master Servicer
shall  promptly  forward such Request for Release to the Trustee and the Trustee
shall,  within five  Business  Days of its receipt of such  Request for Release,
release,  or cause the Custodian to release,  the related Trustee  Mortgage Loan
File  to the  Master  Servicer  or the  Servicer,  as  requested  by the  Master
Servicer. Any such Request for Release shall obligate the Master Servicer or the
Servicer,  as the case may be, to  return  each and  every  document  previously
requested from the Trustee Mortgage Loan File to the Trustee by the twenty-first
day following the release thereof, unless (i) the related Mortgage Loan has been
liquidated and the Liquidation Proceeds relating to such Mortgage Loan have been
deposited in the Asset  Proceeds  Account or the Servicer  Custodial  Account or
(ii) the Trustee  Mortgage Loan File or such  document has been  delivered to an
attorney,  or to a public  trustee or other public  official as required by law,

                                       28
<PAGE>

for purposes of initiating or pursuing legal action or other proceedings for the
foreclosure   of  the  related   Mortgaged   Premises   either   judicially   or
non-judicially,  and  the  Master  Servicer  has  delivered  to  the  Trustee  a
certificate of the Master Servicer or the Servicer certifying as to the name and
address of the Person to which such Trustee  Mortgage Loan File or such document
was delivered and the purpose or purposes of such  delivery.  Upon receipt of an
Officer's  certificate of the Master Servicer or the Servicer  stating that such
Mortgage Loan was liquidated and that all amounts  received or to be received in
connection  with such  liquidation  which are required to be deposited  into the
Servicer Custodial Account or the Asset Proceeds Account have been so deposited,
or that such  Mortgage  Loan is  secured by an REO  Property,  the  Request  for
Release shall be released by the Trustee to the Master Servicer or the Servicer,
as appropriate.

        Upon written  certification of the Master Servicer or the Servicer,  the
Trustee  (subject to Section 8.01(e)  hereof),  shall execute and deliver to the
Master  Servicer or the  Servicer,  as directed  by the Master  Servicer,  court
pleadings,  requests  for  trustee's  sale or  other  documents  necessary  to a
foreclosure  proceeding or trustee's sale in respect of a Mortgaged  Premises or
to any legal  action  brought to obtain  judgment  against  any  Borrower on any
Mortgage Note or Security Instrument or to obtain a deficiency  judgment,  or to
enforce any other  remedies or rights  provided by any Mortgage Note or Security
Instrument or otherwise  available at law or in equity.  Each such certification
shall  include a request  that such  pleadings,  requests or other  documents be
executed  by the  Trustee  and a  statement  as to the  reason  such  pleadings,
requests or other  documents  are required and that the  execution  and delivery
thereof by the Trustee will not  invalidate or otherwise  affect the lien of the
Security  Instrument,  except for the termination of such a lien upon completion
of the foreclosure proceeding or trustee's sale.

        The Master  Servicer or Servicer may provide an electronic  transmission
for  release of  documents  in a form,  which  complies  in all  respects to the
requirements  of FNMA or GNMA or in a form mutually  acceptable to the Custodian
and either  the  Master  Servicer  or  Servicer,  and is agreed to in advance of
initial transmission by both the Master Servicer or Servicer, as applicable, and
the Custodian,  containing  information  readable  without  intervention  by the
Custodian's data processing operations computer hardware and software staff, and
arranged  in a record  layout  to be  specified  by the  Custodian.  The  Master
Servicer  and  Servicer  agree to  maintain  and  control  access to  electronic
signature information and assume liability for any unauthorized use thereof. The
Master  Servicer  and  Servicer  also  agree to  maintain  accurate  records  of
electronic  transactions  related to the  Mortgage  Files.  For purposes of this
Agreement  the  term  "electronic   signature"  is  defined  as  an  "electronic
identifier  intended by the person using it to have the same force and effect as
the use of manual signature."

        Section 3.07.  Reports to the Trustee; Annual Compliance Statements

        The Master Servicer shall deliver to the Trustee,  on or before March 31
of each year, an Annual Compliance Statement with respect to the Trust Agreement
(if the  Master  Servicer  entered  into the Trust  Agreement  on or before  the
preceding December 31), signed by an Officer of the Master Servicer,  certifying
that (i) such Officer has reviewed the activities of the Master  Servicer during
the preceding  calendar year or portion  thereof and its  performance  under the
Trust Agreement and (ii) to the best of such Officer's knowledge,  based on such
review,   the  Master   Servicer  has   performed   and  fulfilled  its  duties,
responsibilities  and  obligations  under the Trust  Agreement  in all  material
respects  throughout  such  year,  or,  if  there  has  been  a  default  in the
fulfillment of any such duties, responsibilities or obligations, specifying each
such default known to such Officer and the nature and status thereof,  and (iii)
(A) an Officer of the Master Servicer has conducted an examination (based solely
on  information  and written  reports  furnished by each  Servicer to the Master
Servicer) of the activities of each Servicer during the preceding  calendar year
and the performance of such Servicer under the related Servicing Agreement,  (B)
an Officer of the Master Servicer has examined each Servicer's Fidelity Bond and
Errors  and  Omissions  Policy  and each such  bond or  policy is in effect  and
conforms to the requirements of the related Servicing Agreement,  (C) the Master
Servicer  has  received  from  each  Servicer  such  Servicer's  annual  audited
financial statements and such other information as is required by the applicable
Servicing  Agreement  or Servicing  Guide and (D) to the best of such  Officer's
knowledge, based on such examination,  each Servicer has performed and fulfilled
its duties,  responsibilities  and obligations under its Servicing  Agreement in
all material  respects  throughout such year, or, if there has been a default in
the  performance  or  fulfillment  of  any  such  duties,   responsibilities  or
obligations,  specifying  each such default known to such Officer and the nature
and status  thereof.  The Trustee shall provide copies of the Annual  Compliance
Statement to any Certificateholder  upon written request provided such statement
is delivered, or caused to be delivered, by the Master Servicer to the Trustee.

        Section 3.08.  Title, Management and Disposition of REO Properties

                                       29
<PAGE>

        (a) If any  Mortgaged  Premises  becomes  an REO  Property,  the  Master
Servicer  shall  use its best  efforts  to cause  the  Servicer  of the  related
Mortgage Loan to manage, conserve, protect and operate such REO Property for the
benefit  of  the  Certificateholders  solely  for  the  purpose  of  its  prompt
disposition  and sale.  If one or more REMIC  elections are made with respect to
the assets of the Trust, the Master Servicer shall use its best efforts to cause
the Servicer to use its best efforts to dispose of any REO Property for its fair
market value by not later than October 31 of the third year  following  the year
of its  acquisition  by the  Trust,  unless  the  Trustee  has been  granted  an
extension  of time to  dispose  of such REO  Property  by the  Internal  Revenue
Service  pursuant  to section  856(e)(3)  of the Code (an  "Extension").  If the
Trustee has been granted an Extension, the Master Servicer shall continue to use
its best efforts to have the Servicer  sell the REO Property for its fair market
value for the period ending two months prior to the time such Extension  expires
(the  "Extended  Period").  If the  Servicer  is  unable to  dispose  of any REO
Property within such original period or Extended Period, as the case may be, the
Master  Servicer  shall use its best efforts to ensure that such REO Property is
auctioned to the highest  bidder within one month after the end of such original
period or Extended Period,  as the case may be. If no REMIC election has been or
is to be made with  respect  to the  assets of the  Trust,  the time  period for
disposing of any REO Property as specified in the preceding two sentences  shall
be within eleven  months of its  acquisition  by the Trust.  In the event of any
such sale or auction of an REO  Property,  the  Trustee  shall,  at the  written
request of the Master  Servicer and upon being provided with  appropriate  forms
therefor,  within five Business Days of its receipt of the proceeds of such sale
or auction, release or cause to be released to the purchaser the related Trustee
Mortgage  Loan  File and  Servicer  File and  shall  execute  and  deliver  such
instruments of transfer or assignment,  in each case without recourse,  as shall
be necessary to vest in the  purchaser  title to the REO  Property,  and upon so
doing the  Trustee  shall have no  further  responsibility  with  regard to such
Trustee  Mortgage Loan File or Servicer  File.  Neither the Trustee,  the Master
Servicer  nor the  Servicer,  acting  on  behalf  of the  Trust,  shall  provide
financing from the Trust to any purchaser of an REO Property.

        (b) If title to any REO Property is acquired, the deed or certificate of
sale shall be issued to the Trustee  for the benefit of the  Certificateholders.
Each  Servicer  shall,  in  accordance  with  Section  3.08(a)  hereof,  use its
reasonable efforts to sell any REO Property as expeditiously as possible, but in
any event within the time  period,  and subject to the  conditions  set forth in
Section 3.08(a) hereof.  Pursuant to its efforts to sell any REO Property,  each
Servicer  shall either  itself,  or through an agent selected by it, protect and
conserve  such REO  Property  in the same  manner  and to the same  extent as it
customarily  does in  connection  with  its own  real  estate  acquired  through
foreclosure or by deed in lieu of foreclosure,  incident to its conservation and
protection  of the  interests of the  Certificateholders,  and may rent such REO
Property,  or any part thereof,  as it deems likely to increase the net proceeds
distributable  to the  Certificateholders,  subject to the terms and  conditions
described in this Section 3.08.

        For  the  purpose  of  protecting  the  interests  of  the  Trustee  and
conserving any REO Property prior to sale, the Servicer of the related  Mortgage
Loan  may  contract  with  any  Independent  Contractor  for  the  conservation,
protection and rental of such REO Property, provided that:

               (i)  the terms  and  conditions of  any such contract may not be
        inconsistent herewith;

               (ii) any such contract shall require, or shall be administered to
        require, that the Independent  Contractor (A) pay all costs and expenses
        incurred in connection  with the  operation  and  management of such REO
        Property,  (B) hold all related revenues in a segregated account insured
        by the Federal Deposit  Insurance  Corporation and (C) remit all related
        revenues  collected  (net of such costs and  expenses  retained  by such
        Independent  Contractor)  to the Servicer on a monthly or more  frequent
        basis; and

               (iii) none of the provisions of this Section 3.08 relating to any
        such  contract  or  to  actions  taken  through  any  such   Independent
        Contractor  shall be deemed to relieve the Servicer of any of its duties
        and obligations to the Trustee and the  Certificateholders  with respect
        to the conservation, protection and rental of such REO Property.

        A  Servicer  shall be  entitled  to enter  into any  agreement  with any
Independent  Contractor  performing  services  for it  related to its duties and
obligations  hereunder for  indemnification  of the Servicer by such Independent
Contractor,  and  nothing in this  Agreement  shall be deemed to limit or modify
such indemnification. A Servicer or any Independent Contractor shall be entitled
to a fee,  based on the  prevailing  market  rate  (and  set in good  faith at a
reasonable level in the case of a fee payable to a Servicer),  for the operation
and  management of any REO Property,  which fee shall be an expense of the Trust
payable out of the gross income on such REO Property.

                                       30
<PAGE>

        (c) A  Servicer  shall  deposit  all funds  collected  and  received  in
connection  with the  operation of any REO  Property in its  Servicer  Custodial
Account on or before the second Business Day following receipt of such funds.

        (d) A Servicer, upon the final disposition of any REO Property, shall be
entitled to be  reimbursed  for any  unreimbursed  Advances  and paid any unpaid
Servicing  Fees with respect to the related  Mortgage Loan from the  Liquidation
Proceeds received in connection with the final disposition of such REO Property;
provided,  however, that any such unreimbursed Advances or unpaid Servicing Fees
may be  reimbursed  or paid, as the case may be, out of any net rental income or
other net amounts derived from such REO Property.

        (e) The final  disposition of any REO Property shall be carried out by a
Servicer at the fair market value of such REO Property  under the  circumstances
existing at the time of  disposition  and upon such terms and conditions as such
Servicer  shall  deem  necessary  or  advisable  and as are in  accordance  with
accepted servicing practices and in accordance with Section 3.08(a) hereof.

        (f) A Servicer  shall  deposit the  Liquidation  Proceeds from the final
disposition of any REO Property in its Servicer  Custodial  Account on or before
the second  Business Day  following  receipt of such  Liquidation  Proceeds and,
subject to such withdrawals as may be permitted by Section 3.08(d) hereof,  such
proceeds shall be transferred to the Asset Proceeds  Account pursuant to Section
3.01(c) hereof.

        (g) A  Servicer  shall  prepare  and file  reports  of  foreclosure  and
abandonment in accordance with section 6050J of the Code.

        (h) Notwithstanding  any other provision of this Agreement,  a Servicer,
acting on behalf of the Trustee,  shall not rent, lease or otherwise earn income
or take any action on behalf of the Trust with respect to any REO Property  that
might (i) cause such REO Property to fail to qualify as  "foreclosure  property"
within  the  meaning  of section  86OG(a)(8)  of the Code or (ii)  result in the
receipt  by the REMIC of any  "income  from  non-permitted  assets"  within  the
meaning of section  86OF(a)(2)  of the Code or any "net income from  foreclosure
property"  within the meaning of section  860G(c)(2) of the Code,  both of which
types of income  are  subject  to tax under the  REMIC  Provisions,  unless  the
Trustee has  received  an Opinion of  Counsel,  at the expense of the Trust (the
costs of which shall be recoverable  out of such Servicer's  Servicer  Custodial
Account),  to the  effect  that,  under the REMIC  Provisions  and any  relevant
proposed  legislation,  any income  generated  for any related REMIC by such REO
Property would not result in the imposition of a tax upon such REMIC.

        Without  limiting the generality of the foregoing,  neither the Trustee,
the Master Servicer nor a Servicer shall knowingly:

               (i) enter into, renew or extend any New Lease with respect to any
        REO  Property if the New Lease by its terms will give rise to any income
        that does not constitute Rents From Real Property;

               (ii) permit any amount to be  received  or accrued  under any New
        Lease other than amounts that will constitute Rents From Real Property;

               (iii)  authorize or permit any  construction on any REO Property,
        other than the completion of a building or other improvement thereon and
        then only if more than ten percent of the  construction of such building
        or  other  improvement  was  completed  before  default  on the  related
        Mortgage  Loan  became  imminent,  all  within  the  meaning  of section
        856(e)(4)(B) of the Code; or

               (iv)  Directly  Operate,  or allow any other  Person to  Directly
        Operate,  any REO  Property  on any date  more  than 90 days  after  its
        acquisition  date (unless the Person who would Directly Operate such REO
        Property is an Independent Contractor);

unless, in any such case, the Person proposing to take such action has requested
and received  the Opinion of Counsel  described in the  preceding  sentence,  in
which case the Person may take such actions as are  specified in such Opinion of
Counsel.

        A Servicer  shall not  acquire  any  personal  property  relating to any
Mortgage Loan pursuant to this Section 3.08 unless either:

               (i) such personal  property is incident to real property  (within
        the meaning  of section  856(e)(1) of  the  Code) so  acquired  by such
        Servicer; or

                                       31
<PAGE>

               (ii) such Servicer  shall have  requested and received an Opinion
        of  Counsel,  at the  expense of the Trust (the costs of which  shall be
        recoverable out of its Servicer Custodial  Account),  to the effect that
        the holding of such  personal  property  by the  related  REMIC will not
        cause the  imposition  of a tax under the REMIC  Provisions on any REMIC
        related  to the Trust or cause any such  REMIC to fail to  qualify  as a
        REMIC at any time that any Certificate is outstanding.

        (j) Any actions  required or permitted  to be taken by a Servicer  under
this  Section  3.08  may be taken  by the  Master  Servicer  on  behalf  of such
Servicer.

        (k) Each Servicing Agreement relating to a Trust Agreement shall provide
that the related  Servicer shall manage,  conserve,  protect and operate any REO
Property as provided in this  Section  3.08,  and the Master  Servicer is hereby
obligated to assure that each  Servicer  complies  with the  provisions  of this
Section 3.08.

        Section 3.09.  Amendments to Servicing Agreements; Modification of  the
Servicing Guides

        From time to time Saxon may, to the extent  permitted by the  applicable
Servicing  Agreement,  make such  modifications  and  amendments  to the related
Servicing  Guide as Saxon deems necessary or appropriate to confirm or carry out
more fully the intent and purpose of such  Servicing  Agreement  and the duties,
responsibilities  and  obligations  to be performed by the Servicer  thereunder;
provided,  however,  that in no event  shall  Saxon  modify or amend a Servicing
Guide if such  modification  or  amendment  would have an adverse  effect on the
Certificateholders.  Any such  modification  or amendment  of a Servicing  Guide
shall be deemed to have an  adverse  effect  on the  Certificateholders  if such
amendment or modification either (i) results in and of itself in the downgrading
of the rating assigned by any Rating Agency to the  Certificates or (ii) results
in the loss by the Trust or the  assets  thereof  of REMIC  status  for  federal
income  tax  purposes.  Prior  to the  issuance  of  any  such  modification  or
amendment,  Saxon  shall  deliver  to the  Master  Servicer  and the  Trustee an
Officer's  certificate setting forth (i) the provision that is to be modified or
amended,  (ii) the  modification  or amendment  that Saxon  desires to issue and
(iii) the reason or reasons for such proposed modification or amendment.

        Section 3.10.  Oversight of Servicing

        The Master Servicer shall supervise, administer, monitor and oversee the
servicing of the Mortgage  Loans by each  Servicer and the  performance  by each
Servicer of all services,  duties,  responsibilities and obligations that are to
be  observed  or  performed  by such  Servicer  under  its  Servicing  Agreement
(including,  but not limited to, such  Servicer's  obligation to comply with the
provisions  of Section 3.08  hereof).  Without  limiting the  generality  of the
foregoing, the Master Servicer,  acting with the consent of Saxon and subject to
Section   1.03   hereof  but   without   the  consent  of  the  Trustee  or  any
Certificateholder,  shall have the power and  responsibility  for  approving the
transfer or other assignment of any Servicing  Agreement by any Servicer.  Saxon
shall  provide  the  Master  Servicer  with a copy  of the  Servicing  Agreement
executed  by each  Servicer  as  well as any  Servicing  Guide  incorporated  by
reference  into such  Servicing  Agreement  on or before the Closing  Date.  The
Master Servicer  acknowledges  that, prior to taking certain actions required to
service the Mortgage Loans, as set forth in the applicable  Servicing  Agreement
or Servicing Guide the Servicer must notify, consult with, obtain the consent of
or otherwise follow the instructions of the Master Servicer. The Master Servicer
shall have authority to waive compliance by the Servicer with certain provisions
of the Servicing  Agreement to the extent set forth in the applicable  Servicing
Agreement or Servicing  Guide. In each such instance,  the Master Servicer shall
promptly  instruct  the  Servicer  or  otherwise  respond to any  request of the
Servicer as the Master  Servicer deems  appropriate,  provided that, in no event
shall the Master  Servicer  instruct the  Servicer to take any action,  give any
consent to action by the Servicer or waive  compliance  by the Servicer with any
provision of the Servicing  Agreement if any resulting  action or failure to act
is  inconsistent  with the  obligations  of the  Servicer  for  similarly  rated
transactions    or   would   otherwise   have   an   adverse   effect   on   the
Certificateholders. Any such action or failure to act shall be deemed to have an
adverse effect on the Certificateholders if such action or failure to act either
results (i) in and of itself,  in the  downgrading of the rating assigned by any
Rating Agency to the Certificates or (ii) in the loss by the Trust or the assets
thereof of REMIC status for federal income tax purposes.

        The Master Servicer shall instruct each Servicer that it should not take
any action to foreclose,  or accept a deed in lieu of foreclosure,  with respect
to any Mortgage Loan if such  Servicer  knows,  or has reason to know,  that the
related Mortgaged Premises are contaminated with toxic wastes or other hazardous
substances.

        During  the term of the  Trust  Agreement,  the  Master  Servicer  shall
consult  fully  with  each  Servicer  as may be  necessary  from time to time to
perform and carry out the Master Servicer's  obligations  hereunder and receive,

                                       32
<PAGE>

review and evaluate all reports, information and other data that are provided to
the Master Servicer by each Servicer and otherwise  exercise  reasonable efforts
to encourage each Servicer to perform and observe the covenants, obligations and
conditions to be performed or observed by it under its Servicing Agreement.

        For the purposes of determining  whether any  modification of a Mortgage
Loan shall be permitted by the Trustee or the Master Servicer, such modification
shall be  construed as a  substitution  of the  modified  Mortgage  Loan for the
Mortgage Loan originally  assigned and transferred to the Trust. No modification
shall be approved  unless (i) such  modification  is  occasioned by default or a
reasonably  foreseeable  default or (ii) there is  delivered  to the  Trustee an
Opinion of Counsel (at the expense of the party  seeking to modify the  Mortgage
Loan) to the effect that such  modification  would not be treated as giving rise
to a new debt instrument for federal income tax purposes.

        The  relationship  of the Master Servicer or any Servicer to the Trustee
under  the  Trust  Agreement  is  intended  by  the  parties  to be  that  of an
independent contractor and not that of a joint venturer or partner.

        Section 3.11.  Credit Enhancement

        To the  extent  provided  in the Trust  Agreement,  one or more forms of
Credit    Enhancement   shall   be   maintained   for   the   benefit   of   the
Certificateholders.  The Trust Agreement shall specify with respect to each such
form of Credit  Enhancement,  among other things,  the manner in which any funds
relating to such Credit Enhancement are to be invested, the source and manner of
payment of any Credit Enhancement Fees, the  circumstances,  if any, under which
supplemental or replacement Credit Enhancement shall be obtained,  the manner in
which such  Credit  Enhancement  is to be  enforced,  and  whether  such  Credit
Enhancement covers or will cover other Series of Certificates.

                                   Article IV
                    Reporting/Remitting to Certificateholders

        Section 4.01.  Statements to Certificateholders

        Unless otherwise provided in the Trust Agreement:  (i) on or before each
Master Servicer Reporting Date, the Master Servicer shall prepare and deliver to
Saxon and the Paying Agent a Monthly Statement and (ii) on the Distribution Date
following each Master Servicer Reporting Date, the Master Servicer shall prepare
and mail a copy of such Monthly  Statement to the Trustee,  the Rating Agencies,
the Underwriters and each Certificateholder.

        In addition to the Monthly Statement,  the Master Servicer shall prepare
and deliver to the Paying Agent prior to each Distribution  Date, and the Paying
Agent shall  forward to each Holder of a Residual  Certificate,  if any, on each
Distribution  Date, a statement  setting forth the amounts actually  distributed
with  respect to the Residual  Certificates  on such  Distribution  Date and the
aggregate  Certificate  Principal Balance, if any, of any Residual  Certificates
after giving effect to any  distribution to be made on such  Distribution  Date,
separately  identifying the amount of Realized Losses allocated to such Residual
Certificates for the preceding Prepayment Period.

        Within a reasonable  period of time after the end of each calendar year,
the  Master  Servicer  shall  prepare,  based  on  information  provided  by the
Servicers,  and deliver a statement setting forth the distributions  (based on a
Certificate in the original  principal  amount of $1,000)  allocable to interest
and  principal  to each  Person who at any time during the  calendar  year was a
Certificateholder   that   constituted  a  retail   investor  or  to  any  other
Certificateholder  that requests such  statement,  aggregated  for such calendar
year or portion thereof during which such Person was a  Certificateholder.  Such
obligation of the Master  Servicer shall be deemed to have been satisfied to the
extent that substantially comparable information shall be provided by the Master
Servicer  pursuant to any  requirements  of the Code as from time to time are in
effect.

        Within a reasonable  period of time after the end of each calendar year,
the Master  Servicer  shall prepare and deliver to the Trustee,  and the Trustee
shall  forward by mail to each Person who at any time during such  calendar year
was a Holder of a Residual  Certificate,  a statement containing the information
provided pursuant to the second preceding paragraph aggregated for such calendar
year.  Such  obligation  of the  Master  Servicer  shall be  deemed to have been
satisfied  to the extent  that  substantially  comparable  information  shall be
provided by the Trustee pursuant to any requirements of the Code as from time to
time are in effect.

        Access to the Monthly Statements and other statements  described in this
Section  4.01  may be  provided  via  electronic  on-line  reports  in  lieu  of
forwarding  such  statements  by mail to  Certificateholders  provided that such
electronic  on-line reports satisfy the requirements of the Code as from time to
time may be in effect.

        Section 4.02.  Remittance Reports

                                       33
<PAGE>

        The Master  Servicer  shall  prepare and deliver to the Trustee by mail,
facsimile or  electronic  transfer on or before each Master  Servicer  Reporting
Date, the  Remittance  Report with respect to the following  Distribution  Date.
Each  Remittance  Report shall  contain the  information  specified in Exhibit C
attached  hereto.  The information in such report shall be made available by the
Trustee to any Certificateholder that requests such report in writing.

        If the Master  Servicer  does not furnish the  Remittance  Report or any
other  statement  or report as required  by this  Section  4.02 or Section  4.01
hereof,  or if an Officer of the  Trustee  has  actual  knowledge  that any such
Remittance Report or other statement or report is erroneous or inaccurate in any
material respect, and if any such Remittance Report or other statement or report
is not  furnished  or  corrected,  as the case may be,  within one  Business Day
following the date it is due to be delivered, then the Trustee shall request and
the Master Servicer shall furnish by electromagnetic  tape (or such other medium
as the  Trustee  and the  Master  Servicer  may  agree  from  time to time)  the
information necessary to enable the Trustee to prepare the Remittance Report and
the other  statements  and reports as required by this  Section 4.02 and Section
4.01 hereof, and the Trustee shall thereupon prepare such report and receive the
Master  Servicing Fee for such month.  Upon  termination of the Master  Servicer
pursuant to Section 7.02 hereof, the Trustee shall thereafter  undertake all the
obligations  of the Master  Servicer  pursuant to this  Section 4.02 and Section
4.01 hereof and shall be entitled to the compensation  otherwise  payable to the
Master  Servicer  pursuant  hereto in  consideration  of the performance of such
obligations.

        The  Trustee  shall be under no duty and  shall  have no  obligation  to
recalculate, verify or recompute the information provided to it hereunder by the
Master Servicer.

        Section 4.03.  Compliance with Withholding Requirements

        Notwithstanding any other provision of the Trust Agreement,  each of the
Trustee  and  the  Paying  Agent  shall  comply  with  all  federal  withholding
requirements  respecting payments to  Certificateholders of interest or original
issue  discount  on the  Certificates  that  the  Trustee  or the  Paying  Agent
reasonably   believes   are   applicable   under  the  Code.   The   consent  of
Certificateholders  shall not be required  for such  withholding.  If either the
Trustee or the Paying Agent does  withhold any amount from  interest or original
issue discount payments or Advances thereof to any Certificateholder pursuant to
federal  withholding  requirements,  the Paying  Agent shall  indicate  with any
payment to such Certificateholder the amount withheld.

        Section 4.04.  Reports to the Clearing Agency

        If and for so long as any Certificate is held by a Clearing  Agency,  on
each Master Servicer  Remittance Date, the Paying Agent shall telecopy a copy of
the Monthly Statement to the Clearing Agency together with a statement as to (i)
the Distribution Date and (ii) the Record Date for such Distribution Date.

        Section 4.05.  Preparation of Regulatory Reports

        (a) Subject to the provisions of subsections (b) and (c) of this Section
4.05, the Master  Servicer  shall prepare or cause to be prepared,  on behalf of
the  Trust,  and  shall  file or  cause to be  filed  in a  timely  manner  such
supplementary  and periodic  information,  documents and reports  (collectively,
"Periodic  Reports")  as may be required  pursuant  to Section  12(g) or Section
15(d) of the Exchange Act, by the rules and regulations of the SEC thereunder or
as a condition  to  approval of any  application  for relief  ("Application  for
Relief")  hereinafter  referred to and, in connection  therewith,  shall prepare
such  applications  and  requests  for  exemption  and  other  relief  from such
provisions as it may deem appropriate.  If any Periodic Report is required to be
signed by Saxon or the Trustee  rather than by the Master  Servicer,  the Master
Servicer  shall be deemed to certify as to each  Periodic  Report  delivered  to
Saxon or the  Trustee for its review and  execution  that such  Periodic  Report
conforms in all material respects to applicable  reporting  requirements imposed
by the Exchange Act or is otherwise in form and content  appropriate  for filing
with the SEC.  Saxon or the Trustee shall execute all such Periodic  Reports and
Applications for Relief delivered as provided above and shall return the same to
the Master  Servicer for filing with the SEC and other required  filing offices,
if any, on behalf of the Trust or shall authorize the Master Servicer to execute
any such Periodic Report or Application for Relief on the Trustee's behalf.

        (b) Within 30 days after the  beginning  of the first fiscal year of the
Trust during  which the  obligation  to file  Periodic  Reports  pursuant to the
Exchange Act shall have been suspended,  the Master  Servicer shall prepare,  or
cause to be prepared, a notice on SEC Form 15 ("Form 15") and shall forward such
notice to the Trustee for  execution.  The Trustee  shall  execute  each Form 15
delivered as provided above and shall return the same to the Master Servicer for

                                       34
<PAGE>

filing  with  the SEC on  behalf  of the  Trust or shall  authorize  the  Master
Servicer to execute such Form 15 on the  Trustee's  behalf;  provided,  however,
that the Master  Servicer shall be under no obligation to prepare such notice if
the number of  Certificateholders  exceeds 300. The Certificate  Registrar shall
notify   the   Master   Servicer   in  a  timely   manner   if  the   number  of
Certificateholders  at any one time exceeds 300. The Master  Servicer shall file
any Form 15 with the SEC in accordance  with the  provisions of Rule 15d-6 under
the Exchange Act.

        (c) Notwithstanding  any other provision of this Agreement,  none of the
Master Servicer, the Certificate Registrar, the Paying Agent, or the Trustee has
assumed,  and shall not by its performance  hereunder be deemed to have assumed,
any of the duties or  obligations  of Saxon or any other  Person with respect to
(i) the  registration of the  Certificates  pursuant to the Securities Act, (ii)
the issuance or sale of the Certificates or (iii) compliance with the provisions
of the  Securities  Act,  the Exchange  Act or any  applicable  federal or state
securities  or other laws,  including,  but not limited to, any  requirement  to
update the registration  statement or prospectus relating to the Certificates in
order to render the same not materially misleading to investors.

        (d) In connection with the Master Servicer's  preparation of any Form 15
or any Periodic  Report,  the  Certificate  Registrar  shall  provide the Master
Servicer with such  information as the Master  Servicer may  reasonably  request
concerning the number and identity of the Holders  appearing on the  Certificate
Register,  but the  Certificate  Registrar  shall have no duty or  obligation to
provide information which does not appear on the Certificate Register, including
any  information  concerning  the ownership of Persons for whom a nominee is the
Certificateholder of record.

                                    Article V
                   The Pooling Interests and the Certificates

        Section 5.01.  Pooling REMIC Interests

        If an election has been made to treat  certain  assets of the Trust as a
Pooling  REMIC,  the Trust  Agreement  will set  forth the terms of the  Regular
Interests  and the  Residual  Interest of the Pooling  REMIC.  Unless  otherwise
provided  in the  Trust  Agreement,  (i) the  Subaccounts  will  be the  Regular
Interests  in  the  Pooling  REMIC  but  will  not   constitute   securities  or
certificates  of interest in the Trust and (ii) the Trustee will be the owner of
the  Subaccounts,  which  may not be  transferred  to any  person  other  than a
successor  trustee  appointed  pursuant to Section 8.07 hereof  unless the party
desiring the transfer obtains a Special Tax Opinion.

        Section 5.02.  The Certificates

        The  Certificates  shall  be  designated  in the  Trust  Agreement.  The
Certificates  in the aggregate  will represent the entire  beneficial  ownership
interest in the Trust  Estate.  On the Closing Date,  the aggregate  Certificate
Principal  Balance of the Certificates  will be equal to or less than the sum of
(i) the aggregate  Scheduled  Principal Balance of the Initial Mortgage Loans as
of the  Cut-Off  Date  and  (ii)  the  amount  in the  Pre-Funded  Account.  The
Certificates  will be substantially in the forms annexed to the Trust Agreement.
Unless otherwise provided in the Trust Agreement, the Certificates of each Class
will be issuable in registered form, in  denominations or authorized  Percentage
Interests as described in the definition  thereof.  Each  Certificate will share
ratably in all rights of the related Class.

        Upon original issue, the Certificates shall be executed and delivered by
the Trustee and the Trustee shall cause the  Certificates to be authenticated by
the  Certificate  Registrar  to or upon the order of Saxon  upon  receipt by the
Trustee of the  documents  specified in Section 2.01  hereof.  The  Certificates
shall be executed and attested by manual or facsimile signature on behalf of the
Trustee by an authorized Officer.  Certificates  bearing the manual or facsimile
signatures  of  individuals  who  were at any time the  proper  Officers  of the
Trustee shall bind the Trustee,  notwithstanding that such individuals or any of
them have ceased to hold such  offices  prior to the  execution  and delivery of
such Certificates or did not hold such offices at the date of such Certificates.
The  Certificate  shall  be  authenticated  by a  manual  signature  of  a  duly
authorized  signatory of the  Certificate  Registrar.  No  Certificate  shall be
entitled to any benefit  under the Trust  Agreement  or be valid for any purpose
unless  there  appears  on such  Certificate  a  certificate  of  authentication
substantially  in the form  provided  in the  Trust  Agreement  executed  by the
Certificate   Registrar   by  manual   signature,   and  such   certificate   of
authentication  shall be conclusive evidence,  and the only evidence,  that such
Certificate has been duly authenticated and delivered under the Trust Agreement.
All Certificates shall be dated the date of their execution.

        Section 5.03.  Book-Entry Certificates

        (a) The Book-Entry Certificates shall be represented initially by one or
more  certificates  registered in the name  designated  by the Clearing  Agency.

                                       35
<PAGE>

Saxon, the Master Servicer the Certificate  Registrar,  the Paying Agent and the
Trustee may for all intents and  purposes  (including  the making of payments on
the  Book-Entry  Certificates)  deal with the Clearing  Agency as the authorized
representative  of the Beneficial  Owners of the Book-Entry  Certificates for as
long as such Certificates are registered in the name of the Clearing Agency. The
rights of Beneficial Owners of the Book-Entry  Certificates  shall be limited to
those  established by law and agreements  between such Beneficial Owners and the
Clearing Agency and Clearing Agency  Participants.  The Beneficial Owners of the
Book-Entry Certificates shall not be entitled to certificates for the Book-Entry
Certificates as to which they are the Beneficial  Owners,  except as provided in
subsection (c) below.  Requests and directions  from, and votes of, the Clearing
Agency, as Certificateholder, shall not be deemed to be inconsistent if they are
made with respect to different  Beneficial Owners. A Book-Entry  Certificate may
not be  transferred  by the Clearing  Agency  without the consent of Saxon,  the
Master Servicer and the Trustee except to another Clearing Agency that agrees to
hold such  Book-Entry  Certificate  for the account of the  respective  Clearing
Agency Participants and Beneficial Owners.

        (b) Neither Saxon, the Master Servicer, the Certificate  Registrar,  the
Paying  Agent nor the  Trustee  shall have any  liability  for any aspect of the
records  relating  to or payment  made on account  of  Beneficial  Owners of the
Book-Entry   Certificates  held  by  the  Clearing  Agency,  for  monitoring  or
restricting any transfer of beneficial ownership in a Book-Entry  Certificate or
for  maintaining,   supervising  or  reviewing  any  records  relating  to  such
Beneficial Owners.

        (c) The  Book-Entry  Certificates  shall be issued in fully  registered,
certificated  form to  Beneficial  Owners of  Book-Entry  Certificates  or their
nominees,  rather than to the Clearing Agency or its nominee,  only if (i) Saxon
advises the Trustee in writing that the Clearing  Agency is no longer willing or
able to discharge  properly its  responsibilities  as depository with respect to
the Book-Entry Certificates, and Saxon is unable to locate a qualified successor
within 30 days, or (ii) Saxon, at its option, elects to terminate the book-entry
system operating through the Clearing Agency. Upon the occurrence of either such
event,  the  Trustee  shall  notify  the  Clearing  Agency  and the  Certificate
Registrar,  which in turn  shall  notify  all  Beneficial  Owners of  Book-Entry
Certificates  through  Clearing  Agency  Participants,  of the  availability  of
certificated  Certificates.  Upon  surrender  by  the  Clearing  Agency  of  the
certificates   representing   the   Book-Entry   Certificates   and  receipt  of
instructions for  re-registration,  the Certificate  Registrar shall reissue the
Book-Entry  Certificates as certificated  Certificates to the Beneficial  Owners
identified in writing by the Clearing  Agency.  Such  certificated  Certificates
shall not constitute  Book-Entry  Certificates.  All reasonable costs associated
with the preparation and delivery of certificated Certificates shall be borne by
Saxon.

        Section 5.04.  Registration of Transfer and Exchange of Certificates

        The Certificate  Registrar shall cause to be kept at its Corporate Trust
Office a Certificate Register in which,  subject to such reasonable  regulations
as  it  may  prescribe,   the  Certificate   Registrar  shall  provide  for  the
registration of  Certificates  and of transfers and exchanges of Certificates as
provided in the Trust  Agreement.  The Certificate  Registrar  designated in the
related Trust Agreement  shall initially serve as Certificate  Registrar for the
purpose of registering  Certificates and transfers and exchanges of Certificates
as provided in the Trust  Agreement.  Upon any  resignation  of any  Certificate
Registrar, the Trustee shall promptly appoint, subject to Section 1.03 hereof, a
successor  or, in the absence of such  appointment,  shall  assume the duties of
Certificate Registrar. The Trustee shall have no liability or responsibility for
any act or omission to act of any Certificate  Registrar  (unless the Trustee is
then serving as such Certificate  Registrar)  appointed pursuant to the terms of
the related Trust Agreement.  The Certificate Registrar shall be entitled to the
same rights,  privileges and immunities accorded the Trustee pursuant to Article
VIII hereof.

        Subject to Section 5.05  hereof,  upon  surrender  for  registration  of
transfer of any  Certificate  at the Corporate  Trust Office of the  Certificate
Registrar  or at  any  other  office  or  agency  of the  Certificate  Registrar
maintained  for such  purpose,  the Trustee  shall  execute and the  Certificate
Registrar  shall  authenticate  and  deliver,  in the  name  of  the  designated
transferee or transferees,  one or more new  Certificates of the same Class of a
like aggregate Percentage Interest.

        At  the  option  of  the  Certificateholders,  each  Certificate  may be
exchanged for other  Certificates of the same Class with the same and authorized
denominations  and a like aggregate  Percentage  Interest upon surrender of such
Certificate  to be  exchanged  at  any  such  office  or  agency.  Whenever  any
Certificates  are so  surrendered  for  exchange,  the Trustee shall execute and
cause the  Certificate  Registrar to authenticate  and deliver the  Certificates
which the  Certificateholder  making the exchange is entitled to receive.  Every
Certificate  presented  or  surrendered  for  transfer or exchange  shall (if so
required by the Certificate Registrar) be duly endorsed by, or be accompanied by
a written  instrument  of transfer  in a form  satisfactory  to the  Certificate
Registrar duly executed by, the Holder of such  Certificate or his attorney duly
authorized in writing.

                                       36
<PAGE>

        No  service  charge  to the  Certificateholders  shall  be made  for any
transfer or exchange of Certificates,  but the Certificate Registrar may require
payment of a sum sufficient to cover any tax or governmental  charge that may be
imposed in connection with any transfer or exchange of Certificates.

        All  Certificates   surrendered  for  transfer  and  exchange  shall  be
destroyed by the Certificate Registrar.

        The  Certificate  Registrar  shall provide notice to the Trustee of each
transfer of a Certificate  and shall provide the Trustee and the Master Servicer
with an updated copy of the Certificate Register on January 1 and July 1 of each
year.  If the  Trustee  shall  not at any  time  be  acting  as the  Certificate
Registrar, the Trustee shall have the right to inspect such Certificate Register
at all  reasonable  times and to rely  conclusively  upon a  certificate  of the
Certificate  Registrar as to the names and  addresses of the  Certificateholders
and the Percentage Interests held by each.

        Section 5.05.  Restrictions on Transfers

        (a) Securities Law  Compliance.  No transfer of any Private  Certificate
shall be made unless that transfer is made pursuant to an effective registration
statement under the Securities Act and effective  registration or  qualification
under  applicable  state  securities laws, or is made in a transaction that does
not  require  such  registration  or  qualification.  Any  Holder  of a  Private
Certificate  shall,  and,  by  acceptance  of such  Certificate,  does agree to,
indemnify Saxon, the Trustee, the Certificate  Registrar and the Master Servicer
against any  liability  that may result if any transfer of such  Certificate  by
such Holder is not exempt from  registration  under the  Securities  Act and all
applicable  state securities laws or is not made in accordance with such federal
and state laws. None of Saxon,  the Trustee,  the  Certificate  Registrar or the
Master  Servicer is  obligated  to  register or qualify any Private  Certificate
under the Securities  Act or any other  securities law or to take any action not
otherwise  required  under the Trust  Agreement  to permit the  transfer of such
Certificate   without  such  registration  or  qualification.   The  Certificate
Registrar shall not register any transfer of a Private Certificate (other than a
Residual  Certificate) unless and until the prospective  transferee provides the
Certificate  Registrar  with a  Transferee  Agreement  or a Rule 144A  Agreement
certifying to facts which, if true, would mean that the proposed transferee is a
Qualified  Institutional  Buyer,  and  unless and until the  transfer  otherwise
complies with the provisions of this Section 5.05. If the proposed transferee of
a Private  Certificate does not certify to facts which, if true, would mean that
such proposed  transferee is a Qualified  Institutional  Buyer,  the Certificate
Registrar shall require that the transferor and such proposed transferee certify
as to the factual basis for the  registration  exemption(s)  relied upon, and if
the transfer is made within three years of the  acquisition of such  Certificate
by a  non-Affiliate  of Saxon from Saxon or an  Affiliate  of Saxon,  the Master
Servicer  or the  Certificate  Registrar  also may require an Opinion of Counsel
that such transfer may be made without  registration or qualification  under the
Securities Act and applicable  state  securities  laws, which Opinion of Counsel
shall not be obtained at the expense of Saxon, the Certificate  Registrar or the
Master  Servicer.   Notwithstanding  the  foregoing,  no  Rule  144A  Agreement,
Transferee  Agreement or Opinion of Counsel shall be required in connection with
the initial  issuance  of the Private  Certificates  to Saxon,  SMI,  the Master
Servicer, the Trustee or any of their Affiliates.

        Saxon  shall  provide  to any  Holder of a Private  Certificate  and any
prospective  transferee that is a Qualified  Institutional  Buyer  designated by
such Holder  information  regarding  the related  Certificates  and the Mortgage
Loans and such other  information as shall be necessary to satisfy the condition
to eligibility set forth in Rule 144A(d)(4) for transfer of any such Certificate
without   registration   thereof  under  the  Securities  Act  pursuant  to  the
registration exemption provided by Rule 144A.

        (b)       Regular Certificates.

               (i) Public Subordinated Certificates. No Regular Certificate that
        is  a  Public  Subordinated   Certificate  shall  be  transferred  to  a
        transferee  that  acknowledges  that it is a Plan  Investor  unless such
        transferee  provides the  Certificate  Registrar and the Master Servicer
        with a Benefit Plan Opinion.  The  transferee  of a Public  Subordinated
        Certificate  that does not provide  the  Certificate  Registrar  and the
        Master Servicer with a Benefit Plan Opinion will be deemed, by virtue of
        its acquisition of such Certificate,  to have represented that it is not
        a Plan Investor.

               (ii) Private  Subordinated  Certificates.  No Regular Certificate
        that is a Private  Subordinated  Certificate shall be transferred unless
        the prospective  transferee  provides the Certificate  Registrar and the
        Master  Servicer  with a  properly  completed  Benefit  Plan  Affidavit,
        together with a Benefit Plan Opinion if required in order to comply with
        such Benefit Plan Affidavit.

                                       37
<PAGE>

        (c)  Residual  Certificates.  No  Residual  Certificate  (including  any
beneficial interest therein) may be transferred to a Disqualified  Organization.
In addition, no Residual Certificate (including any beneficial interest therein)
may be transferred unless (i) the proposed  transferee  provides the Certificate
Registrar and the Master Servicer with (A) a Residual Transferee Agreement,  (B)
a Benefit Plan Affidavit,  (C) a Disqualified  Organization Affidavit and (D) if
the proposed transferee is a Non-U.S. Person, a TAPRI Certificate,  and (ii) the
interest  transferred  involves the entire interest in a Residual Certificate or
an undivided interest therein (unless the transferor or the transferee  provides
the Master  Servicer and the  Certificate  Registrar  with an Opinion of Counsel
(which  shall  not be an  expense  of the  Master  Servicer  or the  Certificate
Registrar) that the transfer will not jeopardize the REMIC status of any related
REMIC).  Notwithstanding  the  foregoing,  the  Residual  Transferee  Agreement,
Benefit Plan Affidavit, Disqualified Organization Affidavit or TAPRI Certificate
shall not be  required  to be  provided  upon  original  issuance  of a Residual
Certificate  to  Saxon  or  SMI  or any of  their  Affiliates  or to the  Master
Servicer,  the Trustee or any of their  Affiliates  for the purpose of acting as
the Tax Matters Persons.  Furthermore, if a proposed transfer involves a Private
Certificate, (i) the Certificate Registrar shall require that the transferor and
the transferee certify as to the factual basis for the registration exemption(s)
relied  upon  and (ii) if the  transfer  is made  within  three  years  from the
acquisition  of the  Certificate  by a  non-Affiliate  of Saxon from Saxon or an
Affiliate of Saxon,  the  Certificate  Registrar  also may require an Opinion of
Counsel that such  transfer may be made without  registration  or  qualification
under the Securities Act and applicable  state securities laws, which Opinion of
Counsel shall not be obtained at the expense of the Certificate Registrar or the
Master Servicer.  In any event,  the Certificate  Registrar shall not effect any
transfer of a Residual  Certificate except upon notification of such transfer to
the Master Servicer.  Notwithstanding the foregoing, no Opinion of Counsel shall
be required in connection with the initial issuance of the Residual Certificates
or their  transfer  by a broker or  dealer,  if such  broker  or dealer  was the
initial transferee.

        Upon notice to the Trustee that any legal or beneficial  interest in any
portion  of  the  Residual  Certificates  has  been  transferred,   directly  or
indirectly,  to a  Disqualified  Organization  or an agent thereof  (including a
broker,  nominee or middleman) in contravention  of the foregoing  restrictions,
(i)  such  transferee  shall be  deemed  to hold the  Residual  Certificates  in
constructive   trust  for  the  last  transferor  who  was  not  a  Disqualified
Organization or an agent thereof,  and such transferor  shall be restored as the
owner of such Residual  Certificates as completely as if such transfer had never
occurred;  provided,  however,  that the Trustee  may,  but is not  required to,
recover any  distributions  made to such transferee with respect to the Residual
Certificates  and return such  recovery to the  transferor,  and (ii) the Master
Servicer agrees to furnish to the Internal Revenue Service and to any transferor
of the Residual  Certificates  or any such agent  (within 60 days of the request
therefor by the  transferor or such agent) such  information as may be necessary
for the  computation of the tax imposed under section 860E(e) of the Code and as
otherwise  may be  required  by the Code,  including,  but not  limited  to, the
present value of the total  anticipated  excess  inclusions  with respect to the
Residual  Certificates (or portion thereof) for periods after such transfer.  At
the election of the Master  Servicer,  the cost of computing and furnishing such
information  may be charged to the  transferor  or the agent  referred to above;
provided,  however,  that the Master  Servicer shall in no event be excused from
furnishing such information.

        If a tax or a  reporting  cost is borne  by a REMIC  as a result  of the
transfer  of a Residual  Certificate  (or any  beneficial  interest  therein) in
violation of the  restrictions  set forth in this Section 5.05,  the  transferor
shall pay such tax or cost and,  if such tax or cost is not so paid,  the Paying
Agent, upon  notification  from the Master Servicer,  shall pay such tax or cost
with  amounts  that  otherwise  would  have been paid to the  transferee  of the
Residual  Certificate  (or the  beneficial  interest  therein).  In that  event,
neither the transferee nor the transferor shall have any right to seek repayment
of such amounts from Saxon, the Trustee,  any REMIC,  the Master  Servicer,  the
Certificate  Registrar,  the  Paying  Agent or the other  Holders  of any of the
Certificates,  and none of such parties  shall have any liability for payment of
any such tax or reporting cost.

        Section 5.06.  Mutilated, Destroyed, Lost or Stolen Certificates

        If (i) any mutilated  Certificate  is  surrendered to the Trustee or the
Certificate  Registrar,  or the Trustee and the  Certificate  Registrar  receive
evidence to its respective satisfaction of the destruction, loss or theft of any
Certificate,  and (ii) there is  delivered  to the  Trustee  or the  Certificate
Registrar  such security or indemnity as may be required by them to save each of
them  harmless,  then, in the absence of actual  knowledge by the Trustee or the
Certificate  Registrar  that such  Certificate  has been acquired by a bona fide
purchaser,  the Trustee shall execute and deliver, in exchange for or in lieu of
any such mutilated,  destroyed, lost or stolen Certificate, a new Certificate of

                                       38
<PAGE>

the same Class and of like tenor and Percentage  Interest.  Upon the issuance of
any new  Certificate  under this Section  5.06,  the  Certificate  Registrar may
require the payment of a sum  sufficient to cover any tax or other  governmental
charge that may be imposed in relation thereto and any other expenses (including
the fees and expenses of the Certificate  Registrar)  connected  therewith.  Any
replacement  Certificate  issued pursuant to this Section 5.06 shall  constitute
complete and  indefeasible  evidence of ownership in the Trust as if  originally
issued, whether or not the destroyed,  lost or stolen Certificate shall be found
at any time.

        Section 5.07.  Persons Deemed Owners

        Prior to due presentation of a Certificate for registration of transfer,
the Master Servicer,  the Trustee,  the Paying Agent, the Certificate  Registrar
and any  agent of  either  of them  may  treat  the  person  in  whose  name any
Certificate  is registered as the owner of such  Certificate  for the purpose of
receiving  distributions and for all other purposes whatsoever,  and neither the
Master Servicer,  the Trustee, the Certificate  Registrar,  the Paying Agent nor
any agent of either of them shall be affected by notice to the contrary.

        Section 5.08.  Paying Agent

        Any Paying Agent  designated in the related Trust  Agreement  shall make
distributions to  Certificateholders.  Upon any resignation of any Paying Agent,
the Trustee shall promptly appoint,  subject to Section 1.03 hereof, a successor
or, in the absence of such appointment, shall assume the duties of Paying Agent.
No such  resignation  shall be effective  until the acceptance of appointment by
the   successor   Paying   Agent.   The  Trustee  shall  have  no  liability  or
responsibility  for any act or  omission  to act of any Paying  Agent  appointed
(unless the Trustee is then  servicing  as such  Paying  Agent)  pursuant to the
terms of the related Trust  Agreement.  Any such Paying Agent will hold all sums
held by it for the payment to Certificateholders in an Eligible Account in trust
for the benefit of the Certificateholders entitled thereto until such sums shall
be paid to the  Certificateholders.  Any Paying  Agent  shall be entitled to the
same rights,  privileges and immunities accorded the Trustee pursuant to Article
VIII hereof.

                                   Article VI
                          Saxon and the Master Servicer

        Section 6.01. Liability of, and Indemnification by, Saxon and the Master
Servicer

        Saxon  and the  Master  Servicer  shall  each be  liable  in  accordance
herewith only to the extent of the respective  obligations  specifically imposed
by the Trust Agreement and undertaken by Saxon and the Master Servicer under the
Trust Agreement.

        The Master Servicer shall indemnify and hold harmless the Trustee, Saxon
and any director, officer, employee or agent thereof against any loss, liability
or  expense,  including  reasonable  attorney's  fees,  arising  out  of  or  in
connection  with or  incurred  by reason of  willful  misfeasance,  bad faith or
negligence in the  performance of duties of the Master  Servicer under the Trust
Agreement or by reason of reckless disregard of its obligations and duties under
the Trust  Agreement.  Any  payment  pursuant to this  Section  6.01 made by the
Master  Servicer to Saxon,  the Trustee  shall be from such  entity's own funds,
without  reimbursement  therefor.  The  provisions of this Section 6.01 or shall
survive the resignation or removal of the Master Servicer and the termination of
the Trust Agreement.

        Saxon shall  indemnify  and hold  harmless  the Master  Servicer and any
director,  officer,  employee or agent  thereof  against any loss,  liability or
expense,  including  reasonable  attorney's fees, incurred in connection with or
arising out of or in  connection  with the Trust  Agreement  (other than a loss,
liability or expense subject to  indemnification by the Master Servicer pursuant
to the  preceding  paragraph),  any  custodial  agreement  or the  Certificates,
including,  but not limited to, any such loss,  liability or expense incurred in
connection  with any legal action  against the Master  Servicer or any director,
officer,  employee or agent  thereof,  or the  performance  of any of the Master
Servicer's  duties under the Trust Agreement  other than any loss,  liability or
expense incurred by reason of the Master  Servicer's  willful  misfeasance,  bad
faith or negligence in the  performance of its duties under the Trust  Agreement
or by reason of its reckless  disregard of its  obligations and duties under the
Trust  Agreement.  The  provisions  of  this  Section  6.01  shall  survive  the
resignation or removal of the Master  Servicer and the  termination of the Trust
Agreement.

        Section 6.02.  Merger or Consolidation of Saxon or the Master Servicer

        Subject to the following  paragraph,  Saxon and the Master Servicer each
will keep in full effect its existence,  rights and franchises under the laws of
the  jurisdiction  of  its  organization,  and  will  obtain  and  preserve  its
qualification to do business in each jurisdiction in which such qualification is
or shall be necessary to protect the  validity and  enforceability  of the Trust
Agreement,  the  Certificates  or any of the  Mortgage  Loans and to perform its
respective duties under the Trust Agreement.

                                       39
<PAGE>

        Saxon or the Master Servicer may be merged or consolidated  with or into
any Person,  or transfer all or substantially all their respective assets to any
Person,  in which case any Person  resulting from any merger or consolidation to
which Saxon or the Master Servicer shall be a party, or any Person succeeding to
the business of Saxon or the Master Servicer, shall be the successor of Saxon or
the Master  Servicer,  as the case may be,  hereunder,  without the execution or
filing of any paper or any  further act on the part of any of the parties to the
Trust Agreement, anything herein to the contrary notwithstanding.

        Section 6.03.  Limitation on Liability of Saxon, the Master Servicer and
Others

        Neither Saxon,  the Master Servicer nor any of the directors,  officers,
employees or agents of Saxon or the Master Servicer shall be under any liability
to the  Trust  or the  Certificateholders,  and all such  Persons  shall be held
harmless for any action taken or for refraining from the taking of any action in
good faith pursuant to the Trust Agreement, or for errors in judgment; provided,
however,  that this  provision  shall not protect  any such  Person  against any
breach of  warranties  or  representations  made herein or against any liability
which would otherwise be imposed by reason of willful misfeasance,  bad faith or
negligence in the  performance  of duties or by reason of reckless  disregard of
obligations and duties under the Trust Agreement. Saxon, the Master Servicer and
any of the  directors,  officers,  employees  or agents  of Saxon or the  Master
Servicer may rely in good faith on any document of any kind which,  prima facie,
is properly  executed and submitted by any Person respecting any matters arising
hereunder.  Neither Saxon nor the Master  Servicer shall be under any obligation
to appear in, prosecute or defend any legal action unless such action is related
to its respective  duties under the Trust  Agreement and in its opinion does not
involve it in any expense or liability,  except as provided in Section  10.01(b)
hereof;  provided,  however,  that  Saxon  or  the  Master  Servicer  may in its
discretion  subject to Section  1.03  hereof  undertake  any such action that it
deems  necessary or desirable with respect to the Trust Agreement and the rights
and duties of the parties  thereto and the  interests of the  Certificateholders
thereunder  if Saxon or the Master  Servicer,  as the case may be,  are  offered
reasonable  security or indemnity  against the costs,  expenses and  liabilities
that may be incurred therein or thereby.

        Section 6.04.  Resignation of the Master Servicer

        The Master  Servicer  shall not resign from the  obligations  and duties
hereby imposed on it except (i) upon  appointment of a successor master servicer
and  receipt by the  Trustee of a letter  from each  Rating  Agency  that such a
resignation and appointment will not, in and of itself,  result in a downgrading
of any rated  Certificates  (without  regard to any Credit  Enhancement) or (ii)
upon  determination  that its duties hereunder are no longer  permissible  under
applicable  law.  Any such  determination  under  clause  (ii) of the  preceding
sentence permitting the resignation of the Master Servicer shall be evidenced by
an  Opinion  of  Counsel  to  such  effect  delivered  to the  Trustee.  No such
resignation  shall  become  effective  until the Trustee or a  successor  master
servicer shall have become the successor master servicer hereunder and agreed to
perform the responsibilities,  duties, liabilities and obligations of the Master
Servicer that arise  thereafter;  provided,  however,  that no successor  master
servicer  shall (unless  otherwise  agreed) assume any liability for the actions
(or failure to act) of the Master Servicer prior to the date that such successor
becomes Master Servicer under the Trust Agreement.

        Section 6.05.  Compensation to the Master Servicer

        The  Master  Servicer  shall be  entitled  to  receive a monthly  fee as
compensation  for  services  rendered  by the  Master  Servicer  under the Trust
Agreement.  The monthly  Master  Servicing  Fee with  respect to the Trust shall
equal the amount set forth in the Trust Agreement,  which may be retained by the
Master Servicer when it remits funds from the Master Servicer  Custodial Account
to the Asset Proceeds  Account.  The Master  Servicer also will be entitled,  as
additional  compensation,  to any late  reporting fees or late  remittance  fees
assessed  against a Servicer  pursuant to a Servicing  Agreement  or a Servicing
Guide.

        Section 6.06.  Assignment or Delegation of Duties by Master Servicer

        Except as expressly provided in the Trust Agreement, the Master Servicer
shall not assign or transfer any of its rights, benefits or privileges under the
Trust  Agreement to any other  Person,  or delegate to or  subcontract  with, or
authorize or appoint any other Person to perform any of the duties, covenants or
obligations to be performed by the Master  Servicer  under the Trust  Agreement,
without the prior written consent of the Trustee, and any agreement,  instrument
or act  purporting  to  effect  any such  assignment,  transfer,  delegation  or
appointment  without such written  consent  shall be void.  Notwithstanding  the
foregoing,  the Master  Servicer  shall have the right without the prior written
consent of the Trustee to delegate to, subcontract with, authorize or appoint an
affiliate of the Master Servicer to perform and carry out any duties,  covenants
or obligations to be performed and carried out by the Master  Servicer under the
Trust  Agreement  and hereby  agrees so to delegate,  subcontract,  authorize or
appoint  to an  affiliate  of the  Master  Servicer  any  duties,  covenants  or
obligations  to be performed  and carried out by the Master  Servicer  under the

                                       40
<PAGE>

Trust Agreement to the extent that such duties,  covenants or obligations are to
be  performed  in any  state or  states  in which  the  Master  Servicer  is not
authorized to do business as a foreign corporation but in which the affiliate is
so authorized.  In no case, however,  shall any permitted assignment relieve the
Master Servicer of any liability under the Trust Agreement.

                                   Article VII
           Termination of Servicing and Master Servicing Arrangements

        Section 7.01.  Termination and Substitution of Servicing Agreements

        Upon  discovery  or  notice of the  occurrence  of any event for which a
Servicer  may be  terminated  pursuant to its  Servicing  Agreement,  the Master
Servicer shall promptly deliver to Saxon, the Master Servicer and the Trustee, a
certificate  of  an  Officer  that  an  event  has  occurred  that  may  justify
termination  of  such   Servicing   Agreement,   describing  the   circumstances
surrounding such event.  Subject to Section 1.03 hereof, the Master Servicer may
or shall terminate such Servicing Agreement.

         If a Servicing Agreement is terminated, the Master Servicer shall enter
into a substitute  Servicing  Agreement  with another  mortgage  loan  servicing
company  acceptable  to the Master  Servicer and Rating  Agency under which such
mortgage loan servicing company shall assume, satisfy, perform and carry out all
liabilities,  duties,  responsibilities  and  obligations  that  are to  be,  or
otherwise  were  to have  been,  satisfied,  performed  and  carried  out by the
terminated Servicer under such terminated Servicing  Agreement.  Notwithstanding
the foregoing, no such substitute Servicing Agreement need contain a covenant by
the substitute Servicer to purchase Converted Mortgage Loans. Until such time as
the Master Servicer enters into a substitute servicing agreement with respect to
the Mortgage Loans, the Master Servicer shall assume, satisfy, perform and carry
out all obligations  which otherwise were to have been satisfied,  performed and
carried out by the terminated Servicer under the terminated Servicing Agreement.
In no event,  however,  shall the Master  Servicer be deemed to have assumed the
obligations  of a Servicer to purchase any Mortgage Loan from the Trust pursuant
to any  provision of the related  Servicing  Agreement or Servicing  Guide or to
make  Advances  with  respect  to  any  Mortgage  Loan,  except  to  the  extent
specifically  provided in Section 3.04 of the Standard Terms. As compensation to
the Master  Servicer for any servicing  obligations  fulfilled or assumed by the
Master  Servicer,  the  Master  Servicer  shall  be  entitled  to any  servicing
compensation  to which the  terminated  Servicer would have been entitled if the
Servicing Agreement with such Servicer had not been terminated.

        Section 7.02.  Termination of Master Servicer; Trustee to Act

        Each of the following shall constitute an Event of Default by the Master
Servicer of its obligations under the Trust Agreement:

        (a) the  Master  Servicer  shall  fail duly to observe or perform in any
material  respect any of its covenants or agreements  (other than its obligation
to make an Advance  pursuant  to Section  3.04  hereof)  contained  in the Trust
Agreement and such failure  shall  continue  unremedied  for a period of 30 days
after the date on which written notice of such failure, requiring the same to be
remedied,  shall have been given to the Master Servicer by the Trustee or to the
Master  Servicer and the Trustee by the Holders of  Certificates  entitled to at
least 25% of the Voting Rights; or

        (b) a decree  or order of a court or  agency  or  supervisory  authority
having  jurisdiction in the premises in an involuntary case under any present or
future federal or state bankruptcy, insolvency or similar law or the appointment
of a conservator or receiver or liquidator in any  insolvency,  readjustment  of
debt,  marshaling of assets and  liabilities or similar  proceeding,  or for the
winding-up or  liquidation of its affairs,  shall have been entered  against the
Master  Servicer  and  such  decree  or  order  shall  have  remained  in  force
undischarged and unstayed for a period of 60 days; or

        (c)  the  Master   Servicer  shall  consent  to  the  appointment  of  a
conservator or receiver or liquidator in any  insolvency,  readjustment of debt,
marshaling of assets and liabilities or similar proceeding of or relating to the
Master Servicer or relating to all or substantially all its property; or

        (d) the Master  Servicer shall admit in writing its inability to pay its
debts  generally  as they become due,  file a petition to take  advantage of any
applicable  insolvency or  reorganization  statute,  make an assignment  for the
benefit of its creditors or voluntarily suspend payment of its obligations; or

                                       41
<PAGE>

        (e) the Master Servicer shall fail to remit funds in the Master Servicer
Custodial  Account to the Asset Proceeds  Account as required by Section 3.01(c)
hereof within one Business Day of the date that such funds are due; or

        (f) the Master  Servicer shall fail to make any Advance or other payment
required by Section 3.04 or Section  3.05 hereof  within one Business Day of the
date that such Advance or other payment is due.

        The  rights  and  obligations  of the  Master  Servicer  under the Trust
Agreement may be terminated  only upon the occurrence of an Event of Default and
subject to Section 1.03 hereof.  Subject to Section 1.03 hereof,  if an Event of
Default  described  in clauses (a) through (d) of this Section 7.02 shall occur,
then,  and in each and every such case,  so long as such Event of Default  shall
not have been remedied,  the Trustee may, and at the direction of the Holders of
Certificates  entitled to at least 51% of the Voting Rights,  the Trustee shall,
by notice in  writing  to the  Master  Servicer,  terminate  all the  rights and
obligations  of the Master  Servicer under the Trust  Agreement,  other than its
rights as a  Certificateholder.  Subject to Section  1.03  hereof if an Event of
Default  described in clauses (e) and (f) of this Section 7.02 shall occur,  the
Trustee  may  terminate,  by notice in writing to the Master  Servicer,  all the
rights and obligations of the Master Servicer under the Trust  Agreement,  other
than its rights as a  Certificateholder.  On and after the receipt by the Master
Servicer of such written notice,  all authority and power of the Master Servicer
under the Trust Agreement,  whether with respect to the Certificates (other than
as a Holder  thereof) or the Mortgage Loans or otherwise,  shall, to the maximum
extent  permitted by law,  pass to and be vested in the Trustee  pursuant to and
under this Section  7.02  (provided,  however,  that the Master  Servicer  shall
continue to be entitled to receive all amounts  accrued or owing to it under the
Trust Agreement on or prior to the date of such  termination.  Without  limiting
the generality of the foregoing,  the Trustee is hereby authorized and empowered
to execute and  deliver on behalf of and at the expense of the Master  Servicer,
as the Master Servicer's  attorney-in-fact  or otherwise,  any and all documents
and other instruments,  and to do or accomplish all other acts or things that in
the Trustee's  sole and absolute  judgment may be necessary or  appropriate,  to
effect  such  termination.   Notwithstanding   the  foregoing,   upon  any  such
termination the Master Servicer shall do all things reasonably  requested by the
Trustee to effect the  termination  of the Master  Servicer's  responsibilities,
rights and powers under the Trust  Agreement,  and the  transfer  thereof to the
Trustee,  including,  but not limited to, promptly providing to the Trustee (and
in no  event  later  than ten  Business  Days  subsequent  to such  notice)  all
documents  and records  electronic  and  otherwise  reasonably  requested by the
Trustee to enable the Trustee or its designee to assume and carry out the duties
and  obligations  that  otherwise were to have been performed and carried out by
the Master Servicer but for such termination.

        Upon any such  termination,  the Trustee  shall,  to the maximum  extent
permitted by law, be the successor in all respects to the Master Servicer in its
capacity as master servicer under the Trust Agreement, but the Trustee shall not
have any  liability  for, or any duty or  obligation  to perform,  any duties or
obligations of the Master  Servicer  required to be performed  prior to the date
that the Trustee becomes successor master servicer.

        As successor master servicer,  the Trustee shall be entitled to the fees
to which the Master Servicer would have been entitled if the Master Servicer had
continued to act as such. The Trustee shall also, as successor  master servicer,
be entitled to all the  protections and  indemnification  afforded to the Master
Servicer pursuant to Section 6.03 hereof.

        Notwithstanding  the above but subject to Section 1.03 hereof,  upon the
occurrence of an Event of Default,  if the Trustee shall be unwilling so to act,
or shall, if it is unable so to act or, if the Holders of Certificates  entitled
to at least 51% of the Voting  Rights so  request  in  writing  to the  Trustee,
promptly appoint, or petition a court of competent  jurisdiction to appoint, any
established mortgage loan servicing institution acceptable to each Rating Agency
and  having a net worth of not less than  $15,000,000  as the  successor  to the
Master  Servicer.  No appointment of a successor to the Master Servicer shall be
effective until the assumption by such successor of all future responsibilities,
duties and liabilities of the Master Servicer under the Trust Agreement. Pending
appointment of a successor to the Master  Servicer,  the Trustee or an affiliate
shall,  to the  maximum  extent  permitted  by  law,  act in  such  capacity  as
hereinabove provided.

        In connection with any such appointment and assumption described herein,
the Trustee may make such  arrangements  for the  compensation of such successor
out of payments  received on the assets  included in the Trust  Estate as it and
such successor shall agree;  provided,  however, that no such compensation shall
be in excess of that permitted the Master  Servicer  under the Trust  Agreement.
The Trustee and such  successor  shall take such  action,  consistent  with this
Agreement, as shall be necessary to effectuate any such succession.

                                       42
<PAGE>

        Upon the occurrence of any Event of Default, the Trustee, in addition to
the rights specified in this Section 7.02, shall have the right, in its own name
and as Trustee,  to take all actions now or hereafter existing at law, in equity
or by statute to enforce its rights and remedies  and to protect the  interests,
and enforce the rights and remedies,  of the  Certificateholders  (including the
institution   and  prosecution  of  all  judicial,   administrative   and  other
proceedings  and  the  filings  of  proofs  of  claim  and  debt  in  connection
therewith).  No remedy provided for by the Trust Agreement shall be exclusive of
any other remedy,  each and every remedy shall be cumulative  and in addition to
any other  remedy and no delay or failure to exercise  any right or remedy shall
impair  any such  right or remedy or shall be deemed to be a waiver of any Event
of Default.

        For the  purposes of this  Section  7.02 and Section  8.01  hereof,  the
Trustee shall not be deemed to have  knowledge of an Event of Default  unless an
Officer of the Trustee has actual knowledge  thereof or unless written notice of
such Event of Default is received by the Trustee at its  Corporate  Trust Office
and such notice references the Certificates, the Trust or the Trust Agreement.

        Section 7.03.  Notification to Certificateholders

        (a) Upon any  termination  pursuant  to  Section  7.01 or  Section  7.02
hereof,  or any appointment of a successor to a Servicer or the Master Servicer,
the Trustee shall give prompt written  notice thereof to the  Certificateholders
at their respective addresses appearing in the Certificate Register.

        (b) Within 60 days after the  occurrence  of any Event of Default or the
Trustee's   receipt  of  notice  of  the  occurrence  of  any  event  permitting
termination  of  a  Servicer,   the  Trustee  shall  transmit  by  mail  to  the
Certificateholders  notice of each such Event of  Default or event  known to the
Trustee, unless such Event of Default or event shall have been cured or waived.

                                  Article VIII
                             Concerning the Trustee

        Section 8.01.  Duties of Trustee

        The Trustee,  prior to the  occurrence  of an Event of Default and after
the curing of each Event of Default,  undertakes to perform such duties and only
such  duties as are  specifically  set forth in the Trust  Agreement.  During an
Event of Default of which the  Trustee has notice,  the Trustee  shall  exercise
such of the rights and powers vested in it by the Trust  Agreement,  and use the
same degree of care and skill in their exercise, as a prudent man would exercise
or use under the circumstances in the conduct of such person's own affairs.

        The Trustee,  upon receipt of any  resolution,  certificate,  statement,
opinion, report, document, order or other instrument specifically required to be
furnished to it pursuant to any provision of the Trust Agreement,  shall examine
such  instrument  to determine  whether it conforms to the  requirements  of the
Trust Agreement;  provided,  however, that the Trustee shall be under no duty to
recalculate,  verify or recompute  any  information  provided to it hereunder by
Saxon or the Master Servicer.  If any such instrument is found not to conform to
the requirements of the Trust Agreement in a material manner,  the Trustee shall
take action as it deems appropriate to have the instrument corrected, and if the
instrument  is not corrected to the  Trustee's  satisfaction,  the Trustee shall
provide notice thereof to the Certificateholders.

        No  provision of the Trust  Agreement  shall be construed to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful misconduct; provided, however, that:

        (a) prior to the occurrence of an Event of Default, and after the curing
of each Event of Default,  the duties and  obligations  of the Trustee  shall be
determined solely by the express provisions of the Trust Agreement,  the Trustee
shall not be liable except for the performance of such duties and obligations as
are  specifically  set forth in the Trust  Agreement,  no implied  covenants  or
obligations  shall be read into the Trust Agreement  against the Trustee and, in
the  absence  of bad  faith  on  the  part  of  the  Trustee,  the  Trustee  may
conclusively  rely, as to the truth of the statements and the correctness of the
opinions expressed  therein,  upon any certificates or opinions furnished to the
Trustee that conform to the requirements of the Trust Agreement;

        (b) the Trustee shall not be personally  liable for an error of judgment
made in good faith by an Officer of the Trustee,  unless it shall be proved that
the Trustee was negligent in ascertaining the pertinent facts;

        (c) the  Trustee  shall not be  personally  liable  with  respect to any
action taken,  suffered or omitted to be taken by it in good faith in accordance

                                       43
<PAGE>

with the  direction of the Holders of  Certificates  entitled to at least 25% of
the Voting  Rights  relating  to the time,  method and place of  conducting  any
proceeding for any remedy  available to the Trustee,  or exercising any trust or
power conferred upon the Trustee, under the Trust Agreement;

        (d) any determination of negligence or bad faith of the Trustee shall be
made only upon a finding that there is clear and  convincing  evidence  (and not
upon the mere  preponderance of evidence) thereof in a proceeding before a court
of competent jurisdiction in which the Trustee has had an opportunity to defend;
and

        (e) in no event  shall the  Trustee be held  liable  for the  actions or
omissions of the Master  Servicer or a Servicer  (excepting  the  Trustee's  own
actions as Master  Servicer or Servicer),  and in connection  with any action or
claim for recovery  sought  against the Trustee  based upon facts  involving the
acts or omissions of the Master  Servicer or Saxon,  or involving any allegation
or claim of liability or recovery  against the Trustee by the Master Servicer or
by a Seller,  the Trustee  shall not be held to a greater  standard of care than
the Master Servicer or the Seller would be held in such situation.  No provision
of the Trust Agreement shall require the Trustee to expend or risk its own funds
or otherwise  incur any  financial  liability in the  performance  of any of its
duties hereunder, or in the exercise of any of its rights or powers, if it shall
have  reasonable  grounds for believing that repayment of such funds or adequate
indemnity against such risk or liability is not reasonably  assured to it unless
such risk or liability  relates to duties set forth herein  (which  duties shall
not be deemed to include actions required to be taken by the Trustee arising out
of the failure of another person to take any required action hereunder).

        Section 8.02.  Certain Matters Affecting the Trustee

        (a)       Except as otherwise provided in Section 8.01 hereof:

               (i) the  Trustee  may rely and  shall be  protected  in acting or
        refraining from acting upon any  resolution,  certificate of auditors or
        other  certificate,  statement,  instrument,  opinion,  report,  notice,
        request,  consent,  order,  appraisal,  bond or other  paper or document
        believed by it to be genuine and to have been signed or presented by the
        proper party or parties.  Further,  the Trustee may accept a copy of the
        vote of the Board of  Directors  of any party  certified by its clerk or
        assistant  clerk or  secretary  or  assistant  secretary  as  conclusive
        evidence of the authority of any person to act in  accordance  with such
        vote,  and such vote may be considered as in full force and effect until
        receipt by the Trustee of written notice to the contrary;

               (ii) the  Trustee  may,  in the absence of bad faith on its part,
        rely upon a certificate of an Officer of the appropriate Person whenever
        in the  administration  of the Trust Agreement the Trustee shall deem it
        desirable that a matter be proved or established  (unless other evidence
        be  herein  specifically  prescribed)  prior  to  taking,  suffering  or
        omitting any action hereunder;

               (iii) the Trustee may consult with  counsel  chosen with due care
        and the written  advice of such counsel or any Opinion of Counsel  shall
        be full and  complete  authorization  and  protection  in respect of any
        action taken or suffered or omitted by it hereunder in good faith and in
        accordance with such written advice or Opinion of Counsel;

               (iv) the Trustee  shall be under no obligation to exercise any of
        the  trusts  or  powers  vested  in  it by  the  Trust  Agreement  or to
        institute,  conduct or defend any  litigation  thereunder or in relation
        thereto   at  the   request,   order   or   direction   of  any  of  the
        Certificateholders,  pursuant to the provisions of the Trust  Agreement,
        unless  such  Certificateholders  shall  have  offered  to  the  Trustee
        reasonable  security  or  indemnity  against  the  costs,  expenses  and
        liabilities which may be incurred therein or thereby;

               (v) the  Trustee  shall not be  personally  liable for any action
        taken,  suffered or omitted by it in good faith and believed by it to be
        authorized or within the  discretion or rights or powers  conferred upon
        it by the Trust Agreement;

               (vi) the  Trustee  shall  not be bound to make any  investigation
        into  the  facts  or  matters  stated  in any  resolution,  certificate,
        statement, instrument, opinion, report, notice, request, consent, order,
        approval,  bond or other paper or document,  unless requested in writing
        to do so by the Holders of Certificates  entitled to at least 25% of the
        Voting  Rights;  provided,   however,  that  if  the  payment  within  a
        reasonable  time to the Trustee of the costs,  expenses  or  liabilities
        likely to be incurred by it in the making of such  investigation  is, in
        the opinion of the  Trustee,  not assured to the Trustee by the security
        afforded  to it by the terms of the Trust  Agreement,  the  Trustee  may
        require  indemnity  against  such expense or liability as a condition to
        taking any such action. The expense of every such investigation shall be
        paid by the Master Servicer or, if paid by the Trustee,  shall be repaid
        by the Master Servicer upon demand;

                                       44
<PAGE>

               (vii) the Trustee  may execute any of the trusts or powers  under
        the Trust Agreement or perform any duties  thereunder either directly or
        by or  through  agents  or  attorneys  and  the  Trustee  shall  not  be
        responsible for any misconduct or negligence on the part of any agent or
        attorney appointed with due care by it under the Trust Agreement;

               (viii) whenever the Trustee is authorized  herein to require acts
        or  documents  in  addition  to those  required to be provided it in any
        matter,  it  shall  be under  no  obligation  to make any  determination
        whether or not such  additional  acts or  documents  should be  required
        unless obligated to do so under Section 8.01 hereof;

               (ix)  the permissive right or authority of the  Trustee to  take
        any action enumerated in the Trust Agreement shall not be construed as
        a duty or obligation; and

               (x) the Trustee shall not be deemed to have notice of any matter,
        including,  but limited  to, any Event of Default,  unless an Officer of
        the  Trustee  has  actual  knowledge  thereof or unless  written  notice
        thereof is  received by the Trustee at its  Corporate  Trust  Office and
        such  notice  references  the  Certificates,  the  Trust  or  the  Trust
        Agreement.

        (b) All rights of action  under the Trust  Agreement or under any of the
Certificates  that are enforceable by the Trustee may be enforced by the Trustee
without the possession of any of the Certificates,  or the production thereof at
any trial or other proceeding  relating  thereto,  and any such suit,  action or
proceeding  instituted  by the  Trustee  shall  be  brought  in its name for the
benefit of all the Holders of such  Certificates,  subject to the  provisions of
the Trust Agreement.

        Section 8.03.  Trustee Not Liable for Certificates or Mortgage Loans

        The recitals  contained in the Trust  Agreement and in the  Certificates
(other  than  the  signature  and   countersignature   of  the  Trustee  on  the
Certificates) shall be taken as the statements of Saxon, and the Trustee assumes
no responsibility for their correctness. The Trustee makes no representations or
warranties  as to the  validity or  sufficiency  of the Trust  Agreement  or the
Certificates  (other than the signature and  countersignature  of the Trustee on
the Certificates) or of any Mortgage Loan or related document. The Trustee shall
not  be  accountable  for  the  use  or  application  by  Saxon  of  any  of the
Certificates  or of  the  proceeds  of  such  Certificates,  or for  the  use or
application  of any funds  paid to Saxon in  respect  of the  Mortgage  Loans or
deposited in or withdrawn from the Asset Proceeds Account or the Master Servicer
Custodial  Account  other than any funds held by or on behalf of the  Trustee in
accordance  with  Sections  3.01 and  3.02  hereof  or as  owner of the  Regular
Interests of the Pooling REMIC.

        Section 8.04.  Trustee May Own Certificates

        The  Trustee,  the  Paying  Agent,  the  Certificate  Registrar  or  the
Custodian in its respective individual capacity or any other capacity may become
the owner or pledgee of  Certificates  with the same  rights it would have if it
were not Trustee, the Paying Agent, the Certificate Registrar or the Custodian.

        Section 8.05.  Trustee's Fees

        The Trustee shall be entitled to receive the Trustee Fee as compensation
for its  services  under the Trust  Agreement.  The Trustee Fee shall be payable
from amounts received with respect to the Mortgage Loans.  Saxon shall indemnify
and hold harmless the Trustee,  the Paying Agent,  the Certificate  Registrar or
the Custodian and any director,  officer,  employee or agent thereof against any
loss, liability or expense,  including  reasonable  attorney's fees, incurred in
connection  with or arising  out of or in  connection  with the Trust  Agreement
(other  than a loss,  liability  or expense  subject to  indemnification  by the
Master Servicer pursuant to Section 6.01 hereof), any custodial agreement or the
Certificates, including, but not limited to, any such loss, liability or expense
incurred in connection  with any legal action  against the Trust or the Trustee,
the Paying Agent,  the  Certificate  Registrar or the Custodian or any director,
officer,  employee or agent thereof,  or the performance of any of the duties of
the  Trustee,  the Paying  Agent or the  Certificate  Registrar  under the Trust
Agreement  or  the  duties  of  the  Custodian  under  any  custodial  agreement
(including,  but not limited to, the  execution  and  delivery of  documents  in
connection  with a  foreclosure  sale,  trustee's  sale,  or  deed  in  lieu  of
foreclosure  of a Mortgage  Loan,  including,  but not  limited  to, any deed of
reconveyance,  any  substitution of trustee  documents or any other documents to
release,  satisfy, cancel or discharge any Security Instrument or Mortgage Loan)
other than any loss,  liability  or expense  incurred  by reason of the  willful
misfeasance,  bad faith or negligence in the performance of the duties under the
Trust  Agreement  or by reason of the  willful  misfeasance,  bad faith or gross
negligence  of  the  Custodian   under  any   custodial   agreement   (including
specifically any loss,  liability or expense incurred by the Custodian by reason
of simple  negligence  under any custodial  agreement).  The  provisions of this

                                       45
<PAGE>

Section 8.05 shall survive the resignation or removal of the Trustee, the Paying
Agent or the  Certificate  Registrar and the  termination of the Trust Agreement
and the resignation or removal of the Custodian  under any custodial  agreement.
The Trustee may receive an additional  indemnity from a party  acceptable to the
Trustee.

        Section 8.06.  Eligibility Requirements for Trustee

        The Trustee shall at all times be a bank or trust  company that:  (i) is
not an  Affiliate,  (ii) is organized and doing  business  under the laws of the
United States or any state thereof and is authorized under such laws to exercise
corporate  trust  powers,  (iii) has a combined  capital and surplus of at least
$50,000,000,  and (iv) is subject to  supervision or examination by a federal or
state  authority.  If such  bank  or  trust  company  publishes  reports  of its
condition  at least  annually,  pursuant  to law or to the  requirements  of the
aforesaid  supervising  or  examining  authority,  then for the purposes of this
Section  8.06 the  combined  capital and  surplus of such bank or trust  company
shall be deemed to be its combined  capital and surplus as set forth in its most
recent report of condition so published.  If at any time the Trustee shall cease
to be eligible in  accordance  with the  provisions  of this Section  8.06,  the
Trustee shall resign  immediately in the manner and with the effect specified in
Section 8.07 hereof.

        Section 8.07.  Resignation and Removal of the Trustee

        The  Trustee may at any time  resign and be  discharged  from the trusts
created  pursuant to the Trust  Agreement by giving  written  notice  thereof to
Saxon,  the Master  Servicer and all  Certificateholders.  Upon  receiving  such
notice of  resignation,  Saxon shall  promptly,  subject to Section 1.03 hereof,
appoint  a  successor  trustee  by  written  instrument,  in  duplicate,   which
instrument  shall be delivered  to the  resigning  Trustee and to the  successor
trustee.   Saxon   shall   deliver   a   copy   of   such   instrument   to  the
Certificateholders,  the Master  Servicer  and each  Servicer.  If no  successor
trustee  shall have been so appointed and have  accepted  appointment  within 30
days after the giving of such notice of resignation,  the resigning  Trustee may
petition any court of competent  jurisdiction for the appointment of a successor
trustee.

        If at any time the Trustee shall cease to be eligible in accordance with
the  provisions  of Section 8.06 hereof and shall fail to resign  after  written
request  therefor by Saxon, or if at any time the Trustee shall become incapable
of acting,  or shall be  adjudged  bankrupt or  insolvent,  or a receiver of the
Trustee or of its property shall be appointed,  or any public officer shall take
charge or control of the  Trustee or of its  property or affairs for the purpose
of rehabilitation,  conservation or liquidation,  then Saxon, subject to Section
1.03 hereof,  may remove the Trustee and appoint a successor  trustee by written
instrument, in duplicate,  which instrument shall be delivered to the Trustee so
removed and to the  successor  trustee.  Saxon shall also deliver a copy of such
instrument to the Certificateholders, the Master Servicer and each Servicer.

        Subject to Section 1.03 hereof, the Holders of Certificates  entitled to
at least 51% of the Voting Rights may at any time remove the Trustee and appoint
a successor trustee by written instrument or instruments, in triplicate,  signed
by such Holders or their attorneys-in-fact duly authorized,  one complete set of
which  instruments  shall be delivered to each of Saxon,  the Trustee so removed
and the successor so appointed.  Saxon shall deliver a copy of such  instruments
to the Certificateholders, the Master Servicer and each Servicer.

        Any resignation or removal of the Trustee and appointment of a successor
trustee  pursuant to any of the provisions of this Section 8.07 shall not become
effective until  acceptance of appointment by the successor  trustee as provided
in Section 8.08 hereof.

                                       46
<PAGE>

        Section 8.08.  Successor Trustee

        Any successor trustee appointed as provided in Section 8.07 hereof shall
execute,  acknowledge  and  deliver  to  Saxon,  the  Master  Servicer  and  the
predecessor  trustee an instrument  accepting such  appointment  under the Trust
Agreement,  and thereupon the resignation or removal of the predecessor  trustee
shall become effective and such successor trustee, without any further act, deed
or conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its predecessor thereunder, with the like effect as if originally
named as trustee therein.  The predecessor trustee shall deliver, or cause to be
delivered,  to the successor trustee all Trustee Mortgage Loan Files and related
documents and statements held by it under the Trust  Agreement,  and Saxon,  the
Master  Servicer  and the  predecessor  trustee  shall  execute and deliver such
instruments  and do such other  things as may  reasonably  be required  for more
fully and certainly  vesting and  confirming  in the successor  trustee all such
rights, powers, duties and obligations.

        No  successor  trustee  shall  accept  appointment  as  provided in this
Section 8.08 unless at the time of such acceptance such successor  trustee shall
be eligible under the provisions of Section 8.06 hereof.

        Upon  acceptance of  appointment  by a successor  trustee as provided in
this  Section,  Saxon shall mail notice of the  succession of such trustee under
the Trust Agreement to all Certificateholders at their addresses as shown in the
Certificate  Register.  If Saxon fails to mail such notice  within 10 days after
acceptance of appointment by the successor trustee,  the successor trustee shall
cause such notice to be mailed at the expense of Saxon.

        Section 8.09.  Merger or Consolidation of Trustee

        Any Person  into which the Trustee  may be merged or  converted  or with
which it may be consolidated or any Person resulting from any merger, conversion
or consolidation to which the Trustee shall be a party, or any Person succeeding
to the business of the Trustee,  shall be the successor of the Trustee under the
Trust  Agreement  provided such Person shall be eligible under the provisions of
Section 8.06 hereof, without the execution or filing of any paper or any further
act on the part of any of the parties  hereto,  anything  herein to the contrary
notwithstanding.

        Section 8.10.  Appointment of Trustee or Separate Trustee

        For the purpose of meeting any legal requirements of any jurisdiction in
which any part of the  Trust or  property  securing  the same may at the time be
located,  Saxon, the Master Servicer and the Trustee acting jointly,  subject to
Section  1.03  hereof,  shall have the power and shall  execute  and deliver all
instruments  to appoint  one or more  Persons  approved by the Trustee to act as
co-trustee  or  co-trustees,  jointly with the Trustee,  or separate  trustee or
trustees,  of all or any  part of the  Trust,  and to vest  in  such  Person  or
Persons,  in such capacity,  such title to the Trust, or any part thereof,  and,
subject to the other  provisions  of this Section  8.10,  such  powers,  duties,
obligations,  rights and trusts as Saxon, the Master Servicer or the Trustee may
consider necessary or desirable.  If Saxon or the Master Servicer shall not have
joined in such  appointment  within 15 days after the receipt by it of a request
so to do, the Trustee  alone shall have the power to make such  appointment.  No
co-trustee(s)  or separate  trustee(s)  hereunder  shall be required to meet the
terms of  eligibility  as a successor  trustee  under Section 8.06 hereof and no
notice to  Certificateholders  of the appointment of  co-trustee(s)  or separate
trustee(s) shall be required under Section 8.08 hereof.

        In the case of any  appointment  of a  co-trustee  or  separate  trustee
pursuant to this  Section  8.10,  all  rights,  powers,  duties and  obligations
conferred  or imposed  upon the Trustee  shall be  conferred or imposed upon and
exercised or performed by the Trustee and such  separate  trustee or  co-trustee
jointly,  except to the extent that under any law of any  jurisdiction  in which
any  particular  act or acts are to be performed  (whether as Trustee  under the
Trust Agreement or as successor to the Master Servicer  pursuant to Section 7.02
hereof),  the Trustee shall be incompetent or unqualified to perform such act or
acts, in which event such rights,  powers, duties and obligations (including the
holding of title to the Trust or any portion  thereof in any such  jurisdiction)
shall be exercised and  performed by such separate  trustee or co-trustee at the
direction of the Trustee.

        Any  notice,  request or other  writing  given to the  Trustee  shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  trustee  or  co-trustee  shall  refer to the Trust  Agreement  and the
conditions of this Article VIII. Each separate trustee and co-trustee,  upon its
acceptance of the trusts conferred, shall be vested with the estates or property
specified in its instrument of  appointment,  either jointly with the Trustee or
separately,  as may be provided  therein,  subject to all the  provisions of the
Trust Agreement,  specifically  including every provision of the Trust Agreement
relating  to  the  conduct  of or  affecting  the  liability  of,  or  affording

                                       47
<PAGE>

protection  to,  the  Trustee.  Every  such  instrument  shall be filed with the
Trustee.

        Any separate  trustee or  co-trustee  may, at any time,  constitute  the
Trustee its agent or  attorney-in-fact,  with full power and  authority,  to the
extent not  prohibited  by law,  to do any lawful act under or in respect of the
Trust  Agreement  on its  behalf  and in its name.  If any  separate  trustee or
co-trustee shall die, become incapable of acting,  resign or be removed, all its
estates, properties,  rights, remedies and trusts shall vest in and be exercised
by the Trustee, to the extent permitted by law, without the appointment of a new
or successor trustee.  Any expense associated with the appointment of a separate
trustee or co-trustee shall not be an expense of the Master Servicer.

        Section 8.11.  Appointment of Custodians

        The  appointment  of the Custodian  may at any time be terminated  and a
substitute Custodian appointed therefor by the Trustee,  subject to Section 1.03
hereof,  pursuant to a Custody  Agreement  satisfactory in form and substance to
the Trustee.  Subject to Section 1.03 hereof,  the Trustee  shall  terminate the
appointment of any Custodian and appoint a substitute custodian upon the request
of the Master  Servicer.  The  Trustee  agrees to comply  with the terms of each
custodial  agreement and to enforce the terms and provisions thereof against the
Custodian for the benefit of the  Certificateholders.  Each Custodian shall be a
depository  institution  or trust company  subject to  supervision by federal or
state authority, shall have combined capital and surplus of at least $10,000,000
and shall be qualified to do business in the  jurisdiction in which it holds any
Trustee  Mortgage Loan File. Any such Custodian may not be an affiliate of Saxon
or any Seller.

        Section 8.12.  Trustee May Enforce Claims Without Possession of
        Certificates

        All  rights of action  and  claims  under  the  Trust  Agreement  or the
Certificates  may  be  prosecuted  and  enforced  by  the  Trustee  without  the
possession  of  any  of  the  Certificates  or  the  production  thereof  in any
proceeding relating thereto,  and any such proceeding  instituted by the Trustee
shall be brought in its own name or in its capacity as Trustee.  Any recovery of
judgment shall, after provision for the payment of the reasonable  compensation,
expenses,  disbursements and advances of the Trustee, its agents and counsel, be
for the  ratable  benefit  of the  Certificateholders  in  respect of which such
judgment has been recovered.

                                   Article IX
               Termination of the Trust; Purchase of Certificates

        Section 9.01.  Termination of Trust

        The Trust created under a Trust  Agreement and all  obligations  created
thereby  will  terminate  upon the  payment to the  Holders of all  Certificates
(including  the   Certificate   Insurer,   pursuant  to  its   subrogation   and
reimbursement  rights),  from  amounts  other  than  those  available  under the
Certificate  Insurance Policies, of all amounts held by the Trustee and required
to be paid to such Holders  pursuant to this Agreement upon the last to occur of
(a) the final  payment or other  liquidation  (or any advance  made with respect
thereto) of the last Mortgage Loan in the Trust Estate,  (b) the  disposition of
all  property  acquired in respect of any Mortgage  Loan  remaining in the Trust
Estate and (c) if an election has been made to treat certain assets of the Trust
as a REMIC, at any time when a Qualified Liquidation of the REMIC is effected as
described  below.  To effect a termination of this Agreement  pursuant to clause
(c)  above,  the  Holders  of  all  Certificates   then  Outstanding  shall  (i)
unanimously  direct  the  Trustee  on  behalf  of the  REMIC  to adopt a plan of
complete  liquidation , as contemplated by Section 860F(a)(4) of the Code and as
prepared by the Master  Servicer  and (ii)  provide to the Trustee an opinion of
counsel  experienced in federal income tax matters  acceptable to the Trustee to
the effect  that such  liquidation  constitutes,  as to the REMIC,  a  Qualified
Liquidation, and the Trustee either shall sell the assets constituting the REMIC
and  distribute the proceeds of the  liquidation  of the Trust Estate,  or shall
distribute equitably in kind all the assets of the Trust Estate to the remaining
Holders of the  Certificates  each in  accordance  with such  plan,  so that the
liquidation  or  distribution  of the  Trust  Estate,  the  distribution  of any
proceeds of the liquidation and the termination of this Agreement occur no later
than  the  close  of the 90th day  after  the  date of  adoption  of the plan of
liquidation  and such  liquidation  qualifies  as a Qualified  Liquidation.  The
Holders of the Certificates agree, by acceptance of Certificates, that there may
be no claim under any Certificate  Insurance Policy following termination of the
Trust  pursuant to clause (c) of the first sentence of this Section 9.01 without
the consent of the Certificate  Insurer.  In no event,  however,  will the Trust
created by this  Agreement  continue  beyond the  expiration of twenty-one  (21)
years from the death of the last survivor of the  descendants  of George Herbert
Walker Bush,  former President of the United States,  living on the date hereof.

                                       48
<PAGE>

The Trustee shall give written  notice of  termination  of the Agreement to each
Holder and Certificate Insurer in the manner set forth in Section 11.05 hereof.

        Section 9.02.  Optional Termination

        (a) On any  Master  Servicer  Remittance  Date on or after  the  Initial
Optional  Termination  Date,  Saxon or the Holders of a majority  in  Percentage
Interests of the Class of  Certificates  designated in the Trust  Agreement (the
"Designated  Class") may  determine to purchase and may cause the purchase  from
the  Trust of all (but not  fewer  than all)  Mortgage  Loans  and all  property
theretofore  acquired in respect of any Mortgage  Loan by  foreclosure,  deed in
lieu of foreclosure,  or otherwise then remaining in the Trust Estate at a price
equal to 100% of the  aggregate  Scheduled  Principal  Balances of the  Mortgage
Loans  (including  any REO  Property)  as of the day of purchase  minus  amounts
remitted  from the  Master  Servicer  Custodial  Account  to the Asset  Proceeds
Account  representing  collections of principal on the Mortgage Loans during the
current Remittance Period,  plus one month's interest on such amount computed at
the  Adjusted  Pass-Through  Rate,  plus in all cases  all  accrued  and  unpaid
Servicing Fees and Master Servicing Fees plus any unpaid  Reimbursement  Amounts
plus the aggregate amount of any unreimbursed  Advances and any Advances which a
Servicer or the Master  Servicer  has  theretofore  failed to remit;  but in any
event such purchase amount shall be sufficient to retire all other  Certificates
in full. In connection  with such purchase,  the Master  Servicer shall remit to
the Trustee (or the Paying  Agent on behalf of the  Trustee) all amounts then on
deposit  in the  Master  Servicer  Custodial  Account  for  deposit to the Asset
Proceeds  Account,  which deposit  shall be deemed to have occurred  immediately
preceding such purchase.

        (b) If an election has been made to treat certain assets of the Trust as
a REMIC,  in  connection  with any such  purchase,  Saxon or such Holders  shall
direct the Trustee to adopt and the Trustee shall adopt, as to the REMIC, a plan
of complete liquidation as contemplated by Section 860F(a)(4) of the Code and as
prepared by the Master Servicer,  and shall provide to the Trustee an Opinion of
Counsel  experienced in federal income tax matters  acceptable to the Trustee to
the effect that such purchase and  liquidation  constitutes,  as to the REMIC, a
Qualified Liquidation.  In addition,  Saxon or such Holders shall provide to the
Trustee an Opinion of Counsel  acceptable to the Trustee to the effect that such
purchase and liquidation  does not constitute a preference  payment  pursuant to
the United States Bankruptcy Code.

        (c) Promptly  following any purchase described in this Section 9.02, the
Trustee  will  release  the  Trustee  Mortgage  Loan File to the  Holders of the
Designated Certificates or otherwise upon their order.

        Section 9.03.  Optional Purchase

        On any Distribution  Date on or after the Initial  Optional  Termination
Date, the Holders of a majority in Percentage  Interests of the Designated Class
may purchase the Certificates of all other Classes by depositing with the Paying
Agent on the preceding  Master  Servicer  Remittance Date an amount equal to the
Certificate  Principal  Balance of such  Certificates on such  Distribution Date
plus interest thereon to such Distribution Date.

        Section 9.04.  Termination Upon Loss of REMIC Status

        If a REMIC has been  formed  with  respect to all or any  portion of the
Trust Estate:

        (a) Following a final  determination  by the Internal Revenue Service or
by a court of  competent  jurisdiction,  in either  case from which no appeal is
taken  within the  permitted  time for such  appeal,  or if any appeal is taken,
following a final  determination of such appeal from which no further appeal may
be taken,  to the effect that the REMIC does not and will no longer qualify as a
REMIC pursuant to Section 860D of the Code (the "Final  Determination"),  at any
time on or after  the date  which  is 30  calendar  days  following  such  Final
Determination  (i) the  Certificate  Insurer or the  Holders  of a  majority  in
Percentage  Interests  of the Regular  Certificates  then  outstanding  with the
consent of the Certificate Insurer may direct the Trustee on behalf of the Trust
to adopt a plan of complete liquidation, as prepared by the Master Servicer, and
(ii) the Certificate Insurer may notify the Trustee of the Certificate Insurer's
determination  to purchase  from the Trust all (but not fewer than all) Mortgage
Loans and all  property  theretofore  acquired by  foreclosure,  deed in lieu of
foreclosure,  or otherwise in respect of any Mortgage Loan then remaining in the
Trust  Estate at a price  equal to the sum of (x) the greater of (i) 100% of the
aggregate  Scheduled  Principal  Balances of the Mortgage Loans as of the day of
purchase  minus amounts  remitted  from the Master  Servicer  Custodial  Account
representing  collections  of principal on the Mortgage Loans during the current
Remittance  Period  and (ii)  the  fair  market  value  of such  Mortgage  Loans
(disregarding  accrued  interest),  (y) one  month's  interest  on  such  amount
computed at the Adjusted  Pass-Through  Rate and (z) the aggregate amount of any
unreimbursed  Advances and any Advances which a Servicer or Master  Servicer has
theretofore failed to remit.

                                       49
<PAGE>

        Upon receipt of such direction from the Certificate Insurer, the Trustee
shall notify the Servicers and the Holders of the Residual  Certificates of such
election to liquidate or such determination to purchase, as the case may be (the
"Termination  Notice").  The Holders of a majority of the Percentage Interest of
the Residual  Certificates then Outstanding may, within 60 days from the date of
receipt of the  Termination  Notice (the  "Purchase  Option  Period"),  at their
option,  purchase from the Trust all (but not fewer than all) Mortgage Loans and
all property theretofore  acquired by foreclosure,  deed in lieu of foreclosure,
or otherwise in respect of any Mortgage Loan then  remaining in the Trust Estate
at a purchase price equal to the aggregate  Scheduled  Principal Balances of all
Mortgage Loans as of the date of such purchase, plus (a) one month's interest on
such amount at the Adjusted  Pass-Through  Rate, (b) the aggregate amount of any
unreimbursed  Advances and unpaid  Servicing Fees and Master Servicing Fees, (c)
any Advances which a Servicer or Master Servicer has theretofore failed to remit
and (d) any outstanding Reimbursement Amount.

        If,  during the  Purchase  Option  Period,  the Holders of the  Residual
Certificates  have  not  exercised  the  option  described  in  the  immediately
preceding paragraph,  then upon the expiration of the Purchase Option Period (i)
if the Certificate Insurer or the Holders of a majority in Percentage  Interests
of the Regular  Certificates  with the consent of the  Certificate  Insurer have
given the Trustee the direction  described in clause  (a)(i) above,  the Trustee
shall sell the Mortgage Loans and reimburse the Servicers or Master Servicer for
unreimbursed Advances,  Master Servicing Fees, and Servicing Fees and distribute
the  remaining  proceeds  of  the  liquidation  of the  Trust  Estate,  each  in
accordance with the plan of complete liquidation, such that, if so directed, the
liquidation  of the  Trust  Estate,  the  distribution  of the  proceeds  of the
liquidation  and the termination of this Agreement occur no later than the close
of the 60th day, or such later day as the  Certificate  Insurer or Holders  with
the consent of the Certificate Insurer shall permit or direct in writing,  after
the expiration of the Purchase Option Period and (ii) if the Certificate Insurer
has given the  Trustee  notice of the  Certificate  Insurer's  determination  to
purchase the Trust Estate  described in clause  (a)(ii) above,  the  Certificate
Insurer  shall,  within 60 days,  purchase all (but not fewer than all) Mortgage
Loans and all  property  theretofore  acquired by  foreclosure,  deed in lieu of
foreclosure  or otherwise in respect of any Mortgage Loan then  remaining in the
Trust Estate. In connection with such purchase,  the Master Servicer shall remit
to the Trustee (or the Paying  Agent on behalf of the  Trustee) all amounts then
on deposit in the Master  Servicer  Custodial  Account  for deposit to the Asset
Proceeds  Account,  which deposit  shall be deemed to have occurred  immediately
preceding such purchase.

        (b)  Following  a Final  Determination,  the  Holders of a  majority  in
Percentage Interests of the Residual Certificates then Outstanding may, at their
option and upon  delivery  to the  Certificate  Insurer of an Opinion of Counsel
experienced in federal income tax matters acceptable to the Certificate  Insurer
selected by such Holders which opinion shall be reasonably  satisfactory in form
and  substance to the  Certificate  Insurer to the effect that the effect of the
Final Determination is to increase  substantially the probability that the gross
income of the Trust will be subject to federal taxation, purchase from the Trust
all (but not  fewer  than  all)  Mortgage  Loans  and all  property  theretofore
acquired by foreclosure, deed in lieu of foreclosure, or otherwise in respect of
any Mortgage Loan then  remaining in the Trust Estate at a purchase  price equal
to the aggregate  Scheduled  Principal  Balances of all Mortgage Loans as of the
date of such purchase,  plus (a) one month's interest on such amount computed at
the  Adjusted  Pass-Through  Rate,  (b) the  aggregate  amount  of  unreimbursed
Advances,  Servicing Fees and Master Servicing Fees, (c) the interest portion of
any Advances which a Servicer or Master Servicer has theretofore failed to remit
and (d) any outstanding  Reimbursement Amount. In connection with such purchase,
the Master Servicer shall remit to the Trustee (or the Paying Agent on behalf of
the  Trustee)  all  amounts  then on deposit in the  Master  Servicer  Custodial
Account for deposit to the Asset Proceeds Account, which deposit shall be deemed
to have occurred  immediately  preceding  such purchase.  The foregoing  opinion
shall be deemed  satisfactory  unless the Certificate Insurer gives such Holders
notice that such opinion is not satisfactory within thirty days after receipt of
such opinion.  In connection  with any such purchase,  such Holders shall direct
the  Trustee  to  adopt  a  plan  of  complete  liquidation  acceptable  to  the
Certificate Insurer, as prepared by the Master Servicer and shall provide to the
Trustee and the Certificate Insurer an Opinion of Counsel experienced in federal
income tax  matters  to the effect  that such  purchase  constitutes,  as to the
REMIC, a Qualified Liquidation.

        Section 9.05.  Disposition of Proceeds

        The Trustee (or the Paying Agent on behalf of the Trustee) shall deposit
the proceeds of any  liquidation of the Trust Estate pursuant to this Article IX
to the  Asset  Proceeds  Account  for  application  as  provided  in  the  Trust
Agreement; provided, however, that any amounts representing unrecovered Advances
which the Master  Servicer  determined to be  non-recoverable  and  unreimbursed

                                       50
<PAGE>

Advances,   accrued  and  unpaid  Master  Servicing  Fees,  and  Servicing  Fees
theretofore funded by a Servicer from such Servicer's own funds shall be paid by
the  Trustee  (or the  Paying  Agent on behalf  of the  Trustee)  to the  Master
Servicer or such Servicer, respectively, from the proceeds of the Trust Estate.


                                    Article X
                              REMIC Tax Provisions

        Section 10.01.  REMIC Administration

        (a) Unless otherwise specified in the Trust Agreement, the Trustee shall
elect (on behalf of each REMIC to be created)  to have the Trust (or  designated
assets  thereof)  treated  as one or  more  REMICs  on Form  1066 or such  other
appropriate federal tax or information return for the taxable year ending on the
last day of the calendar year in which the Certificates are issued as well as on
any  corresponding  state tax or information  return necessary to have the Trust
(or such assets) treated as one or more REMICs under state law.

        (b) The Master Servicer shall pay any and all tax related  expenses (not
including taxes) of the Trust and each REMIC, including, but not limited to, any
professional  fees or expenses  related to (i) audits or any  administrative  or
judicial  proceedings  with  respect  to each REMIC that  involve  the  Internal
Revenue  Service  or state tax  authorities  or (ii) the  adoption  of a plan of
complete liquidation.

        (c) The Master  Servicer shall prepare any necessary  forms for election
as  well  as all  the  Trust's  and  each  REMIC's  federal  and  state  tax and
information  returns.  At the request of the Master Servicer,  the Trustee shall
sign and file such  returns on behalf of each REMIC.  The  expenses of preparing
and filing such returns shall be borne by the Master Servicer.

        (d) The  Master  Servicer  shall  perform  all  reporting  and other tax
compliance duties that are the  responsibility of the Trust and each REMIC under
the REMIC  Provisions  or state or local tax law.  Among  its other  duties,  if
required by the REMIC Provisions,  the Master Servicer,  acting as agent of each
REMIC,  shall provide (i) to the Treasury or other  governmental  authority such
information  as is  necessary  for the  application  of any tax  relating to the
transfer of a Residual Certificate to any Disqualified  Organization and (ii) to
the Trustee such  information  as is necessary  for the Trustee to discharge its
obligations  under  the  REMIC  Provisions  to  report  tax  information  to the
Certificateholders.

        (e) Saxon, the Master  Servicer,  the Trustee (to the extent it has been
instructed  by Saxon or the Master  Servicer),  and the Holders of the  Residual
Certificates  shall  take any  action  or  cause  any  REMIC to take any  action
necessary  to create or  maintain  the status of such REMIC as a REMIC under the
REMIC  Provisions and shall assist each other as necessary to create or maintain
such status.

        (f) Saxon, the Master  Servicer,  the Trustee (to the extent it has been
instructed  by Saxon or the Master  Servicer),  and the Holders of the  Residual
Certificates  shall not take any action required by the Code or REMIC Provisions
or fail to take any  action,  or cause any  REMIC to take any  action or fail to
take any action,  that, if taken or not taken,  could endanger the status of any
such REMIC as a REMIC unless the Trustee and the Master  Servicer  have received
an Opinion of Counsel (at the expense of the party seeking to take or to fail to
take such action) to the effect that the  contemplated  action or failure to act
will not endanger such status.

        (g) Unless otherwise provided in the Trust Agreement, any taxes that are
imposed  upon the  Trust or any  REMIC by  federal  or state  (including  local)
governmental  authorities  (other than taxes paid by a party pursuant to Section
10.02 hereof or as provided in the following sentence) shall be allocated in the
same manner as Realized  Losses are allocated.  Any taxes imposed upon the Trust
or any  REMIC by the  jurisdiction  (or any  subdivision  thereof)  in which the
Corporate  Trust  Office of the  Trustee  is  located  that  would not have been
imposed  on the Trust or such  REMIC in the  absence  of any  legal or  business
connection  between the Trustee and such  jurisdiction  (or locality),  shall be
paid by the Trustee and,  notwithstanding  anything to the contrary in the Trust
Agreement,  such taxes shall be deemed to be part of the Trustee's cost of doing
business and shall not be reimbursable to the Trustee.

        (h)  Unless  otherwise  provided  in the  Trust  Agreement,  the  Master
Servicer or an Affiliate shall acquire a Residual  Certificate in each REMIC and
will act as the Tax  Matters  Person  of each  REMIC  and  perform  various  tax
administration  functions of each REMIC as its agent.  If the Master Servicer or
an  Affiliate  is unable  for any reason to  fulfill  its duties as Tax  Matters
Person  for a REMIC,  the  holder  of the  largest  Percentage  Interest  of the
Residual  Certificates  in such REMIC  shall  become the  successor  Tax Matters
Person of such REMIC.

                                       51
<PAGE>

        Section 10.02.  Prohibited Activities

        Except as otherwise provided in the Trust Agreement,  neither Saxon, the
Master Servicer, the Holders of the Residual Certificates, nor the Trustee shall
engage in, nor shall the parties  permit,  any of the following  transactions or
activities  unless it has  received (i) a Special Tax Opinion and (ii) a Special
Tax Consent  from each of the Holders of the Residual  Certificates  (unless the
Special Tax Opinion specially  provides that no REMIC-level tax will result from
the transaction or activity in question):

               (i) the sale or other  disposition of, or  substitution  for, any
        Mortgage  Loan except  pursuant  to (A) a  foreclosure  or default  with
        respect to such Mortgage  Loan,  (B) the bankruptcy or insolvency of any
        REMIC,  (C) the termination of any REMIC pursuant to Section 9.02 hereof
        or (D) a  substitution  or  purchase in  accordance  with  Section  2.03
        hereof;

               (ii) the acquisition of any Mortgage Loan for the Trust after the
        Closing Date except (A) during the three-month  period  beginning on the
        Closing Date pursuant to a fixed price contract in effect on the Closing
        Date that has been  reviewed and approved by tax counsel  acceptable  to
        the Master  Servicer or (B) a  substitution  in accordance  with Section
        2.03 hereof;

               (iii)the sale or other disposition of any investment in the
        Asset Proceeds Account at a gain;

               (iv) the sale or other disposition of any asset held in a Reserve
        Fund for a period of less than three months (a "Short-Term  Reserve Fund
        Investment") if such sale or other  disposition  would cause 30% or more
        of a REMIC's  income  from such  Reserve  Fund for the  taxable  year to
        consist of gain from the sale or disposition of Short-Term  Reserve Fund
        Investments;

               (v) the  withdrawal  of any amounts  from any Reserve Fund except
        (A)  for  the  distribution  pro  rata to the  Holders  of the  Residual
        Certificates  or (B) to  provide  for the  payment  of  expenses  of the
        related  REMIC or amounts  payable on the  Certificates  in the event of
        defaults or late  payments on the Mortgage  Loans or lower than expected
        returns on funds held in the Asset Proceeds  Account,  as provided under
        section 860G(a)(7) of the Code;

               (vi) the acceptance of any contribution to the Trust except (A) a
        cash  contribution  received during the three month period  beginning on
        the Closing Date, (B) any transfer of funds from a Mortgagor  Bankruptcy
        Fund,  Special  Hazard  Fund  or  Interest  Fund to the  Asset  Proceeds
        Account, (C) a cash contribution to a Reserve Fund owned by a REMIC that
        is made pro rata by the Holders of the Residual Certificates, (D) a cash
        contribution  to facilitate a  Terminating  Purchase that is made within
        the  90-day  period  beginning  on the date on which a plan of  complete
        liquidation is adopted pursuant to Section 9.04(a)(A) hereof, or (E) any
        other  cash   contribution   approved  by  the  Master   Servicer  after
        consultation with tax counsel; or

               (vii)any other transaction or activity that is not  contemplated
        by the Trust Agreement.

        Any  party  causing  the  Trust  to  engage  in any  of  the  activities
prohibited  in this  Section  10.02  shall be liable for the  payment of any tax
imposed on the Trust pursuant to section  860F(a)(1) or 860G(d) of the Code as a
result of the Trust engaging in such activities.

                                       52
<PAGE>

                                   Article XI
                            Miscellaneous Provisions

        Section 11.01.  Amendment of Trust Agreement

        The Trust Agreement may be amended or supplemented  from time to time by
Saxon, the Master Servicer and the Trustee,  subject to Section 1.03 hereof, but
without the consent of any of the  Certificateholders (i) to cure any ambiguity,
(ii) to correct or supplement  any provisions  herein which may be  inconsistent
with any other provisions  herein,  (iii) to modify,  eliminate or add to any of
its  provisions to such extent as shall be necessary or  appropriate to maintain
the  qualification of the Trust (or certain assets thereof) either as a REMIC or
as a  grantor  trust,  as  applicable  under  the  Code at all  times  that  any
Certificates  are outstanding or (iv) to make any other  provisions with respect
to matters or questions  arising  under the Trust  Agreement or matters  arising
with respect to the Trust that are not covered by the Trust Agreement,  provided
that  such  action  shall  not  adversely  affect in any  material  respect  the
interests of any  Certificateholder.  Any such amendment or supplement  shall be
deemed not to adversely affect in any material respect any  Certificateholder if
there is delivered to the Trustee written  notification  from each Rating Agency
to the effect  that such  amendment  or  supplement  will not cause such  Rating
Agency to reduce the then current rating assigned to such Certificates.

        The Trust Agreement may also be amended from time to time by Saxon,  the
Master  Servicer and the Trustee,  subject to Section 1.03 hereof,  and with the
consent of the  Holders of  Certificates  entitled to at least 66% of the Voting
Rights for the purpose of adding any  provisions to or changing in any manner or
eliminating  any of the provisions of the Trust Agreement or of modifying in any
manner the rights of the  Certificateholders;  provided,  however,  that no such
amendment  shall (i) reduce in any manner the amount of, or delay the timing of,
payments  received on Mortgage Loans which are required to be distributed on any
Certificate  without  the  consent  of the  Holder  of  such  Certificate,  (ii)
adversely  affect in any  material  respect the  interests of the Holders of any
Class of  Certificates  in a manner other than as described in (i),  without the
consent of the Holders of Certificates of such Class  evidencing at least 66% of
the Voting  Rights of such Class,  or (iii) reduce the  aforesaid  percentage of
Certificates the Holders of which are required to consent to any such amendment,
without the consent of the Holders of all such  Certificates  then  outstanding.
For purposes of the giving or withholding  of consents  pursuant to this Section
11.01,  Certificates  registered  in the name of Saxon or an Affiliate  shall be
entitled to Voting Rights with respect to matters affecting such Certificates.

        Promptly  after the  execution of any such  amendment  the Trustee shall
furnish a copy of such amendment to each Certificateholder.

        It shall not be necessary  for the consent of  Certificateholders  under
this Section 11.01 to approve the particular form of any proposed amendment, but
it shall be sufficient if such consent shall approve the substance thereof.  The
manner of obtaining  such consents and of evidencing  the  authorization  of the
execution  thereof by  Certificateholders  shall be  subject to such  reasonable
regulations as the Trustee may prescribe.

        Section 11.02.  Recordation of Agreement; Counterparts

        To the extent  permitted  by  applicable  law,  the Trust  Agreement  is
subject to  recordation  in all  appropriate  public  offices for real  property
records in all the counties or other comparable jurisdictions in which any of or
all the properties subject to the Security Instruments are situated,  and in any
other appropriate  public recording office or elsewhere,  only if such recording
is deemed  necessary by an Opinion of Counsel  (which shall not be an expense of
the  Master  Servicer  or the  Trustee)  to the  effect  that  such  recordation
materially  and  beneficially  affects the interests of the  Certificateholders.
Neither the  Trustee nor the Master  Servicer  shall be  obligated  to seek such
recordation  or  Opinion of Counsel  unless  requested  in writing to do so by a
Certificateholder, Rating Agency or Certificate Insurer, in which case all legal
fees and  expenses  related to such  Opinion  of  Counsel  shall be paid by such
requesting Person.

        For the purpose of  facilitating  any recordation of the Trust Agreement
as herein provided and for other  purposes,  the Trust Agreement may be executed
simultaneously in any number of counterparts,  each of which  counterparts shall
be deemed to be an original,  and such counterparts shall constitute but one and
the same instrument.

        Section 11.03.  Limitation of Rights of Certificateholders

        The death or  incapacity of any  Certificateholder  shall not operate to
terminate the Trust Agreement or the Trust, nor entitle such Certificateholder's

                                       53
<PAGE>

legal  representatives  or heirs to claim an accounting or to take any action or
proceeding  in any  court  for a  partition  or  winding  up of the  Trust,  nor
otherwise  affect the rights,  obligations and liabilities of the parties hereto
or any of them.


        No  Certificateholder  shall have any right to vote (except as expressly
provided  for  herein) or in any manner  otherwise  control  the  operation  and
management of the Trust,  or the  obligations of the parties  hereto,  nor shall
anything  herein set forth,  or contained in the terms of the  Certificates,  be
construed  so as to  constitute  the  Certificateholders  from  time  to time as
partners or members of an association nor shall any  Certificateholder  be under
any  liability  to any third person by reason of any action taken by the parties
to the Trust Agreement pursuant to any provision thereof.

        No Certificateholder  shall have any right by virtue of any provision of
the Trust Agreement to institute any suit,  action or proceeding in equity or at
law upon or under or with respect to the Trust Agreement  unless (i) such Holder
previously  shall have given to the  Trustee a written  notice of default and of
the  continuance  thereof,  as  hereinbefore  provided,  and (ii) the Holders of
Certificates  entitled  to at least 25% of the  Voting  Rights  shall  have made
written request upon the Trustee to institute such action, suit or proceeding in
its own name as Trustee under the Trust  Agreement and shall have offered to the
Trustee such reasonable indemnity as it may require against the costs,  expenses
and liabilities to be incurred therein or thereby,  and the Trustee, for 15 days
after its receipt of such  notice,  request and offer of  indemnity,  shall have
neglected or refused to institute  any such action,  suit or  proceeding.  It is
understood and intended, and expressly covenanted by each Certificateholder with
every  other   Certificateholder   and  the   Trustee,   that  no  one  or  more
Certificateholders  shall have any right in any manner whatever by virtue of any
provision of the Trust  Agreement to affect,  disturb or prejudice the rights of
any other  Certificateholders,  or to obtain or seek to obtain  priority over or
preference  to any other  Certificateholders  or to enforce  any right under the
Trust  Agreement,  except in the  manner  therein  provided  and for the  equal,
ratable and common  benefit of all  Certificateholders.  For the  protection and
enforcement  of  the   provisions  of  this  Section   11.03,   each  and  every
Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.

        Section 11.04.  Governing Law

        The Trust  Agreement  shall be construed in accordance with and governed
by the laws of the  State  applicable  to  agreements  made and to be  performed
therein.

        Section 11.05.  Notices

        All demands and notices  under the Trust  Agreement  shall be in writing
and shall be deemed to have been duly given if personally delivered at or mailed
by first class mail,  postage prepaid,  or by express delivery  service,  to the
party concerned at its address set forth in the Trust  Agreement,  or such other
address or telecopy  number as may  hereafter  be furnished to each party to the
Trust  Agreement in writing by any such party.  Any notice required or permitted
to be mailed to a Certificateholder  shall be given by first-class mail, postage
prepaid,   or  by   express   delivery   service,   at  the   address   of  such
Certificateholder  as shown in the  Certificate  Register.  Any notice so mailed
within the time prescribed in the Trust Agreement shall be conclusively presumed
to have been duly  given,  whether or not the  Certificateholder  receives  such
notice.  A copy of any notice required to be telecopied  hereunder also shall be
mailed to the  appropriate  party in the manner set forth  above.  A copy of any
notice given hereunder to any other party shall be delivered to the Trustee.

        Section 11.06.  Severability of Provisions

        If any one or more of the covenants, agreements,  provisions or terms of
the Trust Agreement shall be for any reason  whatsoever held invalid,  then such
covenants,  agreements,  provisions or terms shall be deemed  severable from the
remaining covenants, agreements,  provisions or terms of the Trust Agreement and
shall in no way affect the validity or enforceability of the other provisions of
the   Trust   Agreement   or  of  the   Certificates   or  the   rights  of  the
Certificateholders.

        Section 11.07.  Sale of Mortgage Loans

        It is the express intent of Saxon and the Trustee that the conveyance of
the Mortgage  Loans by Saxon to the Trustee  pursuant to the Trust  Agreement be
construed  as a sale of the  Mortgage  Loans  by Saxon  to the  Trustee  for the
benefit of the  Certificateholders.  It is, further,  not the intention of Saxon
and the Trustee that such conveyance be deemed a pledge of the Mortgage Loans by
Saxon to the Trustee for the benefit of the  Certificateholders to secure a debt

                                       54
<PAGE>

or other obligation of Saxon.  Nevertheless,  if,  notwithstanding the intent of
the  parties,  the  Mortgage  Loans are held to continue to be property of Saxon
then (i) the Trust Agreement shall be deemed to be a security  agreement  within
the meaning of Article 9 of the UCC, (ii) the  conveyance by Saxon  provided for
in the Trust Agreement shall be deemed to be a grant by Saxon to the Trustee for
the  benefit of the  Certificateholders  of a security  interest  in all Saxon's
right,  title and interest in and to the Mortgage Loans and all amounts  payable
to the holders of the Mortgage  Loans in  accordance  with the terms thereof and
all proceeds of the conversion,  voluntary or involuntary, of the foregoing into
cash, instruments,  securities or other property, including, but not limited to,
all amounts, other than investment earnings,  from time to time held or invested
in the Master Servicer  Custodial Account or Asset Proceeds Account,  whether in
the  form  of  cash,  instruments,  securities  or  other  property,  (iii)  the
possession  by the Trustee or the  Custodian  of  Mortgage  Notes and such other
items of property as  constitute  instruments,  money,  negotiable  documents or
chattel  paper  shall be deemed to be  "possession  by the  secured  party"  for
purposes of perfecting  the security  interest  pursuant to Section 9-305 of the
UCC of the State and (iv)  notifications  to persons holding such property,  and
acknowledgments,  receipts or confirmations  from persons holding such property,
shall be deemed notifications to, or acknowledgments,  receipts or confirmations
from, financial intermediaries, bailees or agents (as applicable) of the Trustee
for the purpose of perfecting such security interest under applicable law. Saxon
and the  Trustee  (to the extent it has been  instructed  by Saxon or the Master
Servicer) shall, to the extent  consistent with the Trust  Agreement,  take such
actions as may be necessary to ensure that, if the Trust  Agreement  were deemed
to create a security  interest in the Mortgage  Loans,  such  security  interest
would be deemed to be a  perfected  security  interest of first  priority  under
applicable  law and will be maintained as such  throughout the term of the Trust
Agreement.

        Section 11.08.  Notice to Rating Agency

        (a) The Trustee shall use its best efforts promptly to provide notice to
each Rating  Agency with respect to each of the following of which it has actual
knowledge:

               (i) any material  change or  amendment to the Trust  Agreement or
        any agreement assigned to the Trust;

               (ii) the occurrence of any Event of Default  involving the Master
        Servicer  that has not been  cured or any  recommendation  by the Master
        Servicer that a Servicing Agreement with a Servicer be terminated;

               (iii) the resignation, termination or merger of Saxon, the Master
        Servicer, the Trustee or any Servicer;

               (iv) the purchase or  substitution  of Mortgage Loans pursuant to
        Section 2.03 hereof;

               (v) the final payment to Certificateholders;

               (vi) any change in the location of any Master Servicer  Custodial
        Account, Reserve Fund or Asset Proceeds Account;

               (vii)  any  event  that  would  result  in the  inability  of the
        Servicer or the Master  Servicer to make Advances  regarding  delinquent
        Mortgage  Loans or the inability of the Trustee to make any such Advance
        if it is serving as the Master Servicer pursuant to Section 7.02 hereof;

               (viii)  any  change  in  applicable  law that  would  require  an
        Assignment of a Security Instrument, not previously recorded pursuant to
        Section 2.01 hereof, to be recorded in order to protect the right, title
        and interest of the Trustee in and to the related  Mortgage  Loan or, in
        case a court should  recharacterize  the sale of the Mortgage Loans as a
        financing, to perfect a first priority security interest in favor of the
        Trustee in the related Mortgage Loan.

        (b) The Master  Servicer shall promptly notify the Trustee of any of the
events listed in Section 11.08(a) of which it has actual knowledge. In addition,
the Trustee  shall  promptly  furnish to each  Rating  Agency at its address set
forth in the Trust Agreement copies of the following:

               (i)  each report to Certificateholders  described in Section 4.01
        hereof; and

               (ii) each Annual Compliance Statement.

        (c) Any notice  pursuant to this  Section  11.08 shall be in writing and
shall be deemed to have been duly  given if  personally  delivered  or mailed by
first class mail,  postage  prepaid,  or by express  delivery  service,  to each
Rating Agency at the address specified in the Trust Agreement.

                                       55
<PAGE>

                                                                     Exhibit A-1



                          FORM OF INITIAL CERTIFICATION

                             [____________], 200[_]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]
[TRUSTEE]
[_________________________]
[_________________________]
Attention:  [____________________]

[MASTER SERVICER]
[_________________________]
[_________________________]
Attention:  [____________________]

               Trust Agreement, dated as of [____________], 200[_]
                      among Saxon Asset Securities Company,
                   [____________________], as Master Servicer,
                    and [____________________]_, as Trustee,
           Mortgage Loan Asset Backed Certificates, Series 200[_]-[_]

Ladies and Gentlemen:

        In  accordance   with  Section  2.02  of  the  Standard   Terms  to  the
above-captioned Trust Agreement, the Custodian hereby certifies that, as to each
mortgage  loan listed in the  Mortgage  Loan  Schedule  [to the Trust  Agreement
referred to above] [to the  Subsequent  Sales Agreement dated [   ], 200[ ], has
reviewed the Trustee Mortgage Loan File and determined that,  except as noted on
the Schedule of Exceptions  attached  hereto:  (i) all documents  required to be
included in the Trustee  Mortgage Loan File (as set forth in Section 2.01 of the
Standard Terms) are in its possession; (ii) such documents have been reviewed by
it and appear  regular on their face and relate to such Mortgage Loan; and (iii)
based on its examination,  or the examination by a Custodian on its behalf,  and
only as to such  documents,  the  information  set forth on such  Mortgage  Loan
Schedule  accurately  reflects the information set forth in the Trustee Mortgage
Loan File.  The  Custodian  further  certifies  that its review of each  Trustee
Mortgage  Loan File  included  each of the  procedures  listed in clause  (b) of
Section 2.02 of the Standard Terms.

        The Custodian further certifies as to each Mortgage Note that:

        (1) except for the  endorsement  required  pursuant to clause (a) of the
definition of Trustee  Mortgage Loan File, the Mortgage Note, on the face or the
reverse side(s) thereof,  does not contain  evidence of any unsatisfied  claims,
liens, security interests, encumbrances or restrictions on transfer; and

        (2) the  Mortgage  Note  bears an  endorsement  (which  appears to be an
original)  as  required  pursuant  to clause  (a) of the  definition  of Trustee
Mortgage Loan File.

        Except as described herein, neither the Trustee nor any Custodian on its
behalf has made an  independent  examination  of any documents  contained in any
Trustee  Mortgage  Loan File.  Neither the Trustee nor the  Custodian  makes any
representations as to: (i) the validity, legality,  sufficiency,  enforceability
or  genuineness of any of the documents  contained in any Trustee  Mortgage Loan
File for any of the Mortgage  Loans listed on the Mortgage  Loan Schedule to the
Trust  Agreement,  (ii)  the  collectibility,   insurability,  effectiveness  or
suitability of any such Mortgage Loan or (iii) whether any Trustee Mortgage Loan
File should include any surety or guaranty  agreement,  Note  Assumption  Rider,
buydown  agreement,   assumption  agreement,   modification  agreement,  written
assurance or substitution agreement.

                                     A-1-1
<PAGE>

        Capitalized  words and  phrases  used herein  shall have the  respective
meanings assigned to them in the above-captioned Trust Agreement.

                              [CUSTODIAN],

                              as custodian

                              By:____________________________

                              Title:_________________________

                                     A-1-2
<PAGE>

                                                         Exhibit A-2

                           FORM OF FINAL CERTIFICATION

                             [____________], 200[_]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]
[TRUSTEE]
[_________________________]
[_________________________]
Attention:  [____________________]

[MASTER SERVICER]
[_________________________]
[_________________________]
Attention:  [____________________]

               Trust Agreement, dated as of [____________], 200[_]
                      among Saxon Asset Securities Company,
                   [____________________], as Master Servicer,
                    and [____________________]_, as Trustee,
           Mortgage Loan Asset Backed Certificates, Series 200[_]-[_]

Ladies and Gentlemen:

        In  accordance   with  Section  2.02  of  the  Standard   Terms  to  the
above-captioned Trust Agreement,  the Custodian hereby certifies that, except as
noted on the Schedule of  Exceptions  attached  hereto,  for each  Mortgage Loan
listed in the Mortgage Loan Schedules (other than any Mortgage Loan paid in full
or listed on the attachment  hereto) it has received a complete Trustee Mortgage
Loan File which  includes each of the  documents  required to be included in the
Trustee Mortgage Loan File.

        Except as specifically  required in the above-captioned Trust Agreement,
neither  the  Trustee nor any  Custodian  on its behalf has made an  independent
examination  of any  documents  contained  in any  Trustee  Mortgage  Loan File.
Neither the Trustee nor the Custodian makes any  representations  as to: (i) the
validity,  legality,  sufficiency,  enforceability  or genuineness of any of the
documents  contained in any Trustee  Mortgage  Loan File for any of the Mortgage
Loans  listed on the Mortgage  Loan  Schedule to the Trust  Agreement,  (ii) the
collectibility,  insurability, effectiveness or suitability of any such Mortgage
Loan or (iii) whether any Trustee  Mortgage Loan File should  include any surety
or guaranty  agreement,  Note Assumption Rider,  buydown  agreement,  assumption
agreement, modification agreement, written assurance or substitution agreement.

        Capitalized  words and  phrases  used herein  shall have the  respective
meanings assigned to them in the above-captioned Trust Agreement.

                              [CUSTODIAN],

                              as custodian

                              By:____________________________

                              Title:_________________________

                                     A-2-1
<PAGE>

                                                                    Exhibit B

                           FORM OF RECORDATION REPORT

                             [____________], 200[_]
[MASTER SERVICER]
[_________________________]
[_________________________]
Attention:  [____________________]
[TRUSTEE]

[_________________________]
[_________________________]
Attention:  [____________________]

               Trust Agreement, dated as of [____________], 200[_]
                      among Saxon Asset Securities Company,
                   [____________________], as Master Servicer,
                    and [____________________]_, as Trustee,
           Mortgage Loan Asset Backed Certificates, Series 200[_]-[_]

Ladies and Gentlemen:

        In accordance with Section 2.02(e) of the Standard Terms,  the Custodian
hereby  notifies you that,  as of the date hereof with respect to the  following
Mortgage Loans, it has not received the indicated documents.

        If a Security Instrument for any Mortgage Loan has not been recorded and
the original  recorded  Security  Instrument or a copy of such recorded Security
Instrument with such evidence of recordation certified to be true and correct by
the  appropriate  governmental  recording  office has not been  delivered to the
Trustee  (or to a  Custodian  on its  behalf),  the  Seller or  Servicer  may be
required  to  purchase  such  Mortgage  Loan  from the  Trustee  if such  defect
materially and adversely  affects the value of the Mortgage Loan or the interest
of the Trust therein.

        [If an  Assignment  to the  Trustee or a  Custodian  on its  behalf,  as
applicable,  of the  Seller's  interest  in a Security  Instrument  has not been
recorded  within one year of the Closing Date,  the Seller or Servicer  shall be
required to (i) purchase the related  Mortgage  Loan from the Trustee or (ii) if
there have been no  defaults  in the Monthly  Payments  on such  Mortgage  Loan,
deposit an amount equal to the Purchase Price into an escrow account  maintained
by the Trustee.]



                                        Documents Not Received
                      __________________________________________________________

                                                         Original Recorded

  Saxon Loan Number         Original Recorded               Assignment of

                           Security Instrument           Security Instrument
_____________________   _________________________    ___________________________
                        or certified copy thereof     or certified copy thereof




               *Also required with regard to any intervening Assignments.

                              [TRUSTEE],

                              as Trustee

                              By:____________________________

                              Title:_________________________

                                      B-1
<PAGE>

                                                                    Exhibit C

                            FORM OF REMITTANCE REPORT

                         Saxon Asset Securities Company

        Trust:  Mortgage Loan Asset Backed Certificates, Series 200[_]-[_]

        Distribution Date:  [____________], 200[_]

        Reporting Month:  [____________] 200[_]

               The following  class,  series and collateral  information will be
included on each Remittance Report, as appropriate:

<TABLE>
<CAPTION>


Class Level                         Collateral Level                        Series Level
- -----------                         ----------------                        ------------
<S>     <C>

Class Name                           Asset Proceeds Account -               Scheduled Principal

Pass-Through Rate                      Deposits and Withdrawals             Unscheduled Principal

Beginning Balance                    Balance Information for                Scheduled Interest

Interest Distribution                  Other Accounts                       Beginning Loan Count

Principal Distribution               Advances on Delinquencies              Ending Loan Count

Realized Losses                      Beginning Balance                      Realized Losses

Ending Balance                       Interest Distribution                  Weighted Average Maturity

Aggregate Realized Losses            Principal Distribution                    (WAM)

Original Balance                     Realized Losses                        Weighted Average

Record Date                          Ending Balance                         Mortgage Note Rate

Interest Distribution Factor         Total Distribution                     Total Distribution

Principal Distribution Factor        Aggregate Realized Losses              Weighted Average Net Rate

Remaining Principal Factor           Original Balance                       Weighted Average Pass-

Scheduled Principal                  Remaining Principal Factor               Through Rate

Unscheduled Principal                Scheduled Principal                    Delinquency Statistics

Current Interest                     Unscheduled Principal                     - 30, 60, and 90 day

Recovery/(Shortfall)                 Current Interest                          delinquencies; foreclosures

Accretion                            Recovery/(Shortfall)                      and REO's

                                     Accretion
</TABLE>

                                      C-1
<PAGE>

                                                                     Exhibit D

                  FORM OF RULE 144A AGREEMENT-QIB CERTIFICATION

                         SAXON ASSET SECURITIES COMPANY

     MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 200[_]-[_], CLASS [___]

                             [____________], 200[_]

[TRUSTEE]
[_________________________]
[_________________________]
Attention:  [____________________]

[MASTER SERVICER] [CERTIFICATE REGISTRAR]
[_________________________]
[_________________________]
Attention:  [____________________]
Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060

Attention:  [____________________]

Ladies and Gentlemen:

         In  connection  with the  purchase on the date hereof of the  captioned
Certificates (the "Purchased Certificates"),  the undersigned (the "Transferee")
hereby  certifies and covenants to the transferor,  Saxon,  the Master Servicer,
the Trustee and the Trust as follows:

         1. The Transferee is a "qualified  institutional buyer" as that term is
defined in Rule 144A ("Rule 144A") promulgated under the Securities Act of 1933,
as amended (the "Securities Act") and has completed the form of certification to
that effect  attached  hereto as Annex A1 (if the Transferee is not a registered
investment  company) or Annex A2 (if the  Transferee is a registered  investment
company).  The Transferee is aware that the sale to it is being made in reliance
on Rule 144A.

         2. The Transferee  understands that the Purchased Certificates have not
been  registered  under the Securities Act or registered or qualified  under any
state  securities  laws and that no transfer  may be made  unless the  Purchased
Certificates  are registered under the Securities Act and under applicable state
law or unless an exemption from such  registration is available.  The Transferee
further  understands that neither Saxon,  the Master  Servicer,  the Certificate
Registrar,  the Paying Agent,  the Trustee nor the Trust is under any obligation
to  register  the  Purchased   Certificates  or  make  an  exemption  from  such
registration available.

         3. The Transferee is acquiring the Purchased  Certificates  for its own
account or for the account of a "qualified institutional buyer," and understands
that such Purchased  Certificates may be resold, pledged or transferred only (a)
to a person reasonably believed to be such a qualified  institutional buyer that
purchases  for its own account or for the  account of a qualified  institutional
buyer to whom notice is given that the resale,  pledge or transfer is being made
in reliance on Rule 144A, or (b) pursuant to another exemption from registration
under  the  Securities  Act and  under  applicable  state  securities  laws.  In
addition, such transfer may be subject to additional restrictions,  as set forth
in Section 5.05 of the Standard Terms to the Trust Agreement.

         4. The  Transferee  has been  furnished  with all  information  that it
requested regarding (a) the Purchased Certificates and distributions thereon and
(b) the Trust Agreement referred to below.

         5. If  applicable,  the  Transferee  has complied or will comply in all
material  respects  with  applicable   regulatory  guidelines  relating  to  the
ownership of mortgage derivative products.

                                      D-1
<PAGE>

         All  capitalized  terms used but not otherwise  defined herein have the
respective  meanings  assigned  thereto  in the  Trust  Agreement,  dated  as of
[____________],  200[_],  which  incorporates  by reference  the Standard  Terms
thereto,  among Saxon Asset  Securities  Company,  the Master  Servicer  and the
Trustee, pursuant to which the Purchased Certificates were issued.

         IN  WITNESS  WHEREOF,   the  undersigned  has  caused  this  Rule  144A
Agreement--QIB  Certification to be executed by a duly authorized representative
this [____] day of [____________], 200[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Title:_________________________

                                      D-2
<PAGE>

                                                        Annex A1 to Exhibit D

             TRANSFEREES OTHER THAN REGISTERED INVESTMENT COMPANIES

         1. As  indicated  below, the  undersigned  is  the  President,  Chief
Financial Officer,  Senior  Vice  President  or  other executive officer of the
Transferee.

         2. The Transferee is a "qualified  institutional buyer" as that term is
defined in Rule 144A ("Rule 144A") promulgated under the Securities Act of 1933,
as amended  (the  "Securities  Act"),  because  (a) the  Transferee  owns and/or
invests on a discretionary  basis at least $100,000,000 in securities or, if the
Transferee is a dealer,  the Transferee  owns and/or invests on a  discretionary
basis at least  $10,000,000 in securities.  The Transferee owned and/or invested
on a discretionary basis at least  $[____________] in securities (except for the
excluded  securities  referred to in  paragraph 3 below) as of  [_____________],
200[_]  [specify a date on or since the end of the  Transferee's  most  recently
ended fiscal year] (such amount being  calculated in accordance  with Rule 144A)
and (b) the Transferee meets the criteria listed in the category marked below.

         _____    Corporation.  etc. The Transferee is an organization described
                  in Section 501(c) (3) of the Internal Revenue Code of 1986, as
                  amended,  a  corporation  (other  than a bank  as  defined  in
                  Section 3(a) (2) of the  Securities  Act or a savings and loan
                  association or other similar institution referenced in Section
                  3(a)  (5) (A) of the  Securities  Act),  a  partnership,  or a
                  Massachusetts or similar business trust.

         ____     Bank.  The  Transferee  (a)  is a  national  bank  or  banking
                  institution  as defined in Section 3(a) (2) of the  Securities
                  Act and is organized  under the laws of a state,  territory or
                  the District of Columbia.  The business of the  Transferee  is
                  substantially  confined  to banking and is  supervised  by the
                  appropriate state or territorial banking commission or similar
                  official or is a foreign bank or equivalent  institution,  and
                  (b) has an  audited  net  worth  of at  least  $25,000,000  as
                  demonstrated in its latest annual financial statements as of a
                  date  not  more  than 16  months  preceding  the  date of this
                  certification in the case of a U.S. bank, and not more than 18
                  months preceding the date of this certification in the case of
                  a  foreign  bank or  equivalent  institution,  a copy of which
                  financial statements is attached hereto.

         _____    Saving  and  Loan.  The  Transferee  is  a  savings  and  loan
                  association, building and loan association,  cooperative bank,
                  homestead  association  or similar  institution  referenced in
                  Section 3(a) (5) (A) of the Securities  Act. The Transferee is
                  supervised and examined by a state or federal authority having
                  supervisory  authority  over  any  such  institutions  or is a
                  foreign savings and loan association or equivalent institution
                  and has an  audited  net  worth  of at  least  $25,000,000  as
                  demonstrated in its latest annual financial statements as of a
                  date  not  more  than 16  months  preceding  the  date of this
                  certification   in  the  case  of  a  U.S.  savings  and  loan
                  association  or  similar  institution,  and not  more  than 18
                  months preceding the date of this certification in the case of
                  a  foreign   savings  and  loan   association   or  equivalent
                  institution,  a copy of which financial statements is attached
                  hereto.

         _____    Broker-dealer. The Transferee is a dealer registered pursuant
                  to Section 15 of  the  Certificates  Exchange Act of 1934, as
                  amended (the "1934 Act").

         _____    Insurance  Company.  The Transferee is an insurance company as
                  defined in Section 2(13) of the Securities  Act, whose primary
                  and predominant  business activity is the writing of insurance
                  or the reinsuring of risks underwritten by insurance companies
                  and  which  is  subject  to   supervision   by  the  insurance
                  commissioner  or a  similar  official  or  agency  of a state,
                  territory or the District of Columbia.

         _____    State or Local Plan. The Transferee is a plan  established and
                  maintained  by a state,  its  political  subdivisions,  or any
                  agency  or   instrumentality  of  a  state  or  its  political
                  subdivisions, for the benefit of its employees.

         _____    ERISA Plan. The Transferee is an employee  benefit plan within
                  the  meaning  of  Title I of the  Employee  Retirement  Income
                  Certificate Act of 1974, as amended.

                                     D-1-1
<PAGE>

         _____    Investment Adviser. The Transferee is an investment  adviser
                  registered under  the  Investment  Advisers  Act of  1940, as
                  amended.

         _____    Other. The Transferee qualifies as a "qualified  institutional
                  buyer" as  defined  in Rule  144A on the basis of facts  other
                  than  those  listed  in any  of the  entries  above.  If  this
                  response is marked,  the Transferee must certify on additional
                  pages,  to be  attached to this  certification,  to facts that
                  satisfy  the  Servicer  that the  Transferee  is a  "qualified
                  institutional buyer" as defined in Rule 144A.

         3. The term "securities" as used herein does not include (a) securities
of issuers that are affiliated with the Transferee,  (b) securities constituting
the whole or part of an unsold  allotment to or  subscription by the Transferee,
if the  Transferee  is a dealer,  (c) bank  deposit  notes and  certificates  of
deposit,  (d) loan  participations,  (e) repurchase  agreements,  (f) securities
owned but subject to a repurchase agreement and (g) currency,  interest rate and
commodity swaps.

         4. For purposes of determining the aggregate amount of securities owned
and/or invested on a discretionary basis by the Transferee,  the Transferee used
the cost of such  securities  to the  Transferee  and did not include any of the
securities referred to in the preceding paragraph.  Further, in determining such
aggregate  amount,  the  Transferee  may  have  included   securities  owned  by
subsidiaries of the Transferee,  but only if such  subsidiaries are consolidated
with the  Transferee in its  financial  statements  prepared in accordance  with
generally  accepted  accounting  principles  and  if  the  investments  of  such
subsidiaries  are  managed  under  the  Transferee's  direction.  However,  such
securities were not included if the Transferee is a majority-owned, consolidated
subsidiary of another  enterprise  and the  Transferee is not itself a reporting
company under the 1934 Act.

         5. The Transferee  acknowledges  that it is familiar with Rule 144A and
understands  that the  Transferor  and other  parties  related to the  Purchased
Certificates are relying and will continue to rely on the statements made herein
because  one or more sales to the  Transferee  may be made in  reliance  on Rule
144A.

         6.       Will the Transferee be purchasing   YES     NO
the Purchased Certificates only for the Transferee's own account?

                  If  the  answer  to  the  foregoing   question  is  "NO",  the
         Transferee  agrees that, in connection  with any purchase of securities
         sold to the Transferee for the account of a third party  (including any
         separate  account) in reliance on Rule 144A, the  Transferee  will only
         purchase  for the  account  of a  third  party  that  at the  time is a
         "qualified  institutional  buyer"  within the meaning of Rule 144A.  In
         addition,  the Transferee  agrees that the Transferee will not purchase
         securities  for a third  party  unless the  Transferee  has  obtained a
         current  representation  letter  from such third  party or taken  other
         appropriate steps contemplated by Rule 144A to conclude that such third
         party  independently  meets the definition of "qualified  institutional
         buyer" set forth in Rule 144A.

         7. The  Transferee  will  notify  each of the  parties  to  which  this
certification is made of any changes in the information and conclusions  herein.
Until  such  notice  is  given,  the  Transferee's  purchase  of  the  Purchased
Certificates  will constitute a reaffirmation  of this  certification  as of the
date of such purchase.  In addition,  if the Transferee is a bank or savings and
loan as provided  above,  the  Transferee  agrees  that it will  furnish to such
parties  updated  annual  financial   statements   promptly  after  they  become
available.

                                     D-1-2
<PAGE>

         IN WITNESS  WHEREOF,  the undersigned has caused this certificate to be
executed   by  its  duly   authorized   representative   this   [____]   day  of
[____________], 200[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

                                    Date:__________________________

      Saxon Asset Securities Company,

      Mortgage Loan Asset Backed Certificates, Series 200[_]-[_], Class [___]

                                     D-1-3
<PAGE>

                                                        Annex A2 to Exhibit D

              TRANSFEREES THAT ARE REGISTERED INVESTMENT COMPANIES
              ----------------------------------------------------

         1.  As  indicated  below,  the  undersigned  is  the  President,  Chief
Financial  Officer  or  Senior  Vice  President  of the  entity  purchasing  the
Purchased  Certificates  (the  `Transferee")  or, if the Transferee is part of a
Family of Investment  Companies (as defined in paragraph 3 below), is an officer
of the related investment adviser (the "Adviser").

         2. The Transferee is a "qualified  institutional buyer" as that term is
defined in Rule 144A ("Rule 144A") promulgated under the Securities Act of 1933,
as amended (the "Securities  Act"),  because (a) the Transferee is an investment
company (a  "Registered  Investment  Company")  registered  under the Investment
Company Act of 1940,  as amended (the "1940 Act") and (b) as marked  below,  the
Transferee alone, or the Transferee's Family of Investment  Companies,  owned at
least $100,000,000 in securities (other than the excluded securities referred to
in paragraph 4 below) as of  [____________],  200[_] [specify a date on or since
the end of the  Transferee's  most recently ended fiscal year].  For purposes of
determining the amount of securities owned by the Transferee or the Transferee's
Family of Investment Companies, the cost of such securities to the Transferee or
the Transferee's Family of Investment Companies was used.

         _____    The Transferee owned $[____________] in securities (other than
                  the excluded  securities  referred to in paragraph 4 below) as
                  of the end of the  Transferee's  most recent fiscal year (such
                  amount being calculated in accordance with Rule 144A).

         _____    The  Transferee  is part of a Family of  Investment  Companies
                  which owned in the  aggregate  $[____________]  in  securities
                  (other than the excluded securities referred to in paragraph 4
                  below) as of the end of the  Transferee's  most recent  fiscal
                  year (such amount being  calculated  in  accordance  with Rule
                  144A).

         3. The term "Family of  Investment  Companies" as used herein means two
or more Registered Investment Companies except for a unit investment trust whose
assets consist solely of shares of one or more Registered  Investment  Companies
(provided that each series of a "series company,  as defined in Rule 18f-2 under
the 1940 Act, shall be deemed to be a separate investment company) that have the
same investment  adviser (or, in the case of a unit investment  trust,  the same
depositor) or investment advisers (or depositors) that are affiliated (by virtue
of  being  majority-owned  subsidiaries  of  the  same  parent  or  because  one
investment adviser is a majority-owned subsidiary of the other).

         4. The term "securities" as used herein does not include (a) securities
of  issuers  that  are  affiliated  with  the  Transferee  or  are  part  of the
Transferee's  Family  of  Investment  Companies,  (b)  bank  deposit  notes  and
certificates of deposit, (c) loan participations, (d) repurchase agreements, (e)
securities  owned  but  subject  to a  repurchase  agreement  and (f)  currency,
interest rate and commodity swaps.

         5. The Transferee is familiar with Rule 144A and  understands  that the
parties to which this  certification is being made are relying and will continue
to  rely  on the  statements  made  herein  because  one or  more  sales  to the
Transferee  will be in reliance on Rule 144A. In addition,  the Transferee  will
only purchase for the Transferee's own account.

         6. The undersigned will notify the parties to which this  certification
is made of any changes in the  information and  conclusions  herein.  Until such
notice, the Transferee's purchase of the Purchased  Certificates will constitute
a reaffirmation of this  certification by the undersigned as of the date of such
purchase.

                                     D-2-1
<PAGE>

         IN WITNESS  WHEREOF,  the undersigned has caused this certificate to be
executed by its duly authorized  representative  this [____] of  [____________],
200[_].

                                    [TRANSFEREE OR ADVISOR]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

                                    Date:__________________________

         Saxon Asset Securities Company,

         Mortgage Loan Asset Backed Certificates, Series 200[_]-[_], Class [___]

                                    IF AN ADVISER:

                                    Print Name of Transferee

                                    Date:__________________________

                                     D-2-2
<PAGE>

                                                                    Exhibit E

                          FORM OF TRANSFEREE AGREEMENT
                         SAXON ASSET SECURITIES COMPANY
     MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 200[_]-[_], CLASS [___]

                             [____________], 200[_]

[TRUSTEE]
[_________________________]
[_________________________]
Attention:  [____________________]

[MASTER SERVICER] [CERTIFICATE REGISTRAR]
[_________________________]
[_________________________]
Attention:  [____________________]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]

Ladies and Gentlemen:

         In  connection  with the  purchase on the date hereof of the  captioned
Certificates (the "Purchased Certificates"),  the undersigned (the "Transferee")
hereby  certifies and covenants to the transferor,  Saxon,  the Master Servicer,
the Trustee and the Trust as follows:

         1.       Representations and Warranties. The Transferee represents and
                  warrants:

                  (a) The Transferee is duly organized,  validly existing and in
         good  standing  under  the  laws  of  the  jurisdiction  in  which  the
         Transferee  is  organized,  is  authorized  to invest in the  Purchased
         Certificates  and to enter into this  Agreement,  and has duly executed
         and delivered this Agreement.

                  (b) The Transferee is acquiring the Purchased Certificates for
         its own account as principal and not with a view to the distribution of
         the  Purchased  Certificates,  in  whole or in part,  in  violation  of
         Section 5 of the  Securities  Act of 1933, as amended (the  "Securities
         Act").

                  (c) The Transferee is an  "Accredited  Investor" as defined in
         Rule 501(a) (1), (2), (3) or (7) of  Regulation D under the  Securities
         Act.

                  (d) The  Transferee  has  knowledge in financial  and business
         matters  and is  capable  of  evaluating  the  merits  and  risks of an
         investment in the Purchased  Certificates;  the  Transferee  has sought
         such accounting, legal and tax advice as it has considered necessary to
         make an informed  investment  decision;  and the  Transferee is able to
         bear the economic risk of an  investment in the Purchased  Certificates
         and can afford a complete loss of such investment;

                  (e) The  Transferee  confirms that Saxon has made available to
         the Transferee the opportunity to ask questions of, and receive answers
         from, Saxon concerning Saxon, the Trust, the purchase by the Transferee
         of the Purchased  Certificates and all matters relating thereto, and to
         obtain additional  information relating thereto that Saxon possesses or
         can acquire without unreasonable effort or expense.

         2.       Covenants.  The Transferee Covenants:

                  (a) The  Transferee  will not make a  public  offering  of the
         Purchased  Certificates,  and will not reoffer or resell the  Purchased

                                      E-1
<PAGE>

         Certificates in a manner that would render the issuance and sale of the
         Purchased Certificates,  whether considered together with the resale or
         otherwise,  a violation of the Securities Act, or any state  securities
         or "Blue Sky" laws or require registration pursuant thereto;

                  (b) The  Transferee  agrees that, in its capacity as holder of
         the Purchased Certificates,  it will assert no claim or interest in the
         Mortgage  Loans by reason of owning the  Purchased  Certificates  other
         than with respect to amounts that may be properly and actually  payable
         to the Transferee  pursuant to the terms of the Trust Agreement and the
         securities; and

                  (c) If applicable,  the Transferee will comply in all material
         respects with respect to the  Purchased  Certificates  with  applicable
         regulatory  guidelines relating to the ownership of mortgage derivative
         products.

         3.       Transfer Restrictions.

                  (a) The Transferee understands that the Purchased Certificates
         have not been  registered  under the  Securities  Act or  registered or
         qualified  under any state  securities laws and that no transfer may be
         made  unless  the  Purchased  Certificates  are  registered  under  the
         Securities  Act and under  applicable  state law or unless an exemption
         from such  registration  is  available.  If so  requested by the Master
         Servicer  or the  Trustee,  the  Transferee  and the  transferor  shall
         certify to Saxon, the Master Servicer and the Trustee as to the factual
         basis for the registration or qualification  exemption relied upon. The
         Transferee further understands that neither Saxon, the Master Servicer,
         the  Trustee  nor the Trust is under any  obligation  to  register  the
         Purchased  Certificates  or make an  exemption  from such  registration
         available.

                  (b) In the event that the  transfer is to be made within three
         years  of the  date  the  Purchased  Certificates  were  acquired  by a
         non-Affiliate  of Saxon from Saxon or an Affiliate of Saxon, the Master
         Servicer or the Trustee may require an Opinion of Counsel  (which shall
         not be an expense of Saxon,  the Master  Servicer or the Trustee)  that
         such transfer is not required to be registered under the Securities Act
         or state securities laws.

                  (c) Any Certificateholder desiring to effect a transfer shall,
         and does hereby agree to,  indemnify Saxon, the Master Servicer and the
         Trustee  against any  liability  that may result if the transfer is not
         exempt under federal or applicable state securities laws.

                  (d)  The  transfer  of  the  Certificates  may be  subject  to
         additional  restrictions,  as set forth in Section 5.05 of the Standard
         Terms of the Trust Agreement.

         All  capitalized  terms used but not otherwise  defined herein have the
respective  meanings  assigned  thereto  in the  Trust  Agreement,  dated  as of
[____________],  200[_],  which  incorporates  by reference  the Standard  Terms
thereto,  among Saxon Asset  Securities  Company,  the Master  Servicer  and the
Trustee, pursuant to which the Purchased Certificates were issued.

                                      E-2
<PAGE>

         IN  WITNESS  WHEREOF,   the  undersigned  has  caused  this  Transferee
Agreement to be executed by its duly authorized  representative as of the [____]
day of [____________], 200[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________


                                      E-3
<PAGE>

                                                                    Exhibit F

                         FORM OF BENEFIT PLAN AFFIDAVIT

Re:      Saxon Asset Securities Company
         Series 200[_]-[_] Trust (the "Trust")
         Mortgage Loan Asset Backed Certificates, Class [___]

STATE OF [____________]
                           ss
CITY OF [_____________]

         Under penalties of perjury,  I, the  undersigned,  declare that, to the
best of my  knowledge  and  belief,  the  following  representations  are  true,
correct, and complete.

         1. I am a duly authorized officer of [____________]  (the "Purchaser"),
whose taxpayer identification number is [____________], and on behalf of which I
have the authority to make this affidavit.

         2.  That  the   Purchaser  is  acquiring  a  Class  [___]   Certificate
representing an interest in the Trust,  certain assets of which one or more real
estate  mortgage  investment  conduit  ("REMIC")  elections are to be made under
Section 860D of the Internal Revenue Code of 1986, as amended (the "Code").

         3.       The Purchaser either:

                  (i) (A) is not a Plan  Investor  and (B)  either (I) is not an
         insurance company or (II) is an insurance  company,  in which case none
         of the funds used by the Purchaser in  connection  with its purchase of
         the  Certificates  constitute  plan assets as defined in the Plan Asset
         Regulations  ("Plan Assets") and its purchase of the Certificates shall
         not result in the  Certificates or the assets of the Trust being deemed
         to be Plan Assets;

                  (ii) is an insurance  company and either (A)  represents  that
         the funds used to purchase the  Certificates  are held in an "insurance
         company pooled  separate  account"  within the meaning of United States
         Department of Labor Prohibited  Transaction Class Exemption 90-1 ("PTCE
         90-1")  and that each of the  applicable  conditions  set forth in PTCE
         90-1  are  met  with  respect  to  the  purchase  and  holding  of  the
         Certificates,  or (B)  represents  that the funds used to purchase  the
         Certificates  are held in an  "insurance  company  general  account" as
         defined in United  States  Department of Labor  Prohibited  Transaction
         Class  Exemption  95-60 ("PTCE  95-60") and that each of the applicable
         conditions set forth in PTCE 95-60 are met with respect to the purchase
         and holding of the Certificates; or

                  (iii) has provided a Benefit  Plan  Opinion, obtained at  the
         Transferee's expense.

         All capitalized  terms used but not otherwise defined herein shall have
the  meanings  assigned  to such  terms  in the  Trust  Agreement,  dated  as of
[____________],  200[_],  which  incorporates  by reference  the Standard  Terms
thereto.

                                      F-1
<PAGE>

         IN WITNESS  WHEREOF,  the  undersigned  has caused  this  Benefit  Plan
Affidavit to be executed by its duly authorized  representative as of the [____]
day of [____________], 200[_].

                                    [PURCHASER]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

         Personally appeared before me  [____________________],  known or proved
to me to be the same person who executed the  foregoing  instrument  and to be a
[____________________]  of the Purchaser,  and acknowledged to me that he or she
executed  the  same as his or her free act and deed and as the free act and deed
of the Purchaser.

         Subscribed  and sworn  before  me this  [____]  day of  [____________],
200[_].

                                    ________________________________
                                    Notary Public

         My commission expires the [____] day of [____________], 200[_].

                                      F-2
<PAGE>

                                                                       Exhibit G

                      FORM OF RESIDUAL TRANSFEREE AGREEMENT
                         SAXON ASSET SECURITIES COMPANY
      MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 200[_]-[_], CLASS [R]

                             [____________], 200[_]

[TRUSTEE]
[_________________________]
[_________________________]
Attention:  [____________________]

[MASTER SERVICER] [CERTIFICATE REGISTRAR]
[_________________________]
[_________________________]
Attention:  [____________________]

Saxon Asset Securities Company
4880 Cox Road
Glen Allen, Virginia 23060
Attention:  [____________________]

Ladies and Gentlemen:

         In  connection  with the  purchase on the date hereof of the  captioned
Certificates (the "Residual  Certificates"),  the undersigned (the "Transferee")
hereby  certifies and covenants to the transferor,  Saxon,  the Master Servicer,
the Trustee, and the Trust as follows:

         1.       Representations and Warranties. The Transferee represents and
                  warrants:

                  (a) The Transferee's taxpayer identification number is as
         set forth on the signature page hereof;

                  (b) The Transferee is duly organized,  validly existing and in
         good  standing  under  the  laws  of  the  jurisdiction  in  which  the
         Transferee  is  organized,  is  authorized  to invest  in the  Residual
         Certificates  and to enter into this  Agreement,  and has duly executed
         and delivered this Agreement;

                  (c) The Transferee represents that (i) it understands that the
         Residual  Certificates  represent  for  federal  income tax  purposes a
         "residual  interest"  in one or more real  estate  mortgage  investment
         conduits  (each,  a "REMIC")  and that,  as the holder of the  Residual
         Certificates,  it will be required to take into account, in determining
         its taxable  income,  its pro rata share of the taxable  income of each
         such REMIC,  (ii) it  understands  that it may incur federal income tax
         liabilities with respect to the Residual  Certificates in excess of any
         cash flows  generated by such Residual  Certificates,  (iii) it has the
         financial  wherewithal and intends to pay any tax imposed on the income
         that it derives from the  Certificates  as they become due, and (iv) it
         has  historically  paid its debts as they became due and intends to pay
         its debts as they become due in the future;

                  (d) The Transferee (i) has knowledge in financial and business
         matters  and is  capable  of  evaluating  the  merits  and  risks of an
         investment  in  the  Residual   Certificates,   (ii)  has  sought  such
         accounting,  legal,  and tax advice as it has  considered  necessary to
         make an  informed  investment  decision,  and (iii) is able to bear the
         economic  risk of an investment  in the Residual  Certificates  and can
         afford a complete loss of such investment;

                  *(e) The Transferee is acquiring the Residual Certificates for
         its own  account  as  principal  and not with a view to the  resale  or
         distribution thereof, in whole or in part, in violation of Section 5 of
         the Securities Act of 1933, as amended (the "Securities Act"); and

                                      G-1
<PAGE>

                  *(f) The Transferee  confirms that Saxon has made available to
         the Transferee the opportunity to ask questions of, and receive answers
         from, Saxon concerning Saxon, the Trust, the purchase by the Transferee
         of the Residual  Certificates and all matters relating thereto,  and to
         obtain additional  information relating thereto that Saxon possesses or
         can acquire without unreasonable effort or expense.

         2.       Covenants.  The Transferee covenants:

                  *(a) The  Transferee  will not make a public  offering  of the
         Residual  Certificates,  and will not  reoffer or resell  the  Residual
         Certificates in a manner that would render the issuance and sale of the
         Residual  Certificates  whether considered  together with the resale or
         otherwise,  a violation of the Securities Act, or any state  securities
         or "Blue Sky" laws or require registration pursuant thereto;

                  (b) The Transferee agrees that, in its capacity as a holder of
         the Residual  Certificates,  it will assert no claim or interest in the
         Mortgage Loans by reason of owning the Residual Certificates other than
         with respect to amounts  that may be properly  and actually  payable to
         the  Transferee  pursuant to the terms of the Trust  Agreement  and the
         Certificates;

                  (c) If applicable,  the Transferee will comply with respect to
         the Residual  Certificates  in all material  respects  with  applicable
         regulatory  guidelines relating to the ownership of mortgage derivative
         products;

                  (d) Upon notice thereof,  the Transferee  agrees to any future
         amendment  to the  provisions  of the Trust  Agreement  relating to the
         transfer of the Residual  Certificates  (or any interest  therein) that
         counsel  to Saxon or the Trust may deem  necessary  to ensure  that any
         such  transfer  will not  result  in the  imposition  of any tax on the
         Trust;

                  (e) The Transferee  hereby agrees that the Master  Servicer or
         an  affiliate  thereof  will (i)  supervise  or  engage  in any  action
         necessary or advisable to preserve the status of each related  REMIC as
         a REMIC,  (ii) be, and perform the  functions of, each such REMIC's tax
         matters person ("TMP"), and (iii) employ on a reasonable basis counsel,
         accountants,  and professional  assistance to aid in the preparation of
         tax returns or the performance of the above;

                  (f) The Transferee hereby agrees to cooperate with the TMP and
         to take any action  required of it by the REMIC  Provisions in order to
         create or maintain the REMIC status of each related REMIC;

                  (g) The  Transferee  hereby  agrees  that it will not take any
         action that could  endanger  the REMIC  status of any related  REMIC or
         result in the  imposition of tax on any such REMIC unless  counsel for,
         or acceptable to, the TMP has provided an opinion that such action will
         not result in the loss of such REMIC status or the  imposition  of such
         tax, as applicable;

                  (h)  The  Transferee  hereby  agrees  to be  bound  by all the
         provisions  of the  Trust  Agreement  applicable  to the  holders  of a
         Residual Certificate including,  but not limited to, Section 5.05(c) of
         the  Standard  Terms  to the  Trust  Agreement  (which  relates  to the
         transfer  of  a  Residual  Certificate),  and  acknowledges  that  each
         Residual  Certificate  will bear a legend  setting forth the applicable
         restrictions on transfer;

                  (i) The Transferee  hereby agrees that it shall pay any tax or
         reporting  costs  borne by a REMIC as  result  of its  purchase  of the
         Residual  Certificates or any beneficial  interest therein in violation
         of Section  5.05(c) of the Standard Terms to the Trust Agreement to the
         extent such tax or reporting costs are not paid by the Transferor or by
         the Trustee out of amounts that  otherwise  would have been paid to the
         Transferee;

                  (j)  The  Transferee  hereby  agrees  to  indemnify  and  hold
         harmless Saxon,  the Master Servicer,  the Trustee,  the Trust and each
         other  holder  of a  Residual  Certificate  from  and  against  any tax
         liability  or  reporting  costs  arising  from  its  violation  of  the
         restrictions  on transfer  contained in Section 5.05(c) of the Standard
         Terms  to  the   Trust   Agreement   or  its   breach  of  any  of  its
         representations, warranties, or covenants contained herein; and

                  (k) The  Transferee  agrees  that it will  take no  action  to
         question or invalidate  the interest of the Trust in the Mortgage Loans
         or seek or maintain any claim or interest in the Mortgage  Loans having
         a priority over the interest of the Trust in such Mortgage Loans.

                                      G-2
<PAGE>

The  representations and covenants above marked with an * apply only to Residual
Certificates that are Private Certificates.

         3.  Acknowledgments.

                  (a)  The  Transferee   acknowledges   that,  if  the  Residual
         Certificates are Private  Certificates,  the Residual Certificates have
         not been registered under the Securities Act or registered or qualified
         under any state securities laws and that no transfer may be made unless
         the Purchased  Certificates are registered under the Securities Act and
         under   applicable   state  law  or  unless  an  exemption   from  such
         registration  is available.  The Transferee  further  understands  that
         neither  Saxon,  the  Master  Servicer  nor  the  Trust  is  under  any
         obligation to register the  Certificate  or make an exemption from such
         registration available.

                  (b) The Transferee acknowledges that if a Residual Certificate
         is  transferred  to  a  Non-U.S.  Person,  the  transfer  will  not  be
         recognized  by the  Withholding  Agent (as  defined  below)  unless the
         Withholding  Agent  has  received  from  the  Transferee  an  affidavit
         substantially in the form of Exhibit H-1 attached to the Standard Terms
         to Trust Agreement.

                  (c) The  Transferee  acknowledges  that if any  United  States
         federal  income tax is due at the time a Non-U.S.  Person  transfers  a
         Residual  Certificate,  the Trustee or its  designated  Paying Agent or
         other  person  who is  liable to  withhold  federal  income  tax from a
         distribution on a Residual  Certificate under sections 1441 and 1442 of
         the Code and the  Treasury  regulations  thereunder  (the  "Withholding
         Agent")  may (i)  withhold  an  amount  equal  to the  taxes  due  upon
         disposition  of the  Certificate  from future  distributions  made with
         respect to the  Certificate to the  Transferee  (after giving effect to
         the withholding of taxes imposed on such Transferee),  and (ii) pay the
         withheld  amount to the Internal  Revenue  Service unless  satisfactory
         written evidence of payment of the taxes due by the transferor has been
         provided to the Withholding Agent.

                  (d) The Transferee  acknowledges the Withholding Agent may (i)
         hold  distributions  on  a  Certificate,   without  interest,   pending
         determination  of amounts to be withheld,  (ii) withhold  other amounts
         required to be withheld  pursuant to United States  federal  income tax
         law, if any, from  distributions  that otherwise  would be made to such
         Transferee on each  Certificate it holds, and (iii) pay to the Internal
         Revenue Service all such amounts withheld.

                  (e) The  Transferee  acknowledges  that the transfer of all or
         part of the Residual  Certificates that have "tax avoidance  potential"
         (as  defined in  Treasury  regulations  section  1.860G-3(a)(2)  or any
         successor  provision) to a Non-U.S.  Person will be disregarded for all
         federal  income tax purposes,  and that Treasury  regulations  or other
         administrative guidance issued by the Treasury may effectively prohibit
         the transfer of the Residual Certificates to Non-U.S. Persons.

                  (f) The  Transferee  acknowledges  that  the  transfer  of the
         Residual  Certificates  to a U.S.  Person will be  disregarded  for all
         federal income tax purposes if a significant purpose of the transfer is
         to impede  the  assessment  or  collection  of the  taxes and  expenses
         associated  with such  Certificates  within  the  meaning  of  Treasury
         regulation section 1.860E-1(c)(1).

         IN WITNESS  WHEREOF,  the  undersigned  has caused this Agreement to be
validly executed by its duly authorized  representative  as of the [____] day of
[____________], 200[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

                                    Taxpayer ID #__________________

                                      G-3
<PAGE>

                                                                  Exhibit H-1

                        FORM OF NON-U.S. PERSON AFFIDAVIT
                       AND AFFIDAVIT PURSUANT TO SECTIONS
                          860D(a)(6)(A) and 86OE(e)(4)
                OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED

Re:      Saxon Asset Securities Company
         Series 200[_]-[_] Trust (the "Trust")
         Mortgage Loan Asset Backed Certificates, Class R

STATE OF [____________]
                           ss:
CITY OF [_____________]

         Under  penalties of perjury,  I, the  undersigned,  declare that to the
best of my knowledge and belief, the following representations are true, correct
and complete:

         1. I am a duly  authorized  officer  of  [__________________________]
(the "Transferee")  and on  behalf of  which I have the  authority to make this
affidavit.

         2.  The  Transferee  is  acquiring  all or a  portion  of the  Class  R
Certificates (the "Residual Certificates"),  which represent a residual interest
in one or more real estate  mortgage  investment  conduits (each, a "REMIC") for
which  elections are to be made under Section 860D of the Internal  Revenue Code
of 1986, as amended (the "Code").

         3. The  Transferee  is a foreign  person within the meaning of Treasury
Regulation  Section  1.860G-3(a)(1)  (i.e., a person other than (i) a citizen or
resident  of the  United  States,  (ii) a  corporation  or  partnership  that is
organized  under the laws of the United  States or any  jurisdiction  thereof or
therein,  or (iii) an estate or trust that is subject to United  States  federal
income  tax  regardless  of the  source of its  income)  who would be subject to
United  States  income tax  withholding  pursuant to Section 1441 or 1442 of the
Code and the Treasury regulations thereunder on income derived from the Residual
Certificates (a "Non-U.S. Person").

         4.  The   Transferee   agrees  that  it  will  not  hold  the  Residual
Certificates  in connection  with a trade or business in the United States,  and
the  Transferee  understands  that it will be subject to United  States  federal
income tax under  sections  871 and 881 of the Code in  accordance  with section
860G of the Code and any  Treasury  regulations  issued  thereunder  on  "excess
inclusions"  that accrue with  respect to the Residual  Certificates  during the
period the Transferee holds the Residual Certificates.

         5. The  Transferee  understands  that the federal  income tax on excess
inclusions  with  respect  to  the  Residual  Certificates  may be  withheld  in
accordance  with section 860G(b) of the Code from  distributions  that otherwise
would be made to the Transferee on the Residual  Certificates and, to the extent
that such tax has not been imposed  previously,  that such tax may be imposed at
the time of  disposition  of any such Residual  Certificate  pursuant to section
860G(b) of the Code.

         6. The  Transferee  agrees (i) to file a timely United  States  federal
income tax return for the year in which disposition of a Residual Certificate it
holds  occurs (or  earlier if  required  by law) and will pay any United  States
federal  income tax due at that time and (ii) if any tax is due at that time, to
provide  satisfactory  written evidence of payment of such tax to the Trustee or
its  designated  paying agent or other person who is liable to withhold  federal
income tax from a distribution on the Residual  Certificates under sections 1441
and 1442 of the Code and the Treasury  regulations  thereunder (the "Withholding
Agent").

         7. The Transferee  understands  that until it provides written evidence
of the payment of tax due upon the disposition of a Residual  Certificate to the

                                     H-1-1
<PAGE>

Withholding  Agent pursuant to paragraph 6 above, the Withholding  Agent may (i)
withhold an amount equal to such tax from future distributions made with respect
to the Residual  Certificate to subsequent  transferees  (after giving effect to
the withholding of taxes imposed on such subsequent  transferees),  and (ii) pay
the withheld amount to the Internal Revenue Service.

         8. The  Transferee  understands  that  (i) the  Withholding  Agent  may
withhold other amounts required to be withheld pursuant to United States federal
income tax law, if any, from  distributions that otherwise would be made to such
transferee on each Residual  Certificate it holds and (ii) the Withholding Agent
may pay to the Internal  Revenue Service  amounts  withheld on behalf of any and
all former holders of each Residual Certificate held by the Transferee.

         9.  The  Transferee   understands  that  if  it  transfers  a  Residual
Certificate  (or any interest  therein) to a United States  Person  (including a
foreign person who is subject to net United States federal income  taxation with
respect to such Residual  Certificate),  the Withholding Agent may disregard the
transfer for federal  income tax purposes if the transfer  would have the effect
of allowing the  Transferee to avoid tax on accrued  excess  inclusions  and may
continue  to  withhold  tax from  future  distributions  as though the  Residual
Certificate were still held by the Transferee.

         10.  The  Transferee   understands   that  a  transfer  of  a  Residual
Certificate  (or any interest  therein) to a Non-U.S.  Person  (i.e.,  a foreign
person who is not subject to net United States  federal  income tax with respect
to such  Residual  Certificate)  will not be recognized  unless the  Withholding
Agent has received from the  transferee an affidavit in  substantially  the same
form as this affidavit containing these same agreements and representations.

         11.    The  Transferee  understands that  distributions on a Residual
Certificate may be delayed, without interest,  pending determination of amounts
to be withheld.

         12. The  Transferee is not a  "Disqualified  Organization"  (as defined
below),  and the  Transferee  is not  acquiring a Residual  Certificate  for the
account of, or as agent or nominee of, or with a view to the  transfer of direct
or indirect record or beneficial ownership to, a Disqualified Organization.  For
the purposes  hereof, a Disqualified  Organization is any of the following:  (i)
the United  States,  any State or  political  subdivision  thereof,  any foreign
government, any international organization,  or any agency or instrumentality of
any of the foregoing;  (ii) any organization (other than a farmer's  cooperative
as defined  in  Section  521 of the Code)  that is exempt  from  federal  income
taxation  (including  taxation  under  the  unrelated  business  taxable  income
provisions  of the  Code);  (iii)  any rural  telephone  or  electrical  service
cooperative  described in Section 1381(a) (2) (C) of the Code; or (iv) any other
entity so designated by Treasury rulings or regulations promulgated or otherwise
in effect as of the date hereof. In addition,  a corporation will not be treated
as an  instrumentality  of the  United  States  or of  any  state  or  political
subdivision  thereof if all its  activities  are  subject  to tax and,  with the
exception of the Federal Home Loan Mortgage Corporation, a majority of its board
of directors is not selected by such governmental unit.

         13. The  Transferee  agrees to consent  to any  amendment  of the Trust
Agreement that shall be deemed necessary by Saxon (upon the advice of counsel to
Saxon) to  constitute a reasonable  arrangement  to ensure that no interest in a
Residual  Certificate  will be owned  directly or indirectly  by a  Disqualified
Organization.

         14. The Transferee  acknowledges that Section 860E(e) of the Code would
impose a substantial tax on the transferor or, in certain  circumstances,  on an
agent for the  Transferee,  with  respect to any transfer of any interest in any
Residual Certificate to a Disqualified Organization.

                                     H-1-2
<PAGE>

         Capitalized  terms used and not otherwise defined herein shall have the
meanings  assigned to them in the Trust Agreement,  dated as of  [____________],
200[_], which incorporates by reference the Standard Terms thereto,  among Saxon
Asset Securities Company, the Master Servicer and the Trustee.

         IN WITNESS  WHEREOF,  the  undersigned has caused this instrument to be
executed  by  its  duly  authorized  representative  as of  the  [____]  day  of
[____________], 200[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

         Personally appeared before me  [____________________],  known or proved
to me to be the same person who executed the  foregoing  instrument  and to be a
[____________________] of the Transferee,  and acknowledged to me that he or she
executed  the  same as his or her free act and deed and as the free act and deed
of the Transferee.

         Subscribed  and sworn  before  me this  [____]  day of  [____________],
200[_].

                                    _________________________________
                                    Notary Public

         My commission expires the [____] day of [____________], 200[_].

                                     H-1-3
<PAGE>

                                                                    Exhibit H-2

                          FORM OF U.S. PERSON AFFIDAVIT
                PURSUANT TO SECTIONS 860D(a)(6)(A) and 860E(e)(4)
                OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED

Re:      Saxon Asset Securities Company
         Series 200[_]-[_] Trust (the "Trust")
         Mortgage Loan Asset Backed Certificates, Class R

STATE OF [____________]
                           ss:
CITY OF [_____________]

         Under  penalties of perjury,  I, the  undersigned,  declare that to the
best of my knowledge and belief, the following representations are true, correct
and complete:

         1.     I  am a  duly  authorized  officer  of  [____________________]
(the "Transferee")  and on  behalf of which I  have the  authority to make this
affidavit.

         2.  The  Transferee  is  acquiring  all or a  portion  of the  Class  R
Certificates (the "Residual Certificates"),  which represent a residual interest
in one or more real estate  mortgage  investment  conduits (each, a "REMIC") for
which  elections are to be made under Section 860D of the Internal  Revenue Code
of 1986, as amended (the "Code").

         3. The  Transferee  either is (i) a citizen or  resident  of the United
States,  (ii) a domestic  partnership or  corporation,  (iii) an estate or trust
that is subject to United States  federal income tax regardless of the source of
its  income,  or (iv) a foreign  person who would be  subject  to United  States
income taxation on a net basis on income derived from the Residual  Certificates
(a "U.S. Person").

         4. The Transferee is a not a  "Disqualified  Organization"  (as defined
below),  and the  Transferee  is not  acquiring a Residual  Certificate  for the
account of, or as agent or nominee of, or with a view to the  transfer of direct
or indirect record or beneficial ownership to, a Disqualified Organization.  For
the purposes  hereof, a Disqualified  Organization is any of the following:  (i)
the United  States,  any state or  political  subdivision  thereof,  any foreign
government, any international organization,  or any agency or instrumentality of
any of the foregoing;  (ii) any organization (other than a farmer's  cooperative
as defined  in  section  521 of the Code)  that is exempt  from  federal  income
taxation  (including  taxation  under  the  unrelated  business  taxable  income
provisions  of the  Code);  (iii)  any rural  telephone  or  electrical  service
cooperative  described in section  1381(a)(2)(C)  of the Code; or (iv) any other
entity so designated by Treasury rulings or regulations promulgated or otherwise
in effect as of the date hereof. In addition,  a corporation will not be treated
as an  instrumentality  of the  United  States  or of  any  state  or  political
subdivision  thereof if all its  activities  are  subject  to tax and,  with the
exception of the Federal Home Loan Mortgage Corporation, a majority of its board
of directors is not selected by such governmental unit.

         5. The  Transferee  agrees to  consent  to any  amendment  of the Trust
Agreement that shall be deemed necessary by Saxon (upon the advice of counsel to
Saxon) to  constitute a reasonable  arrangement  to ensure that no interest in a
Residual  Certificate  will be owned  directly or indirectly  by a  Disqualified
Organization.

         6. The Transferee  acknowledges  that Section 860E(e) of the Code would
impose a substantial tax on the transferor or, in certain  circumstances,  on an
agent for the  Transferee,  with  respect to any transfer of any interest in any
Residual Certificate to a Disqualified Organization.

         Capitalized  terms used and not otherwise defined herein shall have the
meanings  assigned to them in the Trust Agreement,  dated as of  [____________],
200[_], which incorporates by reference the Standard Terms thereto,  among Saxon
Asset Securities Company, the Master Servicer and the Trustee.

                                     H-2-1
<PAGE>

         IN WITNESS  WHEREOF,  the  undersigned has caused this instrument to be
executed  by  its  duly  authorized  representative  as of  the  [____]  day  of
[____________], 200[_].

                                    [TRANSFEREE]

                                    By:____________________________

                                    Name:__________________________

                                    Title:_________________________

         Personally appeared before me  [____________________],  known or proved
to me to be the same person who executed the  foregoing  instrument  and to be a
[____________________] of the Transferee,  and acknowledged to me that he or she
executed  the  same as his or her free act and deed and as the free act and deed
of the Transferee.

         Subscribed  and sworn  before  me this  [____]  day of  [____________],
200[_].

                                    ____________________________________
                                    Notary Public

         My commission expires the [____] day of [____________], 200[_].


                                     H-2-2

<PAGE>

                                                                     Exhibit 5.1

               [LETTERHEAD OF MCGUIRE, WOODS, BATTLE & BOOTHE LLP]


                                April 21, 2000



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


                       Registration Statement on Form S-3

Ladies and Gentlemen:

     We have acted as counsel to Saxon Asset Securities Company, a Virginia
corporation, as seller, and Saxon Mortgage Inc., a Virginia corporation, as
servicer, in connection with the preparation and filing of the registration
statement on Form S-3 (as amended, the "Registration Statement"). The
Registration Statement relates to Asset Backed Certificates (the "Certificates")
to be issued from time to time by trusts to be created by Saxon Asset Securities
Company under trust agreements or other similar agreements to be entered into
between Saxon Asset Securities Company, as depositor, and a trustee (each, a
"Trust Agreement"). Capitalized terms used and not otherwise defined in this
opinion have the meanings assigned to them in the Prospectus (as defined below).

     In this connection, we have examined and relied upon the Registration
Statement, including (i) the prospectus included therein (the "Prospectus"),
(ii) the form of the prospectus supplement (the "Prospectus Supplement"),(iii)
the form of Trust Agreement and (iv) such other documents as we have deemed
necessary for purposes of this opinion.

     In rendering the opinions expressed below, we have assumed the authenticity
of all documents submitted to us as originals and the conformity to original
documents submitted to us as copies. In addition, we have assumed and have not
verified the accuracy as to factual matters of each document we have reviewed.

     We express no opinion as to the laws of any jurisdiction other than the
laws of the State of New York, which govern the Trust Agreements, the
Commonwealth of Virginia and the United States of America.
<PAGE>

     Based upon and subject to the foregoing, we are of the opinion that:

          1.   When, in respect of a series of Certificates, a Trust Agreement
               has been duly authorized by all necessary action and duly
               executed and delivered by all necessary parties for the series,
               the Trust Agreement will be a valid and legally binding
               obligation of Saxon Assets Securities Company; and

          2.   When a Trust Agreement for a series has been duly authorized by
               all necessary action and duly executed and delivered by all
               necessary parties for the series, and when the Certificates of
               the series have been duly executed and authenticated in
               accordance with the provisions of the Trust Agreement and issued
               and sold as contemplated in the Registration Statement and the
               Prospectus, as amended or supplemented, and delivered in
               compliance with Section 5 of the Securities Act of 1933, the
               Certificates will be legally and validly issued, fully paid and
               nonassessable, and the holders of the Certificates will be
               entitled to the benefits of the Trust Agreement.

     We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the reference to McGuire, Woods, Battle & Boothe
LLP under the caption "Legal Matters" in the Prospectus Supplement. We do not
admit by giving this consent that we are in the category of persons whose
consent is required under Section 7 of the Securities Act of 1933, as amended.

                                  Very truly yours,

                                  /s/ McGuire, Woods, Battle & Boothe LLP

<PAGE>

                                                                       Exhibit 8


              [Letterhead of McGuire, Woods, Battle & Boothe LLP]


                                April 21, 2000



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

                       Registration Statement on Form S-3

Ladies and Gentlemen:

     We have acted as special tax counsel to Saxon Asset Securities Company, a
Virginia corporation, as seller, and Saxon Mortgage Inc., a Virginia
corporation, as servicer, in connection with the preparation and filing of the
registration statement on Form S-3 (as amended, the "Registration Statement").
The Registration Statement relates to Asset Backed Certificates (the
"Certificates") to be issued from time to time by trusts to be created by Saxon
Asset Securities Company under trust agreements or other similar agreements to
be entered into between Saxon Asset Securities Company, as depositor and a
trustee (each a "Trust Agreement"). Capitalized terms used and not otherwise
defined in this opinion have the meanings assigned to them in the Prospectus (as
defined below).

     In this connection, we have examined and relied upon the Registration
Statement, including (i) the prospectus included therein (the "Prospectus"),
(ii) the form of the prospectus supplement (the "Prospectus Supplement"), (iii)
the form of Trust Agreement and (iv) such other documents as we have deemed
necessary for purposes of this opinion.

     In rendering the opinion expressed below, we have assumed the authenticity
of all documents submitted to us as originals and the conformity to original
documents submitted to us as copies. In addition, we have assumed and have not
verified the accuracy as to factual matters of each document we have reviewed.

     The opinion expressed herein is based upon the Internal Revenue Code of
1986, as amended, the (the "Code"), administrative rulings, judicial decisions,
proposed, temporary and final Treasury regulations and other applicable
authorities. The statutory provisions, regulations and interpretations upon
which such opinion is based are subject to change, and such
<PAGE>

changes could apply retroactively. In addition, there can be no assurance that
positions contrary to those stated in our opinion will not be asserted by the
Internal Revenue Service.

     Based upon and subject to the foregoing, we hereby confirm that the
statements set forth under the heading "Material Federal Income Tax
Consequences" in the Prospectus, insofar as such statements constitute matters
of law or legal conclusions with respect thereto and except to the extent
qualified therein, constitute our opinion as to the material federal income tax
consequences to the holders of the Certificates, and we expressly adopt them as
such.

     We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the reference to McGuire, Woods, Battle & Boothe
LLP under the caption "Material Federal Income Tax Consequences" in the
Prospectus. We do not admit by giving this consent that we are in the category
of persons whose consent is required under Section 7 of the Securities Act of
1933, as amended.

                                   Very truly yours,

                                   /s/ McGuire, Woods, Battle & Boothe LLP


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