WMF GROUP LTD
10-Q, 1998-08-14
REAL ESTATE AGENTS & MANAGERS (FOR OTHERS)
Previous: OHIO STATE FINANCIAL SERVICES INC, 10QSB, 1998-08-14
Next: 800 TRAVEL SYSTEMS INC, 10QSB, 1998-08-14



<PAGE>   1


                                    FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION


                              Washington, DC 20549


           [X] Quarterly Report Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934


                       For the period ended: June 30, 1998
                                             -------------

                        Commission File Number 000-22567
                                               ---------

                               THE WMF GROUP, LTD.
                               -------------------
             (Exact name of registrant as specified in its charter)


Delaware                                                     54-1647759
- --------------------------------------------------------------------------------
(State or other jurisdiction of                              (I.R.S Employer
incorporation or organization)                               identification no.)


1593 Spring Hill Road, Suite 400, Vienna, Virginia                22182
- --------------------------------------------------------------------------------
(Address of principal executive offices)                        (Zip code)


Registrant's telephone number, including are code (703) 610-1400
                                                  --------------

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934
during the preceding 12 months (or such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days, Yes X  No
                                      ---   ---

Common Stock, $.01 par value, outstanding as of August 14, 1998


                        5,270,796 Shares of Common Stock


<PAGE>   2


                               The WMF GROUP, LTD.

                                    FORM 10-Q

                                      INDEX


<TABLE>
<CAPTION>
Part I           Financial Information
- ------           ---------------------
<S>              <C>                                                                             <C>
Item 1.          Financial  Statements.

                 Consolidated Balance Sheets
                   As of June 30, 1998 (unaudited) and December 31, 1997                          1

                 Consolidated Statements of Operations for the
                   Three Months Ended June 30, 1998 and 1997 (unaudited),
                   Six Months Ended June 30, 1998 and 1997 (unaudited)                            2

                 Consolidated Statements of Cash Flows for the
                   Six Months Ended June 30, 1998 and 1997 (unaudited)                            3

                 Notes to Unaudited Consolidated Financial Statements                             4

Item 2.          Management's Discussion and Analysis of Financial Condition and
                 Results of Operations                                                            6


Part II.         Other Information
- --------         -----------------

Item 1.          Legal Proceedings                                                               11

Items 2 - 3      None                                                                            11

Item 4.          Submission of Matter to a Vote of Security Holders.                             11

Item 5.          Other information                                                               12

Item 6.          Exhibits and Reports on Form 8-K                                                12

Signatures                                                                                       13
</TABLE>


<PAGE>   3


PART I

ITEM 1.  FINANCIAL STATEMENTS

                               The WMF GROUP, LTD.
                           Consolidated Balance Sheets
                  (dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                           As of             As of
                                                                        June 30,     December  31,
                                                                            1998              1997
                                                                            ----              ----
                                                                     (Unaudited)
<S>                                                                  <C>             <C>
                                ASSETS

Cash and cash equivalents                                                $14,583           $10,786
Restricted cash equivalents                                                1,697             1,576
Mortgage-backed securities, at amortized cost, pledged                     3,829             3,851
Mortgage loans held for sale, pledged                                    362,116            49,431
Principal, interest and other servicing advances                           3,058             2,631
Furniture, equipment and leasehold improvements, net                       3,674             2,299
Servicing rights, net                                                     27,776            26,796
Goodwill, net                                                             22,174            18,465
Other assets                                                               5,957             3,496
                                                                        --------          --------
                                    Total assets                        $444,864          $119,331
                                                                        ========          ========



                 LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:

    Accounts payable and accrued expenses                                 $5,926            $5,730
    Warehouse lines of credit                                            347,453            48,743
    Servicing acquisition line of credit                                   4,962             5,462
    Revolving credit facility                                             23,348             5,699
    Deferred fees                                                          9,243             3,600
    Accrued loan servicing losses                                          5,653             5,125
    Other liabilities                                                      4,932             6,147
                                                                        --------          --------
                                         Total liabilities               401,517            80,506
                                                                        --------          --------

Stockholders' equity:

    Common stock, $.01 par value, 25,000,000
      shares authorized; 5,267,025 and 5,042,723 issued and
      outstanding, respectively                                               53                50
    Additional paid-in capital                                            39,352            35,178
    Retained earnings                                                      3,942             3,597
                                                                        --------          --------
                                    Total stockholders' equity            43,347            38,825
                                                                        --------          --------

                                                                        --------          --------
                  Total liabilities and stockholders' equity            $444,864          $119,331
                                                                        ========          ========
</TABLE>


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       1
<PAGE>   4


                               THE WMF GROUP, LTD.
                      Consolidated Statements of Operations
                  (dollars in thousands, except per share data)
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                               Three Months Ended          Six Months Ended
                                                                                    June 30,                    June 30,
                                                                                    --------                    --------
                                                                               1998          1997          1998          1997
                                                                               ----          ----          ----          ----
<S>                                                                          <C>           <C>           <C>           <C>

Revenues:

Servicing fees                                                                $3,607        $2,905        $7,301        $5,631
Gain on sale of mortgage loans, net                                            7,101         3,510        12,334         5,917
Interest income                                                                4,328         1,178         5,484         2,111
Placement fee income                                                           2,076         1,187         4,137         2,312
Other income                                                                   1,216           320         2,360           569
                                                                              ------        ------        ------        ------
           Total Revenues                                                     18,328         9,100        31,616        16,540
                                                                              ------        ------        ------        ------

Expenses:

Salaries and employee benefits                                                 7,614         4,097        13,885         7,654
General and administrative                                                     3,963         1,516         7,036         2,788
Occupancy                                                                        964           510         1,802         1,038
Provision for loan servicing losses                                              273           279           527           453
Interest                                                                       3,280           350         3,858           603
Amortization of servicing rights                                               1,429         1,126         2,503         2,208
Depreciation and amortization                                                    680           406         1,301           739
                                                                              ------        ------        ------        ------
           Total Expenses                                                     18,203         8,284        30,912        15,483
                                                                              ------        ------        ------        ------

Income before income tax expense                                                 125           816           704         1,057
Income tax expense                                                                61           432           359           606
                                                                                  --           ---           ---           ---

Net income                                                                       $64          $384          $345          $451
                                                                                 ===          ====          ====          ====

Net income per share - Basic                                                 $  0.01       $  0.09       $  0.07       $  0.11
                                                                             =======       =======       =======       =======

Net income per share - Diluted                                               $  0.01       $  0.09       $  0.06       $  0.11
                                                                             =======       =======       =======       =======
</TABLE>


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       2
<PAGE>   5


                               THE WMF GROUP, LTD.
                      Consolidated Statements Of Cash Flows
                             (dollars in thousands)
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                                         Six Months            Six Months
                                                                                              Ended                 Ended
                                                                                           June 30,              June 30,
                                                                                               1998                  1997
                                                                                               ----                  ----
<S>                                                                                     <C>                   <C>
Cash flows from operating activities:
Net income                                                                                     $345                  $451
Adjustments to reconcile net income to net cash
    provided by (used in) operating activities:
                 Depreciation and amortization of furniture, equipment
                         and leasehold improvements                                             497                   255
                 Amortization of mortgage servicing rights                                    2,503                 2,208
                 Amortization of goodwill                                                       804                   458
                 Compensation related to stock options                                          160                     -
                 Provision for loan servicing losses                                            527                   453
                 Mortgage loans originated                                              (1,738,380)             (396,201)
                 Mortgage loans sold                                                      1,425,696               414,818
                 Increase in principal, interest and other servicing advances                 (427)                 (265)
                 Increase in due to affiliates                                                    -                   255
                 Increase in restricted cash equivalents                                      (121)                 (188)
                 Decrease (increase) in other assets                                        (2,439)                   329
                 Increase (decrease) in accounts payable and accrued expenses                   196                 (184)
                 Increase in deferred fees                                                    5,643                   485
                 Decrease in other liabilities                                              (1,374)                 (823)

                                                                                          ---------                ------
                 Net cash provided by (used in) operating activities                      (306,370)                22,051
                                                                                          ---------                ------

Cash flows from investing activities:
                 Purchase of furniture, equipment and leasehold improvements                (1,872)                 (385)
                 Purchase of mortgage servicing rights                                        (929)               (1,534)
                 Origination of servicing rights                                            (2,554)               (1,135)
                 Assets acquired and liabilities assumed, net of cash                       (4,513)                     -
                                                                                            -------               -------
                Net cash used in investing activities                                       (9,868)               (3,054)
                                                                                            -------               -------

Cash flows from financing activities:
                 Repayment of servicing acquisition line of credit                            (500)                 (250)
                 Increase (decrease) in warehouse lines of credit, net                      298,710              (19,054)
                 Increase in revolving credit facility                                       17,649                     -
                 Exercise of stock options                                                    4,176                     -

                                                                                            -------              --------
                 Net cash provided by (used in) financing activities                        320,035              (19,304)
                                                                                            -------              --------

                 Net increase (decrease) in cash                                              3,797                 (307)
Cash at beginning of period                                                                  10,786                 6,601
                                                                                            -------                ------
Cash at end of period                                                                       $14,583                $6,294
                                                                                            =======                ======
Supplemental disclosures:
   Cash paid during the period for interest                                                  $2,674                  $337
   Cash paid during the period for income taxes                                                 758                     -
</TABLE>


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       3
<PAGE>   6


                               THE WMF GROUP, LTD.
              Notes to unaudited consolidated financial statements
                  (dollar in thousands, except per share data)


1.  ORGANIZATION:

             The WMF Group, Ltd. (the "Company") is one of the largest
independent commercial mortgage bankers in the United States as measured by
servicing portfolio size based on the 1997 survey published by the Mortgage
Bankers Association of America ("MBA"), is the largest originator of Federal
National Mortgage Association ("Fannie Mae") multifamily loans based on
statistics provided by Fannie Mae, and is the largest originator of Federal
Housing Authority ("FHA") insured multifamily and healthcare loans based on
statistics provided by Department of Housing and Urban Development ("HUD"). The
Company originates, underwrites, structures, places, sells and services
multifamily and commercial real estate loans. With the formation of WMF Capital
Corp. and WMF Carbon Mesa Advisors, Inc. in the first quarter of 1998, the
Company operates a commercial mortgage conduit, manages commercial mortgage
investment funds and provides special asset management services. Through its
relationships with Government Sponsored Enterprises ("GSEs"), investment banks,
life insurance companies, commercial banks and other investors, the Company
provides and arranges financing to owners of multifamily and commercial real
estate on a nationwide basis using both a retail and wholesale network. The
Company generates revenues through origination fees, servicing fees, net
interest income on loans held for sale and placement fees. The Company expects
that securitization trading profits from WMF Capital Corp. and funds management
fees from WMF Carbon Mesa Advisors, Inc. will provide the Company with
additional sources of revenue. During the second quarter of 1998, the Company
invested in a private real estate investment trust ("REIT") designed to invest
in structured commercial loan products. WMF Carbon Mesa Advisors, Inc. will
manage the REIT called Commercial Mortgage Investment Trust ("COMIT").

             The Company is a Delaware corporation formed in October 1992. The
Company has three direct wholly owned subsidiaries: WMF Washington Mortgage
Corp. ("WMF Washington Mortgage") (previously known as Washington Mortgage
Financial Group, Ltd.), WMF Capital Corp., and WMF Carbon Mesa Advisors, Inc.
("WMF Carbon Mesa") which are incorporated under the laws of Delaware. WMF
Washington Mortgage's wholly owned subsidiaries are WMF Huntoon, Paige
Associates Limited ("WMF Huntoon Paige"), WMF Proctor Ltd. ("WMF Proctor"), and
WMF Robert C. Wilson Ltd. ("WMF Robert C. Wilson"), which are incorporated under
the laws of the states of Delaware, Michigan and Texas, respectively.


2.  BASIS OF PRESENTATION:

             The consolidated financial statements include the accounts of the
Company and its wholly owned subsidiaries. All material intercompany balances
and transactions have been eliminated in consolidation. Certain prior period
amounts have been reclassified to conform with the current period presentation.

             The condensed consolidated financial statements of the Company at
June 30, 1998 and for the three and six months ended June 30, 1998 and 1997
included herein are unaudited and include all adjustments necessary for the fair
presentation of the financial position, results of operations and cash flows of
the Company as of and for the periods presented. All such adjustments are of a
normal recurring nature. Interim results are not necessarily indicative of
results that may be expected for the full year.


3.  BALANCE SHEET CLASSIFICATION:

             The Company prepares its consolidated balance sheet using an
unclassified balance sheet presentation as is customary in the mortgage banking
industry. A classified presentation would have aggregated current assets,
current liabilities, and net working capital as follows:

<TABLE>
<CAPTION>
                                                         As of               As of
                                                      June 30,        December 31,
                                                          1998                1997
                                                          ----                ----
                     <S>                              <C>             <C>
                     Current assets                   $385,714             $66,344

                     Current liabilities               388,628              67,645
                                                       -------              ------

                     Net working  deficit             ($2,914)            ($1,301)
                                                      ========            ========
</TABLE>


                                       4
<PAGE>   7

4.  RECENT ACCOUNTING PRONOUNCEMENTS

             In June 1997, the Financial Accounting Standards Board ("FASB")
issued SFAS No.131, Disclosures About Segments of an Enterprise and Related
Information ("SFAS No. 131"). SFAS No. 131 establishes standards for the way
that public business enterprises report information about operating segments in
annual financial statements and requires that those enterprises report selected
information about operating segments in interim financial reports issued to
shareholders. It also establishes standards for related disclosures about
products and services, geographic areas, and major customers. SFAS No. 131 is
effective for financial statements for periods beginning after December 15,
1997, but need not be applied to interim financial statements in the initial
year of application. The impact, if any, of this statement on the Company would
be to require additional disclosures in the Company's financial statements.

             In June 1998, the FASB issued SFAS No. 133, Accounting for
Derivative Instruments and Hedging Activities. This statement establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts, (collectively referred to as
derivatives) and for hedging activities. It requires that an entity recognizes
all derivatives as either assets or liabilities in the statement of financial
position and measures those instruments at fair value. The accounting for
changes in the fair value of a derivative depends on the intended use of the
derivative and the resulting designation. If certain conditions are met, a
derivative may be specifically designated as (a) a hedge of certain exposure to
changes in the fair value of a recognized asset or liability or an unrecognized
firm commitment, (b) a hedge of the exposure to variable cash flows of a
forecasted transaction, or (c) a hedge of the foreign currency exposures. This
Statement is effective for all fiscal quarters of fiscal years beginning after
June 15, 1999. Earlier adoption is permitted. The Company has not yet determined
the impact, if any, of this Statement, including its provisions for the
potential reclassifications of investment securities, on earnings, financial
condition or equity.

5.  LITIGATION:

             The Company is involved in litigation related to the normal course
of its business. Management is of the opinion that the litigation will not have
a material adverse impact on the Company's financial position or operating
results.













                                       5
<PAGE>   8


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

             All statements contained herein that are not historical facts,
including but not limited to statements regarding anticipated future capital
requirements, the Company's future acquisition and development plans, the
Company's ability to obtain additional debt, equity or other financing, and the
Company's ability to generate cash from operations and further savings from
existing operations, are based on current expectations. These statements are
forward looking in nature and involve a number of risks and uncertainties.
Actual results may differ materially from those projected, estimated, assumed or
anticipated. Among the factors that could cause actual results to differ are the
following: the availability of sufficient capital to finance the Company's
business plan on terms satisfactory to the Company; competitive factors, such as
changes in fees earned from originating and servicing multifamily and commercial
mortgage loans, the introduction of new competitors, future acquisitions and
strategic partnerships; general business and economic conditions; and the other
risk factors described from time to time in the Company's reports filed with the
Securities and Exchange Commission. Readers should not place undue reliance on
any such forward-looking statements, which are made pursuant to the Private
Securities Litigation Reform Act of 1995.

OVERVIEW

             Over the past several years, the Company has experienced
significant growth in its net income, revenues, annual production volume and
servicing volume. The Company seeks to continue to expand its business through
(i) acquisitions and internal growth; (ii) design and delivery of new mortgage
products; and (iii) expansion into related businesses. On a going-forward basis,
to the extent that the Company is successful in completing acquisitions, the
Company will experience increased expenses associated with the amortization of
goodwill and acquired mortgage servicing rights and, if the acquisitions are
financed by additional indebtedness, an increase in interest expense. Through
the acquisitions, the Company's primary focus is to increase its mortgage
origination capabilities and servicing portfolio as well as to expand into
related businesses. Accordingly, such acquisitions may result in a short-term
decrease in income from operations during the period from acquisition through a
period necessary to integrate the acquired companies.


RESULTS OF OPERATIONS - SUMMARY

             The Company's primary business activities are commercial and
multifamily loan servicing, loan origination and sales of the loans to investors
in the secondary market. With the formation of WMF Capital Corp. and WMF Carbon
Mesa, the Company operates a commercial mortgage conduit, manages commercial
mortgage investment funds, and provides special asset management services.
Revenues from mortgage banking activities are earned from the origination of
commercial and multifamily real estate mortgage loans and the servicing of such
loans. The Company's revenue includes loan servicing fees, gains on sale of
mortgage loans (including origination fees and related gains on originated
servicing rights), interest income on loans prior to sale, placement fees
(revenue earned relating to utilization of escrow funds) and other income. The
addition of WMF Capital Corp. and WMF Carbon Mesa are expected to add
securitization profits and funds management fees as sources of revenue. Through
a 20% ownership interest in COMIT REIT, the Company also invests in structured
real estate debt, providing the Company with another source of potential income.

             The Company's revenue is significantly influenced by the timing of
origination, sale and securitization of mortgage loans and is sensitive to
economic factors such as the general level of interest rates and demand for
commercial and multifamily real estate. As a result, future revenues may
fluctuate due to changes in these factors. The Company expects that as it
completes acquisitions and expands into related businesses, the sources of
revenues will change. Therefore, the Company's historical results may not be
indicative of future periods.

             During the first six months of 1998, the Company originated
approximately $1.7 billion in loans. As of June 30, 1998, $319 million in
mortgage loans are held by the Company for securitization purposes. As the
Company did not previously hold loans for securitization purposes the balance of
loans held for sale and the corresponding borrowings have increased.



                                       6
<PAGE>   9


             The following table sets forth information derived from the
Company's consolidated statements of operations for each of the periods
presented:

                          Summary Financial Information
                              Results of Operations
                             (dollars in thousands)
                                   (unaudited)

<TABLE>
<CAPTION>
                                                               Three months ended                       Six months ended
                                                                    June 30,                                 June 30,
                                                             1998               1997                  1998               1997
                                                          --------------------------               --------------------------
             <S>                                          <C>                   <C>                <C>                   <C>
             Revenues:

             Servicing fees                                     $3,607               $2,905              $7,301             $5,631
             Gain on sale of mortgage  loans, net                7,101                3,510              12,334              5,917
             Interest income                                     4,328                1,178               5,484              2,111
             Placement fee income                                2,076                1,187               4,137              2,312
             Other income                                        1,216                  320               2,360                569
                                                                ------                -----              ------             ------
                        Total Revenues                          18,328                9,100              31,616             16,540
                                                                ------                -----              ------             ------

             Expenses:

             Salaries and employee benefits                      7,614                4,097              13,885              7,654
             General and administrative                          3,963                1,516               7,036              2,788
             Occupancy                                             964                  510               1,802              1,038
             Provision for loan servicing losses                   273                  279                 527                453
             Warehouse interest expense                          2,841                  148               3,208                275
             Non-operating interest expense                        439                  202                 650                328
             Amortization of servicing rights                    1,429                1,126               2,503              2,208
             Depreciation and amortization                         680                  406               1,301                739
                                                                ------                -----              ------             ------
                        Total Expenses                          18,203                8,284              30,912             15,483
                                                                ------                -----              ------             ------

             Income before income tax expense                      125                  816                 704              1,057
             Income tax expense                                     61                  432                 359                606
                                                                    --                  ---                 ---                ---

             Net income                                            $64                 $384                $345               $451
                                                                   ===                 ====                ====               ====

             EBITDA                                             $2,673               $2,550              $5,158             $4,332
                                                                ======               ======              ======             ======
</TABLE>

  THREE AND SIX MONTHS ENDED JUNE 30, 1998 COMPARED TO THE THREE AND SIX MONTHS
                              ENDED JUNE 30, 1997

             Net income was $64 thousand and $384 thousand for the three months
ended June 30, 1998 and 1997, respectively, and $345 thousand and $451 thousand
for the six months ended June 30, 1998 and 1997, respectively. The decline in
net income is due primarily to increases in salaries and general and
administrative expenses principally resulting from start-up, integration and
support costs related to the formation of WMF Capital Corp. and recent
acquisitions. The increase in expenses were partially offset by an increase in
gain on loan sales as the result of the Company funding loans totaling $831 and
$366 million during the three months ended June 30, 1998 and 1997, respectively,
and $1,426 and $630 million during the six months ended June 30, 1998 and 1997,
respectively. Loan fundings exclude loan originations by WMF Capital Corp of $15
and $314 million, respectively, during the three and six months ended June 30,
1998. These originations will be recognized in subsequent periods upon sale to
third-parties through a securitization. Higher servicing fee and placement fee
income also contributed to partially offset the increase in expenses as the
Company's servicing portfolio balance ended the quarter at $11.5 billion, up
$4.0 billion from the prior year.

             The Company's earnings before non-operating interest expense,
income taxes, depreciation and amortization ("EBITDA") for the three months
ended June 30, 1998 was $2.67 million compared with $2.55 million for the same
period of 1997, an increase of $0.12 million or 4.7%. EBITDA for the six months
ended June 30, 1998 was $5.16 million compared to $4.33 million for the same


                                       7
<PAGE>   10


period of 1997, an increase of $0.83 million or 19.1%. The increase in EBITDA
for the three and six months ended June 30, 1998 as compared to the same period
for 1997 is due primarily to growth in revenues as a result of gain on loan
sales resulting from the Company funding loans totaling $1,426 million during
the first half of 1998, compared to $630 million during the same period in 1997.
Higher servicing fee and placement fee income also contributed to the EBITDA
increase as the Company's servicing portfolio balance ended the quarter at $11.5
billion, up $4.0 billion from the prior year. These increases in revenues were
partially offset by increases in salaries and general and administrative
expenses primarily resulting from start-up, integration and support costs
related to the formation of WMF Capital Corp. and recent acquisitions.

             EBITDA is widely used in the industry as a measure of a company's
operating performance, but should not be considered as an alternative either (i)
to income from continuing operations (determined in accordance with generally
accepted accounting principles) as a measure of profitability or (ii) to cash
flows from operating activities (determined in accordance with generally
accepted accounting principles). EBITDA does not take into account the Company's
debt service requirements and other commitments and, accordingly, is not
necessarily indicative of amounts that are available for discretionary uses.

             Servicing fees were $3.6 million for the three months ended June
30, 1998, an increase of $0.7 million or 24.1% from $2.9 million for the three
months ended June 30, 1997 and $7.3 million for the six months ended June 30,
1998, an increase of $1.7 million or 30.4% from $5.6 million for the six months
ended June 30, 1997. Revenue related to mortgage servicing is based upon the
unpaid principal balance of loans serviced. The increase in servicing fees for
the three and six months ended June 30, 1998 is a result of the principal
balance of the Company's servicing portfolio increasing to $11.5 billion as of
June 30, 1998 from $7.5 billion as of June 30, 1997. The percentage increase in
servicing fee revenue is less than the percentage increase in the servicing
portfolio because the servicing fee on the added servicing, primarily that
received from insurance companies, is lower than the Company's historical
average servicing rate.

             Gain on sale of mortgage loans was $7.1 million for the three
months ended June 30, 1998, an increase of $3.6 million or 102.8% from $3.5
million for the three months ended June 30, 1997 and $12.3 million for six
months ended June 30, 1998, an increase of $6.4 million or 108.4% from $5.9
million for the six months ended June 30, 1997. For the three and six months
ended June 30, 1998, the Company sold $831 million and $1,426 million mortgage
loans, respectively, as compared to $366 million and $630 million for the three
and six months ended June 30, 1997, respectively. The increase in gain on sale
of mortgage loans primarily results from an increase in cash loan origination
fees and includes the gain on recognizing originated mortgage servicing rights
in the amount of $0.7 million related to the Company's origination of conduit
mortgage loans, and includes an increase in gain on recognizing originated
mortgage servicing rights on FHA insured loans of $1.9 million.

             Interest income was $4.3 million for the three months ended June
30, 1998, an increase of $3.1 million or 258.3% from $1.2 million for the three
months June 30, 1997 and $5.5 million for the six months ended June 30, 1998, an
increase of $3.4 million or 161.9% from $2.1 million for the six months ended
June 30, 1997. This increase was due to the increase in loan originations and
the increased balance of loans held for securitization purposes during the three
and six months ended June 30, 1998 compared to the three and six months ended
June 30, 1997.

             Placement fee income was $2.1 million for the three months ended
June 30, 1998, an increase of $0.9 million or 75.0% from $1.2 million for the
three months ended June 30, 1997 and $4.1 million for the six months ended June
30, 1998, an increase of $1.8 million or 78.3% from $2.3 million for the six
months ended June 30, 1997. This increase was the result of an increase in the
average investor escrow balances held by the Company.

             Other income was $1.2 million for the three months ended June 30,
1998, an increase of $0.9 million or 300.0% from $0.3 million for the three
months ended June 30, 1997 and $2.4 million for the six months ended June 30,
1998, an increase of $1.8 million or 300% from $0.6 million for the six months
ended June 30, 1997. The increase was the result of increased prepayment
penalties, termination fees and loan management fees.

             The Company's total expenses consist of salaries and benefits
(including commissions), other general and administrative expenses, provision
for loan servicing losses, operating interest expense, amortization of mortgage
servicing rights, and other depreciation and amortization.

             Salaries and benefits, the largest category of costs for the
Company, increase with loan production due primarily to the payment of
commissions on loan originations. Salaries and benefits increased $3.5 million,
or 85.4%, from $4.1 million for the three


                                       8
<PAGE>   11


months ended June 30, 1997 to $7.6 million for the three months ended June 30,
1998 and $6.2 million or 80.5%, from $7.7 million for the six months ended June
30, 1997 to $13.9 million for the six months ended June 30, 1998. This increase
is due primarily to increased originations, the acquisitions of WMF Askew, WMF
Robert C. Wilson, WMF New York Urban and WMF Carbon Mesa (the "Acquisitions"),
and the formation of WMF Capital Corp. These factors, combined with the
Company's expansion into non-multifamily commercial lending, contributed to the
increase in the Company's number of employees from 223 as of June 30, 1997 to
402 as of June 30, 1998.

             General and administrative expenses consist of professional fees,
travel, management information, occupancy, telephone and equipment rental, and
other expenses. General and administrative expenses were $4.0 million for the
three months ended June 30, 1998, an increase of $2.5 million or 166.7% from
$1.5 million for the three months ended June 30, 1997 and $7.0 million for the
six months ended June 30, 1998, an increase of $4.2 million or 150.0% from $2.8
million for the six months ended June 30, 1997. The increase is a result of
integration and start-up costs associated with Acquisitions and WMF Capital
Corp.

             The Company's provision for loan servicing losses remained stable
at $0.3 million for the three months ended June 30, 1998 and 1997 and $0.5 for
the six months ended June 30, 1998 and 1997, respectively. The provision for
losses is the result of management's determination, as part of its ongoing
assessment of the Company's exposure related to its Fannie Mae DUS portfolio.
The Company's principal balance of Fannie Mae DUS loans in the servicing
portfolio was $1,153 million and $815 million as of June 30, 1998 and 1997,
respectively.

             Warehouse interest expense was $2.8 million for the three months
ended June 30, 1998, an increase of $2.7 million from $0.1 million for the three
months ended June 30, 1997 and $3.2 million for the six months ended June 30,
1998, an increase of $2.9 million from $0.3 million for the three months ended
June 30, 1997. This increase was primarily due to the increase in WMF Capital
Corp's loans held for securitization.

             Non-operating interest expense was $0.4 million for the three
months ended June 30, 1998, an increase of $0.2 million or 100.0% from $0.2
million for the three months ended June 30, 1997. For the six months ended June
30, 1998 non-operating interest expense was $0.7 million, an increase of $0.4
million from $0.3 million for the six months ended June 30, 1997. This increase
was due to increased borrowings related to the capitalization of WMF Capital
Corp. and recent Acquisitions.

             Depreciation and amortization was $2.1 million for the three months
ended June 30, 1998, an increase of $0.6 million or 40.0% from $1.5 million for
the three months ended June 30, 1997 and the depreciation and amortization
expense of $3.8 million for the six months ended June 30, 1998 increased by $0.9
million or 31.0% from $2.9 million for the six months ended June 30, 1997. This
increase was due primarily to the amortization related to the goodwill
recognized as a result of the Acquisitions.

             The Company's effective tax rate is approximately 51%. The
difference between the effective income tax rate and the Federal and State
income tax rates is due primarily to the amortization of goodwill, a portion of
which is not deductible for income tax purposes.

LIQUIDITY AND CAPITAL RESOURCES

             The Company's principal financing needs are the financing of loan
origination activities, the pursuit of new company acquisitions and the purchase
of servicing rights. To meet these needs, the Company currently utilizes
warehouse lines of credit, a secured line of credit and a revolving credit
facility. Due to increases in conduit originations, Merrill Lynch Mortgage
Capital Inc. has committed to expand its warehouse line of credit from $500
million to $1 billion. As a part of this commitment, Merrill Lynch Mortgage
Capital, Inc. will temporarily increase the warehouse line of credit by an
additional $300 million until September 30, 1998.

             The Company's debt agreements require the maintenance of certain
financial ratios relating to liquidity, leverage, working capital, and net worth
among other restrictions, all of which were met at June 30, 1998.

             In connection with its Fannie Mae Delegated Underwriting and
Servicing (DUS) program, the Company is required to establish a letter of credit
to meet the program's requirements.

             In the course of the Company's mortgage banking operations, the
Company sells to investors the mortgage loans it originates but generally
retains the right to service the loans, thereby increasing the Company's
investment in loan servicing rights. The


                                       9
<PAGE>   12


Company views the sale of loans on a servicing-retained basis in part as an
investing activity. Significant unanticipated prepayments in the Company's
servicing portfolio could have a material adverse effect on the Company's future
operating results and liquidity.

             The Company also originates mortgage loans that are held for
securitization. During the holding period the Company enters into hedging
arrangements to mitigate the impact of adverse changes in interest rates.
Significant fluctuations in interest rates and credit spreads could impact the
effectiveness of the hedging arrangements and consequently could have a material
adverse effect on the Company's future operating results and liquidity.
Additionally, the hedging arrangements do not mitigate the Company's exposure to
credit risk during the holding period, and thus fluctuations in the value of the
underlying properties could have a material adverse effect on the Company's
operating results and liquidity.

Cashflows

             Operating Activities: In the six months ended June 30, 1998, the
Company's operating activities used cash of approximately $306 million primarily
to increase its mortgage loans held for securitization purposes. These are
viewed as short-term assets and are generally financed with short-term
borrowings as discussed under "Financing Activities".

             Investing Activities: The primary investing activity for which cash
was used during the six months ended June 30, 1998 was the acquisition of WMF
Carbon Mesa and the lending activities of WMF Capital Corp.

             Financing Activities: Net cash provided by financing activities
amounted to $320 million for the six months ended June 30, 1998. The increase
primarily reflects increased borrowings used to capitalize WMF Capital Corp. as
well as to finance the increase in mortgage loans held for securitization as
discussed under "Operating Activities".

             The Company believes it will need additional capital resources 
to meet its operating needs and believes it will have access to such capital
through additional financing arrangements.

YEAR 2000 COMPLIANCE

             The Company has developed a plan to deal with the Year 2000 problem
and has begun converting its computer systems to a Year 2000 compliant system.
The plan provides for the conversion efforts to be completed before December 31,
1999. The Year 2000 problem is the result of computer programs being written
using two digits rather than four to define the applicable year. The Company
currently uses vendor-supported software, which is being adjusted to be Year
2000 compliant. Other costs of becoming compliant will be funded through
operating cash flows. Such costs are not currently expected to be material to
the Company's financial condition or results from operations


                                       10
<PAGE>   13


                                    PART II.

OTHER INFORMATION

Item 1:  Legal Proceedings

         The Company is involved in litigation related to the normal course of
its business. Management is of the opinion that the litigation will not have a
material adverse impact on the Company's financial position or operating results
Item 2: Changes in Securities.

         None

Item 3:  Defaults upon Senior Securities.

         None

Item 4:  Submission of Matter to a Vote of Security Holders.

         (a) The Company held its Annual Meeting of Stockholders on Tuesday,
             June 16, 1998 at 10.00 a.m.
         (b) All the existing directors were nominated for re-election. All the
             nominated directors were elected at the annual meeting. The
             directors elected were as follows: J. Roderick Heller III, Shekar
             Narasimhan, Mohammed A. Al-Tuwaijri, Michael R. Eisenson, Tim R.
             Palmer, John D. Reilly and Herbert S. Winokur, Jr.
         (c) Besides the election of directors, there were two other matters
             that were voted upon at the annual meeting. The first matter was to
             approve the Employee Stock Purchase Plan. The vote count was as
             follows:

<TABLE>
<CAPTION>
                                Against/                                        Broker
                For             Withheld                Abstentions             Non-votes
                ---             --------                -----------             ---------
                <S>             <C>                     <C>                     <C>
                4,183,005       2,914                   2,667                   697,842
</TABLE>


         The second mattere was ratification of the selection of KPMG Peat
         Marwick LLP as the Company's independent public accountants. The vote
         count was as follows:

<TABLE>
<CAPTION>
                                Against/                                        Broker
                For             Withheld                Abstentions             Non-votes
                ---             --------                -----------             ---------
                <S>             <C>                     <C>                     <C>
                4,883,764       1,401                   1,273                      -
</TABLE>

         The following is the tabulation with respect to each nominee:

<TABLE>
<CAPTION>
                                                        Total Vote              Total Vote Withheld
                                                        Each Director           Each Director
                                                        -------------           -------------
         <S>                                            <C>                     <C>
         J. Roderick Heller III                         4,877,290                9,148
         Shekar Narasimhan                              4,877,290                9,148
         Mohammed A. Al-Tuwaijri                        4,735,929               150,509
         Michael R. Eisenson                            4,877,290                9,148
         Tim R. Palmer                                  4,877,290                9,148
         John D. Reilly                                 4,877,290                9,148
         Herbert S. Winokur, Jr.                        4,877,290                9,148
</TABLE>


                                       11
<PAGE>   14


Item 5:  Other Information.

         None

Item 6:  Exhibits and Reports on Form 8-K.

         (a) Exhibits

<TABLE>
               <S>         <C>
                3.1        Restated Certificate of Incorporation of  The WMF Group, Ltd. (the "Company") (1)
                3.2        Amendment to the Company's Restated Certificate of Incorporation (2)
                3.3        Amended and restated by-laws of The WMF Group, Ltd. (5)
               10.1        Mortgage Selling and Servicing Contract between Fannie Mae and the
                           Company, dated December 21, 1990. (1)
               10.2        Delegated Underwriting and Servicing Addendum to Mortgage Selling and Servicing
                           Contract between Fannie Mae and the Company, dated as of March 1, 1994. (1)
               10.3        Delegated Underwriting and Servicing Master Loss Sharing Agreement between Fannie
                           Mae and the Company, dated as of March 1, 1994. (1)
               10.4        Delegated Underwriting and Servicing Reserve Agreement among Fannie Mae, State
                           Street Bank and Trust Company and the Company, dated as of June 4, 1996. (1)
               10.5        Term Loan Promissory Note between the Company, WMF/Huntoon, Paige Associates
                           Limited and Residential Funding Corporation, dated June 14, 1996. (1)
               10.6        Servicing Facility Promissory Note between the Company, WMF/Huntoon, Paige
                           Associates Limited and Residential Funding Corporation, dated June 14, 1996. (1)
               10.7        Letter Agreement dated October 25, 1996 between Washington Mortgage Financing
                           Group and Michael D. Ketcham. (1)
               10.8        Key Employee Incentive Plan. (2)
               10.9        Key Employee Incentive Award Agreement. (2)
               10.10       Key Employee Deferral Compensation Plan. (2)
               10.11       Employee Stock Purchase Plan. (2)
               10.12       Stock Purchase Agreement dated as of October 31, 1997 between Washington
                           Mortgage Financial Group, Ltd. and The Robert C. Wilson Company (3)
               10.13       Asset Purchase Agreement dated as of December 16, 1997 between Washington Mortgage
                           Financial Group, Ltd. and NY Urban West Inc. (4)
               10.14       Master Repurchase Agreement dated as of March 5, 1998 between WMF Capital Corp. and
                           Merrill Lynch Mortgage Capital Inc. * (portions have been omitted pursuant to a request for
                           confidentiality treatment)
                 11        Statement re computation of per share earnings *
                 21        Subsidiaries of the registrant (4)
                 27        Financial data schedule  *
</TABLE>

         (b) Report on Form 8-K.

                 None

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

(1)  Incorporated by reference to the registration statement on Form 10
     previously filed by the Company on August 4, 1997.

(2)  Incorporated by reference to the registration statement on Form S-1 filed
     by the Company on October 30, 1997.

(3)  Incorporated by reference to the Form 8-K previously filed by the Company
     on November 20, 1997.

(4)  Incorporated by reference to the Company's Form 10-K for the year ended
     December 31, 1997 filed on March 31, 1998.

(5)  Incorporated by reference to the Company's Form 10-Q for the quarter ended
     March 31, 1998 filed on May 15, 1998.

  *  Filed herewith


                                       12
<PAGE>   15


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1934, the registrant
has duly caused to be signed on its behalf by the undersigned, thereunto duly
authorized.


<TABLE>
<CAPTION>
                                         THE WMF GROUP, LTD.
     <S>                                 <C>
     Date: August 14, 1998               By: /s/ Shekar Narasimhan
                                             ---------------------
                                                  Shekar Narasimhan
                                                  Director, President and Chief
                                                  Executive Officer

     Date:  August 14, 1998              By: /s/ Michael D. Ketcham
                                             ------------------------
                                                  Michael D. Ketcham
                                                  Executive Vice President, Chief Financial
                                                  Officer and Treasurer (Principal Financial Officer)
</TABLE>










                                       13


<PAGE>   1













AN ASTERISK (*) INDICATES THAT CONFIDENTIAL INFORMATION HAS BEEN OMITTED AND
FILED SEPARATELY WITH THE SECURITIES AND EXCHANGE COMMISSION AS PART OF A
CONFIDENTIAL TREATMENT REQUEST.


<PAGE>   2

PSA The Bond Market Trade Association
MASTER REPURCHASE AGREEMENT
September 1996 Version

Dated as of March 5, 1998

By and Between:

WMF CAPITAL CORP.

and

MERRILL LYNCH MORTGAGE CAPITAL INC.

1.     APPLICABILITY

       From time to time the parties hereto may enter into transactions in which
       one party ("Seller") agrees to transfer to the other ("Buyer") securities
       or other assets ("Securities") against the transfer of funds by Buyer,
       with a simultaneous agreement by Buyer to transfer to Seller such
       Securities at a date certain or on demand, against the transfer of funds
       by Seller. Each such transaction shall be referred to herein as a
       "Transaction" and, unless otherwise agreed in writing, shall be governed
       by this Agreement, including any supplemental terms or conditions
       contained in Annex I hereto and in any other annexes identified herein or
       therein as applicable hereunder.

2.     DEFINITIONS

       (a)    "Act of Insolvency", with respect to any party, (i) the
              commencement by such party as debtor of any case or proceeding
              under any bankruptcy, insolvency, reorganization, liquidation,
              moratorium, dissolution, delinquency or similar law, or such party
              seeking the appointment or election of a receiver, conservator,
              trustee, custodian or similar official for such party or any
              substantial part of its property, or the convening of any meeting
              of creditors for purposes of commencing any such case or
              proceeding or seeking such an appointment or election, (ii) the
              commencement of any such case or proceeding against such party, or
              another seeking such an appointment or election, or the filing
              against a party of an application for a protective decree under
              the provisions of the Securities Investor Protection Act of 1970,
              which (A) is consented to or not timely contested by such party,
              (B) results in the entry of an order for relief, such an
              appointment or election, the issuance of such a protective decree
              or the entry of an order having a similar effect, or (C) is not
              dismissed within 15 days, (iii) the making by such party of a
              general assignment for the benefit of creditors, or (iv) the
              admission in writing by such party of such party's inability to
              pay such party's debts as they become due;

       (b)    "Additional Purchased Securities", Securities provided by Seller
              to Buyer pursuant to Paragraph 4(a) hereof;


                                       2
<PAGE>   3


       (c)    "Buyer's Margin Amount", with respect to any Transaction as of any
              date, the amount obtained by application of the Buyer's Margin
              Percentage to the Repurchase Price for such Transaction as of such
              date;

       (d)    "Buyer's Margin Percentage", with respect to any Transaction as of
              any date, a percentage (which may be equal to the Seller's Margin
              Percentage) agreed to by Buyer and Seller or, in the absence of
              any such agreement, the percentage obtained by dividing the Market
              Value of the Purchased Securities on the Purchase Date by the
              Purchase Price on the Purchase Date for such Transaction;

       (e)    "Confirmation", the meaning specified in Paragraph 3(b) hereof;

       (f)    "Income", with respect to any Security at any time, any principal
              thereof and all interest, dividends or other distributions
              thereon;

       (g)    "Margin Deficit", the meaning specified in Paragraph 4(a) hereof;

       (h)    "Margin Excess", the meaning specified in Paragraph 4(b) hereof;

       (i)    "Margin Notice Deadline", the time agreed to by the parties in the
              relevant Confirmation, Annex I hereto or otherwise as the deadline
              for giving notice requiring same-day satisfaction of margin
              maintenance obligations as provided in Paragraph 4 hereof (or, in
              the absence of any such agreement, the deadline for such purposes
              established in accordance with market practice);

       (j)    "Market Value", with respect to any Securities as of any date, the
              price for such Securities on such date obtained from a generally
              recognized source agreed to by the parties or the most recent
              closing bid quotation from such a source, plus accrued Income to
              the extent not included therein (other than any Income credited or
              transferred to, or applied to the obligations of, Seller pursuant
              to Paragraph 5 hereof) as of such date (unless contrary to market
              practice for such Securities);

       (k)    "Price Differential", with respect to any Transaction as of any
              date, the aggregate amount obtained by daily application of the
              Pricing Rate for such Transaction to the Purchase Price for such
              Transaction on a 360-day-per-year basis for the actual number of
              days during the period commencing on (and including) the Purchase
              Date for such Transaction and ending on (but excluding) the date
              of determination (reduced by any amount of such Price Differential
              previously paid by Seller to Buyer with respect to such
              Transaction);

       (l)    "Pricing Rate", the per annum percentage rate for determination of
              the Price Differential;

       (m)    "Prime Rate", the prime rate of U.S. commercial banks as published
              in The Wall Street Journal (or, if more than one such rate is
              published, the average of such rates);

       (n)    "Purchase Date", the date on which Purchased Securities are to be
              transferred by Seller to Buyer;

       (o)    "Purchase Price", (i) on the Purchase Date, the price at which
              Purchased Securities are transferred by Seller to Buyer, and (ii)
              thereafter, except where Buyer and Seller agree otherwise, such
              price increased by the amount of any cash transferred by Buyer to
              Seller pursuant to Paragraph 4(b) hereof and decreased by the
              amount of any cash transferred by Seller to Buyer pursuant to
              Paragraph 4(a) hereof or applied to reduce Seller's obligations
              under clause (ii) of Paragraph 5 hereof;


                                       3
<PAGE>   4


       (p)    "Purchased Securities", the Securities transferred by Seller to
              Buyer in a Transaction hereunder, and any Securities substituted
              therefor in accordance with Paragraph 9 hereof. The term
              "Purchased Securities" with respect to any Transaction at any time
              also shall include Additional Purchased Securities delivered
              pursuant to Paragraph 4(a) hereof and shall exclude Securities
              returned pursuant to Paragraph 4(b) hereof;

       (q)    "Repurchase Date", the date on which Seller is to repurchase the
              Purchased Securities from Buyer, including any date determined by
              application of the provisions of Paragraph 3(c) or 11 hereof;

       (r)    "Repurchase Price", the price at which Purchased Securities are to
              be transferred from Buyer to Seller upon termination of a
              Transaction, which will be determined in each case (including
              Transactions terminable upon demand) as the sum of the Purchase
              Price and the Price Differential as of the date of such
              determination;

       (s)    "Seller's Margin Amount", with respect to any Transaction as of
              any date, the amount obtained by application of the Seller's
              Margin Percentage to the Repurchase Price for such Transaction as
              of such date;

       (t)    "Seller's Margin Percentage", with respect to any Transaction as
              of any date, a percentage (which may be equal to the Buyer's
              Margin Percentage) agreed to by Buyer and Seller or, in the
              absence of any such agreement, the percentage obtained by dividing
              the Market Value of the Purchased Securities on the Purchase Date
              by the Purchase Price on the Purchase Date for such Transaction.

3.     INITIATION; CONFIRMATION; TERMINATION

       (a)    An agreement to enter into a Transaction may be made orally or in
              writing at the initiation of either Buyer or Seller. On the
              Purchase Date for the Transaction, the Purchased Securities shall
              be transferred to Buyer or its agent against the transfer of the
              Purchase Price to an account of Seller.

       (b)    Upon agreeing to enter into a Transaction hereunder, Buyer or
              Seller (or both), as shall be agreed, shall promptly deliver to
              the other party a written confirmation of each Transaction (a
              "Confirmation"). The Confirmation shall describe the Purchased
              Securities (including CUSIP number, if any), identify Buyer and
              Seller and set forth (i) the Purchase Date, (ii) the Purchase
              Price, (iii) the Repurchase Date, unless the Transaction is to be
              terminable on demand, (iv) the Pricing Rate or Repurchase Price
              applicable to the Transaction, and (v) any additional terms or
              conditions of the Transaction not inconsistent with this
              Agreement. The Confirmation, together with this Agreement, shall
              constitute conclusive evidence of the terms agreed between Buyer
              and Seller with respect to the Transaction to which the
              Confirmation relates, unless with respect to the Confirmation
              specific objection is made promptly after receipt thereof. In the
              event of any conflict between the terms of such Confirmation and
              this Agreement, this Agreement shall prevail.

       (c)    In the case of Transactions terminable upon demand, such demand
              shall be made by Buyer or Seller, no later than such time as is
              customary in accordance with market practice, by telephone or
              otherwise on or prior to the business day on which such
              termination will be effective. On the date specified in such
              demand,


                                       4
<PAGE>   5


              or on the date fixed for termination in the case of Transactions
              having a fixed term, termination of the Transaction will be
              effected by transfer to Seller or its agent of the Purchased
              Securities and any Income in respect thereof received by Buyer
              (and not previously credited or transferred to, or applied to the
              obligations of, Seller pursuant to Paragraph 5 hereof) against the
              transfer of the Repurchase Price to an account of Buyer.

4.     MARGIN MAINTENANCE

       (a)    If at any time the aggregate Market Value of all Purchased
              Securities subject to all Transactions in which a particular party
              hereto is acting as Buyer is less than the aggregate Buyer's
              Margin Amount for all such Transactions (a "Margin Deficit"), then
              Buyer may by notice to Seller require Seller in such Transactions,
              at Seller's option, to transfer to Buyer cash or additional
              Securities reasonably acceptable to Buyer ("Additional Purchased
              Securities"), so that the cash and aggregate Market Value of the
              Purchased Securities, including any such Additional Purchased
              Securities, will thereupon equal or exceed such aggregate Buyer's
              Margin Amount (decreased by the amount of any Margin Deficit as of
              such date arising from any Transactions in which such Buyer is
              acting as Seller).

       (b)    If at any time the aggregate Market Value of all Purchased
              Securities subject to all Transactions in which a particular party
              hereto is acting as Seller exceeds the aggregate Seller's Margin
              Amount for all such Transactions at such time (a "Margin Excess"),
              then Seller may by notice to Buyer require Buyer in such
              Transactions, at Buyer's option, to transfer cash or Purchased
              Securities to Seller, so that the aggregate Market Value of the
              Purchased Securities, after deduction of any such cash or any
              Purchased Securities so transferred, will thereupon not exceed
              such aggregate Seller's Margin Amount (increased by the amount of
              any Margin Excess as of such date arising from any Transactions in
              which such Seller is acting as Buyer).

       (c)    If any notice is given by Buyer or Seller under subparagraph (a)
              or (b) of this Paragraph at or before the Margin Notice Deadline
              on any business day, the party receiving such notice shall
              transfer cash or Additional Purchased Securities as provided in
              such subparagraph no later than the close of business in the
              relevant market on such day. If any such notice is given after the
              Margin Notice Deadline, the party receiving such notice shall
              transfer such cash or Securities no later than the close of
              business in the relevant market on the next business day following
              such notice.


       (d)    Any cash transferred pursuant to this Paragraph shall be
              attributed to such Transactions as shall be agreed upon by Buyer
              and Seller.

       (e)    Seller and Buyer may agree, with respect to any or all
              Transactions hereunder, that the respective rights of Buyer or
              Seller (or both) under subparagraphs (a) and (b) of this Paragraph
              may be exercised only where a Margin Deficit or a Margin Excess,
              as the case may be, exceeds a specified dollar amount or a
              specified percentage of the Repurchase Prices for such
              Transactions (which amount or percentage shall be agreed to by
              Buyer and Seller prior to entering into any such Transactions).


                                       5
<PAGE>   6


       (f)    Seller and Buyer may agree, with respect to any or all
              Transactions hereunder, that the respective rights of Buyer and
              Seller under subparagraphs (a) and (b) of this Paragraph to
              require the elimination of a Margin Deficit or a Margin Excess, as
              the case may be, may be exercised whenever such a Margin Deficit
              or a Margin Excess exists with respect to any single Transaction
              hereunder (calculated without regard to any other Transaction
              outstanding under this Agreement).

5.     INCOME PAYMENTS

       Seller shall be entitled to receive an amount equal to all Income paid or
       distributed on or in respect of the Securities that is not otherwise
       received by Seller, to the full extent it would be so entitled if the
       Securities had not been sold to Buyer. Buyer shall, as the parties may
       agree with respect to any Transaction (or, in the absence of any such
       agreement, as Buyer shall reasonably determine in its discretion), on the
       date such Income is paid or distributed either (i) transfer to or credit
       to the account of Seller such Income with respect to any Purchased
       Securities subject to such Transaction or (ii) with respect to Income
       paid in cash, apply the Income payment or payments to reduce the amount,
       if any, to be transferred to Buyer by Seller upon termination of such
       Transaction. Buyer shall not be obligated to take any action pursuant to
       the preceding sentence (A) to the extent that such action would result in
       the creation of a Margin Deficit, unless prior thereto or simultaneously
       therewith Seller transfers to Buyer cash or Additional Purchased
       Securities sufficient to eliminate such Margin Deficit, or (B) if an
       Event of Default with respect to Seller has occurred and is then
       continuing at the time such Income is paid or distributed.

6.     SECURITY INTEREST

       Although the parties intend that all Transactions hereunder be sales and
       purchases and not loans, in the event any such Transactions are deemed to
       be loans, Seller shall be deemed to have pledged to Buyer as security for
       the performance by Seller of its obligations under each such Transaction,
       and shall be deemed to have granted to Buyer a security interest in, all
       of the Purchased Securities with respect to all Transactions hereunder
       and all Income thereon and other proceeds thereof.

7.     PAYMENT AND TRANSFER

       Unless otherwise mutually agreed, all transfers of funds hereunder shall
       be in immediately available funds. All Securities transferred by one
       party hereto to the other party (i) shall be in suitable form for
       transfer or shall be accompanied by duly executed instruments of transfer
       or assignment in blank and such other documentation as the party
       receiving possession may reasonably request, (ii) shall be transferred on
       the book-entry system of a Federal Reserve Bank, or (iii) shall be
       transferred by any other method mutually acceptable to Seller and Buyer.

8.     SEGREGATION OF PURCHASED SECURITIES

       To the extent required by applicable law, all Purchased Securities in the
       possession of Seller shall be segregated from other securities in its
       possession and shall be identified as subject to this Agreement.
       Segregation may be accomplished by appropriate


                                       6
<PAGE>   7


       identification on the books and records of the holder, including a
       financial or securities intermediary or a clearing corporation. All of
       Seller's interest in the Purchased Securities shall pass to Buyer on the
       Purchase Date and, unless otherwise agreed by Buyer and Seller, nothing
       in this Agreement shall preclude Buyer from engaging in repurchase
       transactions with the Purchased Securities or otherwise selling,
       transferring, pledging or hypothecating the Purchased Securities, but no
       such transaction shall relieve Buyer of its obligations to transfer
       Purchased Securities to Seller pursuant to Paragraph 3, 4 or 11 hereof,
       or of Buyer's obligation to credit or pay Income to, or apply Income to
       the obligations of, Seller pursuant to Paragraph 5 hereof.

            REQUIRED DISCLOSURE FOR TRANSACTIONS IN WHICH THE SELLER
                  RETAINS CUSTODY OF THE PURCHASED SECURITIES

              Seller is not permitted to substitute other securities for those
              subject to this Agreement and therefore must keep Buyer's
              securities segregated at all times, unless in this Agreement Buyer
              grants Seller the right to substitute other securities. If Buyer
              grants the right to substitute, this means that Buyer's securities
              will likely be commingled with Seller's own securities during the
              trading day. Buyer is advised that, during any trading day that
              Buyer's securities are commingled with Seller's securities, they
              [will]* [may]** be subject to liens granted by Seller to [its
              clearing bank]* [third parties]** and may be used by Seller for
              deliveries on other securities transactions. Whenever the
              securities are commingled, Seller's ability to resegregate
              substitute securities for Buyer will be subject to Seller's
              ability to satisfy [the clearing]* [any]** lien or to obtain
              substitute securities.

              *Language to be used under 17 C.F.R. Section 403.4(e) if Seller is
              a government securities broker or dealer other than a financial
              institution.

              **Language to be used under 17 C.F.R. Section 403.5(d) if Seller
              is a financial institution.

9.     SUBSTITUTION

       (a)    Seller may, subject to agreement with and acceptance by Buyer,
              substitute other Securities for any Purchased Securities. Such
              substitution shall be made by transfer to Buyer of such other
              Securities and transfer to Seller of such Purchased Securities.
              After substitution, the substituted Securities shall be deemed to
              be Purchased Securities.

       (b)    In Transactions in which Seller retains custody of Purchased
              Securities, the parties expressly agree that Buyer shall be
              deemed, for purposes of subparagraph (a) of this Paragraph, to
              have agreed to and accepted in this Agreement substitution by
              Seller of other Securities for Purchased Securities; provided,
              however, that such


                                       7
<PAGE>   8


              other Securities shall have a Market Value at least equal to the
              Market Value of the Purchased Securities for which they are
              substituted.

10.    REPRESENTATIONS

       Each of Buyer and Seller represents and warrants to the other that (i) it
       is duly authorized to execute and deliver this Agreement, to enter into
       Transactions contemplated hereunder and to perform its obligations
       hereunder and has taken all necessary action to authorize such execution,
       delivery and performance, (ii) it will engage in such Transactions as
       principal (or, if agreed in writing, in the form of an annex hereto or
       otherwise, in advance of any Transaction by the other party hereto, as
       agent for a disclosed principal), (iii) the person signing this Agreement
       on its behalf is duly authorized to do so on its behalf (or on behalf of
       any such disclosed principal), (iv) it has obtained all authorizations of
       any governmental body required in connection with this Agreement and the
       Transactions hereunder and such authorizations are in full force and
       effect and (v) the execution, delivery and performance of this Agreement
       and the Transactions hereunder will not violate any law, ordinance,
       charter, by-law or rule applicable to it or any agreement by which it is
       bound or by which any of its assets are affected. On the Purchase Date
       for any Transaction Buyer and Seller shall each be deemed to repeat all
       the foregoing representations made by it.

11.    EVENTS OF DEFAULT

       In the event that (i) Seller fails to transfer or Buyer fails to purchase
       Purchased Securities upon the applicable Purchase Date, (ii) Seller fails
       to repurchase or Buyer fails to transfer Purchased Securities upon the
       applicable Repurchase Date, (iii) Seller or Buyer fails to comply with
       Paragraph 4 hereof, (iv) Buyer fails, after one business day's notice, to
       comply with Paragraph 5 hereof, (v) an Act of Insolvency occurs with
       respect to Seller or Buyer, (vi) any representation made by Seller or
       Buyer shall have been incorrect or untrue in any material respect when
       made or repeated or deemed to have been made or repeated, or (vii) Seller
       or Buyer shall admit to the other its inability to, or its intention not
       to, perform any of its obligations hereunder (each an "Event of
       Default"):

       (a)    The nondefaulting party may, at its option (which option shall be
              deemed to have been exercised immediately upon the occurrence of
              an Act of Insolvency), declare an Event of Default to have
              occurred hereunder and, upon the exercise or deemed exercise of
              such option, the Repurchase Date for each Transaction hereunder
              shall, if it has not already occurred, be deemed immediately to
              occur (except that, in the event that the Purchase Date for any
              Transaction has not yet occurred as of the date of such exercise
              or deemed exercise, such Transaction shall be deemed immediately
              canceled). The nondefaulting party shall (except upon the
              occurrence of an Act of Insolvency) give notice to the defaulting
              party of the exercise of such option as promptly as practicable.

       (b)    In all Transactions in which the defaulting party is acting as
              Seller, if the nondefaulting party exercises or is deemed to have
              exercised the option referred to in subparagraph (a) of this
              Paragraph, (i) the defaulting party's obligations in such
              Transactions to repurchase all Purchased Securities, at the
              Repurchase Price therefor on the Repurchase Date determined in
              accordance with subparagraph (a)


                                       8
<PAGE>   9


              of this Paragraph, shall thereupon become immediately due and
              payable, (ii) all Income paid after such exercise or deemed
              exercise shall be retained by the nondefaulting party and applied
              to the aggregate unpaid Repurchase Prices and any other amounts
              owing by the defaulting party hereunder, and (iii) the defaulting
              party shall immediately deliver to the nondefaulting party any
              Purchased Securities subject to such Transactions then in the
              defaulting party's possession or control.

       (c)    In all Transactions in which the defaulting party is acting as
              Buyer, upon tender by the nondefaulting party of payment of the
              aggregate Repurchase Prices for all such Transactions, all right,
              title and interest in and entitlement to all Purchased Securities
              subject to such Transactions shall be deemed transferred to the
              nondefaulting party, and the defaulting party shall deliver all
              such Purchased Securities to the nondefaulting party.

       (d)    If the nondefaulting party exercises or is deemed to have
              exercised the option referred to in subparagraph (a) of this
              Paragraph, the nondefaulting party, without prior notice to the
              defaulting party, may:

              (i)    as to Transactions in which the defaulting party is acting
                     as Seller, (A) immediately sell, in a recognized market (or
                     otherwise in a commercially reasonably manner) at such
                     price or prices as the nondefaulting party may reasonable
                     deem satisfactory, any or all Purchased Securities subject
                     to such Transactions and apply the proceeds thereof to the
                     aggregate unpaid Repurchase Prices and any other amounts
                     owing by the defaulting party hereunder or (B) in its sole
                     discretion elect, in lieu of selling all or a portion of
                     such Purchased Securities, to give the defaulting party
                     credit for such Purchased Securities in an amount equal to
                     the price therefor on such date, obtained from a generally
                     recognized source or the most recent closing bid quotation
                     from such a source, against the aggregate unpaid Repurchase
                     Prices and any other amounts owing by the defaulting party
                     hereunder; and

              (ii)   as to Transactions in which the defaulting party is acting
                     as Buyer, (A) immediately purchase, in a recognized market
                     (or otherwise in a commercially reasonable manner) at such
                     price or prices as the nondefaulting party may reasonably
                     deem satisfactory, securities ("Replacement Securities") of
                     the same class and amount as any Purchased Securities that
                     are not delivered by the defaulting party to the
                     nondefaulting party as required hereunder or (B) in its
                     sole discretion elect, in lieu of purchasing Replacement
                     Securities, to be deemed to have purchased Replacement
                     Securities at the price therefor on such date, obtained
                     from a generally recognized source or the most recent
                     closing offer quotation from such a source.

              Unless otherwise provided in Annex I, the parties acknowledge and
              agree that (1) the Securities subject to any Transaction hereunder
              are instruments traded in a recognized market, (2) in the absence
              of a generally recognized source for prices or bid or offer
              quotations for any Security, the nondefaulting party may establish
              the source therefor in its sole discretion and (3) all prices,
              bids and offers shall be


                                       9
<PAGE>   10


              determined together with accrued Income (except to the extent
              contrary to market practice with respect to the relevant
              Securities).

       (e)    As to Transactions in which the defaulting party is acting as
              Buyer, the defaulting party shall be liable to the nondefaulting
              party for any excess of the price paid (or deemed paid) by the
              nondefaulting party for Replacement Securities over the Repurchase
              Price for the Purchased Securities replaced thereby and for any
              amounts payable by the defaulting party under Paragraph 5 hereof
              or otherwise hereunder.

       (f)    For purposes of this Paragraph 11, the Repurchase Price for each
              Transaction hereunder in respect of which the defaulting party is
              acting as Buyer shall not increase above the amount of such
              Repurchase Price for such Transaction determined as of the date of
              the exercise or deemed exercise by the nondefaulting party of the
              option referred to in subparagraph (a) of this Paragraph.

       (g)    The defaulting party shall be liable to the nondefaulting party
              for (i) the amount of all reasonable legal or other expenses
              incurred by the nondefaulting party in connection with or as a
              result of an Event of Default, (ii) damages in an amount equal to
              the cost (including all fees, expenses and commissions) of
              entering into replacement transactions and entering into or
              terminating hedge transactions in connection with or as a result
              of an Event of Default, and (iii) any other loss, damage, cost or
              expense directly arising or resulting from the occurrence of an
              Event of Default in respect of a Transaction.

       (h)    To the extent permitted by applicable law, the defaulting party
              shall be liable to the nondefaulting party for interest on any
              amounts owing by the defaulting party hereunder, from the date the
              defaulting party becomes liable for such amounts hereunder until
              such amounts are (i) paid in full by the defaulting party or (ii)
              satisfied in full by the exercise of the nondefaulting party's
              rights hereunder. Interest on any sum payable by the defaulting
              party to the nondefaulting party under this Paragraph 11(h) shall
              be at a rate equal to the greater of the Pricing Rate for the
              relevant Transaction or the Prime Rate.

       (i)    The nondefaulting party shall have, in addition to its rights
              hereunder, any rights otherwise available to it under any other
              agreement or applicable law.

12.    SINGLE AGREEMENT

       Buyer and Seller acknowledge that, and have entered hereinto and will
       enter into each Transaction hereunder in consideration of and in reliance
       upon the fact that, all Transactions hereunder constitute a single
       business and contractual relationship and have been made in consideration
       of each other. Accordingly, each of Buyer and Seller agrees (i) to
       perform all of its obligations in respect of each Transaction hereunder,
       and that a default in the performance of any such obligations shall
       constitute a default by it in respect of all Transactions hereunder, (ii)
       that each of them shall be entitled to set off claims and apply property
       held by them in respect of any Transaction against obligations owing to
       them in respect of any other Transactions hereunder and (iii) that
       payments, deliveries and other transfers made by either of them in 
       respect of any Transaction shall be deemed to have been made in 
       consideration of payments, deliveries and other transfers 


                                       10
<PAGE>   11


       in respect of any other Transactions hereunder, and the obligations to 
       make any such payments, deliveries and other transfers may be applied 
       against each other and netted.

13.    NOTICES AND OTHER COMMUNICATIONS

       Any and all notices, statements, demands or other communications
       hereunder may be given by a party to the other by mail, facsimile,
       telegraph, messenger or otherwise to the address specified in Annex II
       hereto, or so sent to such party at any other place specified in a notice
       of change of address hereafter received by the other. All notices,
       demands and requests hereunder may be made orally, to be confirmed
       promptly in writing, or by other communication as specified in the
       preceding sentence.

14.    ENTIRE AGREEMENT; SEVERABILITY

       This Agreement shall supersede any existing agreements between the
       parties containing general terms and conditions for repurchase
       transactions. Each provision and agreement herein shall be treated as
       separate and independent from any other provision or agreement herein and
       shall be enforceable notwithstanding the unenforceability of any such
       other provision or agreement.

15.    NON-ASSIGNABILITY; TERMINATION

       (a)    The rights and obligations of the parties under this Agreement and
              under any Transaction shall not be assigned by either party
              without the prior written consent of the other party, and any such
              assignment without the prior written consent of the other party
              shall be null and void. Subject to the foregoing, this Agreement
              and any Transactions shall be binding upon and shall inure to the
              benefit of the parties and their respective successors and
              assigns. This Agreement may be terminated by either party upon
              giving written notice to the other, except that this Agreement
              shall, notwithstanding such notice, remain applicable to any
              Transactions then outstanding.

       (b)    Subparagraph (a) of this Paragraph 15 shall not preclude a party
              from assigning, charging or otherwise dealing with all or any part
              of its interest in any sum payable to it under Paragraph 11
              hereof.

16.    GOVERNING LAW

       This Agreement shall be governed by the laws of the State of New York
       without giving effect to the conflict of law principals thereof.

17.    NO WAIVERS, ETC.

       No express or implied waiver of any Event of Default by either party
       shall constitute a waiver of any other Event of Default and no exercise
       of any remedy hereunder by any party shall constitute a waiver of its
       right to exercise any other remedy hereunder. No modification or waiver
       of any provision of this Agreement and no consent by any party to a
       departure herefrom shall be effective unless and until such shall be in
       writing and duly executed by both of the parties hereto. Without
       limitation on any of the foregoing, the failure to give a notice pursuant
       to Paragraph 4(a) or 4(b) hereof will not constitute a waiver of any
       right to do so at a later date.


                                       11
<PAGE>   12


18.    USE OF EMPLOYEE PLAN ASSETS

       (a)    If assets of an employee benefit plan subject to any provision of
              the Employee Retirement Income Security Act of 1974 ("ERISA") are
              intended to be used by either party hereto (the "Plan Party") in a
              Transaction, the Plan Party shall so notify the other party prior
              to the Transaction. The Plan Party shall represent in writing to
              the other party that the Transaction does not constitute a
              prohibited transaction under ERISA or is otherwise exempt
              therefrom, and the other party may proceed in reliance thereon but
              shall not be required so to proceed.

       (b)    Subject to the last sentence of subparagraph (a) of this
              Paragraph, any such Transaction shall proceed only if Seller
              furnishes or has furnished to Buyer its most recent available
              audited statement of its financial condition and its most recent
              subsequent unaudited statement of its financial condition.

       (c)    By entering into a Transaction pursuant to this Paragraph, Seller
              shall be deemed (i) to represent to Buyer that since the date of
              Seller's latest such financial statements, there has been no
              material adverse change in Seller's financial condition which
              Seller has not disclosed to Buyer, and (ii) to agree to provide
              Buyer with future audited and unaudited statements of its
              financial condition as they are issued, so long as it is a Seller
              in any outstanding Transaction involving a Plan Party.

19.    INTENT

       (a)    The parties recognize that each Transaction is a "repurchase
              agreement" as that term is defined in Section 101 of Title 11 of
              the United States Code, as amended (except insofar as the type of
              Securities subject to such Transaction or the term of such
              Transaction would render such definition inapplicable), and a
              "securities contract" as that term is defined in Section 741 of
              Title 11 of the United States Code, as amended (except insofar as
              the type of assets subject to such Transaction would render such
              definition inapplicable).

       (b)    It is understood that either party's right to liquidate Securities
              delivered to it in connection with Transactions hereunder or to
              exercise any other remedies pursuant to Paragraph 11 hereof is a
              contractual right to liquidate such Transaction as described in
              Sections 555 and 559 of Title 11 of the United States Code, as
              amended.

       (c)    The parties agree and acknowledge that if a party hereto is an
              "insured depository institution," as such term is defined in the
              Federal Deposit Insurance Act, as amended ("FDIA"), then each
              Transaction hereunder is a "qualified financial contract," as that
              term is defined in FDIA and any rules, orders or policy statements
              thereunder (except insofar as the type of assets subject to such
              Transaction would render such definition inapplicable).

       (d)    It is understood that this Agreement constitutes a "netting
              contract" as defined in and subject to Title IV of the Federal
              Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA")
              and each payment entitlement and payment obligation under any
              Transaction hereunder shall constitute a "covered contractual
              payment entitlement" or "covered contractual payment obligation",
              respectively, as defined


                                       12
<PAGE>   13


              in and subject to FDICIA (except insofar as one or both of the
              parties is not a "financial institution" as that term is defined
              in FDICIA).

20.    DISCLOSURE RELATING TO CERTAIN FEDERAL PROTECTIONS

       The parties acknowledge that they have been advised that:

       (a)    in the case of Transactions in which one of the parties is a
              broker or dealer registered with the Securities and Exchange
              Commission ("SEC") under Section 15 of the Securities Exchange Act
              of 1934 ("1934 Act"), the Securities Investor Protection
              Corporation has taken the position that the provisions of the
              Securities Investor Protection Act of 1970 ("SIPA") do not protect
              the other party with respect to any Transaction hereunder;

       (b)    in the case of Transactions in which one of the parties is a
              government securities broker or a government securities dealer
              registered with the SEC under Section 15C of the 1934 Act, SIPA
              will not provide protection to the other party with respect to any
              Transaction hereunder; and

       (c)    in the case of Transactions in which one of the parties is a
              financial institution, funds held by the financial institution
              pursuant to a Transaction hereunder are not a deposit and
              therefore are not insured by the Federal Deposit Insurance
              Corporation or the National Credit Union Share Insurance Fund, as
              applicable.



WMF CAPITAL CORP.                            MERRILL LYNCH MORTGAGE
                                             CAPITAL INC.


By:  /s/ Michael D. Ketcham                  By:  /s/ Michael Blum
     ----------------------                       ----------------

Title Executive Vice President               Title: Managing Director
      ------------------------                      -----------------

Date: March 13, 1998                         Date:  March 5, 1998
      --------------                                -------------







                                       13
<PAGE>   14













AN ASTERISK (*) INDICATES THAT CONFIDENTIAL INFORMATION HAS BEEN OMITTED AND
FILED SEPARATELY WITH THE SECURITIES AND EXCHANGE COMMISSION AS PART OF A
CONFIDENTIAL TREATMENT REQUEST.




<PAGE>   15

                                     ANNEX I
                                   (CONTINUED)

                      SUPPLEMENTAL TERMS AND CONDITIONS TO
                        THE MASTER REPURCHASE AGREEMENT,
                        DATED AS OF MARCH 5, 1998, BY AND
                          BETWEEN WMF CAPITAL CORP. AND
                       MERRILL LYNCH MORTGAGE CAPITAL INC.


1.     APPLICABILITY.

       These Supplemental Terms (the "Supplemental Terms") to Master Repurchase
       Agreement (the "Master Repurchase Agreement", and collectively with these
       Supplemental Terms, the "Agreement") modify the terms and conditions
       under which the parties hereto, from time to time, enter into
       Transactions. To the extent that these Supplemental Terms conflict with
       the terms of the Master Repurchase Agreement, these Supplemental Terms
       shall control.

2.     ADDITIONAL DEFINITIONS.

       Capitalized terms used herein and not otherwise defined shall have the
       meanings set forth in the Master Repurchase Agreement. Capitalized terms
       used in the Master Repurchase Agreement whose definitions are modified in
       these Supplemental Terms shall, for all purposes of this Agreement, be
       deemed to have such modified definitions.

       "Act of Insolvency" shall have the meaning set forth in the Master
       Repurchase Agreement except that the number of days set forth in
       Paragraph 2(a)(ii)(C) of the Master Repurchase Agreement shall be thirty
       (30) days.

       "Advance Rate" shall mean a fraction (expressed as a percentage), the
       numerator of which is one and the denominator of which is Buyer's Margin
       Percentage. The Advance Rate shall be separately determined by MLMCI, in
       its sole discretion, for each Eligible Mortgage Loan and shall not exceed
       * of the outstanding principal balance for such Eligible Mortgage Loan.

       "ALTA Lender's Title Insurance Policy" shall refer to a form of lender's
       title insurance policy adopted by the American Land Title Association.

       "Appraisal Institute" shall refer to a certain not-for-profit association
       of real estate appraisers the principal offices of which are located in
       Chicago, Illinois.

       "Book Net Worth" shall refer to the equity of Seller determined in
       accordance with GAAP.


                                       15
<PAGE>   16


       "Business Day" shall mean any day excluding Saturday, Sunday and any day
       on which banks located in the States of New York and Massachusetts are
       authorized or permitted to close for business.

       "Buyer's Margin Percentage" shall have the meaning set forth in the
       Master Repurchase Agreement except that the percentage referred to
       therein shall be (i) * with respect to Purchased Securities for which the
       Advance Rate is *, (ii) * with respect to Purchased Securities for which
       the related Advance Rate is *, (iii) * with respect to Purchased
       Securities for which the related Advance Rate is * and for which * of the
       related Repurchase Price is guaranteed by Guarantor pursuant to the
       Guaranty and the terms of this Agreement. Notwithstanding anything to the
       contrary, MLMCI shall have the ability to adjust the Buyer's Margin
       Percentage with respect to any credit lease loans.

       "CERCLA" shall refer to the federal Comprehensive Environmental Response,
       Compensation and Liability Act of 1980.

       "Class A Commercial Real Estate Products" shall refer to Commercial Real
       Estate Products that are designated as "Class A" by MLMCI in its sole
       discretion.

       "Closing Agent" shall mean a closing attorney, title insurance company or
       other closing agent of Seller set forth on Exhibit D hereto, as the same
       shall be amended from time to time with the consent of MLMCI.

       "Code" shall refer to the Internal Revenue Code of 1986, as amended.

       "Commercial Real Estate Products" shall refer to the mortgage loans (i)
       secured by first liens on real property subject to Section 42 of the Code
       (regarding low income housing tax credit), (ii) acceptable to MLMCI, in
       its sole discretion and (iii) the Mortgage Files relating to which have
       been delivered to the Custodian pursuant to the Custody Agreement.

       "Confirmation/Funding Request" shall have the meaning of "Confirmation"
       set forth in the Master Repurchase Agreement and shall be substantially
       in the form attached hereto as Exhibit A.

       "Cooperative Loans" shall refer to mortgage loans (i) secured by first
       liens on commercial real property that are cooperative buildings, (ii)
       acceptable to MLMCI, in its sole discretion and (iii) the Mortgage Files
       relating to which have been delivered to the Custodian pursuant to the
       Custody Agreement.

       "Covenant Compliance Certificate" shall refer to the monthly certificate
       required to be delivered by Seller to any Warehouse Lenders under any
       Warehouse Facilities.

       "Credit Committee Presentation" shall refer to the written presentation
       of Seller to its credit committee regarding the origination or
       acquisition of a Mortgage Loan, in such detail as MLMCI may reasonably
       request.


                                       16
<PAGE>   17


       "Custodian" shall refer to the custodian named in the Custody Agreement.

       "Custody Agreement" shall refer to the Custody Agreement, dated as of
       March 5, 1998, by and among Seller, MLMCI and the Custodian named
       therein, as the same may be modified and amended from time to time.

       "Default Rate" shall mean a per annum percentage rate equal to the
       Pricing Rate with respect to any particular Transaction plus thirty (30)
       basis points.

       "Disbursement Instructions" shall refer to the funding instructions for a
       Mortgage Loan sent by Seller to the Closing Agent that is closing the
       Mortgage Loan, which instructions shall specifically indicate that the
       related Mortgage Loan will be funded with MLMCI's funds and that such
       Mortgage Loan has been sold to MLMCI under the Agreement.

       "Eligible Mortgage Loans" shall refer to Mortgage Loans (i) that have
       been reviewed by MLMCI, (ii) that are conduit eligible (including,
       without limitation, Class A Commercial Real Estate Products), as
       determined by MLMCI in its sole discretion, and (iii) as to which the
       representations and warranties contained in Paragraph 9(b) and 9(c) of
       these Supplemental Terms are true as of any date of determination. The
       determination of whether a Mortgage Loan constitutes an Eligible Mortgage
       Loan shall be made by MLMCI in a commercially reasonable manner. Any
       Whole Mortgage Loan that is originated in full compliance with the
       Guidelines shall constitute an Eligible Mortgage Loan.

       "FDIC" shall refer to the Federal Deposit Insurance Corporation.

       "FHA" shall refer to the Federal Housing Administration.

       "First Union" shall refer to First Union National Bank.

       "FNMA" shall refer to the Federal National Mortgage Association.

       "GAAP" shall mean generally accepted accounting principles consistently
       applied.

       "Guarantor" shall refer to The WMF Group, Ltd., a Delaware corporation.

       "Guaranty" shall refer to the guaranty by the Guarantor of the
       obligations of Seller under the Agreement and the Custody Agreement, in a
       form mutually agreed upon by the parties.

       "Guidelines" shall refer to (i) the Origination Requirements and (ii) the
       WMF Guidelines.

       "Hazardous Materials" shall mean without limitation, gasoline, petroleum
       products, explosives, radioactive materials, polychlorinated biphenyls or
       related or similar


                                       17
<PAGE>   18


       materials, asbestos or any material containing asbestos, lead-based paint
       and any other substance or material as may be defined as a hazardous or
       toxic substance by any federal, state or local environmental law,
       ordinance, rule, regulation or order, including, without limitation,
       CERCLA, the Clean Air Act, the Clean Water Act, the Resource Conservation
       and Recovery Act, the Toxic Substances Control Act and any regulations
       promulgated pursuant thereto.

       "Key Personnel Termination Event" shall mean that both Lawrence A. Brown
       and Michael H. Greco shall, for whatever reason, cease to be employed by,
       and to regularly provide services to, Seller as its President and Chief
       Executive Officer, respectively (or in an equivalent capacity), on a
       full-time basis. 

       "LIBOR" shall mean the London Interbank Offered Rate for one-month 
       United States Dollar deposits as set forth on page 8695 of Knight-Ridder 
       as of 8:00 a.m., New York time, on the date of determination.

       "Merrill Lynch" shall refer to Merrill Lynch, Pierce, Fenner & Smith
       Incorporated and its affiliates.

       "MLMCI" shall refer to Merrill Lynch Mortgage Capital Inc., its
       affiliates and its permitted assigns.

       "Monthly Mortgage Loan Report" shall refer to a report substantially in
       the form of Exhibit E hereto.

       "Mortgage" shall mean a duly recorded first mortgage or first deed of
       trust on improved commercial real property.

       "Mortgage File" shall have the meaning set forth in the Custody
       Agreement.

       "Mortgage Loans" shall refer to Whole Mortgage Loans, Commercial Real
       Estate Products and Cooperative Loans.

       "Mortgaged Premises" shall mean the real property, including all
       buildings, structures, improvements or fixtures thereon and all
       appurtenances, water rights, privileges and benefits pertaining thereto,
       that is conveyed, pledged or mortgaged, or in which a security interest
       is granted under a mortgage or deed of trust to secure the payment and
       performance of a Mortgage Loan.

       "NationsBank" shall refer to NationsBank, N.A.

       "Net Income" shall mean, for any period, the net income of the Seller for
       such period as determined in accordance with GAAP.

       "Note" shall mean a promissory note, together with any rider, addendum or
       amendment thereto, evidencing a Mortgage Loan.


                                       18
<PAGE>   19


       "Obligor" shall mean with respect to any Mortgage Loan, the Person or
       Persons obligated to make payments with respect to such Mortgage Loan,
       including any guarantor thereof.

       "Origination Requirements" shall refer to the requirements set forth in
       the schedule attached hereto as Exhibit F for the origination of Mortgage
       Loans. "Person" means a corporation, association, partnership,
       organization, business, trust, individual, a government or political
       subdivision thereof, any governmental agency or any other entity.

       "Phase I Environmental Hazard Assessment Report" shall refer to a report
       prepared in substantial compliance with the procedures described under
       the caption "Phase I Environmental Site Assessment Process" in the most
       recent edition of the Standard Practice for Environmental Site
       Assessments issued by the American Society for Testing and Materials, a
       certain not-for-profit association the principal offices of which are
       located in Philadelphia, Pennsylvania.

       "Price Differential" shall mean, with respect to any Transaction as of
       any date, the aggregate amount obtained by daily application of the
       Pricing Rate for such Transaction to the Purchase Price for such
       Transaction on the basis of twelve 30-day months and a 360-day year
       during the period commencing on (and including) the Purchase Date for
       such Transaction and ending on (but excluding) the date of determination
       (reduced by any amount of such Price Differential previously paid by
       Seller to MLMCI with respect to such Transaction).

       "Pricing Rate" shall have the meaning set forth in the Master Repurchase
       Agreement except that the percentage referred to therein for each
       Transaction shall be specified in the related Confirmation/Funding
       Request. Except as may be otherwise mutually agreed upon at the time of
       any particular Transaction, the Pricing Rate shall mean (i) a mutually
       agreed upon number of basis points (but not in excess of * basis points)
       in excess of LIBOR for all Purchased Securities for which the related
       Advance Rate is the Advance Rate requested by Seller (which requested
       Advance Rate is subject to the maximum Advance Rate), (ii) * basis points
       less than what would otherwise be the mutually agreed upon number of
       basis points in excess of LIBOR for all Purchased Securities for which
       the related Advance Rate is less than the Advance Rate requested by
       Seller (which requested Advance Rate is subject to the maximum Advance
       Rate), (iii) * basis points less than what would otherwise be the
       mutually agreed upon number of basis points in excess of LIBOR for all
       Purchased Securities for which the related Advance Rate is the Advance
       Rate requested by Seller (which requested Advance Rate is subject to the
       maximum Advance Rate) and for which * of the related Repurchase Price is
       guaranteed by Guarantor pursuant to Guaranty and the terms of this
       Agreement.

       "Purchase Price," with respect to any Transaction shall be determined by
       dividing the Market Value of the Eligible Mortgage Loan by the related
       Buyer's Margin Percentage. The Purchase Price for any Eligible Mortgage
       Loan shall not exceed * of the outstanding


                                       19
<PAGE>   20


       principal balance of such Eligible Mortgage Loan as of the Purchase Date;
       provided, however, that MLMCI may, in its discretion (but without any
       obligation to do so), pay a Purchase Price for any Eligible Mortgage Loan
       in excess of the outstanding principal balance thereof.

       "Responsible Officer" shall mean, as to any Person, any officer of such
       Person with direct responsibility for the administration of this
       Agreement and also, with respect to a particular matter, any other
       officer to whom such matter is referred because of such officer's
       knowledge of and familiarity with the particular subject.

       "Rating Agencies" shall refer to (i) Moody's Investors Service, Inc. and
       any successor thereto, (ii) Standard & Poor's Ratings Services, a
       division of The McGraw-Hill Companies, Inc. and any successor thereto,
       (iii) Fitch IBCA and any successor thereto, and (iv) Duff & Phelp's
       Credit Rating Co. and any successor thereto.

       "Securities" shall, in addition to the definition set forth in the Master
       Repurchase Agreement, refer to Mortgage Loans.

       "Seller" shall, in all cases under the Master Repurchase Agreement and
       these Supplemental Terms, refer to WMF Capital Corp.

       "Seller's Margin Amount" shall have the meaning set forth in the Master
       Repurchase Agreement except that the percentage referred to therein for
       each Transaction shall be referred to in the related Confirmation/Funding
       Request.

       "Servicer" shall refer, as to each Mortgage Loan, to the servicer of such
       Mortgage Loan listed on Attachment I to the related Confirmation/Funding
       Request, which servicer may be an affiliate of Seller.

       "Subsidiary" of any Person means any corporation of which more than 50%
       of the issued and outstanding capital stock having ordinary voting power
       to elect a majority of the Board of Directors of such corporation
       (irrespective of whether at the time capital stock of any other class or
       classes of such corporation shall or might have voting power upon the
       occurrence of any contingency) is at the time directly or indirectly
       owned or controlled by such Person, collectively by such Person and one
       or more of its Subsidiaries or collectively by one or more of such
       Person's other Subsidiaries. 

       "Transaction" shall, in addition to the definition set forth in the 
       Master Repurchase Agreement, refer to substitutions pursuant to 
       Paragraph 9 of the Master Repurchase Agreement.

       "UCC" shall refer to the Uniform Commercial Code.

       "Warehouse Facilities" shall refer to all credit facilities existing
       between either Seller and any counterparty other than MLMCI, as the same
       shall be amended and supplemented from time to time.


                                       20
<PAGE>   21


       "Warehouse Lender" shall mean, individually or collectively, a warehouse
       lending institution that has disbursed funds to Seller, and has acquired
       a lien on the related Mortgage Loan.

       "Whole Mortgage Loans" shall refer to the mortgage loans, including
       without limitation credit lease loans, secured by first liens on
       commercial real property, the Mortgage Files relating to which have been
       delivered to the Custodian pursuant to the Custody Agreement.

       "WMF Guidelines" shall mean the origination, underwriting, credit and
       collection policies and practices of Seller relating to the Mortgage
       Loans which shall incorporate the Origination Requirements and shall be
       in form and substance acceptable to MLMCI.

3.     MODIFICATIONS TO MASTER REPURCHASE AGREEMENT.

       (a)    All references to Buyer in the Master Repurchase Agreement shall
              be deemed to be references to MLMCI and all references to Seller
              in the Master Repurchase Agreement shall be deemed to be
              references to Seller as specified in these Supplemental Terms.

       (b)    Paragraph 3 of the Master Repurchase Agreement is hereby amended
              by adding the following sentence at the end of subparagraph (a):
                  Seller shall assign, transfer, and convey to MLMCI all of 
                  Seller's right (but not its obligations), title, and 
                  interest held directly or indirectly, through a loan 
                  participation contract or otherwise, in and to the Purchased
                  Securities.

       (c)    Paragraph 4(a) of the Master Repurchase Agreement is hereby
              amended to provide that the Market Value of all Purchased
              Securities determined for purposes of assessing the existence of
              any Margin Deficit shall assume the conversion of the Purchased
              Securities into Commercial Mortgage Backed Securities.

       (d)    Paragraph 4(b) of the Master Repurchase Agreement is hereby
              amended to provide that the Market Value of all Purchased
              Securities determined for purposes of assessing the existence of
              any Margin Excess shall not exceed the outstanding principal
              balance of all Eligible Mortgage Loans then subject to the
              Agreement.

       (e)    Paragraph 11(d)(ii) of the Master Repurchase Agreement is hereby
              deleted in its entirety and restated as follows:

                     (ii) as to Transactions in which the defaulting party is
              MLMCI, (A) purchase securities or mortgage loans (collectively,
              "Replacement Securities") of the same class and amount, in the
              case of securities, and of substantially the same maturity,
              principal amount and interest rate, in the case of mortgage loans,
              as any Purchased Securities that are not delivered by the
              defaulting party to the


                                       21
<PAGE>   22


              nondefaulting party as required hereunder or (B) in its sole
              discretion elect, in lieu of purchasing Replacement Securities, to
              be deemed to have purchased Replacement Securities at the price
              therefor on such date, calculated as the average of the prices
              obtained from three nationally recognized registered
              broker/dealers that buy and sell comparable mortgage loans in the
              secondary market.

4.     CONFIRMATION/FUNDING REQUESTS.

       (a)    Each Confirmation/Funding Request shall be prepared and duly
              executed by Seller and delivered to MLMCI prior to 3:00 p.m., New
              York City time, not later than the proposed Purchase Date for the
              related Transaction. Each such Confirmation/Funding Request
              delivered by Seller to MLMCI shall be complete in every respect
              except for the signature of an authorized signatory of MLMCI.

       (b)    Each Confirmation/Funding Request shall be binding upon Seller and
              MLMCI unless written notice of objection is given by the objecting
              party to the other party hereto within one (1) Business Day after
              MLMCI has delivered the completed Confirmation/Funding Request to
              Seller.

       (c)    Notwithstanding the last sentence of Paragraph 3(b) of the Master
              Repurchase Agreement, in the event of any conflict between the
              terms of a Confirmation/Funding Request and this Agreement, such
              Confirmation/Funding Request shall prevail.

5.     INCOME PAYMENTS.

       All payments and distributions, whether in cash or in kind, made on or
       with respect to the Purchased Securities shall, unless otherwise mutually
       agreed by MLMCI and Seller, be paid, delivered or transferred,in the case
       of Mortgage Loans, so long as an Event of Default on the part of Seller,
       an Additional Event of Termination as set forth in Paragraph 11 of these
       Supplemental Terms or a Margin Deficit shall not have occurred and be
       continuing, directly to Seller from the related mortgagor or servicer.
       Payments and distributions received by MLMCI pursuant to Paragraph
       10(b)(i) of the Supplemental Terms shall be applied to the reduction of
       the aggregate Repurchase Price owed by Seller pursuant to the terms and
       conditions of the Agreement.


                                       22
<PAGE>   23


6.     MARKET VALUE DETERMINATION.

       MLMCI shall determine the Market Value for the Purchased Securities in
       its reasonable business judgment from time to time and at such time as it
       may elect in its sole discretion; provided, however, that MLMCI shall
       assign a Market Value of zero to (i) any Mortgage Loan that is not an
       Eligible Mortgage Loan, (ii) any Mortgage Loan that has been delinquent
       for at least thirty (30) days (iii) any loan that is not eligible for
       securitization as determined in MLMCI's sole discretion or (iv) any
       Mortgage Loan with respect to which there is a breach of a
       representation, warranty or covenant made by Seller in this Agreement or
       the Custody Agreement that materially adversely affects MLMCI's interest
       in such Mortgage Loan and which breach has not been cured prior to the
       date on which Market Value is being determined. Without limiting the
       foregoing, the parties agree that (i) the value of the hedge transactions
       referred to in Paragraph 9(d)(xix) of these Supplemental Terms shall be a
       factor incorporated into MLMCI's determination of Market Value and (ii)
       MLMCI shall, upon Seller's request, provide to Seller explanations
       regarding MLMCI's determination of Market Value (provided, however, that
       the determination of Market Value shall be made by MLMCI as aforesaid).

7.     INTENT OF THE PARTIES; SECURITY INTEREST.

       (a)    In the event, for any reason, any Transaction is construed by any
              court as a secured loan rather than a purchase and sale, the
              parties intend that MLMCI shall have a perfected first priority
              security interest in all of the Purchased Securities. In such
              event, this Agreement is intended to be a security agreement
              pursuant to the Uniform Commercial Code for any and all of the
              Purchased Securities purported to be covered by this Agreement,
              and Seller hereby grants MLMCI a security interest in said
              Purchased Securities and in Seller's rights in any contracts and
              agreements relating to said Purchased Securities.

       (b)    Seller shall pay all fees and expenses associated with perfecting
              such security interest.

       (c)    It is the understanding of the parties that MLMCI shall be
              obligated to purchase any Mortgage Loan tendered for sale by
              Seller pursuant to the Agreement, subject to the limitations of
              Paragraph 23 of these Supplemental Terms, so long as such Mortgage
              Loan satisfies the eligibility criteria set forth in the Agreement
              and no Event of Default or other event of termination under the
              Agreement shall have occurred.


                                       23
<PAGE>   24


8.     DELIVERY OF ADDITIONAL DOCUMENTS; APPROVAL OF MORTGAGE LOANS.

       (a)    Seller shall cause each closing attorney to deliver to MLMCI
              through the Custodian, prior to the Purchase Date for the initial
              Transaction in which such closing attorney acts as Closing Agent,
              a letter from such closing attorney addressed to MLMCI (with a
              copy to Seller) stating that immediately upon the funding of each
              such Mortgage Loan such closing attorney shall hold the related
              Mortgage File exclusively for the benefit of MLMCI.

       (b)    Prior to or simultaneously with the execution of this Agreement,
              Seller shall deliver to MLMCI such documentation relating to
              Seller and/or Guarantor as MLMCI may reasonably request. Such
              documentation may include, without limitation, the authorizing
              resolutions of Seller with respect to this Agreement and the
              Transactions hereunder, the Certificate of Secretary, Articles of
              Incorporation, Bylaws, guaranty, or opinions of external counsel
              for Seller and/or Guarantor, as the case may be, which relate to
              the transactions contemplated in the Agreement. Such documentation
              may also include, without limitation, opinions of counsel for
              Seller and/or Guarantor with respect to the status of MLMCI's
              first-priority security interests in the Mortgage Loans.

       (c)    Prior to or simultaneously with the execution of this Agreement,
              Seller shall deliver to MLMCI a list of Closing Agents, which list
              shall be acceptable to MLMCI in its sole discretion and attached
              to these Supplemental Terms as Exhibit D.

       (d)    Prior to or simultaneously with the execution of this Agreement,
              Seller shall deliver to MLMCI a list of Seller's authorized
              signatories for purposes of executing Confirmation/Funding
              Requests, which list shall be attached to these Supplemental Terms
              as Exhibit H.

       (e)    Seller shall, within two (2) Business Days of the Purchase Date of
              any Mortgage Loan, deliver to MLMCI (or its designee) copies of
              the Disbursement Instructions and Credit Committee Presentations
              relating to such Mortgage Loan. In addition, Seller shall, within
              two (2) Business Days of the Purchase Date of any Commercial Real
              Estate Products, provide MLMCI with the information set forth at
              Exhibit G in order to assist MLMCI in its market analysis. The
              provisions of this subparagraph (e) shall be subject to Paragraph
              12 of these Supplemental Terms.

       (f)    The parties acknowledge that the Mortgage File relating to any
              Mortgage Loan will not be delivered to the Custodian on the
              related Purchase Date but must be delivered to the Custodian (with
              copies to MLMCI) within five (5) Business Days of the Purchase
              Date.


                                       24
<PAGE>   25


       (g)    Simultaneously with the delivery to the Custodian of the Mortgage
              File evidencing a Mortgage Loan pursuant to the Custody Agreement,
              Seller shall submit to MLMCI copies of such Mortgage File so that
              MLMCI can determine if such Mortgage Loan is an Eligible Mortgage
              Loan and subject to purchase by MLMCI hereunder. MLMCI shall make
              such determination within two (2) Business Days of its having
              received the required documentation. The failure of MLMCI to
              respond to Seller within such two (2) Business Day period shall be
              deemed to be an affirmative response. Disputes with respect to the
              eligibility of a Mortgage Loan shall be submitted to one of the
              Rating Agencies for final arbitration.

       (h)    Seller shall deliver to MLMCI the following items within five (5)
              Business Days of the Purchase Date of a Mortgage Loan:

                 (i)    The servicing agreement with the Servicer pursuant to
                     which the related Mortgage Loan is serviced to the extent
                     not previously delivered to MLMCI;

                 (ii)   An executed letter of instructions to the related
                     Servicer, countersigned by such Servicer, substantially in
                     the form of Exhibit B hereto; and

                 (iii)  A fully executed assignment of any third-party custodial
                     agreements relating to the Mortgage Loan, with copies of
                     such assignments attached thereto.

9.     REPRESENTATIONS, WARRANTIES AND COVENANTS.

       (a)    Each party represents and warrants, and shall on and as of the
              Purchase Date of any Transaction be deemed to represent and
              warrant, as follows:

                 (i)    The execution, delivery and performance of this
                     Agreement and the performance of each Transaction do not
                     and will not result in or require the creation of any lien,
                     security interest or other charge or encumbrance (other
                     than pursuant hereto) upon or with respect to any of its
                     properties;

                 (ii)   This Agreement is, and each Transaction when entered
                     into under this Agreement will be, a legal, valid and
                     binding obligation of it enforceable against it in
                     accordance with the terms of this Agreement, subject to
                     applicable bankruptcy, insolvency and similar laws
                     affecting creditors' rights generally and subject, as to
                     enforceability, to general principles of equity (regardless
                     of whether enforcement is sought in a proceeding in equity
                     or at law); and


                                       25
<PAGE>   26


                 (iii)  Since the date of the most recent balance sheet or
                     financial statement delivered by it pursuant to Paragraph
                     13 hereof, there has been no material adverse change in its
                     financial condition or results of operations.

       (b)    Seller represents and warrants as to each Transaction and the
              Mortgage Loans relating thereto as of the Purchase Date of such
              Transaction as follows:

                 (i)    All information prepared and provided by Seller to MLMCI
                     in connection with each Confirmation/Funding Request
                     concerning the Mortgage Loans and the related Disbursement
                     Instructions and Credit Committee Presentation are true and
                     correct in all material respects;

                 (ii)   All data and other information prepared and provided by
                     or on behalf of Seller to the Custodian, whether in
                     writing, by electronic transmission or on computer tape or
                     diskette or otherwise, is true and correct in all material
                     respects;

                 (iii)  Seller is causing each Mortgage Loan to be serviced in
                     conformity with the servicing standards described in
                     Paragraph 18 of these Supplemental Terms;

                 (iv)   Each Mortgage Loan was originated or purchased by Seller
                     not earlier than sixty (60) days prior to the related
                     Purchase Date;

              (v)    All servicing contracts between Seller and any of its
                     affiliates under which an affiliate of Seller acts as
                     Servicer are arms length contracts reflecting terms and
                     conditions (including, without limitation, servicing fees)
                     generally prevailing in the mortgage loan market at the
                     time such contracts became effective;

        (vi)  Applicable Disbursement Instructions have been provided to the
                     related Closing Agent and such Closing Agent has agreed 
                     that funds provided by MLMCI for the origination of the 
                     Mortgage Loan are to be held in escrow and not disbursed 
                     until the requirements of such Disbursement Instructions 
                     have been satisfied; and

        (vii) No Mortgage Loan is subject to the lien of a Warehouse Lender.

       (c)    Except as otherwise set forth in a schedule of exceptions (which
              schedule shall describe in reasonable detail each exception
              applicable to each specific representation and/or warranty for a
              particular Mortgage Loan) delivered by Seller to MLMCI prior to
              the respective Purchase Date and attached to the related


                                       26
<PAGE>   27


              Confirmation/Funding request, Seller hereby represents and
              warrants as to each Mortgage Loan, as of the Purchase Date of the
              related Transaction:

                 (i)    The payments required to be made under the terms of the
                     Note have not been 30 days (or more) delinquent more than
                     once in the twelve month period prior to the Purchase Date.
                     Seller has not advanced funds, or induced, solicited or
                     received any advance of funds from a party other than the
                     owner of the Mortgaged Premises, directly or indirectly,
                     for the payment of any amount required by the Note or
                     Mortgage. There is no current delinquency, exclusive of any
                     period of grace, in any payment by the mortgagor
                     thereunder.

                 (ii)   There are no delinquent taxes, water charges, sewer
                     rents, assessments (including assessments payable in future
                     installments), insurance premiums, or other outstanding
                     charges affecting the Mortgaged Premises. No escrow
                     payments or other charges or payments due Seller are
                     delinquent or have been capitalized under the Note.

                 (iii)  The terms of the Note and the Mortgage have not been
                     impaired, waived, altered or modified in any respect,
                     except by written instruments that (A) are part of the
                     Mortgage File, (B) have been recorded in the applicable
                     public recording office if necessary to maintain the
                     priority of the lien of the Mortgage, and (C) have been
                     delivered to the Custodian.

                 (iv)   Neither the Note nor the Mortgage is subject to any
                     right of rescission, set-off, counterclaim or defense,
                     including the defense of usury, nor will the operation of
                     any term of the Note or the Mortgage, nor the exercise of
                     any right thereunder, render the Note or the Mortgage
                     unenforceable, in whole or in part, or subject to any right
                     of rescission, set-off, counterclaim or defense, including
                     the defense of usury, and no such right of rescission,
                     set-off, counterclaim or defense has been asserted.

                 (v)    Insurance, issued by one insurer or multiple insurers
                     each of which is generally acceptable for conduit lending
                     to commercial lending institutions covering (A) all
                     buildings upon the Mortgaged Premises, (B) loss of rental
                     income, and (C) liability of the mortgagor, is in full
                     force and effect. If upon origination of the Mortgage Loan,
                     the Mortgaged Premises was in an area identified in the
                     Federal Register by the Federal Emergency Management Agency
                     as having special flood hazards (and flood insurance has
                     been made available) a flood insurance policy that meets
                     the requirements of FNMA is in effect. Each such insurance
                     policy contains a standard mortgagee clause naming Seller,
                     their successors and assigns as the mortgagees and all
                     premiums thereon have been paid. No person has engaged in
                     any act or omission that would impair the coverage of such
                     policy or the benefits of the mortgagees' endorsements. The
                     Note


                                       27
<PAGE>   28


                     or the Mortgage obligates the mortgagor to maintain all
                     such insurance at its cost and expense, and on the
                     mortgagor's failure to do so, authorizes the holder of the
                     Mortgage to maintain such insurance and to obtain
                     reimbursement therefor from the mortgagor.

                 (vi)   Any and all requirements of any federal, state or local
                     law applicable to the origination, sale and servicing of
                     the Mortgage Loan have been satisfied.

                 (vii)  No portion of the Mortgaged Premises originally subject
                     to the Mortgage has been released from the lien created by
                     the Mortgage, in whole or in part, nor has any instrument
                     been executed that would effect such a release.

                 (viii) The Mortgage (A) is properly recorded (or, if not
                     recorded, has been submitted for recording, is in form and
                     substance acceptable for recording and, when properly
                     recorded, will be sufficient under the laws of the
                     jurisdiction wherein the Mortgaged Premises is located to
                     reflect of record the lien created by such mortgage) and
                     the Mortgage is a valid, continuing and enforceable first
                     priority lien (subject only to the matters described in
                     clause (ix) hereof) on the Mortgaged Premises, including
                     all improvements on the Mortgaged Premises owned by the
                     mortgagor, all other fixtures on the Mortgaged Premises
                     owned by the mortgagor and all additions, alterations and
                     replacements made at any time with respect to the
                     foregoing, and (B) provides for an assignment of rents,
                     income and profits from the Mortgaged Premises, or, if the
                     Mortgage does not so provide, a separate assignment of all
                     rents, income and profits from the Mortgaged Premises was
                     executed by the mortgagor, was properly recorded (or, if
                     not recorded, has been submitted for recording, is in form
                     and substance acceptable for recording and, when properly
                     recorded, will be sufficient under the laws of the
                     jurisdiction wherein the Mortgaged Premises is located to
                     reflect of record the lien of such assignment) and creates
                     a valid, existing and enforceable lien and security
                     interest of the same priority as the lien created by the
                     Mortgage, and is either in the possession of the Custodian
                     or, following recording, will be delivered to the
                     Custodian.

                 (ix)   The lien created by the Mortgage is subject only to (A)
                     a lien relating to current real property taxes not yet due
                     and payable, (B) covenants, conditions and restrictions,
                     rights of way, easements and other matters of public record
                     as of the date of recording that are acceptable to mortgage
                     lending institutions generally, that are specifically
                     referred to in the lender's title insurance policy
                     delivered to Seller and that do not adversely affect the
                     value of the Mortgaged Premises, and (C) other matters to
                     which like properties are commonly subject that do not


                                       28
<PAGE>   29


                     materially interfere with the benefits of the security
                     intended to be provided by the Mortgage or the use,
                     enjoyment, value or marketability of the related Mortgaged
                     Premises.

                 (x)    Any security agreement, chattel mortgage or equivalent
                     document delivered in connection with the Mortgage Loan
                     establishes and creates a valid security interest in the
                     property described therein and there are no filings in the
                     appropriate public records evidencing any prior security
                     interest in such property. A UCC financing statement has
                     been filed and/or recorded in all places necessary to
                     perfect a valid security interest in the personal property
                     subject to the lien created by the mortgage or any separate
                     security agreement, chattel mortgage or equivalent
                     document, or a UCC financing statement with respect to the
                     personal property subject to the lien of the Mortgage or
                     any separate security agreement, chattel mortgage or
                     equivalent document has been fully executed in accordance
                     with applicable laws and is in form and substance
                     sufficient, upon recordation and/or filing thereof in all
                     necessary places, to perfect a valid security interest in
                     such personal property. The Mortgaged Premises was not, as
                     of the date of origination of the Mortgage Loan, subject to
                     a mortgage, deed of trust, deed to secure debt or other
                     security instrument creating a lien other than the lien
                     created by the Mortgage.

                 (xi)   The Note and the Mortgage, and the other agreements
                     executed in connection therewith, are genuine and each is
                     the legal, valid and binding obligation of the maker
                     thereof, enforceable in accordance with its terms, subject
                     to (A) applicable bankruptcy, insolvency, reorganization,
                     moratorium and other similar laws affecting the enforcement
                     of creditors' rights generally, and (B) general principles
                     of equity, regardless of whether such enforcement is
                     considered in a proceeding in equity or at law.

                 (xii)  The proceeds of the Mortgage Loan have been fully
                     disbursed to or for the account of the mortgagor, and no
                     person is obligated to advance additional funds under the
                     Mortgage Loan. Any and all requirements set forth in any
                     document evidencing, securing or otherwise executed in
                     connection with the Mortgage Loan as to completion of any
                     on-site or off-site improvement and as to disbursements of
                     any funds escrowed therefor that were to have been complied
                     with on or before the date on which this representation is
                     made or is deemed made have been complied with, and all
                     costs, fees and expenses incurred in connection with the
                     origination and closing of the Mortgage Loan and the
                     recording of the Mortgage have been paid.

                 (xiii) Immediately prior to the assignment of the Mortgage Loan
                     to MLMCI, Seller was the sole legal, beneficial and
                     equitable owners of the


                                       29
<PAGE>   30


                     Note and the Mortgage, and Seller assigned the Mortgage
                     Loan to MLMCI free and clear of any encumbrance, equity,
                     lien, pledge, charge, claim or security interest.

                 (xiv)  The lien created by the Mortgage is insured by an ALTA
                     Lender's Title Insurance Policy that insures (subject to
                     the exceptions referred to in clause (ix) hereof) Seller,
                     its successors and assigns as to the first priority lien
                     created by the Mortgage in the original principal amount of
                     the Mortgage Loan after all advances of principal and, if
                     the Mortgage Loan is an adjustable rate loan, against any
                     loss by reason of the invalidity or unenforceability of the
                     lien resulting from the provisions of the Mortgage
                     providing for adjustment in the Mortgage interest rate.
                     Such lender's title insurance policy affirmatively insures
                     ingress and egress to and from the Mortgaged Premises, and
                     contains no survey exceptions other than as may be
                     generally acceptable by regulated institutional commercial
                     mortgage lenders. Such lender's title insurance policy is
                     in full force and effect, full premiums for such policy,
                     including all endorsements and special endorsements, have
                     been paid. No claims have been made under such lender's
                     title insurance policy, and no person has done, by act or
                     omission, anything that would impair the coverage of such
                     lender's title insurance policy. Such lender's title
                     insurance policy is assignable to MLMCI without the consent
                     of or any notification to the insurer.

                 (xv)   There has been no declaration by Seller of, and, to the
                     best of Seller's knowledge, no event has occurred and is
                     continuing that would give rise to, a default, breach,
                     violation or event of acceleration under the Mortgage or
                     the Note and no event that, with the passage of time or
                     with notice and the expiration of any grace or cure period,
                     would constitute a default, breach, violation or event of
                     acceleration. No default, breach, violation or event of
                     acceleration has been waived in writing except as such is
                     included in the Mortgage Files. No person other than the
                     holder of the Note may declare an event of default or
                     accelerate the related indebtedness under such Mortgage
                     Loan.

                 (xvi)  There are no mechanics' or similar liens or claims that
                     have been filed or recorded for work, labor or material
                     (and no rights are outstanding that under law could give
                     rise to such lien) affecting the Mortgaged Premises that
                     are or may be liens prior to, or equal or coordinate with,
                     the lien of the related Mortgage.

                 (xvii) All improvements that were considered in determining the
                     appraised value of the Mortgaged Premises lie wholly within
                     the boundaries and building restriction lines of the
                     Mortgaged Premises, no such improvements encroach upon
                     easements running thereto or to adjoining properties, and
                     no improvements on adjoining properties


                                       30
<PAGE>   31


                     encroach upon the Mortgaged Premises or easements running
                     thereto. All physical amenities, access routes or other
                     items that materially benefit the Mortgaged Premises are
                     under the direct control of the mortgagor, constitute
                     permanent easements that benefit and are part of the
                     Mortgaged Premises or are public property, and the
                     Mortgaged Premises, by virtue of such easements or
                     otherwise, is contiguous to a physically open, dedicated
                     all weather public street, has all necessary permits and
                     approvals for ingress and egress and is adequately serviced
                     by public water, sewer systems and utilities. The Mortgaged
                     Premises comprises solely one or more tax parcels lying
                     wholly within the boundaries of the legal description of
                     the Mortgaged Premises contained in the Mortgage and the
                     related title insurance policy.

                 (xviii) The Mortgage Loan was either originated or purchased by
                     Seller.

                 (xix)  The Mortgaged Premises is in good repair, is free of
                     damage and waste that would materially and adversely affect
                     its value and the Mortgaged Premises has not been
                     materially damaged by fire, wind or other cause, which
                     damage has not been fully repaired or for which insurance
                     proceeds have not been received or are not expected to be
                     received in an amount sufficient to pay for such full
                     repairs. There is no proceeding pending for the total or
                     partial condemnation thereof. Seller inspected, or caused
                     to be inspected, the Mortgaged Premises in connection with
                     the origination or purchase of the Mortgage Loan.

                 (xx)   The Mortgage Loan contains no equity participation by
                     the originator and does not provide for any contingent or
                     additional interest in the form of participation in the
                     cash flow of the Mortgaged Premises. The indebtedness
                     evidenced by the Note is not convertible to an ownership
                     interest in the Mortgaged Premises or the mortgagor, and
                     Seller has not financed nor does it own, directly or
                     indirectly, any equity in the Mortgaged Premises or the
                     mortgagor. The Note and Mortgage contain customary and
                     enforceable provisions that render the rights and remedies
                     of the holder thereof adequate for the realization of the
                     benefits of the security intended to be provided thereby.
                     Either the Mortgage or applicable law provides for the
                     appointment of a receiver or other custodian for the rents
                     in the event of a default thereunder, or, to the extent
                     permitted by law, allows Seller to enter into possession to
                     collect rents.

                 (xxi)  No relief has been requested or, to the best of Seller's
                     knowledge is available, to the mortgagor under the Soldiers
                     and Sailors Civil Relief Act of 1940, as amended.


                                       31
<PAGE>   32


                 (xxii) The Note is not secured by a lien on any real property
                     other than the lien created by the related Mortgage.

                 (xxiii) The Mortgage File contains an appraisal of the
                     Mortgaged Premises made and signed, prior to the approval
                     of the Mortgage Loan application, by an appraiser, duly
                     appointed by Seller or their predecessor in interest, who
                     had no interest, direct or indirect in the Mortgaged
                     Premises or in any loan made on the security thereof, whose
                     compensation was not affected by the approval or
                     disapproval of the Mortgage Loan, who was state-licensed or
                     state-certified, if required under the laws of the state in
                     which the related Mortgage Premises is located, at the time
                     the appraisal was conducted and signed, who was a member of
                     the Appraisal Institute and who met the minimum
                     qualifications required by FNMA. Such appraisal conformed
                     when made to the requirements applicable to FIRREA or
                     FDIC-insured savings associations, shows separately the
                     value of the land and the value of the buildings erected
                     thereon and states that the appraiser examined the
                     Mortgaged Premises.

                 (xxiv) If the Mortgage is a deed of trust, a trustee, duly
                     qualified under applicable law to serve as such, has been
                     properly designated and currently so serves or may be
                     substituted in accordance with applicable law, and is named
                     in the Mortgage. No fees or expenses are or will become
                     payable by MLMCI to the trustee under the deed of trust,
                     except in connection with a trustee's sale after default by
                     the mortgagor.

                 (xxv)  Seller has no knowledge of any circumstances or
                     condition with respect to the Mortgage, the Mortgaged
                     Premises, the mortgagor or the mortgagor's credit standing
                     that can reasonably be expected to cause institutional
                     investors to regard the Mortgage Loan as an unacceptable
                     investment. To the best of Seller's knowledge, there exist
                     no proceedings that would adversely affect the ability of
                     the mortgagor to meet its obligations under the Mortgage
                     Loan. To the best of Seller's knowledge, neither the
                     mortgagor, nor any guarantor of the Mortgage Loan, is a
                     party to any bankruptcy, reorganization, insolvency or
                     comparable proceeding.

                 (xxvi) The Mortgaged Premises is not subject to a condominium
                     declaration and the Mortgage Loan does not permit the
                     improvements on the Mortgaged Premises to be converted to a
                     condominium. If the Mortgaged Premises is improved by a
                     multifamily dwelling, no more than twenty (20) percent of
                     the net rentable space of the Mortgaged Premises is
                     non-residential, which percentage limitation will not be
                     increased during the term of the Mortgage Loan. No
                     commercial lease contains an option to purchase, right of
                     first refusal or similar provision. All commercial leases
                     contain acceptable subordination language that makes such
                     leases expressly subordinate to the Mortgage Loan.


                                       32
<PAGE>   33


                 (xxvii) The Mortgaged Premises is in all material respects in
                     compliance with and lawfully used, operated and occupied
                     under applicable zoning and building laws or regulations,
                     and no Seller has received any notification from any
                     governmental authority that the Mortgaged Premises does not
                     comply with such laws or regulations, is being used,
                     operated or occupied unlawfully or has failed to obtain or
                     maintain any inspection, license or certificates. If the
                     Mortgaged Premises constitutes a legal nonconforming use,
                     Seller have (A) obtained a statement from the appropriate
                     local authority to the effect that the nonconforming
                     improvements may be rebuilt to current density and used and
                     occupied for such nonconforming purposes if damaged or
                     destroyed, or (B) obtained a "law and ordinance"
                     endorsement to the related hazard insurance policy that
                     fully insures against loss due to the operation of the
                     applicable zoning ordinance.

                 (xxviii) If the Mortgage Loan is an adjustable rate loan,
                     Seller (or, if Seller purchased the Mortgage Loan, to the
                     best of Seller's knowledge, all prior owners) have properly
                     calculated adjustments in the mortgage interest rate and
                     monthly payment amount for each adjustment date occurring
                     prior to the Purchase Date and have notified the related
                     mortgagor of such adjustments, all in accordance with the
                     Note and applicable law.

                 (xxix) The Mortgage Loan is principally and directly secured by
                     a fee simple interest in real property or secured as
                     provided in the WMF Guidelines.

                 (xxx)  If any portion of the Mortgaged Premises is owned by a
                     cooperative apartment corporation, the cooperative
                     apartment corporation is in compliance with all applicable
                     federal, state and local law and is a "cooperative housing
                     corporation" within the meaning of Section 216 of the Code.

                 (xxxi) The Mortgaged Premises is in material compliance with
                     all environmental laws, ordinances, rules, regulations and
                     orders of federal, state or governmental authorities that
                     pertain thereto. Except for any asbestos or
                     asbestos-containing material that an environmental site
                     assessment report recommends be removed or otherwise
                     treated and as to which recommended action there exists a
                     holdback sufficient to pay for the cost of such action, no
                     Hazardous Material has been or is incorporated in, stored
                     on or under, released from, treated on, transported to or
                     from or disposed of on or from, the Mortgaged Premises such
                     that, under applicable law (A) any such Hazardous Material
                     would be required to be eliminated before the Mortgaged
                     Premises could be altered, renovated, demolished or
                     transferred, or (B) the owner of the Mortgaged Premises, or


                                       33
<PAGE>   34


                     the holder of a security interest therein, could be
                     subjected to liability for the removal of such Hazardous
                     Material or the elimination of the hazard created thereby.
                     Neither Seller nor the related mortgagor has received
                     notification from any federal, state or other governmental
                     authority relating to any Hazardous Materials on or
                     affecting the Mortgaged Premises or to any potential or
                     known liability under any environmental law arising from
                     the ownership or operation of the Mortgaged Premises.

       (xxxii) The Mortgage Loan has a debt service coverage ratio of
                     at least 1.20 to 1.0 with the exception of credit lease
                     loans which have a debt service coverage ratio of at least
                     1.00 to 1.00.

               (xxxiii)      The loan to value ratio of the Mortgage Loan is
                     not greater than 80% with the exception of credit lease
                     loans which have a loan to value ratio of not greater than
                     100%.

               (xxxiv)       The title company and law firm engaged in the
                     origination of each Mortgage Loan is listed in Exhibit H
                     attached hereto.

          (xxxv)     Each Mortgage Loan was originated in conformity with the
                     WMF Guidelines, which guidelines are consistent with
                     underwriting procedures for commercial mortgage loans
                     securitized in rated public offerings.

       (d)    Seller covenants with MLMCI as follows:

                 (i)    Seller shall notify MLMCI of any material changes in the
                     terms of, or the parties to, the Warehouse Facilities
                     within one (1) Business Day of Seller receiving written
                     notice of such changes, whether or not such changes have
                     yet become effective;

                 (ii)   All financial and other covenants made by such Seller
                     under the Warehouse Facilities shall be deemed to be made
                     directly to MLMCI as though fully set forth herein;
                     provided, however, that any such covenants that require
                     such Seller to obtain MLMCI's consent prior to entering
                     into financing arrangements (other than the Transactions
                     contemplated hereby) shall be deemed to merely require
                     prior written notice by such Seller to MLMCI of such
                     financing arrangements without any requirement for the
                     consent of MLMCI;

                 (iii)  Seller shall be at the time it delivers any Purchased
                     Securities to the Custodian or MLMCI for any Transaction,
                     and shall continue to be, through the Purchase Date
                     relating to each such Transaction, the legal and beneficial
                     owner of such Purchased Securities free and clear of any
                     lien, security interest, option or encumbrance except for
                     the security interest


                                       34
<PAGE>   35


                     created by this Agreement and any security interest created
                     by the Warehouse Facilities;

                 (iv)   Seller shall deliver to MLMCI the Covenant Compliance
                     Certificate by the same manner of delivery and at the same
                     time as such Seller is required to deliver it under the
                     Warehouse Facilities, and MLMCI may rely on such Covenant
                     Compliance Certificate as if it were a direct addressee;

                 (v)    Each Mortgage Loan shall be serviced by the related
                     Servicer in accordance with the provisions of Paragraph 18
                     of these Supplemental Terms;

                 (vi)   Seller shall promptly notify MLMCI after the occurrence
                     of any change contemplated by Paragraph 11(a) of these
                     Supplemental Terms;

                 (vii)  Notwithstanding any other provision of this Agreement,
                     no Mortgage Loan shall be subject to this Agreement or to
                     the Custody Agreement for more than three hundred
                     sixty-four (364) days in aggregate;


                 (viii) Seller shall provide MLMCI with a Monthly Mortgage Loan
                     Report not later than the last Business Day of each
                     calendar month with respect to the Mortgage Loans sold by
                     Seller hereunder;

                 (ix)   Seller shall provide an officer's certificate to MLMCI
                     within thirty (30) days following the end of each calendar
                     month certifying that Seller is in compliance with the
                     requirements of Paragraphs 9(d)(xxi), 9(d)(xxiii) and
                     11(h);

                 (x)    Not more than 20% of the aggregate outstanding
                     Repurchase Price for all Transactions, as of any date of
                     determination, shall relate to Eligible Mortgage Loans that
                     are Class A Commercial Real Estate Products;

                 (xi)   Seller agrees to retain Merrill Lynch to (i) advise
                     and consult with Seller regarding the economics and
                     structure of any proposed securitization that includes
                     Mortgage Loans originated by Seller and which are purchased
                     under the Agreement, (ii) prepare, with the assistance of
                     Seller and its affiliates, any communication necessary to
                     arrange for a securitization, including presentations to
                     the Rating Agencies, preparation of a prospectus or private
                     placement memorandum, (iii) serve as underwriter in a
                     public securitization or placement agent in a private
                     placement or Merrill Lynch placement, as the case may be,
                     at an underwriting fee of 18.75 basis points, with the
                     exception of Mortgage Loans secured by Class A Commercial
                     Real Estate Products;


                                       35
<PAGE>   36


                 (xii)  Seller shall offer or cause to be offered exclusively to
                     Merrill Lynch, the position of sole lead manager or sole
                     lead placement agent of each offering of commercial
                     mortgage-backed securities by Seller where the underlying
                     mortgage loans include (i) mortgage loans originated by
                     MLMCI and/or (ii) Mortgage Loans originated by Seller and
                     subject to this Agreement; provided, however, that Seller
                     shall not be obliged to offer such position to Merrill
                     Lynch in the event that the Pricing Rate for any
                     Transaction exceeds * basis points in excess of LIBOR
                     without Seller's prior consent;

                 (xiii) Seller agrees to offer or cause to be offered to Merrill
                     Lynch the position of sole lead manager or sole lead
                     placement agent with respect to Seller's next two (2)
                     issuances of Commercial Mortgage Backed Securities ("CMBS")
                     provided the execution of the first CMBS is deemed
                     successful by Merrill Lynch and Seller; Seller acknowledges
                     and agrees that the issuances of publicly offered CMBS
                     contemplated in this Paragraph 9(d)(xiii) shall be made
                     under the shelf registration statement of Merrill Lynch;
                     MLMCI agrees to contribute the lesser of (i) 35% of the
                     total underlying mortgage loans for each CMBS or (ii) the
                     total amount of commercial mortgage loans then outstanding
                     in its inventory; not to exceed $750,000,000 in any
                     calendar year;

       (xiv)  Seller agrees to grant to MLMCI the right of first
                     refusal to provide any other secured commercial mortgage
                     loan credit facility relating to Eligible Mortgage Loans;

                 (xv)   In the event that a collateral pool originated by First
                     Union, or one of its affiliates (the "First Union Loans")
                     or NationsBank, or one of its affiliates (the "NationsBank
                     Loans") is contributed to the pool of Mortgage Loans
                     eligible for securitization, MLMCI hereby agrees that
                     Merrill Lynch will not charge the 18.75 basis points on the
                     First Union Loans or the NationsBank Loans;

                 (xvi)  MLMCI agrees that Merrill Lynch will accept First Union
                     or NationsBank as co-managers on any securitizations at the
                     request of Seller; the parties agree that acceptance of any
                     other co-managers will be by mutual consent of Merrill
                     Lynch and Seller, which consent shall not be unreasonably
                     withheld;

                 (xvii) Subject to Seller contributing 25% of the underlying
                     mortgage loans or assets to any securitization as
                     contemplated herein, MLMCI agrees to grant to Seller and or
                     its affiliates the right of first refusal to acquire at
                     market price the (i) master servicing; (ii) primary
                     servicing that is available for sale from MLMCI; (iii)
                     special servicing; and (iv) "B"


                                       36
<PAGE>   37


                     pieces, as defined by those securities rated BB-, B, B- and
                     unrated, by any of the Rating Agencies, resulting from such
                     securitization;

                 (xviii) In the event that a securitization, as contemplated by
                     this Agreement, should fail to occur, Seller shall pay to
                     MLMCI a fee equal to the amount obtained by applying twenty
                     (20) basis points to the aggregate outstanding Repurchase
                     Prices as of the date such securitization is deemed to have
                     failed;

                 (xix)  Each Mortgage Loan will at all times be the subject of
                     hedging techniques established by Seller that are prudent,
                     reasonable and customary in the mortgage banking industry;
                     Seller shall, upon request of MLMCI, provide in form and
                     substance satisfactory to MLMCI indicating that the
                     Mortgage Loans are in fact subject to hedging techniques;
                     Seller shall engage Merrill Lynch to conduct the hedging
                     transactions contemplated herein these Supplemental Terms
                     subject to reasonable market terms and costs; Seller hereby
                     assigns, transfers, and conveys to MLMCI all of Seller's
                     right (but not its obligations), title, and interest held
                     directly or indirectly, in and to such hedges on the
                     Mortgage Loans;

                 (xx)   Seller shall promptly notify MLMCI with respect to any
                     development, including but not limited to changes to
                     Seller's senior management, which might materially and
                     adversely affect the financial condition of Seller; 

                 (xxi)  Seller shall maintain a minimum Book Net Worth of
                     $15,000,000, evidence of which shall be provided in form
                     and substance satisfactory to MLMCI prior to any
                     Transaction;

                 (xxii) The proceeds from any Warehouse Facility obtained by
                     Seller following the date hereof, subject to the terms and
                     conditions set forth in this Agreement, shall be no more
                     than * of the Market Value of the collateral securing such
                     proceeds;

                 (xxiii) Seller shall retain no less than 75% of its Net Income
                     for any period during which its Book Net Worth is less than
                     $30,000,000;

                 (xxiv) Seller shall prepare (in form and substance acceptable
                     to MLMCI) and deliver to MLMCI the WMF Guidelines no later
                     than thirty (30) days following the date hereof;

                 (xxv)  In the event that Seller's Book Net Worth at any time is
                     less than $30,000,000, Seller shall, for so long as its
                     Book Net Worth is below such amount, provide MLMCI on a
                     semiannual basis within forty-five (45) days after the end
                     of the second and fourth calendar quarter of each


                                       37
<PAGE>   38


                     calendar year, with an explanation of any financial
                     statements, statements of financial condition and
                     statements of income provided to MLMCI pursuant to
                     Paragraph 12 hereof relating to the preceding semiannual
                     period (or the period from the date hereof if such
                     explanation is required to be provided before the
                     expiration of two calendar quarters after the date hereof)
                     in such detail as MLMCI may reasonably request; and

                 (xxvi) Seller shall promptly notify MLMCI if either Lawrence A.
                     Brown or Michael H. Greco shall, for whatever reason, cease
                     to be employed by, and to regularly provide services to,
                     Seller as its President and Chief Executive Officer,
                     respectively (or in an equivalent capacity), on a full-time
                     basis.

10.    EVENTS OF DEFAULT.


       (a)    The term "Event of Default" shall, in addition to the definition
              set forth in the Master Repurchase Agreement, include the
              following events:

                 (i)    Any governmental or self-regulatory authority shall take
                     possession of MLMCI or Seller or all or substantially all
                     of its property or appoint any such trustee, receiver,
                     conservator or other official, or such party shall take any
                     action to authorize any of the actions set forth in this
                     clause (i).

                 (ii)   MLMCI shall have reasonably determined that Seller is or
                     will be unable to meet its commitments under this
                     Agreement, shall have notified Seller of such determination
                     and Seller shall not have responded with appropriate
                     information to the contrary within one (1) Business Day.

                 (iii)  A final judgment by any competent court in the United
                     States of America for the payment of money in an amount of
                     at least $100,000 is rendered against Seller, and the same
                     remains undischarged or unpaid for a period of sixty (60)
                     days during which execution of such judgment is not
                     effectively stayed.

                 (iv)   This Agreement shall for any reason cease to create a
                     valid, first priority security interest in any of the
                     Mortgage Loans purported to be covered thereby.

                 (v)    Any representation or warranty made by Seller in this
                     Agreement or any Custodial Agreement shall have been
                     incorrect or untrue in any material respect when made or
                     repeated or when deemed to have been made or repeated;
                     provided, however, that with respect to the representations
                     and warranties contained in 9(c) of these Supplemental


                                       38
<PAGE>   39


                     Terms, such circumstance shall not constitute an Event of
                     Default if, after taking into account the Market Value of
                     the Mortgage Loans without taking into account the Mortgage
                     Loans with respect to which such circumstance has occurred,
                     no other Event of Default shall have occurred and be
                     continuing.

                 (vi)   Any covenant made by Seller in the Agreement or any
                     Custodial Agreement shall have been breached in any
                     material respect; provided, however, that in the case of
                     covenants made with respect to the Purchased Securities
                     that are Mortgage Loans, such circumstances shall not
                     constitute an Event of Default if, after determining the
                     Market Value of the Mortgage Loans without taking into
                     account the Mortgage Loans with respect to the which such
                     circumstances have occurred, no other Event of Default
                     shall have occurred and be continuing.

                 (vii)  Any event of default or any event which with notice, the
                     passage of time or both shall occur and be continuing under
                     any repurchase or other financing agreement for borrowed
                     funds or indenture for borrowed funds by which Seller is
                     bound or affected shall occur and be continuing including,
                     without limitation, any such agreement of Seller to which
                     MLMCI is a party.

                 (viii) An Act of Insolvency shall occur with respect to MLMCI,
                     Seller or a controlling entity of either MLMCI or Seller.

       (b)    In addition to the other remedies available to MLMCI, upon the
              occurrence and during the continuance of an Event of Default by
              Seller, MLMCI shall have the following additional remedies:

                 (i)    All rights of Seller to receive payments which it would
                     otherwise be authorized to receive pursuant to Paragraph 5
                     of these Supplemental Terms shall cease, and all such
                     rights shall thereupon become vested in MLMCI, which shall
                     thereupon have the sole right to receive such payments and
                     apply them to the aggregate unpaid Repurchase Prices owed
                     by Seller.

                 (ii)   All payments that are received by Seller contrary to the
                     provisions of the preceding clause (i) shall be received in
                     trust for the benefit of MLMCI, shall be segregated from
                     other funds of such Seller and shall be promptly remitted
                     to MLMCI.

                 (iii)  MLMCI may exercise any self-help remedies permitted by
                     applicable law.


                                       39
<PAGE>   40


                 (iv)   MLMCI shall be entitled to the right of set off with
                     respect to any amounts owed by MLMCI or any affiliate of
                     MLMCI to Seller as set forth in Paragraph 22 of these
                     Supplemental Terms.

       (c)    Any sale of Purchased Securities under Paragraph 11 of the Master
              Repurchase Agreement shall include sales in connection with a
              securitization and in all cases shall be conducted in a
              commercially reasonable manner.

       (d)    Expenses incurred in connection with an Event of Default shall
              include without limitation those costs and expenses incurred by
              the nondefaulting party as a result of the early termination of
              any repurchase agreement or reverse repurchase agreement entered
              into by the nondefaulting party in connection with the Transaction
              then in default.

11.    EVENTS OF TERMINATION.

       At the option of MLMCI, exercised by written notice to Seller, the
       Repurchase Date for any or all Transactions under this Agreement shall be
       deemed to immediately occur in the event that:

       (a)    In the reasonable judgment of MLMCI a material adverse change
              shall have occurred in the business, operations, properties,
              prospects or condition (financial or otherwise) of Seller, MLMCI
              shall have notified Seller of such determination (i) prior to 5:00
              p.m., New York City time, on a Business Day and Seller shall not
              have responded with information to the contrary satisfactory to
              MLMCI by 12:00 p.m., New York City time, on the next Business Day
              or (ii) after 5:00 p.m., New York City time, on a Business Day and
              Seller shall not have responded with information to the contrary
              satisfactory to MLMCI by 12:00 p.m., New York City time, on the
              second succeeding Business Day;

       (b)    MLMCI shall request written assurances as to the financial well
              being of Seller and such assurances shall not have been provided
              within 48 hours of such request;

       (c)    Seller shall be in default with respect to any normal and
              customary covenants under any debt contract or agreement, any
              servicing agreement or any lease to which it is a party, which
              default could materially adversely affect the financial condition
              of Seller (which covenants include, but are not limited to, an Act
              of Insolvency of Seller or the failure of Seller to make required
              payments under such contract or agreement as they become due);

       (d)    Seller shall merge or consolidate into any entity unless the
              surviving or resulting entity shall be acceptable to MLMCI, in its
              sole discretion, and such entity expressly assumes by written
              agreement, executed and delivered to MLMCI in form and substance
              satisfactory to MLMCI, the performance of all of such Seller's
              duties and obligations hereunder and under the Custody Agreement;


                                       40
<PAGE>   41


       (e)    In the event the senior debt obligations or short-term debt
              obligations of Merrill Lynch & Co., Inc. shall be rated below the
              four highest generic grades (without regard to pluses or minuses
              reflecting gradations within such generic grades) by one of the
              Rating Agencies, both Seller and MLMCI agree to terminate future
              financing and reduce existing outstanding advances to a zero
              balance in a prudent and commercially reasonable manner;

       (f)    A firm of independent accountants shall have failed to issue an
              opinion or shall have issued a qualified opinion in connection
              with the most recent audited financial statements of Seller or
              Guarantor;

       (g)    Any Mortgage Loan shall have been subject to this Agreement or to
              the Custody Agreement for more than three hundred sixty-four (364)
              days in aggregate; and

       (h)    Seller's Book Net Worth shall at any time be less than
              $15,000,000.

       The acceleration of the Repurchase Date as provided in this Paragraph 11
       shall be in addition to any other rights of the parties to cause such an
       acceleration under this Agreement.

       Any provision hereof to the contrary notwithstanding, MLMCI is not
       required to enter into any Transactions after it has determined, in its
       reasonable judgment, that a material adverse change shall have occurred
       in the business, operations, properties, prospects or condition
       (financial or otherwise) of Seller.

12.    KEY PERSONNEL TERMINATION EVENT.

       (a)    In the event that MLMCI becomes aware of a Key Personnel
              Termination Event, MLMCI shall have the option, exercised by
              written notice to Seller, to cause the Repurchase Date for any and
              all Transactions under this Agreement to occur on the earlier of
              (i) the date specified in the related Confirmation and (ii) one
              hundred and twenty (120) days after the date of occurrence of the
              Key Personnel Termination Event specified in such written notice.

       (b)    In the event that Seller notifies MLMCI in writing of the
              occurrence of a Key Personnel Termination Event, MLMCI shall
              advise Seller within thirty (30) days of MLMCI's receipt of such
              notice as to whether or not MLMCI intends to exercise its
              termination option pursuant to subparagraph (a) above.

       (c)    Any provision hereof to the contrary notwithstanding, if a Key
              Personnel Termination Event shall have occurred, the Disbursement
              Instructions, Credit Committee Presentations and, in the case of
              Commercial Real Estate Products, the information set forth at
              Exhibit G referred to in Paragraph 8(e) of these Supplemental
              Terms shall be delivered to MLMCI (or its designee) three (3)
              Business Days prior to the Purchase Date for the related Mortgage
              Loan for any Transaction occurring after such Key Personnel
              Termination Event. MLMCI


                                       41
<PAGE>   42

              shall determine if the related Mortgage Loan is an Eligible
              Mortgage Loan and subject to purchase by MLMCI hereunder within
              three (3) Business Days of its having received the aforesaid
              documentation. The failure of MLMCI to respond to Seller within
              such three (3) Business Day period shall be deemed to be an
              affirmative response.

13.    FINANCIAL STATEMENTS.

       (a)    Seller shall provide MLMCI (i) within one hundred and twenty (120)
              days after the end of the fiscal year of Guarantor an audited
              year-end consolidating financial statement for such fiscal year,
              together with the report of independent certified accountants,
              (ii) within sixty (60) days after the end of each of the first
              three fiscal quarters in each fiscal year unaudited consolidated
              statements of financial condition and consolidated statement of
              income of Seller certified to be true and correct by the chief
              financial officer or other Responsible Officer of Seller stating
              that such financial statements are fairly presented in accordance
              with generally accepted accounting principles and that no Event of
              Default exists under the Agreement, and (iii) within thirty (30)
              days after the last day of each calendar month consolidated
              statements of income for such month and balance sheets as of the
              end of such month accompanied in each case by a certificate of the
              chief financial officer or other Officer of Seller stating that
              such financial statements are fairly presented in accordance with
              generally accepted accounting principles and that no Event of
              Default exists under the Agreement.

       (b)    Each delivery of Purchased Securities by Seller to MLMCI hereunder
              will constitute a representation by Seller that there has been no
              material adverse change in Seller's and Guarantor's financial
              condition not disclosed to MLMCI since the date of Seller's and
              Guarantor's most recent unaudited balance sheet or income
              statement delivered to MLMCI. Seller shall provide MLMCI, from
              time to time at Seller's expense, with such information of a
              financial or operational nature as MLMCI may reasonably request
              promptly upon receipt of such request.

14.    REPURCHASE PRICE; PRICE DIFFERENTIAL.

       The Price Differential shall be payable in arrears with respect to each
       Transaction, together with the Purchase Price therefor, on the
       termination date for the related Transaction or as may be otherwise
       mutually agreed upon by the parties in the related Confirmation/Funding
       Request. Payment of the Repurchase Price (including the Price
       Differential) shall be made by wire transfer in immediately available
       funds.



                                       43
<PAGE>   43
15.    NEW YORK JURISDICTION; WAIVER OF JURY TRIAL.

       Seller agrees to submit to personal jurisdiction in the State of New York
       in any action or proceeding arising out of this Agreement. MLMCI and
       Seller each hereby waives the right of trial by jury in any litigation
       arising hereunder.

16.    ADDITIONAL INFORMATION; CONFIDENTIALITY.

       (a)    Seller agree to provide MLMCI with such information, documents,
              and data as MLMCI may reasonably request concerning any Mortgage
              Loan that is the subject of review by MLMCI for qualification as
              an Eligible Mortgage Loan. Such information may include, but is
              not limited to, the items listed in Exhibit G and the Mortgage
              File. At any reasonable time Seller shall permit MLMCI, its agents
              or attorneys, to inspect and copy any and all documents and data
              in their possession pertaining to each Mortgage Loan that is the
              subject of any Transaction. Such inspection shall occur upon the
              request of MLMCI at a mutually agreeable location during regular
              business hours and on a date not more than three (3) Business Days
              after the date of such request.

       (b)    Seller acknowledges that this Agreement and the Custody Agreement
              (including any drafts and versions thereof) are confidential in
              nature and Seller agrees that, unless otherwise directed by a
              court of competent jurisdiction or as may be required by federal
              or state law (which determination as to federal or state law shall
              be based upon written advice of counsel), it shall limit the
              distribution of such documents to its officers, employees,
              attorneys, accountants and agents as required in order to conduct
              its business with MLMCI.

       (c)    MLMCI acknowledges that the information relating to the Mortgage
              Loans provided by Seller to MLMCI is confidential in nature and
              MLMCI agrees that, unless otherwise directed by a court of
              competent jurisdiction or as may be required by federal or state
              law (which determination as to federal or state law shall be based
              upon written advice of counsel), it shall limit the dissemination
              of such information to its officers, employees, attorneys,
              accountants and agents as required in order to conduct its
              business with Seller. MLMCI agrees that neither it nor any of its
              affiliates will use information provided to MLMCI by Seller to
              solicit the owner (or any of its affiliates) of the property
              securing any Mortgage Loan for the purpose of refinancing said
              Mortgage Loan or otherwise providing mortgage financing to said
              owner (or any of its affiliates).

                                      44
<PAGE>   44


17.    MARGIN MAINTENANCE.

       Paragraph 4(a) of the Master Repurchase Agreement is hereby modified to
       provide that if notice is given by MLMCI to Seller under such paragraph,
       Seller shall transfer the cash or Additional Purchased Securities to
       MLMCI (in the manner contemplated by this Agreement and the Custody
       Agreement) prior to the close of business in New York City on the third
       Business Day following the date of such notice. In the event that a
       Margin Deficit should remain outstanding 24 hours following notice of
       such Margin Deficit, Seller shall immediately deliver to MLMCI
       documentation evidencing Seller's request for funds from its financial
       institution to cure such Margin Deficit. In the event that a Margin
       Deficit should remain outstanding beyond the period of time permitted
       pursuant to this Paragraph 17, MLMCI shall have the right to proceed, as
       set forth in Paragraph 22 of these Supplemental Terms, against any assets
       held by MLMCI under any other agreement or transaction with Seller or any
       of Seller's affiliates, including any transactions involving the
       securitization of the Mortgage Loans, in order to cure such Margin
       Deficit. For any period during which there exists a Margin Deficit,
       including the day on which MLMCI provides Seller with notice of such
       Margin Deficit, the Price Differential for all outstanding Transactions
       shall be calculated on the basis of the Default Rate.

18.    SERVICING ARRANGEMENTS AND ASSIGNMENT.

       (a)    Seller hereby assigns for security purposes only its rights under
              each servicing agreement relating to a Mortgage Loan to MLMCI.

       (b)    The parties hereto agree and acknowledge that, notwithstanding the
              purchase and sale of any Mortgage Loan contemplated hereby and the
              assignment for security purposes by Seller to MLMCI of Seller's
              rights under each related servicing agreement (as contemplated by
              subparagraph (a) above and Exhibit B), Seller shall cause the
              Mortgage Loans to continue to be serviced for the benefit of MLMCI
              and, if MLMCI shall exercise its rights to sell the Mortgage Loans
              pursuant to the Agreement prior to the related Repurchase Date,
              MLMCI's assigns.

       (c)    Seller shall cause each Mortgage Loan to be serviced by the
              related Servicer in accordance with pertinent prudent commercial
              mortgage loan servicing standards and procedures generally
              accepted in the mortgage banking industry and consistent with
              applicable law and regulations.

       (d)    Upon the occurrence and during the continuation of an Event of
              Default, MLMCI may, at its option exercise Seller's rights, powers
              and obligations under any servicing agreement that has been
              assigned by Seller to MLMCI pursuant to the terms hereof.


                                       45

<PAGE>   45


       (e)    Each Servicer of Mortgage Loans other than an affiliate of Seller
              and each related servicing agreement must be reasonably acceptable
              to MLMCI.

       (f)    Seller shall provide or cause the related Servicer to provide
              MLMCI and its permitted assigns with periodic reports in the form
              of Exhibit E hereto concerning the Mortgage Loans that are the
              subject of a Transaction with such frequency and containing such
              information as MLMCI or its permitted assigns may reasonably
              request, but in any event at least once every month while a
              Transaction is outstanding.

       (g)    MLMCI acknowledges and agrees that each servicing agreement
              between the Seller and the respective Servicer, including any
              servicing agreement relating to a Mortgage Loan, will be or may be
              subject to a first priority security interest, with respect to
              said Servicer's rights in each servicing agreement, in favor of a
              secured party other than MLMCI, which security interest has been
              or may be granted to such secured party by the Servicer. MLMCI
              acknowledges and agrees that notwithstanding anything to the
              contrary in this Agreement, it accepts the Seller's assignment for
              security purposes of the Seller's rights in each servicing
              agreement between the Seller and a Servicer subject to the rights
              of the Servicer under the servicing agreement, and to the rights
              of any secured party of the Servicer to whom the Servicer has
              granted a security interest in the Servicer's rights under the
              servicing agreement.

19.    OPINIONS OF COUNSEL.

       Seller shall, on the date of the first Transaction hereunder and, upon
       the request of MLMCI, on the date of any subsequent Transaction, cause to
       be delivered to MLMCI, with reliance thereon permitted as to any person
       or entity that purchases the Mortgage Loans from MLMCI in a repurchase
       transaction, a favorable opinion of Seller's counsel with respect to the
       matters set forth in Exhibit C hereto, in form and substance reasonably
       acceptable to MLMCI.

20.    FURTHER ASSURANCES.

       Seller shall promptly provide such further assurances or agreements as
       MLMCI may request in order to effect the purposes of this Agreement.


                                       46
<PAGE>   46


21.    MLMCI AS ATTORNEY-IN-FACT.

       MLMCI is hereby appointed to act as the attorney-in-fact of Seller upon
       the occurrence and during the continuation of an Event of Default for the
       purpose of carrying out the provisions of this Agreement and taking any
       action and executing any instruments that MLMCI may deem necessary or
       advisable to accomplish the purposes hereof, which appointment as
       attorney-in-fact is irrevocable and coupled with an interest. Without
       limiting the generality of the foregoing, MLMCI shall have the right and
       power after the occurrence and during the continuation of any Event of
       Default to receive, endorse and collect all checks made payable to the
       order of Seller representing any payment on account of the principal of
       or interest on any of the Purchased Securities and to give full discharge
       for the same.

22.    CROSS-COLLATERALIZATION; RIGHT OF SET-OFF.

       MLMCI may, in its sole discretion upon the occurrence and during the
       continuation of an Event of Default hereunder, proceed against any assets
       held by it or any of its affiliates under any hedging related agreement
       with Seller and shall have a right of set-off against any amounts owed by
       MLMCI or any of its affiliates to Seller under any hedging related
       agreement with Seller. In addition, the parties agree that MLMCI or any
       of its affiliates may, in its sole discretion upon the occurrence and
       during the continuation of an event of default under any other agreement
       with Seller, proceed against any assets held by it hereunder and shall
       have a right of set-off against any amount owed by MLMCI to Seller
       hereunder.

23.    MAXIMUM TRANSACTION AMOUNT.

       The aggregate outstanding Repurchase Price as of any date of
       determination for all Transactions hereunder for which the related
       Mortgage Loans were originated by a Closing Agent other than a title
       insurance company shall not exceed $100,000,000 without twenty-four (24)
       hours prior notice to, and the consent of, MLMCI.

       The Purchase Price for any Eligible Mortgage Loan shall not exceed * of
       the outstanding principal balance of such Eligible Mortgage Loan as of
       the Purchase Date.

       The aggregate outstanding Repurchase Price for the Purchased Securities
       subject to this Agreement as of any date of determination shall not
       exceed $500,000,000.


                                       47

<PAGE>   47


24.    TERMINATION.

       Notwithstanding any provisions of Paragraph 16 of the Master Repurchase
       Agreement to the contrary, this Agreement and all Transactions
       outstanding hereunder shall terminate automatically without any
       requirement for notice on the date occurring twenty-three (23) calendar
       months and twenty-nine (29) days after the date as of which this
       Agreement is entered into. Either party may terminate this Agreement and
       all Transactions outstanding hereunder upon six (6) months' prior notice.

25.    EXPENSES.

              (i)     Seller shall pay its own costs and expenses and all
       reasonable third-party out of pocket costs and expenses of MLMCI
       (including, without limitation, reasonable fees and expenses for legal
       services) incident to the preparation and negotiation of this Agreement,
       the Custody Agreement and any documents relating thereto, up to a maximum
       of $35,000 in the aggregate. Notwithstanding the preceding sentence,
       MLMCI shall pay its own costs and expenses relating to any due diligence
       activities which it conducts with respect to any of the Eligible Mortgage
       Loans.

              (ii)    Seller agrees to pay to MLMCI on demand all reasonable
       third-party out-of-pocket costs and expenses (including reasonable
       expenses for legal services) of any subsequent enforcement of any of the
       provisions hereof, or of the performance by MLMCI of any obligations of
       Seller in respect of the Mortgage Loans which Seller has failed or
       refused to perform, or any actual or attempted sale, or any exchange,
       enforcement, collection, compromise or settlement in respect of any of
       the Mortgage Loans and for the custody, care or preservation of the
       Mortgage Loans (including insurance costs) and defending or asserting
       rights and claims of MLMCI in respect thereof, by litigation or
       otherwise, including expenses of insurance.

              (iii)   MLMCI agrees to pay to Seller on demand all reasonable
       costs and expenses (including reasonable expenses for legal services) of
       any subsequent enforcement of any of the provisions hereof occasioned by
       actions or omissions that are solely and exclusively in the control of
       MLMCI. The parties hereby agree that MLMCI shall not be liable for the
       acts or omissions of the Custodian.

26.    COUNTERPARTS. This Agreement may be executed 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.





                                       48
<PAGE>   48


27.    INCORPORATION OF TERMS. The Master Repurchase Agreement as supplemented
       hereby shall be read, taken and construed as one and the same instrument.

WMF CAPITAL CORP.                                     MERRILL LYNCH MORTGAGE
                                                        CAPITAL INC.

By:   /s/ Michael D. Ketcham                    By:    /s/ Michael Blum
      ----------------------                           ----------------
Name:   Michael D. Ketcham                      Name:   Michael Blum
        ------------------                              ------------
Title: Executive Vice President                 Title: Managing Director
       ------------------------                        -----------------






                                       49



<PAGE>   1


                               THE WMF GROUP, LTD.
                  (dollars in thousands, except per share data)

EXHIBIT 11

                 Statement re computation of per share earnings


<TABLE>
<CAPTION>
                     THREE MONTHS ENDED         THREE MONTHS ENDED          SIX MONTHS ENDED           SIX MONTHS ENDED
                       JUNE 30, 1998              JUNE 30, 1997              JUNE 30, 1998              JUNE 30, 1997
                  ----------------------------------------------------------------------------------------------------------
                   NET            PER SHARE    NET           PER SHARE    NET           PER SHARE    NET           PER SHARE
                  INCOME  SHARES   AMOUNT    INCOME  SHARES   AMOUNT    INCOME  SHARES   AMOUNT    INCOME  SHARES   AMOUNT
                  ------  ------   ------    ------  ------   ------    ------  ------   ------    ------  ------  ---------
<S>               <C>     <C>      <C>       <C>     <C>      <C>       <C>     <C>      <C>       <C>     <C>     <C>
BASIC EPS            $64   5,250      $0.01    $384   4,217      $0.09    $345   5,163      $0.07    $451   4,217      $0.11

Effect of
dilutive
securities:
Options                -     284      (.00)       -       -          -       -     257     (0.01)       -       -          -
                     ---   -----      -----    ----   -----      -----    ----   -----     ------    ----   -----      -----
DILUTED EPS          $64   5,534      $0.01    $384   4,217      $0.09    $345   5,420      $0.06    $451   4,217      $0.11
                     ---   -----      -----    ----   -----      -----    ----   -----     ------    ----   -----      -----
</TABLE>













                                       14


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               JUN-30-1998
<CASH>                                          16,280
<SECURITIES>                                     3,829
<RECEIVABLES>                                    3,058
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                               385,714
<PP&E>                                           4,907
<DEPRECIATION>                                   1,233
<TOTAL-ASSETS>                                 444,864
<CURRENT-LIABILITIES>                          388,628
<BONDS>                                              0
                                0
                                          0
<COMMON>                                            53
<OTHER-SE>                                      42,294
<TOTAL-LIABILITY-AND-EQUITY>                   444,864
<SALES>                                              0
<TOTAL-REVENUES>                                31,616
<CGS>                                                0
<TOTAL-COSTS>                                   22,723
<OTHER-EXPENSES>                                 3,804
<LOSS-PROVISION>                                   527
<INTEREST-EXPENSE>                               3,858
<INCOME-PRETAX>                                    704
<INCOME-TAX>                                       359
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       345
<EPS-PRIMARY>                                     0.07
<EPS-DILUTED>                                     0.06
        

</TABLE>


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