GE CAPITAL MORTGAGE SERVICES INC
8-K, 1998-04-03
ASSET-BACKED SECURITIES
Previous: LONE STAR TECHNOLOGIES INC, DEF 14A, 1998-04-03
Next: BIO REFERENCE LABORATORIES INC, DEF 14A, 1998-04-03



                SECURITIES AND EXCHANGE COMMISSION

                      Washington, D.C. 20549

                             Form 8-K

                          CURRENT REPORT

              Pursuant to Section 13 or 15(d) of the
                 Securities Exchange Act of 1934

              Date of Report (Date of earliest event
                     reported) March 27, 1998


                GE CAPITAL MORTGAGE SERVICES, INC.
          (as Seller and Servicer under the Pooling and
         Servicing Agreement, dated as of March 1, 1998,
         providing for the issuance of REMIC Multi-Class
            Pass-Through Certificates, Series 1998-7)



                GE Capital Mortgage Services, Inc.
      (Exact name of registrant as specified in its charter)

   New Jersey                33-5042             21-0627285
- -----------------------------------------------------------------
 (State or other           (Commission         (I.R.S. Employer
 jurisdiction of            File Number)      Identification No.)
  incorporation)



                      Three Executive Campus
                  Cherry Hill, New Jersey 08002
        (Address of Principal Executive Office) (Zip Code)



             Registrant's telephone number, including
                     area code (609) 661-6100


<PAGE>


ITEM 2.   ACQUISITION OR DISPOSITION OF ASSETS

General.
On March 27, 1998, GE Capital Mortgage Services, Inc. ("GECMSI")
offered to investors certain classes of its REMIC Multi-Class
Pass-Through Certificates, Series 1998-7 (the "Certificates")
evidencing beneficial ownership interests in a trust fund (the
"Trust Fund"). The assets of the Trust Fund consist primarily of
a pool ("Pool 1998-7") of conventional, one- to four-family
residential loans (the "Mortgage Loans"). Capitalized terms used
herein and not otherwise defined shall have the meanings assigned
to them in the Prospectus dated March 19, 1998 as supplemented by
the Prospectus Supplement dated March 19, 1998.

The original principal balance of each Class of the Certificates
is as follows:

               Class A             $168,870,000.00
               Class PO                $292,963.14
               Class M               $1,731,461.00
               Class B1                $432,644.00
               Class B2                $432,644.00
               Class B3                $692,230.00
               Class B4                $346,115.00
               Class B5                $259,588.91
               Class R                     $100.00
                                   ---------------
               Total :             $173,057,746.05


The initial Junior Percentage and initial Senior Percentage for
Pool 1998-7 are approximately 2.25% and 97.75%, respectively. The
"Bankruptcy Loss Amount," the "Fraud Loss Amount" and the
"Special Hazard Loss Amount" for Pool 1998-7 as of the initial
issuance of the Certificates are $100,000, $1,700,000 and
$2,526,931, respectively, representing approximately 0.06%,
1.00%, and 1.5%, respectively, of the aggregate Scheduled
Principal Balances of the Mortgage Loans as of March 1, 1998 (the
"Cut-off Date").


                                2
<PAGE>


Description of the Mortgage Pool and the Mortgaged Properties

Pool 1998-7

Pool 1998-7 consists primarily of fixed-rate, fully-amortizing
conventional Mortgage Loans evidenced by Mortgage Notes which
have original maturities of 10 to 15 years and an aggregate
outstanding Scheduled Principal Balance as of the Cut-off Date,
after deducting payments of principal due on or before such date
and prepayments of principal received before such date, of
$173,057,746.05.

The interest rates (the "Mortgage Rates") borne by the 514
Mortgage Loans conveyed by GECMSI to Pool 1998-7 range from
6.0000% to 8.6250% and the weighted average Mortgage Rate as of
the Cut-off Date is 7.2080% per annum (all weighted averages in
this filing are weighted by aggregate outstanding Scheduled
Principal Balance as of the Cut-off Date). At origination, the
principal balances of the Mortgage Loans in Pool 1998-7 ranged
from $19,200.00 to $1,271,000.00, and, as of the Cut-off Date,
the average outstanding Scheduled Principal Balance of the
Mortgage Loans in Pool 1998-7 is $336,688.22, after application
of principal payments due on or before the Cut-off Date and
prepayments of principal received before such date. The earliest
origination date of any Mortgage Loan in Pool 1998-7 is June
1997, and the latest scheduled maturity date of any such Mortgage
Loan is March 2013. The weighted average loan-to-value ratio of
the Mortgage Loans as of the Cut-off Date in Pool 1998-7 is
68.4245%.


                                3
<PAGE>


The Mortgage Loans in Pool 1998-7 have the following
characteristics as of the Cut-off Date.

a)   The following table sets forth information, as of the
     Cut-off Date, with respect to the Mortgage Rates borne by
     the Mortgage Loans in Pool 1998-7:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
     MORTGAGE         # OF                  AS OF         AGGREGATE
        RATES        LOANS           CUT-OFF DATE           BALANCE
     --------        -----           ------------         ---------
      6.0000%            1            $348,500.00           0.2014%
      6.3750%            6          $1,849,877.27           1.0689%
      6.5000%            7          $2,182,393.95           1.2611%
      6.6250%           11          $3,261,167.44           1.8844%
      6.6500%            1            $296,064.92           0.1711%
      6.7500%           20          $6,703,215.08           3.8734%
      6.8500%            1            $473,786.43           0.2738%
      6.8750%           54         $18,342,451.35          10.5990%
      6.9500%            1            $280,368.94           0.1620%
      7.0000%           69         $24,132,112.92          13.9445%
      7.0500%            3            $896,132.99           0.5178%
      7.1000%            1            $457,114.07           0.2641%
      7.1250%           69         $24,341,778.75          14.0659%
      7.1500%            3            $920,638.55           0.5320%
      7.2000%            1            $394,994.41           0.2282%
      7.2500%           69         $23,043,920.52          13.3157%
      7.3000%            2            $704,504.46           0.4071%
      7.3500%            1            $262,718.83           0.1518%
      7.3750%           69         $22,992,028.17          13.2858%
      7.4000%            1            $323,200.05           0.1868%
      7.4500%            2            $507,582.48           0.2933%
      7.5000%           57         $18,171,482.74          10.5002%
      7.5500%            2            $694,555.12           0.4013%
      7.6250%           30         $10,477,732.90           6.0545%
      7.7000%            1            $229,713.55           0.1327%
      7.7500%           17          $6,844,455.10           3.9550%
      7.8750%            5          $1,317,461.77           0.7613%
      8.0000%            5            $967,575.30           0.5591%
      8.2500%            3          $1,248,240.76           0.7213%
      8.5000%            1            $355,977.23           0.2057%
      8.6250%            1             $36,000.00           0.0208%
                     -----        ---------------         ---------
        Total          514        $173,057,746.05         100.0000%


                                4
<PAGE>


b)   The following table sets forth information, as of the
     Cut-off Date, with respect to the original principal
     balances of the Mortgage Loans in Pool 1998-7 :

                                            AGGREGATE             % OF
                                             BALANCES          POOL BY
          ORIGINAL           # OF               AS OF        AGGREGATE
          BALANCES          LOANS        CUT-OFF DATE          BALANCE
          --------          -----        ------------        ---------
         $ 0  -  227,150       46       $6,035,351.79          3.4875%
    $227,151  -  250,000       60      $14,345,404.98          8.2894%
    $250,001  -  300,000      158      $43,444,345.97         25.1040%
    $300,001  -  350,000       83      $27,121,910.79         15.6722%
    $350,001  -  400,000       60      $22,607,582.80         13.0636%
    $400,001  -  450,000       32      $13,555,825.18          7.8331%
    $450,001  -  600,000       49      $25,555,864.63         14.7672%
    $600,001  -  650,000       11       $6,888,428.03          3.9804%
    $650,001  - 1,000,000+     15      $13,503,031.88          7.8026%
                            -----     ---------------        ---------
                  Total       514     $173,057,746.05        100.0000%

The largest outstanding Scheduled Principal Balance of any
Mortgage Loan, as of the Cut-off Date, in Pool 1998-7 is
$1,263,465.59.

The smallest outstanding Scheduled Principal Balance of any
Mortgage Loan, as of the Cut-off Date, in Pool 1998-7 is
$19,030.59.

c)   The following table sets forth information, as of the
     Cut-off Date, with respect to the years of origination of
     the Mortgage Loans in Pool 1998-7:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
      YEAR OF         # OF                  AS OF         AGGREGATE
  ORIGINATION        LOANS           CUT-OFF DATE           BALANCE
  -----------        -----           ------------         ---------
         1997          267         $92,347,057.25          53.3620%
         1998          247         $80,710,688.80          46.6380%
                     -----        ---------------         ---------
        Total          514        $173,057,746.05         100.0000%


                                5
<PAGE>


d)   The following table sets forth information, as of the
     Cut-off Date, with respect to the loan-to-value ratios of
     the Mortgage Loans at origination in Pool 1998-7:

            LOAN-                           AGGREGATE             % OF
          TO-VALUE                           BALANCES          POOL BY
          RATIO AT           # OF               AS OF        AGGREGATE
         ORIGINATION        LOANS        CUT-OFF DATE          BALANCE
         -----------        -----        ------------        ---------
      00.000  -   50.00        48      $17,121,818.52          9.8937%
      50.001  -   60.00        65      $22,600,989.61         13.0598%
      60.001  -   70.00       113      $39,945,306.90         23.0821%
      70.001  -   75.00       105      $36,851,552.32         21.2944%
      75.001  -   80.00       151      $47,763,670.34         27.5997%
      80.001  -   85.00        12       $3,214,126.53          1.8573%
      85.001  -   90.00        14       $4,165,437.39          2.4070%
      90.001  -   95.00         6       $1,394,844.44          0.8060%
      95.001  -  100.00         0               $0.00          0.0000%
                            -----     ---------------        ---------
            Total             514     $173,057,746.05        100.0000%

e)   The following table sets forth information, as of the
     Cut-off Date, with respect to the type of Mortgaged
     Properties securing the Mortgage Loans in Pool 1998-7:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
TYPE OF               # OF                  AS OF         AGGREGATE
DWELLING             LOANS           CUT-OFF DATE           BALANCE
- --------             -----           ------------         ---------
Single-family detached 475        $163,203,818.10          94.3060%
Single-family attached  16          $4,122,559.44           2.3822%
Condominium             21          $5,519,692.17           3.1895%
2 - 4 Family Units       1            $111,676.34           0.0645%
Co-op                    1            $100,000.00           0.0578%
                     -----        ---------------         ---------
Total                  514        $173,057,746.05         100.0000%

f)   The following table sets forth information, as of the
     Cut-off Date, with respect to the occupancy status of the
     Mortgaged Properties securing the Mortgage Loans as
     represented by the mortgagors at origination in Pool 1998-7:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
                      # OF                  AS OF         AGGREGATE
OCCUPANCY            LOANS           CUT-OFF DATE           BALANCE
- ---------            -----           ------------         ---------
Owner Occupied         494        $168,308,185.72          97.2555%
Vacation                12          $3,769,828.14           2.1784%
Investment               8            $979,732.19           0.5661%
                     -----        ---------------         ---------
Total                  514        $173,057,746.05         100.0000%


                                6
<PAGE>


g)   The following table sets forth information, as of the
     Cut-off Date, with respect to the geographic distribution of
     the Mortgaged Properties securing the Mortgage Loans in Pool
     1998-7:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
                      # OF                  AS OF         AGGREGATE
STATE                LOANS           CUT-OFF DATE           BALANCE
- -----                -----           ------------         ---------
Alabama                  4          $1,233,047.92           0.7125%
Arkansas                 1            $227,214.89           0.1313%
Arizona                  5          $1,532,555.15           0.8856%
California             244         $85,195,313.61          49.2295%
Colorado                14          $5,392,099.29           3.1158%
Connecticut              9          $3,365,054.59           1.9445%
District of Columbia     1            $238,710.98           0.1379%
Florida                 20          $6,533,300.50           3.7752%
Georgia                 14          $4,844,428.87           2.7993%
Illinois                28          $7,746,477.03           4.4762%
Kansas                   2          $1,010,797.11           0.5841%
Kentucky                 1            $256,000.00           0.1479%
Massachusetts           24          $7,615,802.02           4.4007%
Maryland                 9          $2,926,098.41           1.6908%
Maine                    1            $259,214.77           0.1498%
Michigan                 1            $232,318.13           0.1342%
Minnesota                5          $1,599,862.09           0.9245%
Missouri                 5          $1,551,414.67           0.8965%
New Hampshire            2            $561,908.88           0.3247%
New Jersey              16          $4,957,716.90           2.8648%
New Mexico               1            $267,000.00           0.1543%
Nevada                   5          $1,949,236.50           1.1264%
New York                13          $4,315,163.24           2.4935%
Ohio                     3            $584,000.00           0.3375%
Oklahoma                 1            $436,500.00           0.2522%
Oregon                   9          $3,010,746.84           1.7397%
Pennsylvania            17          $5,717,464.63           3.3038%
Rhode Island             2            $615,400.64           0.3556%
South Carolina           1            $398,751.68           0.2304%
Tennessee                5          $1,514,261.94           0.8750%
Texas                   27          $8,576,278.43           4.9557%
Utah                     8          $2,844,447.22           1.6436%
Virginia                10          $3,880,672.13           2.2424%
Vermont                  1            $111,676.34           0.0645%
Washington               2            $794,003.09           0.4588%
Wisconsin                3            $762,807.56           0.4408%
                     -----        ---------------         ---------
Total                  514        $173,057,746.05         100.0000%


                                7
<PAGE>


h)   The following table sets forth information, as of the
     Cut-off Date, with respect to the maturity dates of the
     Mortgage Loans in Pool 1998-7:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
      YEAR OF         # OF                  AS OF         AGGREGATE
     MATURITY        LOANS           CUT-OFF DATE           BALANCE
     --------        -----           ------------         ---------
         2007            2            $602,360.77           0.3481%
         2008            4            $937,641.73           0.5418%
         2012          128         $42,810,955.12          24.7380%
         2013          380        $128,706,788.43          74.3721%
                     -----        ---------------         ---------
        Total          514        $173,057,746.05         100.0000%

The weighted average scheduled remaining term to maturity of the
Mortgage Loans in Pool 1998-7 calculated as of the Cut-off Date
is 178 months.

i)   The following table sets forth information, as of the
     Cut-off Date, with respect to the purpose of the Mortgage
     Loans in Pool 1998-7:

                                        AGGREGATE              % OF
                                         BALANCES           POOL BY
PURPOSE               # OF                  AS OF         AGGREGATE
OF LOAN              LOANS           CUT-OFF DATE           BALANCE
- -------              -----           ------------         ---------
Purchase               128         $43,746,880.22          25.2788%
Rate Term/Refinance    316        $106,948,656.81          61.7994%
Cash-out Refinance      70         $22,362,209.02          12.9218%
                     -----        ---------------         ---------
Total                  514        $173,057,746.05         100.0000%


                                8
<PAGE>


ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL STATEMENTS AND
         EXHIBITS.

1.1  The Underwriting Agreement, dated as of October 23, 1995,
     and the related Terms Agreement, dated as of March 19, 1998,
     for certain of the Series 1998-7 Certificates between GE
     Capital Mortgage Services, Inc. and Salomon Brothers Inc.

1.2  The Underwriting Agreement, dated as June 22, 1995, and the
     related Terms Agreement, dated as of March 19, 1998, for
     certain of the Series 1998-7 Certificates between GE Capital
     Mortgage Services, Inc. and Credit Suisse First Boston
     Corporation.

4.1  The Pooling and Servicing Agreement for the Series 1998-7
     Certificates, dated as of March 1, 1998, between GE Capital
     Mortgage Services, Inc., as seller and servicer, and State
     Street Bank and Trust Company, as trustee.


                                9
<PAGE>


                            SIGNATURES





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



                          GE Capital Mortgage Services, Inc.



                          By:   /s/ Syed W. Ali
                             -----------------------------
                          Name: Syed W. Ali
                          Title: Vice President





Dated as of March 27, 1998


                               10
<PAGE>


                            SIGNATURES





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



                          GE Capital Mortgage Services, Inc.



                          By:
                             -----------------------------
                          Name: Syed W. Ali
                          Title: Vice President





Dated as of March 27, 1998


                               11
<PAGE>


                          EXHIBIT INDEX


The exhibits are being filed herewith:


- ----------------------------------------------------------------
  EXHIBIT NO.            DESCRIPTION                   PAGE
- ----------------------------------------------------------------

      1.1         The Underwriting Agreement,
                  dated as of October 23, 1995, and
                  the related Terms Agreement,
                  dated as of March 19, 1998, for
                  certain of the Series 1998-7
                  Certificates between GE Capital
                  Mortgage Services, Inc.  and
                  Salomon Brothers Inc.

      1.2         The Underwriting Agreement,
                  dated as of June 22, 1995, and
                  the related Terms Agreement,
                  dated as of March 19, 1998, for
                  certain of the Series 1998-7
                  Certificates between GE Capital
                  Mortgage Services, Inc. and
                  Credit Suisse First Boston
                  Corporation.
      4.1
                  The Pooling and Servicing
                  Agreement for the Series 1998-7
                  Certificates, dated as of March 1,
                  1998, between GE Capital
                  Mortgage Services, Inc., as seller
                  and servicer, and State Street
                  Bank and Trust Company, as
                  trustee.

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


                               12


                                                          EXECUTION







                GE CAPITAL MORTGAGE SERVICES, INC.

                    PASS-THROUGH CERTIFICATES
                       (Issuable in Series)

                      UNDERWRITING AGREEMENT


Salomon Brothers Inc                             New York, New York
Seven World Trade Center                           October 23, 1995
New York, New York 10048

Ladies and Gentlemen:

           GE Capital Mortgage Services, Inc., a corporation
organized and existing under the laws of the State of New Jersey
(the "Company"), may offer for sale to you (the "Underwriter")
from time to time its Pass-Through Certificates evidencing
interests in pools of mortgage loans (the "Certificates"). The
Certificates may be issued in various series, and within each
series, in one or more classes, in one or more offerings on terms
determined at the time of sale (each such series, a "Series" and
each such class, a "Class"). Each Series of the Certificates will
be issued under a separate Pooling and Servicing Agreement (each,
a "Pooling and Servicing Agreement") to be dated as of the
respective cut-off date (each, a "Cut-off Date") between the
Company, as seller and servicer, and State Street Bank and Trust
Company, as trustee (the "Trustee"). Capitalized terms used but
not defined herein shall have the meanings given to them in the
related Pooling and Servicing Agreement.

           The Certificates issued under each Pooling and
Servicing Agreement will represent the entire beneficial
ownership interest in a trust fund (the "Trust Fund") established
by such Pooling and Servicing Agreement. The assets of each Trust
Fund will consist primarily of a pool of conventional, fixed
rate, first lien, fully amortizing, one- to four-family
residential mortgage loans (the "Mortgage Loans") having the
original terms to maturity specified in the related Terms
Agreement referred to hereinbelow. If so specified in the related
Terms Agreement, one or more elections may be made to treat the
assets of each Trust Fund as a real estate mortgage investment
conduit (each, a "REMIC") for federal income tax purposes.



<PAGE>



           Whenever the Company determines to make an offering of
Certificates (each, a "Certificate Offering") pursuant to this
Agreement through you, it will enter into an agreement with you
(the "Terms Agreement") providing for the sale of specified
Classes of Offered Certificates (as defined below) to, and the
purchase and public offering thereof by, you. Each such
Certificate Offering which the Company elects to make pursuant to
this Agreement shall be governed by this Agreement, as
supplemented by the related Terms Agreement. Each Terms
Agreement, which shall be substantially in the form of Exhibit A
hereto, shall specify, among other things, the Classes of
Certificates to be purchased by the Underwriter (the "Offered
Certificates"), the principal balance or balances of the Offered
Certificates, each subject to any stated variance, and the price
or prices at which such Offered Certificates are to be purchased
by the Underwriter from the Company.

           1.   Representations and Warranties.  (a) The Company
represents and warrants to and agrees with the Underwriter, as of
the date of the related Terms Agreement, that:

                        (i) The registration statement specified
           in the related Terms Agreement, on Form S-3, including
           a prospectus, has been filed with the Securities and
           Exchange Commission (the "Commission") for the
           registration under the Securities Act of 1933, as
           amended (the "Act"), of pass-through certificates
           issuable in series, which registration statement has
           been declared effective by the Commission. Such
           registration statement, as amended to the date of the
           related Terms Agreement, including any documents
           incorporated by reference therein pursuant to Item 12
           of Form S-3 under the Act which were filed under the
           Securities Exchange Act of 1934, as amended (the
           "Exchange Act"), on or before the effective date of
           the Registration Statement, is hereinafter called the
           "Registration Statement," and such prospectus, as such
           prospectus is supplemented by a prospectus supplement
           relating to the Offered Certificates of the related
           Series, each in the form first filed after the date of
           the related Terms Agreement pursuant to Rule 424(b)
           under the Act, including any documents incorporated by
           reference therein pursuant to Item 12 of Form S-3
           under the Act which were filed under the Exchange Act
           on or before the date of such Prospectus Supplement
           (other than any such incorporated documents that
           relate to Collateral Term Sheets (as defined
           herein))(such prospectus supplement, including such
           incorporated documents (other than those that relate
           to Collateral Term Sheets), in the form first filed
           after the date of the related Terms Agreement pursuant
           to Rule 424(b) is hereinafter called the "Prospectus
           Supplement"), is


                               - 2 -

<PAGE>



           hereinafter called the "Prospectus". Any reference
           herein to the terms "amend," "amendment" or
           "supplement" with respect to the Registration
           Statement, the Prospectus or the Prospectus Supplement
           shall be deemed to refer to and include the filing of
           any document under the Exchange Act after the
           effective date of the Registration Statement or the
           issue date of the Prospectus or Prospectus Supplement,
           as the case may be, deemed to be incorporated therein
           by reference pursuant to Item 12 of Form S-3 under the
           Act.

                       (ii) The related Registration Statement,
           at the time it became effective, and the prospectus
           contained therein, and any amendments thereof and
           supplements thereto filed prior to the date of the
           related Terms Agreement, conformed in all material
           respects to the requirements of the Act and the rules
           and regulations of the Commission thereunder; on the
           date of the related Terms Agreement and on each
           Closing Date (as defined in Section 3 below), the
           related Registration Statement and the related
           Prospectus, and any amendments thereof and supplements
           thereto, will conform in all material respects to the
           requirements of the Act and the rules and regulations
           of the Commission thereunder; such Registration
           Statement, at the time it became effective, did not
           contain any untrue statement of a material fact or
           omit to state a material fact required to be stated
           therein or necessary to make the statements therein
           not misleading; such Prospectus, on the date of any
           filing pursuant to Rule 424(b) and on each Closing
           Date, will not include any untrue statement of a
           material fact or omit to state a material fact
           necessary to make the statements therein, in the light
           of the circumstances under which they are made, not
           misleading; and the Detailed Description referred to
           in such Prospectus, on each Closing Date and the date
           of any filing thereof under cover of Form 8-K, will
           not include any untrue statement of a material fact or
           omit to state any information which such Prospectus
           states will be included in such Detailed Description;
           provided, however, that the Company makes no
           representations or warranties as to the information
           contained in or omitted from (A) such Registration
           Statement or such Prospectus (or any supplement
           thereto) in reliance upon and in conformity with
           written information furnished to the Company by or on
           behalf of the Underwriter specifically for use in the
           preparation thereof or (B) any Current Report (as
           defined in Section 5(b) below), or in any amendment
           thereof or supplement thereto, incorporated by
           reference in such Registration Statement or such


                               - 3 -

<PAGE>



           Prospectus (or any amendment thereof or supplement
           thereto).

                      (iii) The Certificates of the related
           Series will conform to the description thereof
           contained in the related Prospectus; will each, if
           rated at the time of issuance in one of the two
           highest rating categories by a nationally recognized
           statistical rating organization, be when issued a
           "mortgage related security" as such term is defined in
           Section 3(a)(41) of the Exchange Act, and will each on
           the related Closing Date be duly and validly
           authorized, and, when validly executed, countersigned,
           issued and delivered in accordance with the related
           Pooling and Servicing Agreement and sold to you as
           provided herein and in the related Terms Agreement,
           will each be validly issued and outstanding and
           entitled to the benefits of the related Pooling and
           Servicing Agreement.

                       (iv) Neither the issuance nor sale of the
           Certificates of the related Series nor the
           consummation of any other of the transactions herein
           contemplated, nor the fulfillment of the terms hereof
           or of the related Terms Agreement, will conflict with
           any statute, order or regulation applicable to the
           Company of any court, regulatory body, administrative
           agency or governmental body having jurisdiction over
           the Company or with any organizational document of the
           Company or any instrument or any agreement under which
           the Company is bound or to which it is a party.

                        (v) This Agreement and the related Terms
           Agreement have been duly authorized, executed and
           delivered by the Company.

                      (vi) At or prior to the related Closing
           Date, the Company will have entered into the related
           Pooling and Servicing Agreement and, assuming the due
           authorization, execution and delivery thereof by the
           Trustee, such Pooling and Servicing Agreement (on such
           Closing Date) will constitute the valid and binding
           agreement of the Company enforceable in accordance
           with its terms, subject as to enforceability, to
           bankruptcy, insolvency, reorganization or other
           similar laws affecting creditors' rights and to
           general principles of equity (regardless of whether
           the enforceability of such Pooling and Servicing
           Agreement is considered in a proceeding in equity or
           at law).

           2.   Purchase and Sale.  Subject to the execution of
the Terms Agreement for a particular Certificate Offering and


                               - 4 -

<PAGE>



subject to the terms and conditions and in reliance upon the
representations and warranties set forth in this Agreement and
such Terms Agreement, the Company agrees to sell to the
Underwriter, and the Underwriter agrees to purchase from the
Company, all, but not less than all, of the related Offered
Certificates at the purchase price therefor set forth in such
Terms Agreement (the "Purchase Price").

           The parties hereto agree that settlement for all
securities sold pursuant to this Agreement and the applicable
Terms Agreement shall take place on the settlement date agreed
upon at the time of the related transaction and set forth as the
"Closing Date" in such Terms Agreement and not as set forth in
Rule 15c6-1(a) of the Exchange Act.

           3. Delivery and Payment. Delivery of and payment for
the Offered Certificates of a Series shall be made at the offices
of Cleary, Gottlieb, Steen & Hamilton, New York, New York, at
10:00 A.M., New York City time, on the Closing Date specified in
the related Terms Agreement, which date and time may be postponed
by agreement between the Underwriter and the Company (such date
and time being herein called the "Closing Date"). Delivery of
such Offered Certificates shall be made to the Underwriter
against payment by the Underwriter of the Purchase Price thereof
to or upon the order of the Company by wire transfer in federal
or other immediately available funds or by check payable in
federal funds, as the Company shall specify no later than five
full business days prior to such Closing Date. Unless delivery is
made through the facilities of The Depository Trust Company, the
Offered Certificates shall be registered in such names and in
such authorized denominations as the Underwriter may request not
less than two full business days in advance of each Closing Date.

           The Company agrees to notify the Underwriter at least
two business days before each Closing Date of the exact principal
balance evidenced by the Offered Certificates and to have such
Offered Certificates available for inspection, checking and
packaging in New York, New York, no later than 12:00 noon on the
business day prior to such Closing Date.

           4. Offering by the Underwriter. It is understood that
the Underwriter proposes to offer the Offered Certificates of the
related Series for sale to the public as set forth in the related
Prospectus.

           5.   Agreements.  The Company agrees with the
Underwriter that:

                (a) The Company will cause the Prospectus as
      supplemented by a Prospectus Supplement relating to the
      Offered Certificates to be filed pursuant to Rule 424 under
      the Act and will promptly advise the Underwriter when such


                               - 5 -

<PAGE>



      Prospectus as so supplemented has been so filed, and prior
      to the termination of the Certificate Offering to which
      such Prospectus relates also will promptly advise the
      Underwriter (i) when any amendment to the related
      Registration Statement specifically relating to such
      Offered Certificates shall have become effective or any
      further supplement to such Prospectus has been filed, (ii)
      of any request by the Commission for any amendment of such
      Registration Statement or Prospectus or for any additional
      information, (iii) of the issuance by the Commission of any
      stop order suspending the effectiveness of such
      Registration Statement or the institution or threatening of
      any proceeding for that purpose and (iv) of the receipt by
      the Company of any written notification with respect to the
      suspension of the qualification of such Offered
      Certificates for sale in any jurisdiction or the initiation
      or threatening of any proceeding for such purpose. The
      Company will not file any amendment of the related
      Registration Statement or supplement to the related
      Prospectus (other than any amendment or supplement
      specifically relating to one or more Series of pass-through
      certificates other than the Series that includes the
      related Offered Certificates) unless the Company has
      furnished the Underwriter with a copy for its review prior
      to filing. The Company will use its best efforts to prevent
      the issuance of any such stop order and, if issued, to
      obtain as soon as possible the withdrawal thereof.

                (b) The Company will cause any Computational
      Materials and any Structural Term Sheets (each as defined
      in Section 8 below) with respect to the Offered
      Certificates of a Series that are delivered by the
      Underwriter to the Company pursuant to Section 8 to be
      filed with the Commission on a Current Report on Form 8-K
      (a "Current Report") pursuant to Rule 13a-11 under the
      Exchange Act on the business day immediately following the
      later of (i) the day on which such Computational Materials
      and Structural Term Sheets are delivered to counsel for the
      Company by the Underwriter prior to 10:30 a.m. and (ii) the
      date on which this Agreement is executed and delivered. The
      Company will cause one Collateral Term Sheet (as defined in
      Section 9 below) with respect to the Offered Certificates
      of a Series that is delivered by the Underwriter to the
      Company in accordance with the provisions of Section 9 to
      be filed with the Commission on a Current Report pursuant
      to Rule 13a-11 under the Exchange Act on the business day
      immediately following the day on which such Collateral Term
      Sheet is delivered to counsel for the Company by the
      Underwriter prior to 10:30 a.m. In addition, if at any time
      prior to the availability of the related Prospectus
      Supplement the Underwriter has delivered to any prospective
      investor a Collateral Term Sheet that reflects, in the
      reasonable


                               - 6 -

<PAGE>



      judgment of the Underwriter and the Company, a material
      change in the characteristics of the Mortgage Loans for the
      related Series from those on which a Collateral Term Sheet
      with respect to the related Series previously filed with
      the Commission was based, the Company will cause any such
      Collateral Term Sheet that is delivered by the Underwriter
      to the Company in accordance with the provisions of Section
      9 to be filed with the Commission on a Current Report on
      the business day immediately following the day on which
      such Collateral Term Sheet is delivered to counsel for the
      Company by the Underwriter prior to 10:30 a.m. In each
      case, the Company will promptly advise the Underwriter when
      such Current Report has been so filed. Each such Current
      Report shall be incorporated by reference in the related
      Prospectus and the related Registration Statement.
      Notwithstanding the five preceding sentences, the Company
      shall have no obligation to file any materials provided by
      the Underwriter pursuant to Sections 8 and 9 which, in the
      reasonable determination of the Company after making
      reasonable efforts to consult with the Underwriter, are not
      required to be filed pursuant to the Kidder Letters or the
      PSA Letter (each as defined in Section 8 below), or which
      contain erroneous information or contain any untrue
      statement of a material fact or, when read in conjunction
      with the Prospectus and Prospectus Supplement, omit to
      state a material fact required to be stated therein or
      necessary to make the statements therein not misleading; it
      being understood, however, that the Company shall have no
      obligation to review or pass upon the accuracy or adequacy
      of, or to correct, any Computational Materials, Structural
      Term Sheets or Collateral Term Sheets provided by the
      Underwriter to the Company pursuant to Section 8 or Section
      9 hereof.

                (c) If, at any time when a prospectus relating to
      the Offered Certificates of a Series is required to be
      delivered under the Act, any event occurs as a result of
      which the related Prospectus as then amended or
      supplemented would include any untrue statement of a
      material fact or omit to state any material fact necessary
      to make the statements therein in light of the
      circumstances under which they were made not misleading, or
      if it shall be necessary at any time to amend or supplement
      the related Prospectus to comply with the Act or the rules
      thereunder, the Company promptly will prepare and file with
      the Commission, subject to paragraph (a) of this Section 5,
      an amendment or supplement which will correct such
      statement or omission or an amendment which will effect
      such compliance; provided, however, that the Company will
      not be required to file any such amendment or supplement
      with respect to any Computational Materials, Structural
      Term Sheets or Collateral Term Sheets incorporated by
      reference in the


                               - 7 -

<PAGE>



      Prospectus other than any amendments or supplements of such
      Computational Materials or Structural Term Sheets that are
      furnished to the Company by the Underwriter pursuant to
      Section 8(e) hereof or any amendments or supplements of
      such Collateral Term Sheets that are furnished to the
      Company by the Underwriter pursuant to Section 9(d) hereof
      which the Company determines to file in accordance
      therewith.

                (d) The Company will furnish to the Underwriter
      and counsel for the Underwriter, without charge, as many
      signed copies of the related Registration Statement
      (including exhibits thereto) and, so long as delivery of a
      prospectus by the Underwriter or dealer may be required by
      the Act, as many copies of the related Prospectus and any
      supplements thereto (other than exhibits to the related
      Current Report) as the Underwriter may reasonably request.

                (e) The Company will furnish such information,
      execute such instruments and take such actions as may be
      reasonably requested by the Underwriter to qualify the
      Offered Certificates of a Series for sale under the laws of
      such jurisdictions as the Underwriter may designate, to
      maintain such qualifications in effect so long as required
      for the distribution of such Offered Certificates and to
      determine the legality of such Offered Certificates for
      purchase by institutional investors; provided, however,
      that the Company shall not be required to qualify to do
      business in any jurisdiction where it is not qualified on
      the date of the related Terms Agreement or to take any
      action which would subject it to general or unlimited
      service of process in any jurisdiction in which it is not,
      on the date of the related Terms Agreement, subject to such
      service of process.

                (f) So long as the Offered Certificates of a
      Series are outstanding, the Company will furnish to the
      Underwriter copies of the annual independent public
      accountants' servicing report furnished to the Trustee
      pursuant to Section 3.13 of the related Pooling and
      Servicing Agreement.

                (g) Whether or not the transactions contemplated
      hereby and by the related Terms Agreement shall be
      consummated, the Company shall be responsible for the
      payment of any costs and expenses for which details are
      submitted, in connection with the performance of its
      obligations under this Agreement and the related Terms
      Agreement, including, without limitation, (a) the cost and
      expenses of printing or otherwise reproducing the related
      Registration Statement or Prospectus, this Agreement, the
      related Terms Agreement, the related Pooling and Servicing
      Agreement and the Offered Certificates, and (b) the cost of
      delivering the related Offered Certificates to the office
      of


                               - 8 -

<PAGE>



      the Underwriter, insured to the satisfaction of the
      Underwriter (it being understood that, except as provided
      in this paragraph (f) and in Section 7 hereof, the
      Underwriter will pay all its own costs and expenses,
      including the fees of Brown & Wood, counsel for the
      Underwriter, transfer taxes on resale of any Offered
      Certificates by it, advertising expenses connected with any
      offers that it may make, the fees of KPMG Peat Marwick with
      respect to its letters furnished pursuant to Section 6(i)
      of the Agreement and any letter furnished pursuant to the
      last sentence of Section 6(h) hereof, the fees of any firm
      of public accountants selected by the Underwriter with
      respect to their letter furnished pursuant to Section 8(c)
      of the Agreement and any other costs and expenses specified
      in the related Terms Agreement as "Additional Expenses").

           6. Conditions to the Obligations of the Underwriter.
The obligations of the Underwriter to purchase the Offered
Certificates of any Series shall be subject to the accuracy in
all material respects of the representations and warranties on
the part of the Company contained in this Agreement, as
supplemented by the related Terms Agreement, as of the respective
dates thereof and the related Closing Date, to the accuracy of
the statements of the Company made in any applicable officers'
certificates pursuant to the provisions hereof, to the
performance by the Company of its obligations under this
Agreement and such Terms Agreement and to the following
additional conditions applicable to the related Certificate
Offering:

                (a) No stop order suspending the effectiveness of
      the related Registration Statement shall have been issued
      and no proceedings for that purpose shall have been
      instituted or threatened.

                (b) Cleary, Gottlieb, Steen & Hamilton, counsel
      for the Company, shall have furnished to the Underwriter an
      opinion, dated the related Closing Date, to the effect
      that:

                        (i) this Agreement and the related Terms
           Agreement have been duly executed and delivered by the
           Company under the law of the State of New York;

                       (ii) the related Pooling and Servicing
           Agreement has been duly executed and delivered by the
           Company under the law of the State of New York and is
           a legal, valid and binding agreement of the Company
           enforceable against the Company in accordance with its
           terms;

                      (iii)    the Offered Certificates, when duly
           executed and countersigned by the Trustee in accordance


                               - 9 -

<PAGE>



           with the related Pooling and Servicing Agreement, will
           be validly issued and outstanding and entitled to the
           benefits of such Pooling and Servicing Agreement;

                       (iv) the related Pooling and Servicing
           Agreement is not required to be qualified under the
           Trust Indenture Act of 1939, as amended, and the trust
           created thereunder is not required to be registered
           under the Investment Company Act of 1940, as amended;

                        (v) such counsel confirms that (based
           solely upon telephone confirmation from a
           representative of the Commission) the related
           Registration Statement is effective under the Act and,
           to the best of such counsel's knowledge, no stop order
           with respect thereto has been issued, and no
           proceeding for that purpose has been instituted or
           threatened by the Commission; such Registration
           Statement (except the financial statements and
           schedules and other financial and statistical data
           included therein and the documents incorporated by
           reference therein, as to which such counsel need
           express no view), at the time it became effective and
           the related Prospectus (except the financial
           statements and schedules and the other financial and
           statistical data included therein, the documents
           incorporated by reference therein and the information
           included in the second sentence of the antepenultimate
           paragraph, the first sentence of the penultimate
           paragraph, and the last paragraph of the cover page of
           such Prospectus Supplement and in the second and
           fourth sentences of the first paragraph under the
           heading "Plan of Distribution" therein, as to which
           such counsel need express no view), as of the date of
           the Prospectus Supplement appeared on their face to be
           appropriately responsive in all material respects to
           the requirements of the Act and the rules and
           regulations thereunder; and no information has come to
           the attention of such counsel that causes it to
           believe that (A) such Registration Statement (except
           the financial statements and schedules and the other
           financial and statistical data included therein and
           the documents incorporated by reference therein, as to
           which such counsel need express no view) at the time
           it became effective, contained an untrue statement of
           a material fact or omitted to state a material fact
           required to be stated therein or necessary to make the
           statements therein not misleading or (B) such
           Prospectus or any amendment or supplement thereto
           (except the financial statements and schedules and the
           other financial and statistical data included therein,
           the documents incorporated by reference therein and
           the information included in the second sentence of the


                              - 10 -

<PAGE>



           antepenultimate paragraph, the first sentence of the
           penultimate paragraph, and the last paragraph of the
           cover page of such Prospectus Supplement and in the
           second and fourth sentences of the first paragraph
           under the heading "Plan of Distribution" therein, as
           to which such counsel need express no view), as of the
           date of the Prospectus Supplement, or at the related
           Closing Date, contained or contains an untrue
           statement of a material fact or omitted or omits to
           state a material fact necessary in order to make the
           statements therein, in the light of the circumstances
           under which they were made, not misleading;

                       (vi) the statements set forth under the
           heading "Description of the Certificates" in the
           related Prospectus, insofar as such statements purport
           to summarize certain provisions of the related Pooling
           and Servicing Agreement and the related Offered
           Certificates, provide a fair summary of such
           provisions;

                      (vii) the statements set forth in in the
           related Prospectus under the headings "Certain Legal
           Aspects of the Mortgage Loans and Contracts -- The
           Mortgage Loans", "Certain Federal Income Tax
           Consequences" (insofar as they relate specifically to
           the purchase, ownership and disposition of the related
           Offered Certificates) and "ERISA Considerations"
           (insofar as they relate specifically to the purchase,
           ownership and disposition of such Offered
           Certificates), to the extent that they constitute
           matters of law or legal conclusions, provide a fair
           summary of such law or conclusions;

                     (viii) assuming compliance with all
           provisions of the related Pooling and Servicing
           Agreement, for federal income tax purposes, (A) if any
           election is made to treat the assets of the Trust Fund
           as a REMIC: the related Trust Fund (and any specified
           subgrouping therein) will qualify as a REMIC pursuant
           to Section 860D of the Internal Revenue Code of 1986,
           as amended (the "Code"), each Class of Certificates of
           the related Series, other than the related Residual
           Class or Classes, will constitute a class of "regular
           interests" in the related REMIC within the meaning of
           the Code, and each Class of such Certificates
           specified in the related Prospectus as a Class of
           Residual Certificates will constitute the "residual
           interest" in the related REMIC within the meaning of
           the Code; (B) if no such REMIC election is made: the
           Trust Fund will be treated as a "grantor trust"; and



                              - 11 -

<PAGE>



                       (ix) assuming that some or all of the
           Offered Certificates of the related Series shall be
           rated at the time of issuance in one of the two
           highest rating categories by a nationally recognized
           statistical rating organization, each Offered
           Certificate so rated will be at the time of issuance,
           a "mortgage related security" as such term is defined
           in Section 3(a)(41) of the Exchange Act.

      Such opinion may express its reliance as to factual matters
      on the representations and warranties made by, and on
      certificates or other documents furnished by, officers of
      the parties to this Agreement, the related Terms Agreement
      or the related Pooling and Servicing Agreement. Such
      opinion may assume the due authorization, execution and
      delivery of the instruments and documents referred to
      therein by the parties thereto other than the Company. Such
      opinion may be qualified, insofar as it concerns the
      enforceability of the documents referred to therein, to the
      extent that such enforceability may be limited by
      bankruptcy, insolvency, reorganization or other similar
      laws affecting the enforcement of creditors' rights in
      general and by general equity principles (regardless of
      whether such enforcement is considered in a proceeding in
      equity or at law). Such opinion may be further qualified as
      expressing no opinion as to (x) the statements in the
      related Prospectus under the heading "Certain Legal Aspects
      of the Mortgage Loans and Contracts -- The Mortgage Loans"
      except insofar as such statements relate to the laws of the
      State of New York and the laws of the United States, and
      (y) the statements in such Prospectus under the headings
      "ERISA Considerations" and "Certain Federal Income Tax
      Consequences" except insofar as such statements relate to
      the laws of the United States. In addition, such opinion
      may be qualified as an opinion only on the law of the State
      of New York and the federal law of the United States of
      America.

                (c) The General Counsel for the Company shall
      have furnished to the Underwriter an opinion, dated the
      related Closing Date, to the effect that:

                        (i) The Company has been duly
           incorporated and is validly existing as a corporation
           in good standing under the laws of the State of New
           Jersey, with corporate power to own its properties, to
           conduct its business as described in the related
           Prospectus and to enter into and perform its
           obligations under this Agreement, the related Terms
           Agreement, the related Pooling and Servicing Agreement
           and the Certificates of the related Series;



                              - 12 -

<PAGE>



                       (ii) The Company has full power and
           authority to sell and service the related Mortgage
           Loans as contemplated herein and in the related
           Pooling and Servicing Agreement;

                      (iii) No consent, approval, authorization
           or order of any court or governmental agency or body
           is required for the consummation by the Company of the
           transactions contemplated herein or in the related
           Pooling and Servicing Agreement, except such as may be
           required under the blue sky laws of any jurisdiction
           and such other approvals as have been obtained;

                       (iv) Neither the issuance of the
           Certificates of the related Series nor delivery of the
           related Offered Certificates, nor the consummation of
           any other of the transactions contemplated in this
           Agreement, the related Terms Agreement or the related
           Pooling and Servicing Agreement, nor the fulfillment
           of the terms of the related Certificates, the related
           Pooling and Servicing Agreement, this Agreement or the
           related Terms Agreement will conflict with or violate
           any term or provision of the articles of incorporation
           or by-laws of the Company or any statute, order or
           regulation applicable to the Company of any court,
           regulatory body, administrative agency or governmental
           body having jurisdiction over the Company and will not
           conflict with, result in a breach or violation or the
           acceleration of or constitute a default under the
           terms of any indenture or other agreement or
           instrument known to such counsel to which the Company
           is a party or by which it is bound; and

                        (v) There are no actions, proceedings or
           investigations pending or, to the best knowledge of
           such counsel, threatened before any court,
           administrative agency or other tribunal (i) asserting
           the invalidity of this Agreement, the related Terms
           Agreement, the related Pooling and Servicing Agreement
           or the related Certificates, (ii) seeking to prevent
           the issuance of the Certificates of the related Series
           or the consummation by the Company of any of the
           transactions contemplated by this Agreement, such
           Terms Agreement or such Pooling and Servicing
           Agreement, or (iii) which might materially and
           adversely affect the performance by the Company of its
           obligations under, or the validity or enforceability
           of, this Agreement, such Terms Agreement, such Pooling
           and Servicing Agreement or the related Certificates.

      In rendering her opinion such counsel may rely as to
      matters of fact, to the extent deemed proper and as stated
      therein,


                              - 13 -

<PAGE>



      on certificates of responsible officers of the Company or
      public officials. In addition, such opinion may be
      qualified as an opinion only on the laws of the State of
      New Jersey.

                (d) The Underwriter shall have received from
      Brown & Wood, counsel for the Underwriter, such opinion or
      opinions, dated the related Closing Date, with respect to
      the issuance and sale of the Certificates of the related
      Series, the related Registration Statement, the related
      Prospectus and such other related matters as the
      Underwriter may reasonably require, and the Company shall
      have furnished to such counsel such documents as the
      Underwriter may reasonably request for the purpose of
      enabling them to pass upon such matters.

                (e) The Company shall have furnished to the
      Underwriter a certificate of the Company, signed by the
      President or any Vice President and the Senior Vice
      President-Finance or the principal financial or accounting
      officer of the Company, dated the related Closing Date, to
      the effect that the signers of such certificate have
      carefully examined the related Registration Statement
      (excluding any Current Reports and any other documents
      incorporated by reference therein), the related Prospectus,
      the Detailed Description referred to in such Prospectus
      (excluding any related Current Report), this Agreement and
      the related Terms Agreement and that:

                        (i) the representations and warranties of
           the Company in this Agreement are true and correct in
           all material respects on and as of the related Closing
           Date with the same effect as if made on such Closing
           Date, and the Company has complied with all the
           agreements and satisfied all the conditions on its
           part to be performed or satisfied at or prior to such
           Closing Date;

                       (ii) no stop order suspending the
           effectiveness of such Registration Statement has been
           issued and no proceedings for that purpose have been
           instituted or, to their knowledge, threatened; and

                      (iii) nothing has come to their attention
           that would lead them to believe that such Registration
           Statement (excluding any Current Report) contains any
           untrue statement of a material fact or omits to state
           any material fact required to be stated therein or
           necessary to make the statements therein not
           misleading, that the related Prospectus (excluding any
           related Current Report) contains any untrue statement
           of a material fact or omits to state a material fact


                              - 14 -

<PAGE>



           required to be stated therein or necessary to make the
           statements therein, in the light of the circumstances
           under which they were made, not misleading, or that
           the Detailed Description referred to in such
           Prospectus includes any untrue statement of a material
           fact or omits to state any information which the
           Prospectus states will be included in such Detailed
           Description.

                (f) Peabody & Arnold, counsel for the Trustee,
      shall have furnished to the Underwriter an opinion, dated
      the related Closing Date, to the effect that:

                        (i) the Trustee has been duly
           incorporated and is validly existing as a corporation
           in good standing under the laws of the Commonwealth of
           Massachusetts with corporate power to own its
           properties and conduct its business as presently
           conducted by it, to conduct business as a trustee and
           to enter into and perform its obligations under the
           related Pooling and Servicing Agreement;

                       (ii) the related Pooling and Servicing
           Agreement has been duly authorized, executed and
           delivered by the Trustee and constitutes the legal,
           valid and binding agreement of the Trustee enforceable
           against the Trustee in accordance with its terms,
           subject to bankruptcy, insolvency, fraudulent
           conveyance, reorganization or other similar laws
           affecting the enforcement of creditors' rights
           generally and to judicial discretion, and general
           principles of equity (regardless of whether
           enforcement is sought in a proceeding in equity or at
           law);

                      (iii)    the Trustee has duly accepted its
           appointment as trustee under the related Pooling and
           Servicing Agreement;

                       (iv) no consent, approval, authorization
           or order of any Massachusetts or federal court or
           government agency or body is required on the part of
           the Trustee for the consummation of the transactions
           contemplated in the related Pooling and Servicing
           Agreement, except such as may be required under any
           federal or state securities law; and

                        (v) the performance on the part of the
           Trustee of any of the transactions contemplated in the
           related Pooling and Servicing Agreement does not
           conflict with or result in a breach or violation of
           any term or provision of, or constitute a default
           under, the Articles of Organization, as amended, or
           By-Laws of the Trustee, or any Massachusetts or
           federal statute or


                              - 15 -

<PAGE>



           regulation applicable to the Trustee, or to such
           counsel's knowledge, any indenture or other agreement
           or instrument to which the Trustee is a party or by
           which it is bound, or, to such counsel's knowledge,
           any order of any state or federal court, regulatory
           body, administrative agency or governmental body
           having jurisdiction over the Trustee.

      In addition, such counsel shall furnish to the Underwriter
      such opinions as to the treatment of the Trust Fund for
      purposes of Massachusetts tax law as are reasonably
      satisfactory to the Underwriter.

                (g) KPMG Peat Marwick LLP shall have furnished to
      the Underwriter a letter, dated as of the date of the
      related Terms Agreement, in form and substance satisfactory
      to the Underwriter, stating in effect that they have
      performed certain specified procedures as a result of which
      they have determined that such information as the
      Underwriter may reasonably request of an accounting,
      financial or statistical nature (which is limited to
      accounting, financial or statistical information derived
      from the general accounting records of the Company) set
      forth in the related Prospectus Supplement under the
      caption "Delinquency and Foreclosure Experience of the
      Company" agrees with the accounting records of the Company,
      excluding any questions of legal interpretation.

                (h) KPMG Peat Marwick LLP shall have furnished to
      the Underwriter a letter, dated as of the related Closing
      Date, in form and substance satisfactory to the
      Underwriter, stating in effect that they have performed
      certain specified procedures as a result of which they have
      determined that such information as the Underwriter may
      reasonably request of an accounting, financial or
      statistical nature (which is limited to accounting,
      financial or statistical information derived from the
      general accounting records of the Company and which is
      obtained from an analysis of a sample of the Mortgage Loans
      included in the related pool) set forth in the related
      Prospectus Supplement under the caption "Description of the
      Mortgage Pool and the Mortgaged Properties" or "Description
      of the Mortgage Pools and the Mortgaged Properties", as the
      case may be, and in the Detailed Description relating to
      such Prospectus Supplement is mutually consistent and
      agrees with the accounting records of the Company and,
      where applicable, the related Mortgage Loan files of the
      Company, excluding any questions of legal interpretation.
      In addition, if applicable, such accountants shall have
      furnished to the Underwriter a letter, dated as of the
      related Closing Date, which shall include a statement or
      statements to the effect that based upon the assumptions
      and methodology agreed to by the


                              - 16 -

<PAGE>



      Company (and which is consistent with the manner in which
      any final PAC Balances, TAC Balances, Scheduled Balances,
      Maximum and Minimum Scheduled Balances or any other
      scheduled balances are to be calculated as set forth in the
      related Prospectus), all of which shall be described by
      reference in such letter, such accountants shall have
      verified the mathematical accuracy of any final PAC
      Balances Table, TAC Balances Table, Scheduled Balances
      Table, Maximum or Minimum Scheduled Balances Table or other
      scheduled balances table attached as an exhibit to the
      related Pooling and Servicing Agreement.

                (i) KPMG Peat Marwick LLP shall have furnished to
      the Underwriter and the Company a letter or letters, dated
      as of the date of the related Terms Agreement, in form and
      substance satisfactory to the Underwriter and the Company,
      including, without limitation, statements, if applicable,
      to the effect that:

                      (i) based upon the assumptions and
           methodology set forth in the related Prospectus, all
           of which shall be described by reference in such
           letter, they recomputed the percentages of initial
           principal balance outstanding as of each of the
           Distribution Dates (as defined in such Prospectus)
           indicated and the weighted average lives of each Class
           of Offered Certificates at each of the indicated
           percentages of the applicable Prepayment Assumption,
           and they compared the recomputed percentages and
           weighted average lives to the corresponding
           percentages and weighted average lives set forth in
           the related tables and found them to be in agreement;

                     (ii) based upon the assumptions and
           methodology set forth in such Prospectus, all of which
           shall be described by reference in such letter, they
           have verified the mathematical accuracy of any
           Scheduled Final Distribution Dates for the Offered
           Certificates, PAC Balances, TAC Balances, Scheduled
           Balances, Maximum and Minimum Scheduled Balances or
           any other scheduled balances set forth in such
           Prospectus for each indicated Distribution Date, and
           have verified the mathematical accuracy of any initial
           Effective Ranges of any PAC Certificates, Scheduled
           Certificates or other scheduled Certificates set forth
           in such Prospectus; and

                    (iii) based upon the assumptions and
           methodology set forth in such Prospectus, all of which
           shall be described by reference in such letter, they
           have verified the mathematical accuracy of the pre-tax
           yields to maturity and, if applicable, aggregate cash


                              - 17 -

<PAGE>



           flows of any Class of Certificates for which such
           pre-tax yields and, if applicable, aggregate cash
           flows are set forth in such Prospectus at the
           indicated percentages of the Prepayment Assumption
           and, if applicable, at the indicated values of COFI,
           LIBOR or any other index, as applicable.

                (j) The Offered Certificates of the related
      Series shall have received the ratings specified in the
      related Terms Agreement (the "Required Ratings").

                (k) Prior to the related Closing Date, the
      Company shall have furnished to the Underwriter such
      further information, certificates and documents as the
      Underwriter may reasonably request.

                (l) If any Certificates of the related Series are
      to be sold to any other underwriter and/or offered in
      reliance upon an exemption from the registration
      requirements of the Act, the sale at or prior to the
      related Closing Date of such Certificates to the purchaser
      thereof shall have occurred.

                (m) Subsequent to the date of the related Terms
      Agreement, there shall not have been any change, or any
      development involving a prospective change, in or affecting
      the business or properties of the Company which the
      Underwriter concludes in its judgment, after consultation
      with the Company, materially impairs the investment quality
      of the Offered Certificates of the related Series so as to
      make it impractical or inadvisable to proceed with the
      public offering or the delivery of such Offered
      Certificates as contemplated by the related Prospectus.

           If any of the conditions specified in this Section 6
shall not have been fulfilled in all material respects with
respect to the particular Offered Certificates of a Series when
and as provided in this Agreement and the related Terms
Agreement, or if any of the opinions and certificates mentioned
above or elsewhere in this Agreement and the related Terms
Agreement shall not be in all material respects reasonably
satisfactory in form and substance to the Underwriter and its
counsel, this Agreement (with respect to the related Offered
Certificates) and the related Terms Agreement and all obligations
of the Underwriter hereunder (with respect to the related Offered
Certificates) and thereunder may be canceled at, or at any time
prior to, the related Closing Date by the Underwriter. Notice of
such cancellation shall be given to the Company in writing, or by
telephone or telegraph confirmed in writing.

           7.   Indemnification and Contribution.  (a) The Company
agrees to indemnify and hold harmless the Underwriter and each


                              - 18 -

<PAGE>



person who controls the Underwriter within the meaning of the Act
or the Exchange Act against any and all losses, claims, damages
or liabilities, joint or several, to which they or any of them
may become subject under the Act, the Exchange Act, or other
Federal or state statutory law or regulation, at common law or
otherwise, insofar as such losses, claims, damages or liabilities
(or actions in respect thereof) arise out of or are based upon
any untrue statement or alleged untrue statement of a material
fact contained in the Registration Statement relating to the
Offered Certificates of the applicable Series as it became
effective or in any amendment or supplement thereof, or in such
Registration Statement or the related Prospectus, or in any
amendment thereof, or in the Detailed Description referred to in
such Prospectus or arise out of or are based upon the omission or
alleged omission (in the case of any Computational Materials or
ABS Term Sheets (in each case, as defined herein) in respect of
which the Company agrees to indemnify the Underwriter, as set
forth below, when such are read in conjunction with the related
Prospectus and Prospectus Supplement) to state therein a material
fact required to be stated therein or necessary to make the
statements therein not misleading, and agrees to reimburse each
such indemnified party for any legal or other expenses reasonably
incurred by them in connection with investigating or defending
any such loss, claim, damage, liability or action; provided,
however, that (i) the Company will not be liable in any such case
to the extent that any such loss, claim, damage or liability
arises out of or is based upon any such untrue statement or
alleged untrue statement or omission or alleged omission made
therein (A) in reliance upon and in conformity with written
information furnished to the Company as herein stated by or on
behalf of the Underwriter specifically for use in connection with
the preparation thereof or (B) in any Current Report or any
amendment or supplement thereof, except to the extent that any
untrue statement or alleged untrue statement therein or omission
therefrom results (or is alleged to have resulted) directly from
an error (a "Mortgage Pool Error") in the information concerning
the characteristics of the Mortgage Loans furnished by the
Company to the Underwriter in writing or by electronic
transmission that was used in the preparation of either (x) any
Computational Materials or ABS Term Sheets (or amendments or
supplements thereof) included in such Current Report (or
amendment or supplement thereof) or (y) any written or electronic
materials furnished to prospective investors on which the
Computational Materials (or amendments or supplements) were
based, (ii) such indemnity with respect to any Corrected
Statement (as defined below) in such Prospectus (or supplement
thereto) shall not inure to the benefit of the Underwriter (or
any person controlling the Underwriter) from whom the person
asserting any loss, claim, damage or liability purchased the
Certificates of the related Series that are the subject thereof
if such person did not receive a copy of a supplement to such
Prospectus at or prior to the confirmation of the sale of such


                              - 19 -

<PAGE>



Certificates and the untrue statement or omission of a material
fact contained in such Prospectus (or supplement thereto) was
corrected (a "Corrected Statement") in such other supplement and
such supplement was furnished by the Company to the Underwriter
prior to the delivery of such confirmation, and (iii) such
indemnity with respect to any Mortgage Pool Error shall not inure
to the benefit of the Underwriter (or any person controlling the
Underwriter) from whom the person asserting any loss, claim,
damage or liability received any Computational Materials (or any
written or electronic materials on which the Computational
Materials are based) or ABS Term Sheets that were prepared on the
basis of such Mortgage Pool Error, if, prior to the time of
confirmation of the sale of the applicable Certificates to such
person, the Company notified the Underwriter in writing of the
Mortgage Pool Error or provided in written or electronic form
information superseding or correcting such Mortgage Pool Error
(in any such case, a "Corrected Mortgage Pool Error"), and the
Underwriter failed to notify such person thereof or to deliver to
such person corrected Computational Materials (or underlying
written or electronic materials) or ABS Term Sheets. This
indemnity agreement will be in addition to any liability which
the Company may otherwise have.

           (b) The Underwriter agrees to indemnify and hold
harmless the Company, each of its directors, each of its officers
who signs the Registration Statement relating to the Offered
Certificates of the applicable Series, and each person who
controls the Company within the meaning of the Act or the
Exchange Act to the same extent as the foregoing indemnities from
the Company to the Underwriter, but only with reference to (A)
written information furnished to the Company by or on behalf of
the Underwriter specifically for use in the preparation of the
documents referred to in the foregoing indemnity with respect to
the related Series, or (B) any Computational Materials or ABS
Term Sheets (or amendments or supplements thereof) furnished to
the Company by the Underwriter pursuant to Section 8 and
incorporated by reference in such Registration Statement or the
related Prospectus or any amendment or supplement thereof (except
that no such indemnity shall be available for any losses, claims,
damages or liabilities, or actions in respect thereof, resulting
from any Mortgage Pool Error, other than a Corrected Mortgage
Pool Error). This indemnity agreement will be in addition to any
liability which the Underwriter may otherwise have. The Company
acknowledges that the statements set forth in the second sentence
of the ante-penultimate paragraph, the first sentence of the
penultimate paragraph, and in the last paragraph appearing on the
cover page of the related Prospectus Supplement as such
statements relate to such Offered Certificates and the second
sentence of the first paragraph under the heading "Plan of
Distribution" in such Prospectus Supplement as such statements
relate to such Offered Certificates constitute the only
information furnished in writing by or on behalf of the


                              - 20 -

<PAGE>



Underwriter for inclusion in the related Prospectus (other than
any Computational Materials or ABS Term Sheets (or amendments or
supplements thereof) furnished to the Company by the
Underwriter), and the Underwriter confirms that such statements
are correct.

           (c) Promptly after receipt by an indemnified party
under Section 7 of notice of the commencement of any action, such
indemnified party will, if a claim in respect thereof is to be
made against the indemnifying party under this Section 7, notify
the indemnifying party in writing of the commencement thereof;
but the omission so to notify the indemnifying party will not
relieve it from any liability which it may have to any
indemnified party otherwise than under this Section 7. In case
any such action is brought against any indemnified party, and it
notifies the indemnifying party of the commencement thereof, the
indemnifying party will be entitled to participate therein, and
to the extent that it may elect by written notice delivered to
the indemnified party promptly after receiving the aforesaid
notice from such indemnified party, to assume the defense
thereof, with counsel satisfactory to such indemnified party;
provided, however, that if the defendants in any such action
include both the indemnified party and the indemnifying party and
the indemnified party shall have reasonably concluded that there
may be legal defenses available to it and/or other indemnified
parties which are different from or additional to those available
to the indemnifying party, the indemnified party or parties shall
have the right to select separate counsel to assert such legal
defenses and to otherwise participate in the defense of such
action on behalf of such indemnified party or parties. Upon
receipt of notice from the indemnifying party to such indemnified
party of its election so to assume the defense of such action and
approval by the indemnified party of counsel, the indemnifying
party will not be liable to such indemnified party under this
Section 7 for any legal or other expenses subsequently incurred
by such indemnified party in connection with the defense thereof
unless (i) the indemnified party shall have employed separate
counsel in connection with the assertion of legal defenses in
accordance with the proviso to the next preceding sentence (it
being understood, however, that the indemnifying party shall not
be liable for the expenses of more than one separate counsel
approved by the indemnified party in the case of subparagraph (a)
or (b), representing the indemnified parties under subparagraph
(a) or (b), who are parties to such action), (ii) the
indemnifying party shall not have employed counsel satisfactory
to the indemnified party to represent the indemnified party
within a reasonable time after notice of commencement of the
action or (iii) the indemnifying party has authorized the
employment of counsel for the indemnified party at the expense of
the indemnifying party; and except that, if clause (i) or (iii)
is applicable, such liability shall be only in respect of the
counsel referred to in such clause (i) or (iii).


                              - 21 -

<PAGE>




           (d) If the indemnification provided for in paragraph
(a) or (b) of this Section 7 is due in accordance with its terms
but is for any reason held by a court to be unavailable from the
Company or the Underwriter, on grounds of policy or otherwise, or
if the indemnified party failed to give notice under paragraph
(c) of this Section 7 in respect of a claim otherwise subject to
indemnification in accordance with paragraph (a) or (b) of this
Section 7, the Company and the Underwriter shall contribute to
the aggregate losses, claims, damages and liabilities (including
legal and other expenses reasonably incurred in connection with
investigating or defending same) to which the Company and the
Underwriter may be subject, as follows:

           (i) in the case of any losses, claims, damages and
      liabilities (or actions in respect thereof) which do not
      arise out of or are not based upon any untrue statement or
      omission of a material fact in any Computational Materials
      or ABS Term Sheets (or any amendments or supplements
      thereof), in such proportion so that the Underwriter is
      responsible for that portion represented by the difference
      between the proceeds to the Company in respect of the
      Offered Certificates appearing on the cover page of the
      Prospectus Supplement for the related Series and the total
      proceeds received by the Underwriter from the sale of such
      Offered Certificates (the "Underwriting Discount"), and the
      Company is responsible for the balance; provided, however,
      that in no case shall the Underwriter be responsible under
      this subparagraph (i) for any amount in excess of such
      Underwriting Discount applicable to the Offered
      Certificates purchased by the Underwriter pursuant to this
      Agreement and the related Terms Agreement; and

          (ii) in the case of any losses, claims, damages and
      liabilities (or actions in respect thereof) which arise out
      of or are based upon any untrue statement or omission of a
      material fact in any Computational Materials or ABS Term
      Sheets (or any amendments or supplements thereof) or in any
      written or electronic materials distributed to prospective
      investors on which the Computational Materials are based,
      in such proportion as is appropriate to reflect the
      relative fault of the Company on the one hand and the
      Underwriter on the other in connection with the statements
      or omissions which resulted in such losses, claims, damages
      or liabilities (or actions in respect thereof) as well as
      any other relevant equitable considerations. The relative
      fault shall be determined by reference to, among other
      things, whether the untrue or alleged untrue statement of a
      material fact or the omission or alleged omission to state
      a material fact in such Computational Materials or ABS Term
      Sheets (or any amendments or supplements thereof or such
      written or electronic materials) results from information
      prepared by the Company on the one hand or the Underwriter
      on the other


                              - 22 -

<PAGE>



      and the parties' relative intent, knowledge, access to
      information and opportunity to correct or prevent such
      statement or omission.

Notwithstanding anything to the contrary in this Section 7(d), no
person guilty of fraudulent misrepresentation (within the meaning
of Section 11(f) of the Act) shall be entitled to contribution
from any person who was not guilty of such fraudulent
misrepresentation. For purposes of this Section 7, each person
who controls the Underwriter within the meaning of either the Act
or the Exchange Act shall have the same rights to contribution as
the Underwriter, and each person who controls the Company within
the meaning of either the Act or the Exchange Act, each officer
of the Company who shall have signed the Registration Statement
and each director of the Company shall have the same rights to
contribution as the Company, subject in each case to the
immediately preceding sentence of this paragraph (d).

           8. Computational Materials and Structural Term Sheets.
(a) Not later than 10:30 a.m., New York time, on the business day
before the date on which the Current Report relating to the
Offered Certificates of a Series is required to be filed by the
Company with the Commission pursuant to Section 5(b) hereof, the
Underwriter shall deliver to the Company five complete copies of
all materials provided by the Underwriter to prospective
investors in such Offered Certificates which constitute (i)
"Computational Materials" within the meaning of the no-action
letter dated May 20, 1994 issued by the Division of Corporation
Finance of the Commission to Kidder, Peabody Acceptance
Corporation I, Kidder, Peabody & Co. Incorporated, and Kidder
Structured Asset Corporation and the no-action letter dated May
27, 1994 issued by the Division of Corporation Finance of the
Commission to the Public Securities Association (together, the
"Kidder Letters"), the filing of which material is a condition of
the relief granted in such letter (such materials being the
"Computational Materials"), and (ii) "Structural Term Sheets"
within the meaning of the no-action letter dated February 17,
1995 issued by the Division of Corporation Finance of the
Commission to the Public Securities Association (the "PSA
Letter") and the filing of such material is a condition of the
relief granted in such letter (such materials being the
"Structural Term Sheets"). Each delivery of Computational
Materials and Structural Term Sheets to the Company pursuant to
this paragraph (a) shall be effected by delivering four copies of
such materials to counsel for the Company on behalf of the
Company at the address specified in Section 3 hereof and one copy
of such materials to the Company.

           (b) The Underwriter represents and warrants to and
agrees with the Company, as of the date of the related Terms
Agreement and as of the Closing Date, that:



                              - 23 -

<PAGE>



                (i) the Computational Materials furnished to the
           Company pursuant to Section 8(a) constitute (either in
           original, aggregated or consolidated form) all of the
           materials furnished to prospective investors by the
           Underwriter prior to the time of delivery thereof to
           the Company that are required to be filed with the
           Commission with respect to the related Offered
           Certificates in accordance with the Kidder Letters,
           and such Computational Materials comply with the
           requirements of the Kidder Letters;

               (ii) the Structural Term Sheets furnished to the
           Company pursuant to Section 8(a) constitute all of the
           materials furnished to prospective investors by the
           Underwriter prior to the time of delivery thereof to
           the Company that are required to be filed with the
           Commission as "Structural Term Sheets" with respect to
           the related Offered Certificates in accordance with
           the PSA Letter, and such Structural Term Sheets comply
           with the requirements of the PSA Letter;

              (iii) on the date any such Computational Materials
           or Structural Term Sheets with respect to such Offered
           Certificates (or any written or electronic materials
           furnished to prospective investors on which the
           Computational Materials are based) were last furnished
           to each prospective investor and on the date of
           delivery thereof to the Company pursuant to Section
           8(a) and on the related Closing Date, such
           Computational Materials (or such other materials) or
           Structural Term Sheets did not and will not include
           any untrue statement of a material fact or, when read
           in conjunction with the related Prospectus and
           Prospectus Supplement, omit to state a material fact
           required to be stated therein or necessary to make the
           statements therein not misleading;

              (iv) the Underwriter has not represented to any
           prospective investor that any Computational Materials
           or Structural Term Sheets with respect to any Series
           were prepared or disseminated on behalf of the
           Company, and all Computational Materials and
           Structural Term Sheets furnished to prospective
           investors (and all written and electronic materials
           furnished to prospective investors on which the
           Computational Materials are based) included a
           disclaimer to the effect set forth in Section 8(d);
           and

                (v) at the time any Computational Materials (or
           any written or electronic materials furnished to
           prospective investors on which the Computational
           Materials are based) with respect to such Offered


                              - 24 -

<PAGE>



           Certificates were furnished to a prospective investor
           and on the date of the related Terms Agreement, the
           Underwriter possessed, and on the date of delivery of
           such materials to the Company pursuant to this Section
           8 and on the related Closing Date, the Underwriter
           will possess, the capability, knowledge, expertise,
           resources and systems of internal control necessary to
           ensure that such Computational Materials conform to
           the representations and warranties of the Underwriter
           contained in subparagraphs (i) and (iii) above of this
           paragraph (b).

Notwithstanding the foregoing, the Underwriter makes no
representation or warranty as to whether any Computational
Materials or Structural Term Sheets (or any written or electronic
materials on which the Computational Materials are based)
included or will include any untrue statement resulting directly
from any Mortgage Pool Error (except any Corrected Mortgage Pool
Error, with respect to materials prepared after the receipt by
the Underwriter from the Company of notice of such Corrected
Mortgage Pool Error or materials superseding or correcting such
Corrected Mortgage Pool Error).

           (c) The Underwriter shall cause a firm of public
accountants to furnish to the Company a letter, dated as of the
date on which the Underwriter delivers any Computational
Materials (which term shall be deemed to include, for purposes of
this paragraph (c), calculated statistical information delivered
to prospective investors in the form of a Structural Term Sheet)
to the Company pursuant to Section 8(a), in form and substance
satisfactory to the Company, stating in effect that they have
verified the mathematical accuracy of any calculations performed
by the Underwriter and set forth in such Computational Materials.

           (d) The Underwriter acknowledges and agrees that the
Company has not authorized and will not authorize the
distribution of any Computational Materials (or any written or
electronic materials on which the Computational Materials are
based) or Structural Term Sheets to any prospective investor, and
agrees that any Computational Materials or Structural Term Sheets
with respect to any Series of Certificates furnished to
prospective investors from and after October 11, 1995 included
and shall include a disclaimer in form satisfactory to the
Company to the effect that such materials have been prepared and
disseminated solely by and on behalf of the Underwriter, and that
the Company has not reviewed or participated in the preparation
or dissemination of such materials and is not responsible for the
contents or accuracy thereof. The Underwriter agrees that it will
not represent to prospective investors that any Computational
Materials or Structural Term Sheets were prepared or disseminated
on behalf of the Company.



                              - 25 -

<PAGE>



           (e) If, at any time when a prospectus relating to the
Offered Certificates of a Series is required to be delivered
under the Act, it shall be necessary to amend or supplement the
related Prospectus as a result of an untrue statement of a
material fact contained in any Computational Materials or
Structural Term Sheets provided by the Underwriter pursuant to
this Section 8 or the omission to state therein a material fact
required, when considered in conjunction with the related
Prospectus and Prospectus Supplement, to be stated therein or
necessary to make the statements therein, when read in
conjunction with the related Prospectus and Prospectus
Supplement, not misleading, or if it shall be necessary to amend
or supplement any Current Report relating to any Computational
Materials or Structural Term Sheets to comply with the Act or the
rules thereunder, the Underwriter promptly will prepare and
furnish to the Company for filing with the Commission an
amendment or supplement which will correct such statement or
omission or an amendment which will effect such compliance. The
Underwriter represents and warrants to the Company, as of the
date of delivery of such amendment or supplement to the Company,
that such amendment or supplement will not include any untrue
statement of a material fact or, when read in conjunction with
the related Prospectus and Prospectus Supplement, omit to state a
material fact required to be stated therein or necessary to make
the statements therein not misleading; provided, however, the
Underwriter makes no representation or warranty as to whether any
such amendment or supplement will include any untrue statement
resulting directly from any Mortgage Pool Error (except any
Corrected Mortgage Pool Error, with respect to any such amendment
or supplement prepared after the receipt by the Underwriter from
the Company of notice of such Corrected Mortgage Pool Error or
materials superseding or correcting such Corrected Mortgage Pool
Error). The Company shall have no obligation to file such
amendment or supplement if the Company determines that (i) such
amendment or supplement contains any untrue statement of a
material fact or, when read in conjunction with the related
Prospectus and Prospectus Supplement, omits to state a material
fact required to be stated therein or necessary to make the
statements therein not misleading; it being understood, however,
that the Company shall have no obligation to review or pass upon
the accuracy or adequacy of, or to correct, any such amendment or
supplement provided by the Underwriter to the Company pursuant to
this paragraph (e) or (ii) such filing is not required under the
Act.

           9. Collateral Term Sheets. (a) Prior to the delivery
of any "Collateral Term Sheet" within the meaning of the PSA
Letter, the filing of which material is a condition of the relief
granted in such letter (such material being the "Collateral Term
Sheets"), to a prospective investor in any Offered Certificates,
the Underwriter shall, in order to facilitate the timely filing
of such material with the


                              - 26 -

<PAGE>



Commission, notify the Company and its counsel by telephone of
its intention to deliver such materials and the approximate date
on which the first such delivery of such materials is expected to
occur. Not later than 10:30 a.m., New York time, on the business
day immediately following the date on which any Collateral Term
Sheet was first delivered to a prospective investor in such
Offered Certificates, the Underwriter shall deliver to the
Company five complete copies of all materials provided by the
Underwriter to prospective investors in the Offered Certificates
which constitute "Collateral Term Sheets." Each delivery of a
Collateral Term Sheet to the Company pursuant to this paragraph
(a) shall be effected by delivering four copies of such materials
to counsel for the Company on behalf of the Company at the
address specified in Section 3 hereof and one copy of such
materials to the Company. (Collateral Term Sheets and Structural
Term Sheets are, together, referred to herein as "ABS Term
Sheets.") At the time of each such delivery, the Underwriter
shall indicate in writing that the materials being delivered
constitute Collateral Term Sheets, and, if there has been any
prior such delivery with respect to the related Series, shall
indicate whether such materials differ in any material respect
from any Collateral Term Sheets previously delivered to the
Company with respect to such Series pursuant to this Section 9(a)
as a result of the occurrence of a material change in the
characteristics of the related Mortgage Loans.

           (b) The Underwriter represents and warrants to and
agrees with the Company as of the date of the related Terms
Agreement and as of the Closing Date, that:

                     (i) The Collateral Term Sheets furnished to
      the Company pursuant to Section 9(a) constitute all of the
      materials furnished to prospective investors by the
      Underwriter prior to time of delivery thereof to the
      Company that are required to be filed with the Commission
      as "Collateral Term Sheets" with respect to the related
      Offered Certificates in accordance with the PSA Letter, and
      such Collateral Term Sheets comply with the requirements of
      the PSA Letter;

                    (ii) On the date any such Collateral Term
      Sheets with respect to such Offered Certificates were last
      furnished to each prospective investor and on the date of
      delivery thereof to the Company pursuant to Section 9(a)
      and on the related Closing Date, such Collateral Term
      Sheets did not and will not include any untrue statement of
      a material fact or, when read in conjunction with the
      Prospectus and Prospectus Supplement, omit to state a
      material fact required to be stated therein or necessary to
      make the statements therein not misleading; and



                              - 27 -

<PAGE>



                   (iii) the Underwriter has not represented to
      any prospective investor that any Collateral Term Sheets
      with respect to any Series were prepared or disseminated on
      behalf of the Company, and, except as otherwise disclosed
      by the Underwriter to the Company in writing prior to the
      date hereof, all Collateral Term Sheets previously
      furnished to prospective investors included a disclaimer to
      the effect set forth in Section 8(d).

Notwithstanding the foregoing, the Underwriter makes no
representation or warranty as to whether any Collateral Term
Sheet included or will include any untrue statement or material
omission resulting directly from any Mortgage Pool Error (except
any Corrected Mortgage Pool Error, with respect to materials
prepared after the receipt by the Underwriter from the Company of
notice of such Corrected Mortgage Pool Error or materials
superseding or correcting such Corrected Mortgage Pool Error).

           (c) The Underwriter acknowledges and agrees that any
Collateral Term Sheets with respect to any Series of Certificates
furnished to prospective investors from and after the date hereof
shall include a disclaimer in form satisfactory to the Company to
the effect set forth in Section 8(d) hereof, and to the effect
that the information contained in such materials supersedes the
information contained in any prior Collateral Term Sheet with
respect to such Series of Offered Certificates and will be
superseded by the description of the related Mortgage Loans in
the related Prospectus Supplement and in the Detailed Description
relating to such Prospectus Supplement to be filed under cover of
Form 8-K. The Underwriter agrees that it will not represent to
prospective investors that any Collateral Term Sheets were
prepared or disseminated on behalf of the Company.

           (d) If, at any time when a prospectus relating to the
Offered Certificates of a Series is required to be delivered
under the Act, it shall be necessary to amend or supplement the
related Prospectus as a result of an untrue statement of a
material fact contained in any Collateral Term Sheets provided by
the Underwriter pursuant to this Section 9 or the omission to
state therein a material fact required, when considered in
conjunction with the related Prospectus and Prospectus
Supplement, to be stated therein or necessary to make the
statements therein, when read in conjunction with the related
Prospectus and Prospectus Supplement, not misleading, or if it
shall be necessary to amend or supplement any Current Report
relating to any Collateral Term Sheets to comply with the Act or
the rules thereunder, the Underwriter promptly will prepare and
furnish to the Company for filing with the Commission an
amendment or supplement which will correct such statement or
omission or an amendment which will effect such compliance. The
Underwriter represents and warrants to the Company, as of the
date of delivery of such amendment or supplement to the Company,


                              - 28 -

<PAGE>



that such amendment or supplement will not include any untrue
statement of a material fact or, when read in conjunction with
the related Prospectus and Prospectus Supplement, omit to state a
material fact required to be stated therein or necessary to make
the statements therein not misleading; provided, however, the
Underwriter makes no representation or warranty as to whether any
such amendment or supplement will include any untrue statement
resulting directly from any Mortgage Pool Error (except any
Corrected Mortgage Pool Error, with respect to any such amendment
or supplement prepared after the receipt by the Underwriter from
the Company of notice of such Corrected Mortgage Pool Error or
materials superseding or correcting such Corrected Mortgage Pool
Error). The Company shall have no obligation to file such
amendment or supplement if the Company determines that (i) such
amendment or supplement contains any untrue statement of a
material fact or, when read in conjunction with the related
Prospectus and Prospectus Supplement, omits to state a material
fact required to be stated therein or necessary to make the
statements therein not misleading; it being understood, however,
that the Company shall have no obligation to review or pass upon
the accuracy or adequacy of, or to correct, any such amendment or
supplement provided by the Underwriter to the Company pursuant to
this paragraph (d) or (ii) such filing is not required under the
Act.

           10. Termination. This Agreement (with respect to a
particular Certificate Offering) and the related Terms Agreement
shall be subject to termination in the absolute discretion of the
Underwriter, by notice given to the Company prior to delivery of
and payment for the related Offered Certificates, if prior to the
related Closing Date (i) trading in securities generally on the
New York Stock Exchange shall have been suspended or materially
limited, (ii) a general moratorium on commercial banking
activities in New York shall have been declared by either federal
or New York State authorities, or (iii) there shall have occurred
any outbreak or material escalation of hostilities or other
calamity or crisis the effect of which on the financial markets
of the United States is such as to make it, in the reasonable
judgment of the Underwriter, impracticable to market such Offered
Certificates.

           11. Representations and Indemnities to Survive
Delivery. The agreements, representations, warranties,
indemnities and other statements of the Company or its officers
and of the Underwriter set forth in or made pursuant to this
Agreement and the related Terms Agreement will remain in full
force and effect, regardless of any investigation made by or on
behalf of the Underwriter or the Company or any of the officers,
directors or controlling persons referred to in Section 7 hereof,
and will survive delivery of and payment for the related Offered
Certificates. The provisions of Section 7 hereof shall survive


                              - 29 -

<PAGE>



the termination or cancellation of this Agreement and the related
Terms Agreement.

           12. Successors. This Agreement and the related Terms
Agreement will inure to the benefit of and be binding upon the
parties hereto and thereto and their respective successors and
the officers, directors and controlling persons referred to in
Section 7 hereof, and their successors and assigns, and no other
person will have any right or obligation hereunder or thereunder.
No purchaser of any Offered Certificate from the Underwriter
shall be deemed a successor or assign by reason of such purchase.

           13.  APPLICABLE LAW.  THIS AGREEMENT AND THE RELATED
TERMS AGREEMENT WILL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE
WITH, THE LAWS OF THE STATE OF NEW YORK APPLICABLE TO AGREEMENTS
MADE AND TO BE PERFORMED THEREIN.

           14. Miscellaneous. This Agreement, as supplemented by
the related Terms Agreement, supersedes all prior and
contemporaneous agreements and understandings relating to the
subject matter hereof. This Agreement and the related Terms
Agreement or any term of each may not be changed, waived,
discharged or terminated except by an affirmative written
agreement made by the party against whom enforcement of the
change, waiver, discharge or termination is sought. The headings
in this Agreement and the related Terms Agreement are for
purposes of reference only and shall not limit or otherwise
affect the meaning hereof or thereof.

           15.  Notices.  All communications hereunder will be in
writing and effective only on receipt, and, if sent to the
Underwriter, will be delivered to it at the address first above
written; or if sent to the Company, will be delivered to GE
Capital Mortgage Services, Inc., Three Executive Campus, Cherry
Hill, New Jersey  08002, Attention: General Counsel.


                              - 30 -

<PAGE>



           If the foregoing is in accordance with your
understanding of our agreement, please sign and return to the
undersigned a counterpart hereof, whereupon this letter and your
acceptance shall represent a binding agreement between the
Company and the Underwriter.

                               Very truly yours,

                               GE CAPITAL MORTGAGE SERVICES, INC.



                               By:
                              Name:
                              Title:



The foregoing Agreement is hereby confirmed and accepted as of
the date first above written.

SALOMON BROTHERS INC



By:
   Name:
   Title:





<PAGE>



                                                          EXHIBIT A

                GE CAPITAL MORTGAGE SERVICES, INC.

            REMIC MULTI-CLASS PASS-THROUGH CERTIFICATES
                          SERIES ____-__

                         TERMS AGREEMENT
                   (to Underwriting Agreement,
                      dated October 23, 1995
             between the Company and the Underwriter)


GE Capital Mortgage Services, Inc.               New York, New York
Three Executive Campus                                       [Date]
Cherry Hill, NJ 08002

           Salomon Brothers Inc (the "Underwriter") agrees,
subject to the terms and provisions herein and of the captioned
Underwriting Agreement (the "Underwriting Agreement"), to
purchase such Classes of Series ____-__ Certificates specified in
Section 2(a) hereof (the "Offered Certificates"). This letter
supplements and modifies the Underwriting Agreement solely as it
relates to the purchase and sale of the Offered Certificates
described below. The Series ____-__ Certificates are registered
with the Securities and Exchange Commission by means of an
effective Registration Statement (No. 33-___). Capitalized terms
used and not defined herein have the meanings given them in the
Underwriting Agreement.

           Section 1. The Mortgage Pool: The Series ____-__
Certificates shall evidence the entire beneficial ownership
interest in a mortgage pool (the "Mortgage Pool") of
conventional, fixed rate, fully amortizing one- to four-family
residential mortgage loans (the "Mortgage Loans") having the
following characteristics as of ________ __, ____ (the "Cut-off
Date"):

           (a) Aggregate Principal Amount of the Mortgage Pool:
      $[ ] aggregate principal balance as of the Cutoff Date,
      subject to [an upward or downward variance of up to [ ]%,
      the precise aggregate principal balance to be determined by
      the Company][a permitted variance such that the aggregate
      Scheduled Principal Balance thereof will be not less than
      $[ ] or greater than $[ ]].

           (b)  Original Terms to Maturity:  The original term to
      maturity of each Mortgage Loan included in the Mortgage Pool
      shall be between ___ and ___ years.



                               A-1



<PAGE>



           Section 2. The Certificates:  The Offered
Certificates shall be issued as follows:

           (a) Classes: The Offered Certificates shall be issued
      with the following Class designations, interest rates and
      principal balances, subject in the aggregate to the
      variance referred to in Section 1(a)[and, as to any
      particular Class, to an upward or downward variance of up
      to [ ]%]:


                Principal      Interest           Class Purchase
Class            Balance         Rate            Price Percentage








           (b) The Offered Certificates shall have such other
      characteristics as described in the related Prospectus.

           Section 3. Purchase Price: The Purchase Price for each
Class of the Offered Certificates shall be the Class Purchase
Price Percentage therefor (as set forth in Section 2(a) above) of
the initial Class Certificates Principal Balance thereof plus
accrued interest at the rate of [ ]% per annum from and including
the Cut-off Date up to, but not including, _________ __, ____
(the "Closing Date").

           Section 4. Required Ratings: The Offered
Certificates shall have received Required Ratings of at least
[   ] from [   ].

           Section 5. Tax Treatment: [One or more elections
will be made to treat the assets of the Trust Fund as a REMIC.]
[The Trust Fund will be treated as a "grantor trust" for federal
income tax purposes.]

           [Section 6. Additional Expenses:]*

- --------
* to be inserted if applicable.


                               A-2



<PAGE>


           If the foregoing is in accordance with your
understanding of our agreement, please sign and return to the
undersigned a counterpart hereof, whereupon this letter and your
acceptance shall represent a binding agreement between the
Underwriter and the Company.

                               Very truly yours,

                               SALOMON BROTHERS INC



                               By:
                              Name:
                              Title:



The foregoing Agreement is hereby confirmed and accepted as of
the date first above written.


GE CAPITAL MORTGAGE SERVICES, INC.



By:
   Name:
   Title:


                               A-3



                                                          Execution




                GE CAPITAL MORTGAGE SERVICES, INC.

            REMIC MULTI-CLASS PASS-THROUGH CERTIFICATES
                          SERIES 1998-7

                         TERMS AGREEMENT
                    (to Underwriting Agreement
                     dated October 23, 1995,
             between the Company and the Underwriter)


GE Capital Mortgage Services, Inc.             New York, New York
Three Executive Campus                             March 19, 1998
Cherry Hill, NJ 08002


           Salomon Brothers Inc (the "Underwriter") agrees,
subject to the terms and provisions herein and of the captioned
Underwriting Agreement (the "Underwriting Agreement"), to
purchase the Classes of Series 1998-7 Certificates specified in
Section 2(a) hereof (the "Offered Certificates"). This Terms
Agreement supplements and modifies the Underwriting Agreement
solely as it relates to the purchase and sale of the Offered
Certificates described below. The Series 1998-7 Certificates are
registered with the Securities and Exchange Commission by means
of an effective Registration Statement (No. 333-43755).
Capitalized terms used and not defined herein have the meanings
given them in the Underwriting Agreement.

           Section 1. The Mortgage Pool: The Series 1998-7
Certificates shall evidence the entire beneficial ownership
interest in a mortgage pool (the "Mortgage Pool") of
conventional, fixed rate, fully amortizing, first lien one- to
four-family residential mortgage loans (the "Mortgage Loans")
having the following characteristics as of March 1, 1998 (the
"Cut-off Date"):

           (a) Aggregate Principal Amount of the Mortgage Pool:
      $173,057,746 aggregate principal balance as of the Cut-off
      Date, subject to a permitted variance such that the
      aggregate original Certificate Principal Balance will be
      not less than $161,500,000 or greater than $178,500,000.

           (b) Original Terms to Maturity: The original term to
      maturity of substantially all of the Mortgage Loans
      included in the Mortgage Pool shall be between 10 and 15
      years.

           Section 2. The Certificates: The Offered Certificates
shall be issued as follows:


<PAGE>


           (a) Classes: The Offered Certificates shall be issued
      with the following Class designations, interest rates and
      principal balances, subject in the aggregate to the
      variance referred to in Section 1(a):

                                                       Class
                                                      Purchase
                     Principal        Interest         Price
    Class             Balance           Rate         Percentage
    -----            ---------        --------       ----------
   Class A         $168,870,000         6.50%          99.50%
   Class R                  100         6.50           99.50


           (b) The Offered Certificates shall have such other
      characteristics as described in the related Prospectus.

           Section 3. Purchase Price: The Purchase Price for each
Class of the Offered Certificates shall be the Class Purchase
Price Percentage therefor (as set forth in Section 2(a) above) of
the initial Class Certificate Principal Balance thereof plus
accrued interest at the initial interest rate per annum from and
including the Cut-off Date up to, but not including, March 27,
1998 (the "Closing Date").

           Section 4. Required Ratings: The Offered Certificates
shall have received Required Ratings of "AAA" from each of Fitch
IBCA, Inc. and Standard & Poor's Rating Services, a division of
The McGraw-Hill Companies, Inc.

           Section 5. Tax Treatment: One or more elections will
be made to treat the assets of the Trust Fund as a REMIC.

           Section 6. Additional Expenses. The Underwriter will
pay all expenses (e.g., shipping, postage and courier costs)
associated with the delivery of the Prospectus to prospective
investors and investors, other than the costs of delivery to the
Underwriter's facilities, provided, that if courier services
(other than overnight delivery services utilized in the ordinary
course of business) are required to ensure that the Prospectus is
delivered to investors on the day immediately preceding the
Closing Date, the Company will pay such courier expenses.


                               2
<PAGE>


           If the foregoing is in accordance with your
understanding of our agreement, please sign and return to the
undersigned a counterpart hereof, whereupon this letter and your
acceptance shall represent a binding agreement between the
Underwriter and the Company.

                               Very truly yours,

                               SALOMON BROTHERS INC


                               By:_______________________
                                  Name:
                                  Title:


The foregoing Agreement is
hereby confirmed and accepted
as of the date hereof.

GE CAPITAL MORTGAGE SERVICES, INC.


By:______________________________
   Name:
   Title:




                                                        EXECUTION








                GE CAPITAL MORTGAGE SERVICES, INC.

                     PASS-THROUGH CERTIFICATES
                       (Issuable in Series)

                      UNDERWRITING AGREEMENT


CS First Boston Corporation                      New York, New York
55 East 52nd Street                                   June 22, 1995
New York, New York  10055

Ladies and Gentlemen:

           GE Capital Mortgage Services, Inc., a corporation
organized and existing under the laws of the State of New Jersey
(the "Company"), may offer for sale to you (the "Underwriter")
from time to time its Pass-Through Certificates evidencing
interests in pools of mortgage loans (the "Certificates"). The
Certificates may be issued in various series, and within each
series, in one or more classes, in one or more offerings on terms
determined at the time of sale (each such series, a "Series" and
each such class, a "Class"). Each Series of the Certificates will
be issued under a separate Pooling and Servicing Agreement (each,
a "Pooling and Servicing Agreement") to be dated as of the
respective cut-off date (each, a "Cut-off Date") between the
Company, as seller and servicer, and State Street Bank and Trust
Company, as trustee (the "Trustee"). Capitalized terms used but
not defined herein shall have the meanings given to them in the
related Pooling and Servicing Agreement.

           The Certificates issued under each Pooling and
Servicing Agreement will represent the entire beneficial
ownership interest in a trust fund (the "Trust Fund") established
by such Pooling and Servicing Agreement. The assets of each Trust
Fund will consist primarily of a pool of conventional,


<PAGE>


fixed rate, first lien, fully amortizing, one- to four-family
residential mortgage loans (the "Mortgage Loans") having the
original terms to maturity specified in the related Terms
Agreement referred to hereinbelow. If so specified in the related
Terms Agreement, one or more elections may be made to treat the
assets of each Trust Fund as a real estate mortgage investment
conduit (each, a "REMIC") for federal income tax purposes.

           Whenever the Company determines to make an offering of
Certificates (each, a "Certificate Offering") pursuant to this
Agreement through you, it will enter into an agreement with you
(the "Terms Agreement") providing for the sale of specified
Classes of Offered Certificates (as defined below) to, and the
purchase and public offering thereof by, you. Each such
Certificate Offering which the Company elects to make pursuant to
this Agreement shall be governed by this Agreement, as
supplemented by the related Terms Agreement. Each Terms
Agreement, which shall be substantially in the form of Exhibit A
hereto, shall specify, among other things, the Classes of
Certificates to be purchased by the Underwriter (the "Offered
Certificates"), the principal balance or balances of the Offered
Certificates, each subject to any stated variance, and the price
or prices at which such Offered Certificates are to be purchased
by the Underwriter from the Company.

           1.   Representations and Warranties.  (a) The Company
represents and warrants to and agrees with the Underwriter, as of
the date of the related Terms Agreement, that:

                        (i) The registration statement specified
           in the related Terms Agreement, on Form S-3, including
           a prospectus, has been filed with the Securities and
           Exchange Commission (the "Commission") for the
           registration under the Securities Act of 1933, as
           amended (the "Act"), of pass-through certificates
           issuable in series, which registration statement has
           been declared effective by the Commission. Such
           registration statement, as amended to the date of the
           related Terms Agreement, including any documents
           incorporated by reference therein pursuant to Item 12


                               -2-


<PAGE>



           of Form S-3 under the Act which were filed under the
           Securities Exchange Act of 1934, as amended (the
           "Exchange Act"), on or before the effective date of
           the Registration Statement, is hereinafter called the
           "Registration Statement," and such prospectus, as such
           prospectus is supplemented by a prospectus supplement
           relating to the Offered Certificates of the related
           Series, each in the form first filed after the date of
           the related Terms Agreement pursuant to Rule 424(b)
           under the Act, including any documents incorporated by
           reference therein pursuant to Item 12 of Form S-3
           under the Act which were filed under the Exchange Act
           on or before the date of such Prospectus Supplement
           (other than any such incorporated documents that
           relate to Collateral Term Sheets (as defined
           herein))(such prospectus supplement, including such
           incorporated documents (other than those that relate
           to Collateral Term Sheets), in the form first filed
           after the date of the related Terms Agreement pursuant
           to Rule 424(b) is hereinafter called the "Prospectus
           Supplement"), is hereinafter called the "Prospectus".
           Any reference herein to the terms "amend," "amendment"
           or "supplement" with respect to the Registration
           Statement, the Prospectus or the Prospectus Supplement
           shall be deemed to refer to and include the filing of
           any document under the Exchange Act after the
           effective date of the Registration Statement or the
           issue date of the Prospectus or Prospectus Supplement,
           as the case may be, deemed to be incorporated therein
           by reference pursuant to Item 12 of Form S-3 under the
           Act.

                       (ii) The related Registration Statement,
           at the time it became effective, and the prospectus
           contained therein, and any amendments thereof and
           supplements thereto filed prior to the date of the
           related Terms Agreement, conformed in all material
           respects to the requirements of the Act and the rules
           and regulations of the Commission thereunder; on the
           date of the related Terms Agreement and on each
           Closing Date (as defined in Section 3 below), the
           related Registration Statement and the related
           Prospectus, and


                               -3-


<PAGE>



           any amendments thereof and supplements thereto, will
           conform in all material respects to the requirements
           of the Act and the rules and regulations of the
           Commission thereunder; such Registration Statement, at
           the time it became effective, did not contain any
           untrue statement of a material fact or omit to state a
           material fact required to be stated therein or
           necessary to make the statements therein not
           misleading; such Prospectus, on the date of any filing
           pursuant to Rule 424(b) and on each Closing Date, will
           not include any untrue statement of a material fact or
           omit to state a material fact necessary to make the
           statements therein, in the light of the circumstances
           under which they are made, not misleading; and the
           Detailed Description referred to in such Prospectus,
           on each Closing Date and the date of any filing
           thereof under cover of Form 8-K, will not include any
           untrue statement of a material fact or omit to state
           any information which such Prospectus states will be
           included in such Detailed Description; provided,
           however, that the Company makes no representations or
           warranties as to the information contained in or
           omitted from (A) such Registration Statement or such
           Prospectus (or any supplement thereto) in reliance
           upon and in conformity with written information
           furnished to the Company by or on behalf of the
           Underwriter specifically for use in the preparation
           thereof or (B) any Current Report (as defined in
           Section 5(b) below), or in any amendment thereof or
           supplement thereto, incorporated by reference in such
           Registration Statement or such Prospectus (or any
           amendment thereof or supplement thereto).

                      (iii) The Certificates of the related
           Series will conform to the description thereof
           contained in the related Prospectus; will each, if
           rated at the time of issuance in one of the two
           highest rating categories by a nationally recognized
           statistical rating organization, be when issued a
           "mortgage related security" as such term is defined in
           Section 3(a)(41) of the Exchange Act, and will each on


                               -4-


<PAGE>



           the related Closing Date be duly and validly
           authorized, and, when validly executed, countersigned,
           issued and delivered in accordance with the related
           Pooling and Servicing Agreement and sold to you as
           provided herein and in the related Terms Agreement,
           will each be validly issued and outstanding and
           entitled to the benefits of the related Pooling and
           Servicing Agreement.

                       (iv) Neither the issuance nor sale of the
           Certificates of the related Series nor the
           consummation of any other of the transactions herein
           contemplated, nor the fulfillment of the terms hereof
           or of the related Terms Agreement, will conflict with
           any statute, order or regulation applicable to the
           Company of any court, regulatory body, administrative
           agency or governmental body having jurisdiction over
           the Company or with any organizational document of the
           Company or any instrument or any agreement under which
           the Company is bound or to which it is a party.

                        (v) This Agreement and the related Terms
           Agreement have been duly authorized, executed and
           delivered by the Company.

                      (vi) At or prior to the related Closing
           Date, the Company will have entered into the related
           Pooling and Servicing Agreement and, assuming the due
           authorization, execution and delivery thereof by the
           Trustee, such Pooling and Servicing Agreement (on such
           Closing Date) will constitute the valid and binding
           agreement of the Company enforceable in accordance
           with its terms, subject as to enforceability, to
           bankruptcy, insolvency, reorganization or other
           similar laws affecting creditors' rights and to
           general principles of equity (regardless of whether
           the enforceability of such Pooling and Servicing
           Agreement is considered in a proceeding in equity or
           at law).

           2.   Purchase and Sale.  Subject to the execution of
the Terms Agreement for a particular Certificate Offering and


                               -5-


<PAGE>


subject to the terms and conditions and in reliance upon the
representations and warranties set forth in this Agreement and
such Terms Agreement, the Company agrees to sell to the
Underwriter, and the Underwriter agrees to purchase from the
Company, all, but not less than all, of the related Offered
Certificates at the purchase price therefor set forth in such
Terms Agreement (the "Purchase Price").

           The parties hereto agree that settlement for all
securities sold pursuant to this Agreement shall take place on
the terms set forth herein and not as set forth in Rule 15c6-1(a)
of the Exchange Act.

           3. Delivery and Payment. Delivery of and payment for
the Offered Certificates of a Series shall be made at the offices
of Cleary, Gottlieb, Steen & Hamilton, New York, New York, at
10:00 A.M., New York City time, on the Closing Date specified in
the related Terms Agreement, which date and time may be postponed
by agreement between the Underwriter and the Company (such date
and time being herein called the "Closing Date"). Delivery of
such Offered Certificates shall be made to the Underwriter
against payment by the Underwriter of the Purchase Price thereof
to or upon the order of the Company by wire transfer in federal
or other immediately available funds or by check payable in
federal funds, as the Company shall specify no later than five
full business days prior to such Closing Date. Unless delivery is
made through the facilities of The Depository Trust Company, the
Offered Certificates shall be registered in such names and in
such authorized denominations as the Underwriter may request not
less than two full business days in advance of each Closing Date.

           The Company agrees to notify the Underwriter at least
two business days before each Closing Date of the exact principal
balance evidenced by the Offered Certificates and to have such
Offered Certificates available for inspection, checking and
packaging in New York, New York, no later than 12:00 noon on the
business day prior to such Closing Date.

           4.   Offering by the Underwriter.  It is understood
that the Underwriter proposes to offer the Offered Certificates


                               -6-


<PAGE>


of the related Series for sale to the public as set forth in the
related Prospectus.

           5.   Agreements.  The Company agrees with the
Underwriter that:

                (a) The Company will cause the Prospectus as
      supplemented by a Prospectus Supplement relating to the
      Offered Certificates to be filed pursuant to Rule 424 under
      the Act and will promptly advise the Underwriter when such
      Prospectus as so supplemented has been so filed, and prior
      to the termination of the Certificate Offering to which
      such Prospectus relates also will promptly advise the
      Underwriter (i) when any amendment to the related
      Registration Statement specifically relating to such
      Offered Certificates shall have become effective or any
      further supplement to such Prospectus has been filed, (ii)
      of any request by the Commission for any amendment of such
      Registration Statement or Prospectus or for any additional
      information, (iii) of the issuance by the Commission of any
      stop order suspending the effectiveness of such
      Registration Statement or the institution or threatening of
      any proceeding for that purpose and (iv) of the receipt by
      the Company of any written notification with respect to the
      suspension of the qualification of such Offered
      Certificates for sale in any jurisdiction or the initiation
      or threatening of any proceeding for such purpose. The
      Company will not file any amendment of the related
      Registration Statement or supplement to the related
      Prospectus (other than any amendment or supplement
      specifically relating to one or more Series of pass-through
      certificates other than the Series that includes the
      related Offered Certificates) unless the Company has
      furnished the Underwriter with a copy for its review prior
      to filing. The Company will use its best efforts to prevent
      the issuance of any such stop order and, if issued, to
      obtain as soon as possible the withdrawal thereof.

                (b) The Company will cause any Computational
      Materials and any Structural Term Sheets (each as defined
      in Section 8 below) with respect to the Offered
      Certificates of


                               -7-


<PAGE>


      a Series that are delivered by the Underwriter to the
      Company pursuant to Section 8 to be filed with the
      Commission on a Current Report on Form 8-K (a "Current
      Report") pursuant to Rule 13a-11 under the Exchange Act on
      the business day immediately following the later of (i) the
      day on which such Computational Materials and Structural
      Term Sheets are delivered to counsel for the Company by the
      Underwriter prior to 10:30 a.m. and (ii) the date on which
      this Agreement is executed and delivered. The Company will
      cause one Collateral Term Sheet (as defined in Section 9
      below) with respect to the Offered Certificates of a Series
      that is delivered by the Underwriter to the Company in
      accordance with the provisions of Section 9 to be filed
      with the Commission on a Current Report pursuant to Rule
      13a-11 under the Exchange Act on the business day
      immediately following the day on which such Collateral Term
      Sheet is delivered to counsel for the Company by the
      Underwriter prior to 10:30 a.m. In addition, if at any time
      prior to the availability of the related Prospectus
      Supplement the Underwriter has delivered to any prospective
      investor a Collateral Term Sheet that reflects, in the
      reasonable judgment of the Underwriter and the Company, a
      material change in the characteristics of the Mortgage
      Loans for the related Series from those on which a
      Collateral Term Sheet with respect to the related Series
      previously filed with the Commission was based, the Company
      will cause any such Collateral Term Sheet that is delivered
      by the Underwriter to the Company in accordance with the
      provisions of Section 9 to be filed with the Commission on
      a Current Report on the business day immediately following
      the day on which such Collateral Term Sheet is delivered to
      counsel for the Company by the Underwriter prior to 10:30
      a.m. In each case, the Company will promptly advise the
      Underwriter when such Current Report has been so filed.
      Each such Current Report shall be incorporated by reference
      in the related Prospectus and the related Registration
      Statement. Notwithstanding the five preceding sentences,
      the Company shall have no obligation to file any materials
      provided by the Underwriter pursuant to Sections 8 and 9
      which, in the reasonable determination of the Company after
      making reasonable efforts to consult with the Underwriter,
      are not


                               -8-


<PAGE>


      required to be filed pursuant to the Kidder Letters or the
      PSA Letter (each as defined in Section 8 below), or which
      contain erroneous information or contain any untrue
      statement of a material fact or, when read in conjunction
      with the Prospectus and Prospectus Supplement, omit to
      state a material fact required to be stated therein or
      necessary to make the statements therein not misleading; it
      being understood, however, that the Company shall have no
      obligation to review or pass upon the accuracy or adequacy
      of, or to correct, any Computational Materials, Structural
      Term Sheets or Collateral Term Sheets provided by the
      Underwriter to the Company pursuant to Section 8 or Section
      9 hereof.

                (c) If, at any time when a prospectus relating to
      the Offered Certificates of a Series is required to be
      delivered under the Act, any event occurs as a result of
      which the related Prospectus as then amended or
      supplemented would include any untrue statement of a
      material fact or omit to state any material fact necessary
      to make the statements therein in light of the
      circumstances under which they were made not misleading, or
      if it shall be necessary at any time to amend or supplement
      the related Prospectus to comply with the Act or the rules
      thereunder, the Company promptly will prepare and file with
      the Commission, subject to paragraph (a) of this Section 5,
      an amendment or supplement which will correct such
      statement or omission or an amendment which will effect
      such compliance; provided, however, that the Company will
      not be required to file any such amendment or supplement
      with respect to any Computational Materials, Structural
      Term Sheets or Collateral Term Sheets incorporated by
      reference in the Prospectus other than any amendments or
      supplements of such Computational Materials or Structural
      Term Sheets that are furnished to the Company by the
      Underwriter pursuant to Section 8(d) hereof or any
      amendments or supplements of such Collateral Term Sheets
      that are furnished to the Company by the Underwriter
      pursuant to Section 9(d) hereof which the Company
      determines to file in accordance therewith.


                               -9-


<PAGE>


                (d) The Company will furnish to the Underwriter
      and counsel for the Underwriter, without charge, as many
      signed copies of the related Registration Statement
      (including exhibits thereto) and, so long as delivery of a
      prospectus by the Underwriter or dealer may be required by
      the Act, as many copies of the related Prospectus and any
      supplements thereto (other than exhibits to the related
      Current Report) as the Underwriter may reasonably request.

                (e) The Company will furnish such information,
      execute such instruments and take such actions as may be
      reasonably requested by the Underwriter to qualify the
      Offered Certificates of a Series for sale under the laws of
      such jurisdictions as the Underwriter may designate, to
      maintain such qualifications in effect so long as required
      for the distribution of such Offered Certificates and to
      determine the legality of such Offered Certificates for
      purchase by institutional investors; provided, however,
      that the Company shall not be required to qualify to do
      business in any jurisdiction where it is not qualified on
      the date of the related Terms Agreement or to take any
      action which would subject it to general or unlimited
      service of process in any jurisdiction in which it is not,
      on the date of the related Terms Agreement, subject to such
      service of process.

                (f) So long as the Offered Certificates of a
      Series are outstanding, the Company will furnish to the
      Underwriter copies of the annual independent public
      accountants' servicing report furnished to the Trustee
      pursuant to Section 3.13 of the related Pooling and
      Servicing Agreement.

                (g) Whether or not the transactions contemplated
      hereby and by the related Terms Agreement shall be
      consummated, the Company shall be responsible for the
      payment of any costs and expenses for which details are
      submitted, in connection with the performance of its
      obligations under this Agreement and the related Terms
      Agreement, including, without limitation, (a) the cost and
      expenses of printing or otherwise reproducing the related
      Registration Statement or Prospectus, this Agreement, the


                              -10-


<PAGE>


      related Terms Agreement, the related Pooling and Servicing
      Agreement and the Offered Certificates, and (b) the cost of
      delivering the related Offered Certificates to the office
      of the Underwriter, insured to the satisfaction of the
      Underwriter (it being understood that, except as provided
      in this paragraph (g) and in Section 7 hereof, the
      Underwriter will pay all its own costs and expenses,
      including the fees of Brown & Wood, counsel for the
      Underwriter, transfer taxes on resale of any Offered
      Certificates by it, advertising expenses connected with any
      offers that it may make, the fees of KPMG Peat Marwick with
      respect to its letters furnished pursuant to Section 6(i)
      of the Agreement and any letter furnished pursuant to the
      last sentence of Section 6(h) hereof and any other costs
      and expenses specified in the related Terms Agreement as
      "Additional Expenses").

           6.   Conditions to the Obligations of the Underwriter.
 The obligations of the Underwriter to purchase the Offered
Certificates of any Series shall be subject to the accuracy in
all material respects of the representations and warranties on
the part of the Company contained in this Agreement, as
supplemented by the related Terms Agreement, as of the respective
dates thereof and the related Closing Date, to the accuracy of
the statements of the Company made in any applicable officers'
certificates pursuant to the provisions hereof, to the
performance by the Company of its obligations under this
Agreement and such Terms Agreement and to the following
additional conditions applicable to the related Certificate
Offering:

                (a) No stop order suspending the effectiveness of
      the related Registration Statement shall have been issued
      and no proceedings for that purpose shall have been
      instituted or threatened.

                (b) Cleary, Gottlieb, Steen & Hamilton, counsel
      for the Company, shall have furnished to the Underwriter an
      opinion, dated the related Closing Date, to the effect
      that:


                              -11-


<PAGE>


                        (i) this Agreement and the related
           Terms Agreement have been duly executed and delivered
           by the Company under the law of the State of New York;

                       (ii) the related Pooling and Servicing
           Agreement has been duly executed and delivered by the
           Company under the law of the State of New York and is
           a legal, valid and binding agreement of the Company
           enforceable against the Company in accordance with its
           terms;

                      (iii) the Offered Certificates, when duly
           executed and countersigned by the Trustee in
           accordance with the related Pooling and Servicing
           Agreement, will be validly issued and outstanding and
           entitled to the benefits of such Pooling and Servicing
           Agreement;

                       (iv) the related Pooling and Servicing
           Agreement is not required to be qualified under the
           Trust Indenture Act of 1939, as amended, and the trust
           created thereunder is not required to be registered
           under the Investment Company Act of 1940, as amended;

                        (v) such counsel confirms that (based
           solely upon telephonic confirmation from a
           representative of the Commission) the related
           Registration Statement is effective under the Act and,
           to the best of such counsel's knowledge, no stop order
           with respect thereto has been issued, and no
           proceeding for that purpose has been instituted or
           threatened, by the Commission; such Registration
           Statement (except the financial statements and
           schedules and other financial and statistical data
           included therein and the documents incorporated by
           reference therein, as to which such counsel need
           express no view), at the time it became effective and
           the related Prospectus (except the financial
           statements and schedules and the other financial and
           statistical data included therein, the documents
           incorporated by reference therein and the information
           included in the second sentence of the antepenultimate
           paragraph, the first sentence of the


                              -12-


<PAGE>


           penultimate paragraph, and the last paragraph of the
           cover page of such Prospectus Supplement and in the
           second and fourth sentences of the first paragraph
           under the heading "Plan of Distribution" therein, as
           to which such counsel need express no view), as of the
           date of the Prospectus Supplement, appeared on their
           face to be appropriately responsive in all material
           respects to the requirements of the Act and the rules
           and regulations thereunder; and no information has
           come to the attention of such counsel that causes it
           to believe that (A) such Registration Statement
           (except the financial statements and schedules and the
           other financial and statistical data included therein
           and the documents incorporated by reference therein,
           as to which such counsel need express no view) at the
           time it became effective, contained an untrue
           statement of a material fact or omitted to state a
           material fact required to be stated therein or
           necessary to make the statements therein not
           misleading or (B) such Prospectus or any amendment or
           supplement thereto (except the financial statements
           and schedules and statistical data included therein,
           the documents incorporated by reference therein and
           the information included in the second sentence of the
           antepenultimate paragraph, the first sentence of the
           penultimate paragraph, and the last paragraph of the
           cover page of such Prospectus Supplement and in the
           second and fourth sentences of the first paragraph
           under the heading "Plan of Distribution" therein, as
           to which such counsel need express no view), as of the
           date of the Prospectus Supplement or at the related
           Closing Date, contained or contains an untrue
           statement of a material fact or omitted or omits to
           state a material fact necessary in order to make the
           statements therein, in the light of the circumstances
           under which they were made, not misleading;

                       (vi) the statements set forth under the
           heading "Description of the Certificates" in the
           related Prospectus, insofar as such statements purport
           to summarize certain provisions of the related Pooling


                              -13-


<PAGE>


           and Servicing Agreement and the related Offered
           Certificates, provide a fair summary of such
           provisions;

                      (vii) the statements set forth in the
           related Prospectus under the headings "Certain Legal
           Aspects of the Mortgage Loans and Contracts -- The
           Mortgage Loans", "Certain Federal Income Tax
           Consequences" (insofar as they relate specifically to
           the purchase, ownership and disposition of the related
           Offered Certificates) and "ERISA Considerations"
           (insofar as they relate specifically to the purchase,
           ownership and disposition of such Offered
           Certificates), to the extent that they constitute
           matters of law or legal conclusions, provide a fair
           summary of such law or conclusions;

                     (viii) assuming compliance with all
           provisions of the related Pooling and Servicing
           Agreement, for federal income tax purposes, (A) if any
           election is made to treat the assets of the Trust Fund
           as a REMIC: the related Trust Fund (and any specified
           subgrouping therein) will qualify as a REMIC pursuant
           to Section 860D of the Internal Revenue Code of 1986,
           as amended (the "Code"), each Class of Certificates of
           the related Series, other than the related Residual
           Class or Classes, will constitute a class of "regular
           interests" in the related REMIC within the meaning of
           the Code, and each Class of such Certificates
           specified in the related Prospectus as a Class of
           Residual Certificates will constitute the "residual
           interest" in the related REMIC within the meaning of
           the Code; (B) if no such REMIC election is made: the
           Trust Fund will be treated as a "grantor trust"; and

                       (ix) assuming that some or all of the
           Offered Certificates of the related Series shall be
           rated at the time of issuance in one of the two
           highest rating categories by a nationally recognized
           statistical rating organization, each Offered
           Certificate so rated will be at the time of issuance,
           a


                              -14-


<PAGE>


           "mortgage related security" as such term is defined in
           Section 3(a)(41) of the Exchange Act.

      Such opinion may express its reliance as to factual matters
      on the representations and warranties made by, and on
      certificates or other documents furnished by, officers of
      the parties to this Agreement, the related Terms Agreement
      or the related Pooling and Servicing Agreement. Such
      opinion may assume the due authorization, execution and
      delivery of the instruments and documents referred to
      therein by the parties thereto other than the Company. Such
      opinion may be qualified, insofar as it concerns the
      enforceability of the documents referred to therein, to the
      extent that such enforceability may be limited by
      bankruptcy, insolvency, reorganization or other similar
      laws affecting the enforcement of creditors' rights in
      general and by general equity principles (regardless of
      whether such enforcement is considered in a proceeding in
      equity or at law). Such opinion may be further qualified as
      expressing no opinion as to (x) the statements in the
      related Prospectus under the heading "Certain Legal Aspects
      of the Mortgage Loans and Contracts -- The Mortgage Loans"
      except insofar as such statements relate to the laws of the
      State of New York and the laws of the United States, and
      (y) the statements in such Prospectus under the headings
      "ERISA Considerations" and "Certain Federal Income Tax
      Consequences" except insofar as such statements relate to
      the laws of the United States. In addition, such opinion
      may be qualified as an opinion only on the law of the State
      of New York and the federal law of the United States of
      America.

                (c) The General Counsel for the Company shall
      have furnished to the Underwriter an opinion, dated the
      related Closing Date, to the effect that:

                        (i) The Company has been duly
           incorporated and is validly existing as a corporation
           in good standing under the laws of the State of New
           Jersey, with corporate power to own its properties, to
           conduct its business as described in the related


                              -15-


<PAGE>


           Prospectus and to enter into and perform its
           obligations under this Agreement, the related Terms
           Agreement, the related Pooling and Servicing Agreement
           and the Certificates of the related Series;

                       (ii) The Company has full power and
           authority to sell and service the related Mortgage
           Loans as contemplated herein and in the related
           Pooling and Servicing Agreement;

                      (iii) No consent, approval, authorization
           or order of any court or governmental agency or body
           is required for the consummation by the Company of the
           transactions contemplated herein or in the related
           Pooling and Servicing Agreement, except such as may be
           required under the blue sky laws of any jurisdiction
           and such other approvals as have been obtained;

                       (iv) Neither the issuance of the
           Certificates of the related Series nor delivery of the
           related Offered Certificates, nor the consummation of
           any other of the transactions contemplated in this
           Agreement, the related Terms Agreement or the related
           Pooling and Servicing Agreement, nor the fulfillment
           of the terms of the related Certificates, the related
           Pooling and Servicing Agreement, this Agreement or the
           related Terms Agreement will conflict with or violate
           any term or provision of the articles of incorporation
           or by-laws of the Company or any statute, order or
           regulation applicable to the Company of any court,
           regulatory body, administrative agency or governmental
           body having jurisdiction over the Company and will not
           conflict with, result in a breach or violation or the
           acceleration of or constitute a default under the
           terms of any indenture or other agreement or
           instrument known to such counsel to which the Company
           is a party or by which it is bound; and

                        (v)    There are no actions, proceedings
           or investigations pending or, to the best knowledge of
           such counsel, threatened before any court, admini-


                              -16-


<PAGE>


           strative agency or other tribunal (i) asserting the
           invalidity of this Agreement, the related Terms
           Agreement, the related Pooling and Servicing Agreement
           or the related Certificates, (ii) seeking to prevent
           the issuance of the Certificates of the related Series
           or the consummation by the Company of any of the
           transactions contemplated by this Agreement, such
           Terms Agreement or such Pooling and Servicing
           Agreement, or (iii) which might materially and
           adversely affect the performance by the Company of its
           obligations under, or the validity or enforceability
           of, this Agreement, such Terms Agreement, such Pooling
           and Servicing Agreement or the related Certificates.

      In rendering her opinion such counsel may rely as to
      matters of fact, to the extent deemed proper and as stated
      therein, on certificates of responsible officers of the
      Company or public officials. In addition, such opinion may
      be qualified as an opinion only on the laws of the State of
      New Jersey.

                (d) The Underwriter shall have received from
      Brown & Wood, counsel for the Underwriter, such opinion or
      opinions, dated the related Closing Date, with respect to
      the issuance and sale of the Certificates of the related
      Series, the related Registration Statement, the related
      Prospectus and such other related matters as the
      Underwriter may reasonably require, and the Company shall
      have furnished to such counsel such documents as the
      Underwriter may reasonably request for the purpose of
      enabling them to pass upon such matters.

                (e) The Company shall have furnished to the
      Underwriter a certificate of the Company, signed by the
      President or any Vice President and the Senior Vice
      President-Finance or the principal financial or accounting
      officer of the Company, dated the related Closing Date, to
      the effect that the signers of such certificate have
      carefully examined the related Registration Statement
      (excluding any Current Reports and any other documents
      incorporated by reference therein), the related Prospectus,


                              -17-


<PAGE>



      the Detailed Description referred to in such Prospectus
      (excluding any related Current Report), this Agreement and
      the related Terms Agreement and that:

                        (i) the representations and warranties of
           the Company in this Agreement are true and correct in
           all material respects on and as of the related Closing
           Date with the same effect as if made on such Closing
           Date, and the Company has complied with all the
           agreements and satisfied all the conditions on its
           part to be performed or satisfied at or prior to such
           Closing Date;

                       (ii) no stop order suspending the
           effectiveness of such Registration Statement has been
           issued and no proceedings for that purpose have been
           instituted or, to their knowledge, threatened; and

                      (iii) nothing has come to their attention
           that would lead them to believe that such Registration
           Statement (excluding any Current Report) contains any
           untrue statement of a material fact or omits to state
           any material fact required to be stated therein or
           necessary to make the statements therein not
           misleading, that the related Prospectus (excluding any
           related Current Report) contains any untrue statement
           of a material fact or omits to state a material fact
           required to be stated therein or necessary to make the
           statements therein, in the light of the circumstances
           under which they were made, not misleading, or that
           the Detailed Description referred to in such
           Prospectus includes any untrue statement of a material
           fact or omits to state any information which the
           Prospectus states will be included in such Detailed
           Description.

                (f) Peabody & Arnold, counsel for the Trustee,
      shall have furnished to the Underwriter an opinion, dated
      the related Closing Date, to the effect that:

                        (i)    the Trustee has been duly
           incorporated and is validly existing as a corporation


                              -18-


<PAGE>


           in good standing under the laws of the Commonwealth of
           Massachusetts with corporate power to own its
           properties and conduct its business as presently
           conducted by it, to conduct business as a trustee and
           to enter into and perform its obligations under the
           related Pooling and Servicing Agreement;

                       (ii) the related Pooling and Servicing
           Agreement has been duly authorized, executed and
           delivered by the Trustee and constitutes the legal,
           valid and binding agreement of the Trustee enforceable
           against the Trustee in accordance with its terms,
           subject to bankruptcy, insolvency, fraudulent
           conveyance, reorganization or other similar laws
           affecting the enforcement of creditors' rights
           generally and to judicial discretion, and general
           principles of equity (regardless of whether
           enforcement is sought in a proceeding in equity or at
           law);

                      (iii)    the Trustee has duly accepted its
           appointment as trustee under the related Pooling and
           Servicing Agreement;

                       (iv) no consent, approval, authorization
           or order of any Massachusetts or federal court or
           government agency or body is required on the part of
           the Trustee for the consummation of the transactions
           contemplated in the related Pooling and Servicing
           Agreement, except such as may be required under any
           federal or state securities law; and

                        (v) the performance on the part of the
           Trustee of any of the transactions contemplated in the
           related Pooling and Servicing Agreement does not
           conflict with or result in a breach or violation of
           any term or provision of, or constitute a default
           under, the Articles of Organization, as amended, or
           By-Laws of the Trustee, or any Massachusetts or
           federal statute or regulation applicable to the
           Trustee, or to such counsel's knowledge, any indenture
           or other agreement or instrument to which the Trustee
           is a party or by


                              -19-


<PAGE>


           which it is bound, or, to such counsel's knowledge,
           any order of any state or federal court, regulatory
           body, administrative agency or governmental body
           having jurisdiction over the Trustee.

      In addition, such counsel shall furnish to the Underwriter
      such opinions as to the treatment of the Trust Fund for
      purposes of Massachusetts tax law as are reasonably
      satisfactory to the Underwriter.

                (g) KPMG Peat Marwick shall have furnished to the
      Underwriter a letter, dated as of the date of the related
      Terms Agreement, in form and substance satisfactory to the
      Underwriter, stating in effect that they have performed
      certain specified procedures as a result of which they have
      determined that such information as the Underwriter may
      reasonably request of an accounting, financial or
      statistical nature (which is limited to accounting,
      financial or statistical information derived from the
      general accounting records of the Company) set forth in the
      related Prospectus Supplement under the caption
      "Delinquency and Foreclosure Experience of the Company"
      agrees with the accounting records of the Company,
      excluding any questions of legal interpretation.

                (h) KPMG Peat Marwick shall have furnished to the
      Underwriter a letter, dated as of the related Closing Date,
      in form and substance satisfactory to the Underwriter,
      stating in effect that they have performed certain
      specified procedures as a result of which they have
      determined that such information as the Underwriter may
      reasonably request of an accounting, financial or
      statistical nature (which is limited to accounting,
      financial or statistical information derived from the
      general accounting records of the Company and which is
      obtained from an analysis of a sample of the Mortgage Loans
      included in the related pool) set forth in the related
      Prospectus Supplement under the caption "Description of the
      Mortgage Pool and the Mortgaged Properties" or "Description
      of the Mortgage Pools and the Mortgaged Properties", as the
      case may be, and in the Detailed Description relating to
      such Prospectus Supplement


                              -20-


<PAGE>



      is mutually consistent and agrees with the accounting
      records of the Company and, where applicable, the related
      Mortgage Loan files of the Company, excluding any questions
      of legal interpretation. In addition, if applicable, such
      accountants shall have furnished to the Underwriter a
      letter, dated as of the related Closing Date, which shall
      include a statement or statements to the effect that based
      upon the assumptions and methodology agreed to by the
      Company (and which is consistent with the manner in which
      any final PAC Balances, TAC Balances, Scheduled Balances,
      Maximum and Minimum Scheduled Balances or any other
      scheduled balances are to be calculated as set forth in the
      related Prospectus), all of which shall be described by
      reference in such letter, such accountants shall have
      verified the mathematical accuracy of any final PAC
      Balances Table, TAC Balances Table, Scheduled Balances
      Table, Maximum or Minimum Scheduled Balances Table or other
      scheduled balances table attached as an exhibit to the
      related Pooling and Servicing Agreement.

                (i) KPMG Peat Marwick shall have furnished to the
      Underwriter and the Company a letter or letters, dated as
      of the date of the related Terms Agreement, in form and
      substance satisfactory to the Underwriter and the Company,
      including, without limitation, statements, if applicable,
      to the effect that:

                      (i) based upon the assumptions and
           methodology set forth in the related Prospectus, all
           of which shall be described by reference in such
           letter, they recomputed the percentages of initial
           principal balance outstanding as of each of the
           Distribution Dates (as defined in such Prospectus)
           indicated and the weighted average lives of each Class
           of Offered Certificates at each of the indicated
           percentages of the applicable Prepayment Assumption,
           and they compared the recomputed percentages and
           weighted average lives to the corresponding
           percentages and weighted average lives set forth in
           the related tables and found them to be in agreement;


                              -21-


<PAGE>



                     (ii) based upon the assumptions and
           methodology set forth in such Prospectus, all of
           which shall be described by reference in such letter,
           they have verified the mathematical accuracy of any
           Scheduled Final Distribution Dates for the Offered
           Certificates, PAC Balances, TAC Balances, Scheduled
           Balances, Maximum and Minimum Scheduled Balances or
           any other scheduled balances set forth in such
           Prospectus for each indicated Distribution Date, and
           have verified the mathematical accuracy of any initial
           Effective Ranges of any PAC Certificates, Scheduled
           Certificates or other scheduled Certificates set forth
           in such Prospectus; and

                    (iii) based upon the assumptions and
           methodology set forth in such Prospectus, all of which
           shall be described by reference in such letter, they
           have verified the mathematical accuracy of the pre-tax
           yields to maturity and, if applicable, aggregate cash
           flows of any Class of Certificates for which such
           pre-tax yields and, if applicable, aggregate cash
           flows are set forth in such Prospectus at the
           indicated percentages of the Prepayment Assumption
           and, if applicable, at the indicated values of COFI,
           LIBOR or any other index, as applicable.

                (j) The Offered Certificates of the related
      Series shall have received the ratings specified in the
      related Terms Agreement (the "Required Ratings").

                (k) Prior to the related Closing Date, the
      Company shall have furnished to the Underwriter such
      further information, certificates and documents as the
      Underwriter may reasonably request.

                (l) If any Certificates of the related Series are
      to be sold to any other underwriter and/or offered in
      reliance upon an exemption from the registration
      requirements of the Act, the sale at or prior to the
      related Closing Date of such Certificates to the purchaser
      thereof shall have occurred.


                              -22-


<PAGE>


                (m) Subsequent to the date of the related Terms
      Agreement, there shall not have been any change, or any
      development involving a prospective change, in or affecting
      the business or properties of the Company which the
      Underwriter concludes in its judgment, after consultation
      with the Company, materially impairs the investment quality
      of the Offered Certificates of the related Series so as to
      make it impractical or inadvisable to proceed with the
      public offering or the delivery of such Offered
      Certificates as contemplated by the related Prospectus.

           If any of the conditions specified in this Section 6
shall not have been fulfilled in all material respects with
respect to the particular Offered Certificates of a Series when
and as provided in this Agreement and the related Terms
Agreement, or if any of the opinions and certificates mentioned
above or elsewhere in this Agreement and the related Terms
Agreement shall not be in all material respects reasonably
satisfactory in form and substance to the Underwriter and its
counsel, this Agreement (with respect to the related Offered
Certificates) and the related Terms Agreement and all obligations
of the Underwriter hereunder (with respect to the related Offered
Certificates) and thereunder may be canceled at, or at any time
prior to, the related Closing Date by the Underwriter. Notice of
such cancellation shall be given to the Company in writing, or by
telephone or telegraph confirmed in writing.

           7. Indemnification and Contribution. (a) The Company
agrees to indemnify and hold harmless the Underwriter and each
person who controls the Underwriter within the meaning of the Act
or the Exchange Act against any and all losses, claims, damages
or liabilities, joint or several, to which they or any of them
may become subject under the Act, the Exchange Act, or other
Federal or state statutory law or regulation, at common law or
otherwise, insofar as such losses, claims, damages or liabilities
(or actions in respect thereof) arise out of or are based upon
any untrue statement or alleged untrue statement of a material
fact contained in the Registration Statement relating to the
Offered Certificates of the applicable Series as it became
effective or in any amendment or supplement thereof, or in such


                              -23-


<PAGE>


Registration Statement or the related Prospectus, or in any
amendment thereof, or in the Detailed Description referred to in
such Prospectus or arise out of or are based upon the omission or
alleged omission (in the case of any Computational Materials and
ABS Term Sheets in respect of which the Company agrees to
indemnify the Underwriter, as set forth below, when such are read
in conjunction with the related Prospectus and Prospectus
Supplement) to state therein a material fact required to be
stated therein or necessary to make the statements therein not
misleading, and agrees to reimburse each such indemnified party
for any legal or other expenses reasonably incurred by them in
connection with investigating or defending any such loss, claim,
damage, liability or action; provided, however, that (i) the
Company will not be liable in any such case to the extent that
any such loss, claim, damage or liability arises out of or is
based upon any such untrue statement or alleged untrue statement
or omission or alleged omission made therein (A) in reliance upon
and in conformity with written information furnished to the
Company as herein stated by or on behalf of the Underwriter
specifically for use in connection with the preparation thereof
or (B) in any Current Report or any amendment or supplement
thereof, except to the extent that any untrue statement or
alleged untrue statement therein or omission therefrom results
(or is alleged to have resulted) directly from an error (a
"Mortgage Pool Error") in the information concerning the
characteristics of the Mortgage Loans furnished by the Company to
the Underwriter in writing or by electronic transmission that was
used in the preparation of either (x) any Computational Materials
or ABS Term Sheets (as defined in Section 9 below) (or amendments
or supplements thereof) included in such Current Report (or
amendment or supplement thereof) or (y) any written or electronic
materials furnished to prospective investors on which the
Computational Materials (or amendments or supplements) were
based, (ii) such indemnity with respect to any Corrected
Statement (as defined below) in such Prospectus (or supplement
thereto) shall not inure to the benefit of the Underwriter (or
any person controlling the Underwriter) from whom the person
asserting any loss, claim, damage or liability purchased the
Certificates of the related Series that are the subject thereof
if such person did not receive a copy of a supplement to such
Prospectus at or prior to the confirmation of the sale of such


                              -24-


<PAGE>


Certificates and the untrue statement or omission of a material
fact contained in such Prospectus (or supplement thereto) was
corrected (a "Corrected Statement") in such other supplement and
such supplement was furnished by the Company to the Underwriter
prior to the delivery of such confirmation, and (iii) such
indemnity with respect to any Mortgage Pool Error shall not inure
to the benefit of the Underwriter (or any person controlling the
Underwriter) from whom the person asserting any loss, claim,
damage or liability received any Computational Materials or ABS
Term Sheets (or any written or electronic materials on which the
Computational Materials are based) that were prepared on the
basis of such Mortgage Pool Error, if, prior to the time of
confirmation of the sale of the applicable Certificates to such
person, the Company notified the Underwriter in writing of the
Mortgage Pool Error or provided in written or electronic form
information superseding or correcting such Mortgage Pool Error
(in any such case, a "Corrected Mortgage Pool Error"), and the
Underwriter failed to notify such person thereof or to deliver to
such person corrected Computational Materials (or underlying
written or electronic materials) or ABS Term Sheets. This
indemnity agreement will be in addition to any liability which
the Company may otherwise have.

           (b) The Underwriter agrees to indemnify and hold
harmless the Company, each of its directors, each of its officers
who signs the Registration Statement relating to the Offered
Certificates of the applicable Series, and each person who
controls the Company within the meaning of the Act or the
Exchange Act to the same extent as the foregoing indemnities from
the Company to the Underwriter, but only with reference to (A)
written information furnished to the Company by or on behalf of
the Underwriter specifically for use in the preparation of the
documents referred to in the foregoing indemnity with respect to
the related Series, or (B) any Computational Materials or ABS
Term Sheets (or amendments or supplements thereof) furnished to
the Company by the Underwriter pursuant to Section 8 and
incorporated by reference in such Registration Statement or the
related Prospectus or any amendment or supplement thereof (except
that no such indemnity shall be available for any losses, claims,
damages or liabilities, or actions in respect thereof, resulting
from any Mortgage Pool Error, other than a Corrected Mortgage


                              -25-


<PAGE>


Pool Error). This indemnity agreement will be in addition to any
liability which the Underwriter may otherwise have. The Company
acknowledges that the statements set forth in the second sentence
of the ante-penultimate paragraph, the first sentence of the
penultimate paragraph, and in the last paragraph appearing on the
cover page of the related Prospectus Supplement as such
statements relate to such Offered Certificates and the second
sentence of the first paragraph under the heading "Plan of
Distribution" in such Prospectus Supplement as such statements
relate to such Offered Certificates constitute the only
information furnished in writing by or on behalf of the
Underwriter for inclusion in the related Prospectus (other than
any Computational Materials or ABS Term Sheets (or amendments or
supplements thereof) furnished to the Company by the
Underwriter), and the Underwriter confirms that such statements
are correct.

           (c) Promptly after receipt by an indemnified party
under Section 7 of notice of the commencement of any action, such
indemnified party will, if a claim in respect thereof is to be
made against the indemnifying party under this Section 7, notify
the indemnifying party in writing of the commencement thereof;
but the omission so to notify the indemnifying party will not
relieve it from any liability which it may have to any
indemnified party otherwise than under this Section 7. In case
any such action is brought against any indemnified party, and it
notifies the indemnifying party of the commencement thereof, the
indemnifying party will be entitled to participate therein, and
to the extent that it may elect by written notice delivered to
the indemnified party promptly after receiving the aforesaid
notice from such indemnified party, to assume the defense
thereof, with counsel satisfactory to such indemnified party;
provided, however, that if the defendants in any such action
include both the indemnified party and the indemnifying party and
the indemnified party shall have reasonably concluded that there
may be legal defenses available to it and/or other indemnified
parties which are different from or additional to those available
to the indemnifying party, the indemnified party or parties shall
have the right to select separate counsel to assert such legal
defenses and to otherwise participate in the defense of such
action on behalf of such indemnified party or parties. Upon


                              -26-


<PAGE>


receipt of notice from the indemnifying party to such indemnified
party of its election so to assume the defense of such action and
approval by the indemnified party of counsel, the indemnifying
party will not be liable to such indemnified party under this
Section 7 for any legal or other expenses subsequently incurred
by such indemnified party in connection with the defense thereof
unless (i) the indemnified party shall have employed separate
counsel in connection with the assertion of legal defenses in
accordance with the proviso to the next preceding sentence (it
being understood, however, that the indemnifying party shall not
be liable for the expenses of more than one separate counsel
approved by the indemnified party in the case of subparagraph (a)
or (b), representing the indemnified parties under subparagraph
(a) or (b), who are parties to such action), (ii) the
indemnifying party shall not have employed counsel satisfactory
to the indemnified party to represent the indemnified party
within a reasonable time after notice of commencement of the
action or (iii) the indemnifying party has authorized the
employment of counsel for the indemnified party at the expense of
the indemnifying party; and except that, if clause (i) or (iii)
is applicable, such liability shall be only in respect of the
counsel referred to in such clause (i) or (iii).

           (d) If the indemnification provided for in paragraph
(a) or (b) of this Section 7 is due in accordance with its terms
but is for any reason held by a court to be unavailable from the
Company or the Underwriter, on grounds of policy or otherwise, or
if the indemnified party failed to give notice under paragraph
(c) of this Section 7 in respect of a claim otherwise subject to
indemnification in accordance with paragraph (a) or (b) of this
Section 7, the Company and the Underwriter shall contribute to
the aggregate losses, claims, damages and liabilities (including
legal and other expenses reasonably incurred in connection with
investigating or defending same) to which the Company and the
Underwriter may be subject, as follows:

           (i) in the case of any losses, claims, damages and
      liabilities (or actions in respect thereof) which do not
      arise out of or are not based upon any untrue statement or
      omission of a material fact in any Computational Materials
      or ABS Term Sheets (or any amendments or supplements


                              -27-


<PAGE>


      thereof), in such proportion so that the Underwriter is
      responsible for that portion represented by the difference
      between the proceeds to the Company in respect of the
      Offered Certificates appearing on the cover page of the
      Prospectus Supplement for the related Series and the total
      proceeds received by the Underwriter from the sale of such
      Offered Certificates (the "Underwriting Discount"), and the
      Company is responsible for the balance; provided, however,
      that in no case shall the Underwriter be responsible under
      this subparagraph (i) for any amount in excess of such
      Underwriting Discount applicable to the Offered
      Certificates purchased by the Underwriter pursuant to this
      Agreement and the related Terms Agreement; and

          (ii) in the case of any losses, claims, damages and
      liabilities (or actions in respect thereof) which arise out
      of or are based upon any untrue statement or omission of a
      material fact in any Computational Materials or ABS Term
      Sheets (or any amendments or supplements thereof) or in any
      written or electronic materials on which the Computational
      Materials are based, in such proportion as is appropriate
      to reflect the relative fault of the Company on the one
      hand and the Underwriter on the other in connection with
      the statements or omissions which resulted in such losses,
      claims, damages or liabilities (or actions in respect
      thereof) as well as any other relevant equitable
      considerations. The relative fault shall be determined by
      reference to, among other things, whether the untrue or
      alleged untrue statement of a material fact or the omission
      or alleged omission to state a material fact in such
      Computational Materials or ABS Term Sheets (or any
      amendments or supplements thereof or such written or
      electronic materials) results from information prepared by
      the Company on the one hand or the Underwriter on the other
      and the parties' relative intent, knowledge, access to
      information and opportunity to correct or prevent such
      statement or omission.

Notwithstanding anything to the contrary in this Section 7(d), no
person guilty of fraudulent misrepresentation (within the meaning
of Section 11(f) of the Act) shall be entitled to contribution


                              -28-


<PAGE>


from any person who was not guilty of such fraudulent
misrepresentation. For purposes of this Section 7, each person
who controls the Underwriter within the meaning of either the Act
or the Exchange Act shall have the same rights to contribution as
the Underwriter, and each person who controls the Company within
the meaning of either the Act or the Exchange Act, each officer
of the Company who shall have signed the Registration Statement
and each director of the Company shall have the same rights to
contribution as the Company, subject in each case to the
immediately preceding sentence of this paragraph (d).

           8. Computational Materials and Structural Term Sheets.
(a) Not later than 10:30 a.m., New York time, on the business day
before the date on which the Current Report relating to the
Offered Certificates of a Series is required to be filed by the
Company with the Commission pursuant to Section 5(b) hereof, the
Underwriter shall deliver to the Company five complete copies of
all materials provided by the Underwriter to prospective
investors in such Offered Certificates which constitute (i)
"Computational Materials" within the meaning of the no-action
letter dated May 20, 1994 issued by the Division of Corporation
Finance of the Commission to Kidder, Peabody Acceptance
Corporation I, Kidder, Peabody & Co. Incorporated, and Kidder
Structured Asset Corporation and the no-action letter dated May
27, 1994 issued by the Division of Corporation Finance of the
Commission to the Public Securities Association (together, the
"Kidder Letters"), the filing of which material is a condition of
the relief granted in such letter (such materials being the
"Computational Materials") and (ii) "Structural Term Sheets"
within the meaning of the no-action letter dated February 17,
1995 issued by the Division of Corporation Finance of the
Commission to the Public Securities Association (the "PSA
Letter"), the filing of which material is a condition of the
relief granted in such letter (such materials being the
"Structural Term Sheets"). Each delivery of Computational
Materials and Structural Term Sheets to the Company pursuant to
this paragraph (a) shall be effected by delivering four copies of
such materials to counsel for the Company on behalf of the
Company at the address specified in Section 3 hereof and one copy
of such materials to the Company.


                              -29-


<PAGE>


           (b) The Underwriter represents and warrants to and
agrees with the Company, as of the date of the related Terms
Agreement and as of the Closing Date, that:

                (i) the Computational Materials furnished to the
           Company pursuant to Section 8(a) constitute (either in
           original, aggregated or consolidated form) all of the
           materials furnished to prospective investors by the
           Underwriter prior to the time of delivery thereof to
           the Company that are required to be filed with the
           Commission with respect to the related Offered
           Certificates in accordance with the Kidder Letters,
           and such Computational Materials comply with the
           requirements of the Kidder Letters;

               (ii) the Structural Term Sheets furnished to the
           Company pursuant to Section 8(a) constitute all of the
           materials furnished to prospective investors by the
           Underwriter prior to the time of delivery thereof to
           the Company that are required to be filed with the
           Commission as "Structural Term Sheets" with respect to
           the related Offered Certificates in accordance with
           the PSA Letter, and such Structural Term Sheets comply
           with the requirements of the PSA Letter;

              (iii) on the date any such Computational Materials
           or Structural Term Sheets with respect to such Offered
           Certificates (or any written or electronic materials
           furnished to prospective investors on which the
           Computational Materials are based) were last furnished
           to each prospective investor and on the date of
           delivery thereof to the Company pursuant to Section
           8(a) and on the related Closing Date, such
           Computational Materials (or such other materials) or
           Structural Term Sheets did not and will not include
           any untrue statement of a material fact or, when read
           in conjunction with the related Prospectus and
           Prospectus Supplement, omit to state a material fact
           required to be stated therein or necessary to make the
           statements therein not misleading;


                              -30-


<PAGE>


                        (iv) at the time any Computational
           Materials or Structural Term Sheets (or any written or
           electronic materials furnished to prospective
           investors on which the Computational Materials or
           Structural Term Sheets are based) with respect to such
           Offered Certificates were furnished to a prospective
           investor and on the date of the related Terms
           Agreement, the Underwriter possessed, and on the date
           of delivery of such materials to the Company pursuant
           to this Section 8 and on the related Closing Date, the
           Underwriter will possess, the capability, knowledge,
           expertise, resources and systems of internal control
           necessary to ensure that such Computational Materials
           or Structural Term Sheets conform to the
           representations and warranties of the Underwriter
           contained in subparagraphs (i), (ii) and (iii) above
           of this paragraph (b); and

                         (v) all Computational Materials or Structural 
           Term Sheets (or underlying materials distributed to
           prospective investors on which the Computational
           Materials or Structural Term Sheets were based)
           contained and will contain a legend, prominently
           displayed on the first page thereof, to the effect
           that the Company has not prepared, reviewed or
           participated in the preparation of such Computational
           Materials or Structural Term Sheets, is not
           responsible for the accuracy thereof and has not
           authorized the dissemination thereof.

Notwithstanding the foregoing, the Underwriter makes no
representation or warranty as to whether any Computational
Materials or Structural Term Sheets (or any written or electronic
materials on which the Computational Materials are based)
included or will include any untrue statement resulting directly
from any Mortgage Pool Error (except any Corrected Mortgage Pool
Error, with respect to materials prepared after the receipt by
the Underwriter from the Company of notice of such Corrected
Mortgage Pool Error or materials superseding or correcting such
Corrected Mortgage Pool Error).


                              -31-


<PAGE>


           (c) The Underwriter acknowledges and agrees that the
Company has not authorized and will not authorize the
distribution of any Computational Materials (or any written or
electronic materials on which the Computational Materials are
based) or Structural Term Sheets to any prospective investor, and
agrees that any Computational Materials or Structural Term Sheets
with respect to any Series of Certificates furnished to
prospective investors from and after the date hereof shall
include a disclaimer in the form set forth in paragraph (b)(v)
above. The Underwriter agrees that it will not represent to
prospective investors that any Computational Materials or
Structural Term Sheets were prepared or disseminated on behalf of
the Company.

           (d) If, at any time when a prospectus relating to the
Offered Certificates of a Series is required to be delivered
under the Act, it shall be necessary to amend or supplement the
related Prospectus as a result of an untrue statement of a
material fact contained in any Computational Materials or
Structural Term Sheets provided by the Underwriter pursuant to
this Section 8 or the omission to state therein a material fact
required, when considered in conjunction with the related
Prospectus and Prospectus Supplement, to be stated therein or
necessary to make the statements therein, when read in
conjunction with the related Prospectus and Prospectus
Supplement, not misleading, or if it shall be necessary to amend
or supplement any Current Report relating to any Computational
Materials or Structural Term Sheets to comply with the Act or the
rules thereunder, the Underwriter promptly will prepare and
furnish to the Company for filing with the Commission an
amendment or supplement which will correct such statement or
omission or an amendment which will effect such compliance.  The
Underwriter represents and warrants to the Company, as of the
date of delivery of such amendment or supplement to the Company,
that such amendment or supplement will not include any untrue
statement of a material fact or, when read in conjunction with
the related Prospectus and Prospectus Supplement, omit to state a
material fact required to be stated therein or necessary to make
the statements therein not misleading.  The Company shall have no
obligation to file such amendment or supplement if the Company
determines that (i) such amendment or supplement contains any


                              -32-


<PAGE>


untrue statement of a material fact or, when read in conjunction
with the related Prospectus and Prospectus Supplement, omits to
state a material fact required to be stated therein or necessary
to make the statements therein not misleading; it being
understood, however, that the Company shall have no obligation to
review or pass upon the accuracy or adequacy of, or to correct,
any such amendment or supplement provided by the Underwriter to
the Company pursuant to this paragraph (e) or (ii) such filing is
not required under the Act.

           9. Collateral Term Sheets. (a) Prior to the delivery
of any "Collateral Term Sheet" within the meaning of the PSA
Letter, the filing of which material is a condition of the relief
granted in such letter (such material being the "Collateral Term
Sheets"), to a prospective investor in any Offered Certificates,
the Underwriter shall, in order to facilitate the timely filing
of such material with the Commission, notify the Company and its
counsel by telephone of its intention to deliver such materials
and the approximate date on which the first such delivery of such
materials is expected to occur. Not later than 10:30 a.m., New
York time, on the business day immediately following the date on
which any Collateral Term Sheet was first delivered to a
prospective investor in such Offered Certificates, the
Underwriter shall deliver to the Company five complete copies of
all materials provided by the Underwriter to prospective
investors in such Offered Certificates which constitute
"Collateral Term Sheets." Each delivery of a Collateral Term
Sheet to the Company pursuant to this paragraph (a) shall be
effected by delivering four copies of such materials to counsel
for the Company on behalf of the Company at the address specified
in Section 3 hereof and one copy of such materials to the
Company. (Collateral Term Sheets and Structural Term Sheets are,
together, referred to herein as "ABS Term Sheets.") At the time
of each such delivery, the Underwriter shall indicate in writing
that the materials being delivered constitute Collateral Term
Sheets, and, if there has been any prior such delivery with
respect to the related Series, shall indicate whether such
materials differ in any material respect from any Collateral Term
Sheets previously delivered to the Company with respect to such
Series pursuant to this Section 9(a)


                              -33-


<PAGE>


as a result of the occurrence of a material change in the
characteristics of the related Mortgage Loans.

           (b) The Underwriter represents and warrants to and
agrees with the Company as of the date of the related Terms
Agreement and as of the Closing Date, that:

                     (i) The Collateral Term Sheets furnished to
      the Company pursuant to Section 9(a) constitute all of the
      materials furnished to prospective investors by the
      Underwriter prior to time of delivery thereof to the
      Company that are required to be filed with the Commission
      as "Collateral Term Sheets" with respect to the related
      Offered Certificates in accordance with the PSA Letter, and
      such Collateral Term Sheets comply with the requirements of
      the PSA Letter;

                    (ii) On the date any such Collateral Term
      Sheets with respect to such Offered Certificates were last
      furnished to each prospective investor and on the date of
      delivery thereof to the Company pursuant to Section 9(a)
      and on the related Closing Date, such Collateral Term
      Sheets did not and will not include any untrue statement of
      a material fact or, when read in conjunction with the
      Prospectus and Prospectus Supplement, omit to state a
      material fact required to be stated therein or necessary to
      make the statements therein not misleading; and

                   (iii) the Underwriter has not represented to
      any prospective investor that any Collateral Term Sheets
      with respect to any Series were prepared or disseminated on
      behalf of the Company, and, except as otherwise disclosed
      by the Underwriter to the Company in writing prior to the
      date hereof, all Collateral Term Sheets previously
      furnished to prospective investors included a disclaimer to
      the effect set forth in Section 8(c).

Notwithstanding the foregoing, the Underwriter makes no
representation or warranty as to whether any Collateral Term
Sheet included or will include any untrue statement or material
omission resulting directly from any Mortgage Pool Error (except


                              -34-


<PAGE>


any Corrected Mortgage Pool Error, with respect to materials
prepared after the receipt by the Underwriter from the Company of
notice of such Corrected Mortgage Pool Error or materials
superseding or correcting such Corrected Mortgage Pool Error).

           (c) The Underwriter acknowledges and agrees that any
Collateral Term Sheets with respect to any Series of Certificates
furnished to prospective investors from and after the date hereof
shall include a disclaimer in form satisfactory to the Company to
the effect set forth in Section 8(c) hereof, and to the effect
that the information contained in such materials supersedes the
information contained in any prior Collateral Term Sheet with
respect to such Series of Offered Certificates and will be
superseded by the description of the related Mortgage Loans in
the related Prospectus Supplement and in the Detailed Description
relating to such Prospectus Supplement to be filed under cover of
Form 8-K. The Underwriter agrees that it will not represent to
prospective investors that any Collateral Term Sheets were
prepared or disseminated on behalf of the Company.

           (d) If, at any time when a prospectus relating to the
Offered Certificates of a Series is required to be delivered
under the Act, it shall be necessary to amend or supplement the
related Prospectus as a result of an untrue statement of a
material fact contained in any Collateral Term Sheets provided by
the Underwriter pursuant to this Section 9 or the omission to
state therein a material fact required, when considered in
conjunction with the related Prospectus and Prospectus
Supplement, to be stated therein or necessary to make the
statements therein, when read in conjunction with the related
Prospectus and Prospectus Supplement, not misleading, or if it
shall be necessary to amend or supplement any Current Report
relating to any Collateral Term Sheets to comply with the Act or
the rules thereunder, the Underwriter promptly will prepare and
furnish to the Company for filing with the Commission an
amendment or supplement which will correct such statement or
omission or an amendment which will effect such compliance. The
Underwriter represents and warrants to the Company, as of the
date of delivery of such amendment or supplement to the Company,
that such amendment or supplement will not include any untrue
statement of a material fact or, when read in conjunction with


                              -35-


<PAGE>


the related Prospectus and Prospectus Supplement, omit to state a
material fact required to be stated therein or necessary to make
the statements therein not misleading. The Company shall have no
obligation to file such amendment or supplement if the Company
determines that (i) such amendment or supplement contains any
untrue statement of a material fact or, when read in conjunction
with the related Prospectus and Prospectus Supplement, omits to
state a material fact required to be stated therein or necessary
to make the statements therein not misleading; it being
understood, however, that the Company shall have no obligation to
review or pass upon the accuracy or adequacy of, or to correct,
any such amendment or supplement provided by the Underwriter to
the Company pursuant to this paragraph (d) or (ii) such filing is
not required under the Act.

           10. Termination. This Agreement (with respect to a
particular Certificate Offering) and the related Terms Agreement
shall be subject to termination in the absolute discretion of the
Underwriter, by notice given to the Company prior to delivery of
and payment for the related Offered Certificates, if prior to the
related Closing Date (i) trading in securities generally on the
New York Stock Exchange shall have been suspended or materially
limited, (ii) a general moratorium on commercial banking
activities in New York shall have been declared by either federal
or New York State authorities, or (iii) there shall have occurred
any outbreak or material escalation of hostilities or other
calamity or crisis the effect of which on the financial markets
of the United States is such as to make it, in the reasonable
judgment of the Underwriter, impracticable to market such Offered
Certificates.

           11. Representations and Indemnities to Survive
Delivery. The agreements, representations, warranties,
indemnities and other statements of the Company or its officers
and of the Underwriter set forth in or made pursuant to this
Agreement and the related Terms Agreement will remain in full
force and effect, regardless of any investigation made by or on
behalf of the Underwriter or the Company or any of the officers,
directors or controlling persons referred to in Section 7 hereof,
and will survive delivery of and payment for the related Offered
Certificates. The provisions of Section 7 hereof shall survive


                              -36-


<PAGE>


the termination or cancellation of this Agreement and the related
Terms Agreement.

           12. Successors. This Agreement and the related Terms
Agreement will inure to the benefit of and be binding upon the
parties hereto and thereto and their respective successors and
the officers, directors and controlling persons referred to in
Section 7 hereof, and their successors and assigns, and no other
person will have any right or obligation hereunder or thereunder.
 No purchaser of any Offered Certificate from the Underwriter
shall be deemed a successor or assign by reason of such purchase.

           13.  APPLICABLE LAW.  THIS AGREEMENT AND THE RELATED
TERMS AGREEMENT WILL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE
WITH, THE LAWS OF THE STATE OF NEW YORK APPLICABLE TO AGREEMENTS
MADE AND TO BE PERFORMED THEREIN.

           14. Miscellaneous. This Agreement, as supplemented by
the related Terms Agreement, supersedes all prior and
contemporaneous agreements and understandings relating to the
subject matter hereof. This Agreement and the related Terms
Agreement or any term of each may not be changed, waived,
discharged or terminated except by an affirmative written
agreement made by the party against whom enforcement of the
change, waiver, discharge or termination is sought. The headings
in this Agreement and the related Terms Agreement are for
purposes of reference only and shall not limit or otherwise
affect the meaning hereof or thereof.

           15.  Notices.  All communications hereunder will be in
writing and effective only on receipt, and, if sent to the
Underwriter, will be delivered to it at the address first above
written; or if sent to the Company, will be delivered to GE
Capital Mortgage Services, Inc., Three Executive Campus, Cherry
Hill, New Jersey  08002, Attention: General Counsel.


                              -37-


<PAGE>


           If the foregoing is in accordance with your
understanding of our agreement, please sign and return to the
undersigned a counterpart hereof, whereupon this letter and your
acceptance shall represent a binding agreement between the
Company and the Underwriter.

                               Very truly yours,

                               GE CAPITAL MORTGAGE SERVICES, INC.



                               By:_______________________________
                                  Name:
                                  Title:



The foregoing Agreement is
hereby confirmed and accepted
as of the date first above written.

CS FIRST BOSTON CORPORATION



By:________________________________
   Name:
   Title:


<PAGE>


                                                        EXHIBIT A

                GE CAPITAL MORTGAGE SERVICES, INC.

            REMIC MULTI-CLASS PASS-THROUGH CERTIFICATES
                          SERIES ____-__

                          TERMS AGREEMENT
                    (to Underwriting Agreement,
                        dated June 22, 1995
             between the Company and the Underwriter)


GE Capital Mortgage Services, Inc.               New York, New York
Three Executive Campus                                       [Date]
Cherry Hill, NJ 08034

           CS First Boston Corporation (the "Underwriter")
agrees, subject to the terms and provisions herein and of the
captioned Underwriting Agreement (the "Underwriting Agreement"),
to purchase such Classes of Series ____-__ Certificates specified
in Section 2(a) hereof (the "Offered Certificates"). This letter
supplements and modifies the Underwriting Agreement solely as it
relates to the purchase and sale of the Offered Certificates
described below. The Series ____-__ Certificates are registered
with the Securities and Exchange Commission by means of an
effective Registration Statement (No. 33-___). Capitalized terms
used and not defined herein have the meanings given them in the
Underwriting Agreement.

           Section 1. The Mortgage Pool: The Series ____-__
Certificates shall evidence the entire beneficial ownership
interest in a mortgage pool (the "Mortgage Pool") of
conventional, fixed rate, fully amortizing one- to four-family
residential mortgage loans (the "Mortgage Loans") having the
following characteristics as of ________ __, ____ (the "Cut-off
Date"):


                               A-1


<PAGE>


           (a) Aggregate Principal Amount of the Mortgage Pool:
      $[ ] aggregate principal balance as of the Cut-off Date,
      subject to [an upward or downward variance of up to [ ]%,
      the precise aggregate principal balance to be determined by
      the Company][a permitted variance such that the aggregate
      Scheduled Principal Balance thereof will be not less than
      $[ ] or greater than $[ ]].

           (b)  Original Terms to Maturity:  The original term to
      maturity of each Mortgage Loan included in the Mortgage Pool
      shall be between ___ and ___ years.

           Section 2.     The Certificates:  The Offered
Certificates shall be issued as follows:

           (a) Classes: The Offered Certificates shall be issued
      with the following Class designations, interest rates and
      principal balances, subject in the aggregate to the
      variance referred to in Section 1(a)[and, as to any
      particular Class, to an upward or downward variance of up
      to [ ]%]:



                Principal      Interest           Class Purchase
Class            Balance         Rate            Price Percentage
_____            _______         ____            ________________








           (b) The Offered Certificates shall have such other
      characteristics as described in the related Prospectus.

           Section 3.     Purchase Price:  The Purchase Price for
each Class of the Offered Certificates shall be the Class
Purchase Price Percentage therefor (as set forth in Section 2(a)
above) of the initial Class Certificates Principal Balance
thereof plus accrued interest at the rate of [ ]% per annum


                               A-2


<PAGE>


from and including the Cut-off Date up to, but not including,
_________ __, ____ (the "Closing Date").

           Section 4.     Required Ratings:    The Offered
Certificates shall have received Required Ratings of at least
[   ] from [   ].

           Section 5.     Tax Treatment:  [One or more elections
will be made to treat the assets of the Trust Fund as a REMIC.]
[The Trust Fund will be treated as a "grantor trust" for federal
income tax purposes.]

           [Section 6.    Additional Expenses:]*
________
*      to be inserted if applicable.


                               A-3


<PAGE>


           If the foregoing is in accordance with your
understanding of our agreement, please sign and return to the
undersi\gned a counterpart hereof, whereupon this letter and your
acceptance shall represent a binding agreement between the
Underwriter and the Company.

                               Very truly yours,

                               CS FIRST BOSTON CORPORATION



                               By:________________________
                                  Name:
                                  Title:



The foregoing Agreement is 
hereby confirmed and accepted 
as of the date first above written.


GE CAPITAL MORTGAGE SERVICES, INC.



By:_______________________________
   Name:
   Title:


                               A-4



                                                        Execution




                GE CAPITAL MORTGAGE SERVICES, INC.

            REMIC MULTI-CLASS PASS-THROUGH CERTIFICATES
                          SERIES 1998-7

                         TERMS AGREEMENT
                    (to Underwriting Agreement
                       dated June 22, 1995,
             between the Company and the Underwriter)


GE Capital Mortgage Services, Inc.             New York, New York
Three Executive Campus                             March 19, 1998
Cherry Hill, NJ 08002



           Credit Suisse First Boston Corporation (the
"Underwriter") agrees, subject to the terms and provisions herein
and of the captioned Underwriting Agreement (the "Underwriting
Agreement"), to purchase the Classes of Series 1998-7
Certificates specified in Section 2(a) hereof (the "Offered
Certificates"). This Terms Agreement supplements and modifies the
Underwriting Agreement solely as it relates to the purchase and
sale of the Offered Certificates described below. The Series
1998-7 Certificates are registered with the Securities and
Exchange Commission by means of an effective Registration
Statement (No. 333-43755). Capitalized terms used and not defined
herein have the meanings given them in the Underwriting
Agreement.

           Section 1. The Mortgage Pool: The Series 1998-7
Certificates shall evidence the entire beneficial ownership
interest in a mortgage pool (the "Mortgage Pool") of
conventional, fixed rate, first lien, fully amortizing one- to
four-family residential mortgage loans (the "Mortgage Loans")
having the following characteristics as of March 1, 1998 (the
"Cut-off Date"):

           (a) Aggregate Principal Amount of the Mortgage Pool:
      $173,057,746 aggregate principal balance as of the Cut-off
      Date, subject to a permitted variance such that the
      aggregate original Certificate Principal Balance will be
      not less than $161,500,000 or greater than $178,500,000.

           (b) Original Terms to Maturity: The original term to
      maturity of substantially all of the Mortgage Loans
      included in the Mortgage Pool shall be between 10 and 15
      years.


<PAGE>


     Section 2. The Certificates: The Offered Certificates shall
be issued as follows:

           (a) Classes: The Offered Certificates shall be issued
      with the following Class designations, interest rates and
      principal balances, subject in the aggregate to the
      variance referred to in Section 1(a):

                                                   Class
                                                  Purchase
                   Principal       Interest        Price
    Class           Balance          Rate        Percentage
    -----          ---------       --------      ----------
   Class M        $1,731,461         6.50%       98.351563%
   Class B1          432,644         6.50        97.800781
   Class B2          432,644         6.50        96.445313


           (b) The Offered Certificates shall have such other
      characteristics as described in the related Prospectus.

           Section 3. Purchase Price: The Purchase Price for each
Class of the Offered Certificates shall be the Class Purchase
Price Percentage therefor (as set forth in Section 2(a) above) of
the initial Class Certificate Principal Balance thereof plus
accrued interest at the initial interest rate per annum from and
including the Cut-off Date up to, but not including, March 27,
1998 (the "Closing Date").

           Section 4. Required Ratings: The Class M, Class B1 and
Class B2 Certificates shall have received the Required Ratings of
at least "AA," "A" and "BBB," respectively, from Standard &
Poor's Rating Services, a Division of The McGraw-Hill Companies,
Inc.

     Section 5. Tax Treatment: One or more elections will be made
to treat the assets of the Trust Fund as a REMIC.


                                2
<PAGE>


           If the foregoing is in accordance with your
understanding of our agreement, please sign and return to the
undersigned a counterpart hereof, whereupon this letter and your
acceptance shall represent a binding agreement between the
Underwriter and the Company.

                               Very truly yours,

                               CREDIT SUISSE FIRST BOSTON
                                 CORPORATION


                               By:_________________________
                                  Name:
                                  Title:


The foregoing Agreement is
hereby confirmed and accepted
as of the date hereof.

GE CAPITAL MORTGAGE SERVICES, INC.


By:______________________________
   Name:
   Title:




                                                          Execution




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



                GE CAPITAL MORTGAGE SERVICES, INC.,

                        Seller and Servicer


                                and




               STATE STREET BANK AND TRUST COMPANY,

                              Trustee



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


                  POOLING AND SERVICING AGREEMENT

                     Dated as of March 1, 1998


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



           REMIC Multi-Class Pass-Through Certificates,
                           Series 1998-7



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



<PAGE>


Section                                                         Page
- -------                                                         ----
       
                         TABLE OF CONTENTS
                         -----------------


                             ARTICLE I

                            DEFINITIONS

1.01.    Definitions............................................   1

                            ARTICLE II

                   CONVEYANCE OF MORTGAGE LOANS;
                 ORIGINAL ISSUANCE OF CERTIFICATES

2.01.    Conveyance of Mortgage Loans...........................  40
2.02.    Acceptance by Trustee..................................  44
2.03.    Representations and Warranties of the Company; 
         Mortgage Loan Repurchase...............................  46
2.04.    Execution of Certificates..............................  53
2.05.    Designations under the REMIC Provisions................  53

                            ARTICLE III

                   ADMINISTRATION AND SERVICING
                         OF MORTGAGE LOANS

3.01.    Company to Act as Servicer.............................  54
3.02.    Collection of Certain Mortgage Loan Payments; 
         Mortgage Loan Payment Record; Certificate Account......  58
3.03.    Collection of Taxes, Assessments and Other Items.......  61
3.04.    Permitted Debits to the Mortgage Loan Payment 
         Record.................................................  62
3.05.    Maintenance of the Primary Insurance Policies..........  63
3.06.    Maintenance of Hazard Insurance........................  64
3.07.    Assumption and Modification Agreements.................  65
3.08.    Realization Upon Defaulted Mortgage Loans..............  66
3.09.    Trustee to Cooperate; Release of Mortgage Files........  69
3.10.    Servicing Compensation; Payment of Certain 
         Expenses by the Company................................  70
3.11.    Reports to the Trustee; Certificate Account 
         Statements.............................................  71
3.12.    Annual Statement as to Compliance......................  71
3.13.    Annual Independent Public Accountants' 
         Servicing Report.......................................  71
3.14.    Access to Certain Documentation and Information
         Regarding the Mortgage Loans...........................  72
3.15.    Maintenance of Certain Servicing Policies..............  73
3.16.    Optional Purchase of Defaulted Mortgage Loans..........  73

                            ARTICLE IV

                      PAYMENTS AND STATEMENTS

4.01.    Distributions..........................................  73
4.02.    Method of Distribution.................................  78


                                 i
<PAGE>


Section                                                         Page
- -------                                                         ----

4.03.    Allocation of Losses...................................  79
4.04.    Monthly Advances; Purchases of Defaulted 
         Mortgage Loans.........................................  81
4.05.    Statements to Certificateholders.......................  82
4.06.    Servicer's Certificate.................................  84
4.07.    Reports of Foreclosures and Abandonments 
         of Mortgaged Property..................................  85
4.08.    Reduction of Base Servicing Fees by Compensating
         Interest Payments......................................  85
4.09.    Surety Bond............................................  85

                             ARTICLE V

                         THE CERTIFICATES

5.01.    The Certificates.......................................  85
5.02.    Registration of Transfer and Exchange 
         of Certificates........................................  87
5.03.    Mutilated, Destroyed, Lost or Stolen 
         Certificates...........................................  94
5.04.    Persons Deemed Owners..................................  94
5.05.    Access to List of Certificateholders' 
         Names and Addresses....................................  94
5.06.    Representation of Certain Certificateholders...........  95
5.07.    Determination of COFI..................................  95
5.08.    Determination of LIBOR.................................  96

                            ARTICLE VI

                            THE COMPANY

6.01.    Liability of the Company...............................  98
6.02.    Merger or Consolidation of, or Assumption 
         of the Obligations of, the Company.....................  98
6.03.    Assignment.............................................  98
6.04.    Limitation on Liability of the Company 
         and Others.............................................  99
6.05.    The Company Not to Resign..............................  99

                            ARTICLE VII

                              DEFAULT

7.01.    Events of Default..................................... 100
7.02.    Trustee to Act; Appointment of Successor.............. 101
7.03.    Notification to Certificateholders.................... 102

                           ARTICLE VIII

                            THE TRUSTEE

8.01.    Duties of Trustee..................................... 103
8.02.    Certain Matters Affecting the Trustee................. 104
8.03.    Trustee Not Liable for Certificates or 
         Mortgage Loans........................................ 106
8.04.    Trustee May Own Certificates.......................... 106
8.05.    The Company to Pay Trustee's Fees 
         and Expenses.......................................... 106


                                ii
<PAGE>


Section                                                        Page
- -------                                                        ----

8.06.    Eligibility Requirements for Trustee.................. 106
8.07.    Resignation or Removal of Trustee..................... 107
8.08.    Successor Trustee..................................... 108
8.09.    Merger or Consolidation of Trustee.................... 108
8.10.    Appointment of Co-Trustee or Separate Trustee......... 109
8.11.    Compliance with REMIC Provisions; Tax Returns......... 110

                            ARTICLE IX

                            TERMINATION

9.01.    Termination upon Repurchase by the Company 
         or Liquidation of All Mortgage Loans.................. 110
9.02.    Additional Termination Requirements................... 112

                             ARTICLE X

                     MISCELLANEOUS PROVISIONS

10.01.   Amendment............................................. 113
10.02.   Recordation of Agreement.............................. 114
10.03.   Limitation on Rights of Certificateholders............ 115
10.04.   Governing Law......................................... 116
10.05.   Notices............................................... 116
10.06.   Notices to the Rating Agencies........................ 116
10.07.   Severability of Provisions............................ 117
10.08.   Certificates Nonassessable and Fully Paid............. 117


                                iii
<PAGE>


Section                                                        Page
- -------                                                        ----

                             Exhibits
                             --------


EXHIBIT A               Forms of Certificates
EXHIBIT B               Principal Balance Schedules
EXHIBIT C               Mortgage Loans (including list of Cooperative
                        Loans)
EXHIBIT D               Form of Servicer's Certificate
EXHIBIT E               Form of Transfer Certificate as to
                          ERISA Matters for Definitive
                          ERISA-Restricted Certificates
EXHIBIT F               Form of Residual Certificate
                          Transferee Affidavit
EXHIBIT G               Form of Residual Certificate
                          Transferor Letter
EXHIBIT H               Additional Servicer Compensation
EXHIBIT I               Form of Investment Letter for
                          Definitive Restricted Certificates
EXHIBIT J               Form of Distribution Date
                          Statement
EXHIBIT K               Form of Special Servicing and
                          Collateral Fund Agreement
EXHIBIT L               Form of Lost Note Affidavit and
                          Agreement
EXHIBIT M               Schedule of Designated Loans
EXHIBIT N               Schedule of Pledged Asset Mortgage Loans


                                iv
<PAGE>


           THIS POOLING AND SERVICING AGREEMENT, dated as of
March 1, 1998, between GE CAPITAL MORTGAGE SERVICES, INC., a
corporation organized and existing under the laws of the State of
New Jersey, and STATE STREET BANK AND TRUST COMPANY, a
Massachusetts banking corporation, as Trustee.


                  W I T N E S S E T H   T H A T :
                  - - - - - - - - - -   - - - - -


           In consideration of the mutual agreements herein
contained, GE Capital Mortgage Services, Inc. and State Street
Bank and Trust Company agree as follows:


                             ARTICLE I

                            DEFINITIONS

           Section 1.01.  Definitions.  Whenever used in this
Agreement, the following words and phrases, unless the context
otherwise requires, shall have the following meanings:

           Accretion Directed Certificate:  None.

           Accretion Termination Date:  None.

           Accrual Amount: As to any Class of Accrual
      Certificates and any Accrual Component and each
      Distribution Date through the related Accretion Termination
      Date, the sum of (x) any amount of Accrued Certificate
      Interest allocable to such Class or Component pursuant to
      Section 4.01(a)(i) on such Distribution Date and (y) any
      amount of Unpaid Class Interest Shortfall allocable to such
      Class or Component pursuant to Section 4.01(a)(ii) on such
      Distribution Date, to the extent that such amounts are
      distributed to any Accretion Directed Certificates pursuant
      to Section 4.01(e). As to any Class of Accrual Certificates
      and any Accrual Component and each Distribution Date after
      the related Accretion Termination Date, zero.

           Accrual Certificates:  None.

           Accrual Component:  None.

           Accrued Certificate Interest: As to any Distribution
      Date and any Class of Certificates (other than any Class of
      Principal Only Certificates and any Class of Certificates
      consisting of Specified Components), interest accrued
      during the related Interest Accrual Period at the
      applicable Certificate Interest Rate on the Class
      Certificate Principal


                                 1
<PAGE>


      Balance (or, in the case of any Class of Notional
      Certificates on the aggregate Notional Principal Balance)
      thereof immediately prior to such Distribution Date,
      calculated on the basis of a 360-day year consisting of
      twelve 30-day months. As to any Distribution Date and any
      Specified Component (other than any Principal Only
      Component), interest accrued during the related Interest
      Accrual Period at the applicable Component Interest Rate on
      the Component Principal Balance (or Notional Component
      Principal Balance) thereof immediately prior to such
      Distribution Date, calculated on the basis of a 360-day
      year consisting of twelve 30-day months. As to any
      Distribution Date and any Class of Certificates consisting
      of Specified Components, the aggregate of Accrued
      Certificate Interest on such Specified Components for such
      Distribution Date.

           Accrued Certificate Interest on each Class of
      Certificates (other than any Class of Principal Only
      Certificates and any Class of Certificates consisting of
      Specified Components) and any Specified Component (other
      than any Principal Only Component) shall be reduced by such
      Class's or Specified Component's share of the amount of any
      Net Interest Shortfall and Certificate Interest Losses for
      such Distribution Date. Any Net Interest Shortfall and
      Certificate Interest Losses shall be allocated among (x)
      the Classes of Certificates (other than any Class of
      Principal Only Certificates and any Class of Certificates
      consisting of Specified Components) and (y) the Specified
      Components (other than any Principal Only Component) of any
      Component Certificate in proportion to the respective
      amounts of Accrued Certificate Interest that would have
      resulted absent such shortfall or losses.

           Additional Collateral: With respect to any Mortgage
      100SM Loan, the marketable securities held from time to
      time as security for the repayment of such Mortgage 100SM
      Loan and any related collateral. With respect to any Parent
      PowerSM Loan, the third-party guarantee for such Parent
      PowerSM Loan, together with (i) any marketable securities
      held from time to time as security for the performance of
      such guarantee and any related collateral or (ii) any
      mortgaged property securing the performance of such
      guarantee, the related home equity line of credit loan and
      any related collateral.

           Agreement:  This Pooling and Servicing Agreement and
      all amendments hereof and supplements hereto.

           Allocable Share:  (a)  As to any Distribution Date and
      amounts distributable pursuant to clauses (i) and (iii) of
      the definition of Junior Optimal Principal Amount, and as to
      each Class of Junior Certificates, the fraction, expressed


                                 2
<PAGE>


      as a percentage, the numerator of which is the Class
      Certificate Principal Balance of such Class and the
      denominator of which is the aggregate Class Certificate
      Principal Balance of the Junior Certificates.

           (b) As to any Distribution Date and amounts
      distributable pursuant to clauses (ii), (iv) and (v) of the
      definition of Junior Optimal Principal Amount, and as to
      the Class M Certificates and each Class of Class B
      Certificates for which the related Prepayment Distribution
      Trigger has been satisfied on such Distribution Date, the
      fraction, expressed as a percentage, the numerator of which
      is the Class Certificate Principal Balance of such Class
      and the denominator of which is the aggregate Class
      Certificate Principal Balance of all such Classes. As to
      any Distribution Date and each Class of Class B
      Certificates for which the related Prepayment Distribution
      Trigger has not been satisfied on such Distribution Date,
      0%.

           Amortization Payment: As to any REO Mortgage Loan and
      any month, the payment of principal and accrued interest
      due in such month in accordance with the terms of the
      related Mortgage Note as contemplated by Section 3.08(b).

           Amount Held for Future Distribution: As to each
      Distribution Date, the total of all amounts credited to the
      Mortgage Loan Payment Record as of the preceding
      Determination Date on account of (i) Principal Prepayments,
      Insurance Proceeds and Liquidation Proceeds received
      subsequent to the preceding Prepayment Period applicable to
      such receipts, and (ii) monthly payments of principal and
      interest due subsequent to the preceding Due Date.

           Anniversary Determination Date:  The Determination Date
      occurring in April of each year that the Certificates are
      outstanding, commencing in April 1999.

           Assignment of Proprietary Lease: With respect to a
      Cooperative Loan, the assignment of the related Proprietary
      Lease from the Mortgagor to the originator of the
      Cooperative Loan.

           Assumed Monthly Payment Reduction: As of any
      Anniversary Determination Date and as to any Non-Primary
      Residence Loan remaining in the Mortgage Pool whose
      original principal balance was 80% or greater of the
      Original Value thereof, the excess of (i) the Monthly
      Payment thereof calculated on the assumption that the
      Mortgage Rate thereon was equal to the weighted average (by
      principal balance) of the Remittance Rates of all
      Outstanding Mortgage Loans (the "Weighted Average Rate") as
      of such Anniversary Determination Date over (ii) the
      Monthly Payment thereof


                                 3
<PAGE>


      calculated on the assumption that the Remittance Rate
      thereon was equal to the Weighted Average Rate less 1.25%
      per annum.

           Available Funds: As to each Distribution Date, an
      amount equal to the sum of (i) all amounts credited to the
      Mortgage Loan Payment Record pursuant to Section 3.02 as of
      the preceding Determination Date, (ii) any Monthly Advance
      and any Compensating Interest Payment for such Distribution
      Date, (iii) the Purchase Price of any Defective Mortgage
      Loans and Defaulted Mortgage Loans deposited in the
      Certificate Account on the Business Day preceding such
      Distribution Date (including any amounts deposited in the
      Certificate Account in connection with any substitution of
      a Mortgage Loan as specified in Section 2.03(b)), and (iv)
      the purchase price of any defaulted Mortgage Loan purchased
      under an agreement entered into pursuant to Section 3.08(e)
      as of the end of the preceding Prepayment Period less the
      sum of (x) the Amount Held for Future Distribution, (y) the
      amount of any Unanticipated Recovery credited to the
      Mortgage Loan Payment Record pursuant to clause (vi) of
      Section 3.02, and (z) amounts permitted to be debited from
      the Mortgage Loan Payment Record pursuant to clauses (i)
      through (vii) and (ix) of Section 3.04.

           Bankruptcy Coverage Termination Date: The Distribution
      Date upon which the Bankruptcy Loss Amount has been reduced
      to zero or a negative number (or the Cross-Over Date, if
      earlier).

           Bankruptcy Loss Amount: As of any Determination Date
      prior to the first Anniversary Determination Date, the
      Bankruptcy Loss Amount shall equal $100,000, as reduced by
      the aggregate amount of Deficient Valuations and Debt
      Service Reductions since the Cut-off Date. As of any
      Determination Date after the first Anniversary
      Determination Date, other than an Anniversary Determination
      Date, the Bankruptcy Loss Amount shall equal the Bankruptcy
      Loss Amount on the immediately preceding Anniversary
      Determination Date as reduced by the aggregate amount of
      Deficient Valuations and Debt Service Reductions since such
      preceding Anniversary Determination Date. As of any
      Anniversary Determination Date, the Bankruptcy Loss Amount
      shall equal the lesser of (x) the Bankruptcy Loss Amount as
      of the preceding Determination Date as reduced by any
      Deficient Valuations and Debt Service Reductions for the
      preceding Distribution Date, and (y) the greater of (i) the
      Fitch Formula Amount for such Anniversary Determination
      Date and (ii) the Formula Amount for such Anniversary
      Determination Date.


                                 4
<PAGE>


           The Bankruptcy Loss Amount may be further reduced by
      the Company (including accelerating the manner in which
      such coverage is reduced) provided that prior to any such
      reduction, the Company shall obtain written confirmation
      from each Rating Agency that such reduction shall not
      adversely affect the then-current rating assigned to the
      related Classes of Certificates by such Rating Agency and
      shall provide a copy of such written confirmation to the
      Trustee.

           Base Servicing Fee: As to any Mortgage Loan and
      Distribution Date, an amount equal to the product of (i)
      the Scheduled Principal Balance of such Mortgage Loan as of
      the Due Date in the preceding calendar month and (ii) the
      Base Servicing Fee Rate for such Mortgage Loan. The Base
      Servicing Fee for any Distribution Date is subject to
      adjustment pursuant to Section 3.08(d) (with respect to a
      Realized Loss) or the definition of Interest Loss (with
      respect to the interest portion of a Debt Service
      Reduction).

           Base Servicing Fee Rate:  As to any Mortgage Loan, the
      per annum rate identified as such for such Mortgage Loan and
      set forth in the Mortgage Loan Schedule.

           BIF:  The Bank Insurance Fund of the FDIC, or its
      successor in interest.

           Book-Entry Certificate: Any Certificate registered in
      the name of the Depository or its nominee, ownership of
      which is reflected on the books of the Depository or on the
      books of a person maintaining an account with such
      Depository (directly or as an indirect participant in
      accordance with the rules of such Depository). As of the
      Closing Date, each Class of Certificates, other than the
      Class B3, Class B4, Class B5, Class PO and Class R
      Certificates, constitutes a Class of Book-Entry
      Certificates.

           Book-Entry Nominee:  As defined in Section 5.02(b).

           Business Day: Any day other than a Saturday or a
      Sunday, or a day on which banking institutions in New York
      City or the city in which the Corporate Trust Office is
      located are authorized or obligated by law or executive
      order to be closed.

           Buydown Funds: Funds contributed by the Mortgagor or
      another source in order to reduce the interest payments
      required from the Mortgagor for a specified period in
      specified amounts.


                                 5
<PAGE>


           Buydown Mortgage Loan: Any Mortgage Loan as to which
      the Mortgagor pays less than the full monthly payment
      specified in the Mortgage Note during the Buydown Period
      and the difference between the amount paid by the Mortgagor
      and the amount specified in the Mortgage Note is paid from
      the related Buydown Funds.

           Buydown Period:  The period during which Buydown Funds
      are required to be applied to the related Buydown Mortgage
      Loan.

           Certificate:  Any one of the certificates signed and
      countersigned by the Trustee in substantially the forms
      attached hereto as Exhibit A.

           Certificate Account:  The trust account or accounts
      created and maintained with the Trustee pursuant to Section
      3.02 and which must be an Eligible Account.

           Certificate Interest Loss: (i) On or prior to the
      Cross-Over Date, any Interest Loss in respect of an Excess
      Loss and (ii) after the Cross-Over Date, any Interest Loss,
      in each case to the extent such Interest Loss is allocable
      to the Certificates in accordance with Section 3.08(d)
      (with respect to a Realized Loss) or the definition of
      Interest Loss (with respect to the interest portion of a
      Debt Service Reduction).

           Certificate Interest Rate:  With respect to any Class
      of Certificates and as of any Distribution Date, the per
      annum fixed rate specified in Section 5.01(b).

           Certificate Owner:  With respect to any Book-Entry
      Certificate, the person who is the beneficial owner thereof.

           Certificate Principal Balance: As to any Certificate
      other than a Notional Certificate, and as of any
      Distribution Date, the Initial Certificate Principal
      Balance of such Certificate (plus, in the case of any
      Accrual Certificate, its Percentage Interest of any related
      Accrual Amount for each previous Distribution Date) less
      the sum of (i) all amounts distributed with respect to such
      Certificate in reduction of the Certificate Principal
      Balance thereof on previous Distribution Dates pursuant to
      Section 4.01, (ii) any Realized Losses allocated to such
      Certificate on previous Distribution Dates pursuant to
      Section 4.03(b) and (c), and (iii) in the case of a
      Subordinate Certificate, such Certificate's Percentage
      Interest of the Subordinate Certificate Writedown Amount
      allocated to such Certificate on previous Distribution
      Dates. The Notional Certificates are issued without
      Certificate Principal Balances.


                                 6
<PAGE>


           Certificate Register and Certificate Registrar:  The
      register maintained and the registrar appointed pursuant to
      Section 5.02.

           Certificateholder or Holder: The person in whose name
      a Certificate is registered in the Certificate Register,
      except that, solely for the purposes of giving any consent
      pursuant to this Agreement, a Certificate of any Class to
      the extent that the Company or any affiliate is the
      Certificate Owner or Holder thereof (except to the extent
      the Company or any affiliate thereof shall be the
      Certificate Owner or Holder of all Certificates of such
      Class), shall be deemed not to be outstanding and the
      Percentage Interest (or Voting Rights) evidenced thereby
      shall not be taken into account in determining whether the
      requisite amount of Percentage Interests (or Voting Rights)
      necessary to effect any such consent has been obtained;
      provided, however, that in determining whether the Trustee
      shall be protected in relying on such consent only the
      Certificates that the Trustee knows to be so held shall be
      so disregarded.

           Class:  All Certificates bearing the same class
      designation.

           Class B Certificate:  Any Class B1, Class B2, Class B3,
      Class B4 or Class B5 Certificate.

           Class Certificate Principal Balance: As to any Class
      of Certificates, other than any Class of Notional
      Certificates, and as of any date of determination, the
      aggregate of the Certificate Principal Balances of all
      Certificates of such Class. The Class Certificate Principal
      Balance of each such Class of Certificates as of the
      Closing Date is specified in Section 5.01(b).

           Class Interest Shortfall: As to any Distribution Date
      and any Class of Certificates (other than any Class of
      Principal Only Certificates or any Class consisting of
      Specified Components) or any Specified Component, any
      amount by which the amount distributed to Holders of such
      Class of Certificates or in respect of such Specified
      Component (or added to the Class Certificate Principal
      Balance of any Class of Accrual Certificates or to the
      Component Principal Balance of any Accrual Component
      constituting a Specified Component) on such Distribution
      Date is less than the Accrued Certificate Interest thereon
      or in respect thereof for such Distribution Date. As to any
      Distribution Date and any Class of Certificates consisting
      of Specified Components, the sum of the Class Interest
      Shortfalls for such Components on such date.


                                 7
<PAGE>


           Class PO Deferred Amount: As to any Distribution Date
      on or prior to the Cross-Over Date, the aggregate of the
      applicable PO Percentage of the principal portion of each
      Realized Loss, other than any Excess Loss, to be allocated
      to the Class PO Certificates on such Distribution Date or
      previously allocated to the Class PO Certificates and not
      yet paid to the Holders of the Class PO Certificates
      pursuant to Section 4.01(a)(iv).

           Closing Date:  March 27, 1998.

           Code: The Internal Revenue Code of 1986, as it may be
      amended from time to time, any successor statutes thereto,
      and applicable U.S. Department of the Treasury temporary or
      final regulations promulgated thereunder.

           COFI: The monthly weighted average cost of funds for
      savings institutions the home offices of which are located
      in Arizona, California, or Nevada that are member
      institutions of the Eleventh Federal Home Loan Bank
      District, as computed from statistics tabulated and
      published by the Federal Home Loan Bank of San Francisco in
      its monthly Information Bulletin.

           COFI Certificates:  None.

           COFI Determination Date: As to each Interest Accrual
      Period for any COFI Certificates, the last Business Day of
      the calendar month preceding the commencement of such
      Interest Accrual Period.

           Company: GE Capital Mortgage Services, Inc., a
      corporation organized and existing under the laws of the
      State of New Jersey, or its successor in interest or, if
      any successor servicer is appointed as herein provided,
      then such successor servicer.

           Compensating Interest Payment: With respect to any
      Distribution Date, an amount equal to the aggregate of the
      Interest Shortfalls described in clauses (a) and (b) of the
      definition thereof with respect to such Distribution Date;
      provided, however, that such amount shall not exceed the
      lesser of (i) an amount equal to the product of (x) the
      Pool Scheduled Principal Balance with respect to such
      Distribution Date and (y) one-twelfth of 0.125%, and (ii)
      the aggregate of the Base Servicing Fees that the Company
      would be entitled to retain on such Distribution Date (less
      any portion thereof paid as servicing compensation to any
      Primary Servicer) without giving effect to any Compensating
      Interest Payment.

           Component:  None.


                                 8
<PAGE>


           Component Certificate:  None.

           Component Interest Rate:  None.

           Component Principal Balance: As of any Distribution
      Date, and with respect to any Component, other than any
      Notional Component, the initial Component Principal Balance
      thereof (as set forth, as applicable, in the definition of
      Component) (plus, in the case of any Accrual Component, any
      related Accrual Amount for each previous Distribution Date)
      less the sum of (x) all amounts distributed in reduction
      thereof on previous Distribution Dates pursuant to Section
      4.01 and (y) the amount of all Realized Losses allocated
      thereto pursuant to Section 4.03(d).

           Confirmatory Mortgage Note: With respect to any
      Mortgage Loan, a note or other evidence of indebtedness
      executed by the Mortgagor confirming its obligation under
      the note or other evidence of indebtedness previously
      executed by the Mortgagor upon the origination of the
      related Mortgage Loan.

           Cooperative: A private, cooperative housing
      corporation organized in accordance with applicable state
      laws which owns or leases land and all or part of a
      building or buildings located in the relevant state,
      including apartments, spaces used for commercial purposes
      and common areas therein and whose board of directors
      authorizes, among other things, the sale of Cooperative
      Stock.

           Cooperative Apartment: A dwelling unit in a multi-
      dwelling building owned or leased by a Cooperative, which
      unit the Mortgagor has an exclusive right to occupy
      pursuant to the terms of one or more Proprietary Leases.

           Cooperative Loans: Any of the Mortgage Loans made in
      respect of a Cooperative Apartment, evidenced by a Mortgage
      Note and secured by (i) a Security Agreement, (ii) the
      related Cooperative Stock Certificate(s), (iii) an
      assignment of the Proprietary Lease(s), (iv) financing
      statements and (v) a stock power (or other similar
      instrument), and in addition thereto, a recognition
      agreement between the Cooperative and the originator of the
      Cooperative Loan, each of which was transferred and
      assigned to the Trustee pursuant to Section 2.01 and are
      from time to time held as part of the Trust Fund. The
      Mortgage Loans identified in Exhibit C hereto are
      Cooperative Loans.

           Cooperative Stock:  With respect to a Cooperative Loan,
      the single outstanding class of stock, partnership interest
      or other ownership instrument in the related Cooperative.


                                 9
<PAGE>


           Cooperative Stock Certificate:  With respect to a
      Cooperative Loan, the stock certificate(s) or other
      instrument evidencing the related Cooperative Stock.

           Corporate Trust Office: The principal office of the
      Trustee at which at any particular time its corporate trust
      business shall be administered, which office at the date of
      the execution of this instrument is located at Two
      International Place, Boston, Massachusetts 02110,
      Attention:
      Corporate Trust Department.

           Cross-Over Date: The first Distribution Date on which
      the aggregate Class Certificate Principal Balance of the
      Junior Certificates has been reduced to zero (giving effect
      to all distributions on such Distribution Date).

           Cut-off Date:  March 1, 1998.

           Debt Service Reduction: As to any Mortgage Loan and
      any Determination Date, the excess of (a) the then current
      Monthly Payment for such Mortgage Loan over (b) the amount
      of the monthly payment of principal and interest required
      to be paid by the Mortgagor as established by a court of
      competent jurisdiction as a result of a proceeding
      initiated by or against the related Mortgagor under the
      Bankruptcy Code, as amended from time to time (11 U.S.C.).

           Defaulted Mortgage Loan: With respect to any
      Determination Date, a Mortgage Loan as to which the related
      Mortgagor has failed to make unexcused payment in full of a
      total of three or more consecutive installments of
      principal and interest, and as to which such delinquent
      installments have not been paid, as of the close of
      business on the last Business Day of the month next
      preceding the month of such Determination Date.

           Defective Mortgage Loan: Any Mortgage Loan which is
      required to be purchased by the Company (or which the
      Company may replace with a substitute Mortgage Loan)
      pursuant to Section 2.02 or 2.03(a).

           Deficient Valuation: As to any Mortgage Loan and any
      Determination Date, the excess of (a) the then outstanding
      indebtedness under such Mortgage Loan over (b) the
      valuation by a court of competent jurisdiction of the
      related Mortgaged Property as a result of a proceeding
      initiated by or against the related Mortgagor under the
      Bankruptcy Code, as amended from time to time (11 U.S.C.),
      pursuant to which such Mortgagor retained such Mortgaged
      Property.


                                10
<PAGE>


           Definitive Certificate:  Any Certificate, other than a
      Book-Entry Certificate, issued in definitive, fully
      registered form.

           Definitive Restricted Junior Certificate:  Any
      Restricted Junior Certificate that is in the form of a
      Definitive Certificate.

           Depository: The initial Depository shall be The
      Depository Trust Company, the nominee of which is CEDE &
      Co. The Depository shall at all times be a "clearing
      corporation" as defined in Section 8-102(3) of the Uniform
      Commercial Code of the State of New York, as amended, or
      any successor provisions thereto.

           Depository Participant: A broker, dealer, bank or
      other financial institution or other Person for which, from
      time to time, the Depository effects book-entry transfers
      and pledges of securities deposited with such Depository.

           Designated Loan Closing Documents: With respect to any
      Designated Loan, a Lost Note Affidavit substantially in the
      form of Exhibit L, and an assignment of the related
      Mortgage to the Trustee in recordable form (except for the
      omission therein of recording information concerning such
      Mortgage).

           Designated Loans:  None.

           Determination Date:  With respect to any Distribution
      Date, the fifth Business Day prior thereto.

           Discount Mortgage Loan:  Any Mortgage Loan with a Net
      Mortgage Rate less than 6.50% per annum.

           Disqualified Organization: Any of the following: (i)
      the United States, any State or political subdivision
      thereof, or any agency or instrumentality of any of the
      foregoing (including but not limited to state pension
      organizations); (ii) a foreign government, International
      Organization or any agency or instrumentality of either of
      the foregoing; (iii) an organization (except certain
      farmers' cooperatives described in Code section 521) which
      is exempt from tax imposed by Chapter 1 of the Code
      (including the tax imposed by section 511 of the Code on
      unrelated business taxable income); and (iv) a rural
      electric and telephone cooperative described in Code
      section 1381(a)(2)(C). The terms "United States," "State"
      and "International Organization" shall have the meanings
      set forth in Code section 7701 or successor provisions. A
      corporation will not be treated as an instrumentality of
      the United States or of any State or political subdivision


                                11
<PAGE>


      thereof for these purposes if all of its activities are
      subject to tax and a majority of its board of directors is
      not selected by such governmental unit.

           Distribution Date: The 25th day of each calendar month
      after the month of initial issuance of the Certificates,
      or, if such 25th day is not a Business Day, the next
      succeeding Business Day.

           Distribution Date Statement:  The statement referred to
      in Section 4.05(a).

           Document File:  As defined in Section 2.01.

           Due Date:  The first day of the month of the related
      Distribution Date.

           Eligible Account: An account that is either (i)
      maintained with a depository institution the debt
      obligations of which have been rated by each Rating Agency
      in one of its two highest long-term rating categories and
      has been assigned by S&P its highest short-term rating,
      (ii) an account or accounts the deposits in which are fully
      insured by either the BIF or the SAIF, (iii) an account or
      accounts, in a depository institution in which such
      accounts are insured by the BIF or the SAIF (to the limits
      established by the FDIC), the uninsured deposits in which
      accounts are either invested in Permitted Investments or
      are otherwise secured to the extent required by the Rating
      Agencies such that, as evidenced by an Opinion of Counsel
      delivered to the Trustee, the Certificateholders have a
      claim with respect to the funds in such account or a
      perfected first security interest against any collateral
      (which shall be limited to Permitted Investments) securing
      such funds that is superior to claims of any other
      depositors or creditors of the depository institution with
      which such account is maintained, (iv) a trust account
      maintained with the corporate trust department of a federal
      or state chartered depository institution or of a trust
      company with trust powers and acting in its fiduciary
      capacity for the benefit of the Trustee hereunder or (v)
      such account as will not cause either Rating Agency to
      downgrade or withdraw its then-current rating assigned to
      the Certificates, as evidenced in writing by the Rating
      Agencies.

           ERISA:  The Employee Retirement Income Security Act of
      1974, as amended.

           ERISA-Restricted Certificate:  Any Junior Certificate.

           Event of Default:  An event described in Section 7.01.


                                12
<PAGE>


           Excess Bankruptcy Loss: Any Deficient Valuation or
      Debt Service Reduction, or portion thereof, (i) occurring
      after the Bankruptcy Coverage Termination Date or (ii) if
      on such date, in excess of the then-applicable Bankruptcy
      Loss Amount.

           Excess Fraud Loss: Any Fraud Loss, or portion thereof,
      (i) occurring after the Fraud Coverage Termination Date or
      (ii) if on such date, in excess of the then-applicable
      Fraud Loss Amount.

           Excess Loss:  Any Excess Bankruptcy Loss, Excess Fraud
      Loss or Excess Special Hazard Loss.

           Excess Special Hazard Loss: Any Special Hazard Loss,
      or portion thereof, (i) occurring after the Special Hazard
      Termination Date or (ii) if on such date, in excess of the
      then-applicable Special Hazard Loss Amount.

           FDIC:  The Federal Deposit Insurance Corporation, or
      its successor in interest.

           FHLMC:  The Federal Home Loan Mortgage Corporation or
      its successor in interest.

           Financial Intermediary: A broker, dealer, bank or
      other financial institution or other Person that clears
      through or maintains a custodial relationship with a
      Depository Participant.

           Fitch:  Fitch IBCA, Inc. and its successors.

           Fitch Formula Amount: As to each Anniversary
      Determination Date, the greater of (i) $50,000 and (ii) the
      product of (x) the greatest Assumed Monthly Payment
      Reduction for any Non-Primary Residence Loan whose original
      principal balance was 80% or greater of the Original Value
      thereof, (y) the weighted average remaining term to
      maturity (expressed in months) of all the Non-Primary
      Residence Loans remaining in the Mortgage Pool as of such
      Anniversary Determination Date, and (z) the sum of (A) one
      plus (B) the number of all remaining Non-Primary Residence
      Loans divided by the total number of Outstanding Mortgage
      Loans as of such Anniversary Determination Date.

           FNMA:  The Federal National Mortgage Association or its
      successor in interest.

           Formula Amount:  As to each Anniversary Determination
      Date, the greater of (i) $100,000 and (ii) the product of
      (x) 0.06% and (y) the Scheduled Principal Balance of each
      Mortgage Loan remaining in the Mortgage Pool whose original


                                13
<PAGE>


      principal balance was 75% or greater of the Original Value
      thereof.

           Fraud Coverage Termination Date: The Distribution Date
      upon which the related Fraud Loss Amount has been reduced
      to zero or a negative number (or the Cross-Over Date, if
      earlier).

           Fraud Loss:  Any Realized Loss attributable to fraud in
      the origination of the related Mortgage Loan.

           Fraud Loss Amount: As of any Distribution Date after
      the Cut-off Date, (x) prior to the first anniversary of the
      Cut-off Date, an amount equal to $1,700,000 minus the
      aggregate amount of Fraud Losses that would have been
      allocated to the Junior Certificates in accordance with
      Section 4.03 in the absence of the Loss Allocation
      Limitation since the Cut-off Date, and (y) from the first
      to the fifth anniversary of the Cut-off Date, an amount
      equal to (1) the lesser of (a) the Fraud Loss Amount as of
      the most recent anniversary of the Cut-off Date and (b) 1%
      (from the first to but excluding the third anniversaries of
      the Cut-Off Date) or 0.5% (from and including the third to
      but excluding the fifth anniversaries of the Cut-Off Date)
      of the aggregate outstanding principal balance of all of
      the Mortgage Loans as of the most recent anniversary of the
      Cutoff Date minus (2) the Fraud Losses that would have been
      allocated to the Junior Certificates in accordance with
      Section 4.03 in the absence of the Loss Allocation
      Limitation since the most recent anniversary of the Cut-off
      Date. After the fifth anniversary of the Cut-off Date the
      Fraud Loss Amount shall be zero.

           Initial Certificate Principal Balance: With respect to
      any Certificate, other than a Notional Certificate, the
      Certificate Principal Balance of such Certificate or any
      predecessor Certificate on the Closing Date.

           Initial LIBOR Rate:  None.

           Insurance Proceeds: Proceeds paid pursuant to the
      Primary Insurance Policies, if any, and amounts paid by any
      insurer pursuant to any other insurance policy covering a
      Mortgage Loan.

           Insured Expenses:  Expenses covered by the Primary
      Insurance Policies, if any, or any other insurance policy or
      policies applicable to the Mortgage Loans.

           Interest Accrual Period:  With respect to any
      Distribution Date and any Class of Certificates (other than
      any Class of Principal Only Certificates), or Component, the


                                14
<PAGE>


      one-month period ending on the last day of the month
      preceding the month in which such Distribution Date occurs.

           Interest Loss: (i) With respect to any Realized Loss,
      the excess of accrued and unpaid interest due on the
      related Mortgage Loan over the amount allocated to interest
      thereon in accordance with Section 3.08(d), and (ii) with
      respect to any Debt Service Reduction and any calendar
      month, the reduction in the amount of interest due on the
      related Mortgage Loan during such month as a result of the
      relevant bankruptcy proceeding.

           The amount of any Interest Loss described in clause
      (i) of the preceding paragraph will be allocated among the
      Base Servicing Fee, the Supplemental Servicing Fee and the
      Certificates in accordance with Section 3.08(d). The amount
      of any Interest Loss described in clause (ii) of the
      preceding paragraph will be allocated among the Base
      Servicing Fee, the Supplemental Servicing Fee and the
      Certificates in proportion to the amount of interest that
      would have been allocated to the Base Servicing Fee at the
      Base Servicing Fee Rate, the Supplemental Servicing Fee at
      the Supplemental Servicing Fee Rate and interest at the
      Remittance Rate, respectively, in the absence of the Debt
      Service Reduction.

           Interest Shortfall: With respect to any Distribution
      Date and each Mortgage Loan that during the related
      Prepayment Period was the subject of a Voluntary Principal
      Prepayment or constitutes a Relief Act Mortgage Loan, an
      amount determined as follows:

                (a)  partial principal prepayments:  one month's
           interest at the applicable Net Mortgage Rate on the
           amount of such prepayment;

                (b) principal prepayments in full received on or
           after the sixteenth day of the month preceding the
           month of such Distribution Date (or, in the case of
           the first Distribution Date, on or after the Cut-off
           Date) but on or before the last day of the month
           preceding the month of such Distribution Date, the
           difference between (i) one month's interest at the
           applicable Net Mortgage Rate on the Scheduled
           Principal Balance of such Mortgage Loan immediately
           prior to such prepayment and (ii) the amount of
           interest for the calendar month of such prepayment
           (adjusted to the applicable Net Mortgage Rate)
           received at the time of such prepayment;

                (c) principal prepayments in full received by the
           Company (or of which the Company receives notice, in
           the case of a Mortgage Loan serviced by a Primary


                                15
<PAGE>


           Servicer) on or after the first day but on or before
           the fifteenth day of the month of such Distribution
           Date:  none; and

                (d) Relief Act Mortgage Loans: As to any Relief
           Act Mortgage Loan, the excess of (i) 30 days' interest
           (or, in the case of a Principal Prepayment in full,
           interest to the date of prepayment) on the Scheduled
           Principal Balance thereof (or, in the case of a
           Principal Prepayment in part, on the amount so
           prepaid) at the related Net Mortgage Rate over (ii) 30
           days' interest (or, in the case of a Principal
           Prepayment in full, interest to the date of
           prepayment) on such Scheduled Principal Balance (or,
           in the case of a Principal Prepayment in part, on the
           amount so prepaid) at the Net Mortgage Rate required
           to be paid by the Mortgagor as limited by application
           of the Relief Act.

           For purposes of the definitions of Net Interest
      Shortfall and Supplemental Servicing Fee, the amount of any
      Interest Shortfall shall be allocated between the
      Certificates and the Supplemental Servicing Fee in
      proportion to the amount of interest that would have been
      allocated to the Certificates (at the Remittance Rate) and
      the Supplemental Servicing Fee (at the Supplemental
      Servicing Fee Rate), respectively, in the absence of such
      Interest Shortfall.

           Junior Certificate:  Any Class M or Class B
      Certificate.

           Junior Optimal Principal Amount: As to any
      Distribution Date, an amount equal to the sum of the
      following (but in no event greater than the aggregate
      Certificate Principal Balance of the Junior Certificates
      immediately prior to such Distribution Date):

           (i)  the Junior Percentage of the applicable Non-PO
                Percentage of the principal portion of each
                Monthly Payment due on the related Due Date on
                each Outstanding Mortgage Loan as of such Due Date
                as specified in the amortization schedule at the
                time applicable thereto (after adjustment for
                previous Principal Prepayments and the principal
                portion of Debt Service Reductions subsequent to
                the Bankruptcy Coverage Termination Date but
                before any adjustment to such amortization
                schedule by reason of any bankruptcy (other than
                as aforesaid) or similar proceeding or any
                moratorium or similar waiver or grace period);


                                16
<PAGE>


          (ii) (the Junior Prepayment Percentage of the
               applicable Non-PO Percentage of all principal
               prepayments in part received during the related
               Prepayment Period, and 100% of any Senior Optimal
               Principal Amount not distributed to the Senior
               Certificates on such Distribution Date, together
               with the Junior Prepayment Percentage of the
               applicable Non-PO Percentage of the Scheduled
               Principal Balance of each Mortgage Loan which was
               the subject of a Voluntary Principal Prepayment in
               full during the related Prepayment Period;

         (iii)  the excess, if any, of (x) the applicable Non-PO
                Percentage of the sum of (A) all Net Liquidation
                Proceeds allocable to principal received during
                the related Prepayment Period (other than in
                respect of Mortgage Loans described in clause (B))
                and (B) the principal balance of each Mortgage
                Loan that was purchased by an insurer from the
                Trustee during the related Prepayment Period
                pursuant to the related Primary Insurance Policy,
                over (y) the amount distributable pursuant to
                clause (iii) of the definition of Senior Optimal
                Principal Amount on such Distribution Date;

          (iv)  (the Junior Prepayment Percentage of the
                applicable Non-PO Percentage of the Scheduled
                Principal Balance of each Mortgage Loan which was
                purchased on such Distribution Date pursuant to
                Section 2.02, 2.03(a) or 3.16; and

           (v)  the Junior Prepayment Percentage of the
                applicable Non-PO Percentage of the Substitution
                Amount for any Mortgage Loan substituted during
                the month of such Distribution Date.

      For purposes of clause (ii) above, a Voluntary Principal
      Prepayment in full with respect to a Mortgage Loan serviced
      by a Primary Servicer shall be deemed to have been received
      when the Company, as servicer, receives notice thereof.

      After the Class Certificate Principal Balances of the
      Junior Certificates have been reduced to zero, the Junior
      Optimal Principal Amount shall be zero.

           Junior Percentage:  As to any Distribution Date, the
      excess of 100% over the Senior Percentage for such
      Distribution Date.

           Junior Prepayment Percentage:  As to any Distribution
      Date, the excess of 100% over the Senior Prepayment
      Percentage for such Distribution Date, except that (i) after


                                17
<PAGE>


      the aggregate Certificate Principal Balance of the Senior
      Certificates other than the Class PO Certificates has been
      reduced to zero, the Junior Prepayment Percentage shall be
      100%, and (ii) after the Cross-Over Date, the Junior
      Prepayment Percentage shall be zero.

           Latest Possible Maturity Date:  April 25, 2015.

           LIBOR: The per annum rate determined, pursuant to
      Section 5.08, on the basis of London interbank offered rate
      quotations for one-month Eurodollar deposits, as such
      quotations may appear on the display designated as page
      "LIBO" on the Reuters Monitor Money Rates Service (or such
      other page as may replace the LIBO page on the Reuters
      Monitor Money Rates Service for the purpose of displaying
      London interbank offered quotations of major banks).

           LIBOR Certificate:  None.

           LIBOR Determination Date: The second London Business
      Day immediately preceding the commencement of each Interest
      Accrual Period for any LIBOR Certificates.

           Liquidated Mortgage Loan: Any defaulted Mortgage Loan
      as to which the Company has determined that all amounts
      which it expects to recover on behalf of the Trust Fund
      from or on account of such Mortgage Loan have been
      recovered, including any Mortgage Loan with respect to
      which the Company determines not to foreclose upon the
      related Mortgaged Property based on its belief that such
      Mortgaged Property may be contaminated with or affected by
      hazardous or toxic wastes, materials or substances.

           Liquidation Expenses: Expenses which are incurred by
      the Company in connection with the liquidation of any
      defaulted Mortgage Loan and not recovered by the Company
      under any Primary Insurance Policy for reasons other than
      the Company's failure to comply with Section 3.05, such
      expenses including, without limitation, legal fees and
      expenses, and, regardless of when incurred, any
      unreimbursed amount expended by the Company pursuant to
      Section 3.03 or Section 3.06 respecting the related
      Mortgage Loan and any related and unreimbursed Property
      Protection Expenses.

           Liquidation Proceeds: Cash (other than Insurance
      Proceeds) received in connection with the liquidation of
      any defaulted Mortgage Loan whether through judicial
      foreclosure or otherwise.

           Loan-to-Value Ratio:  With respect to each Mortgage
      Loan, the original principal amount of such Mortgage Loan,


                                18
<PAGE>


      divided by the Original Value of the related Mortgaged
      Property.

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

           Loss Allocation Limitation:  As defined in Section
      4.03(g).

           MLCC:  Merrill Lynch Credit Corporation, or its
      successor in interest.

           Monthly Advance: With respect to any Distribution
      Date, the aggregate of the advances required to be made by
      the Company pursuant to Section 4.04(a) (or by the Trustee
      pursuant to Section 4.04(b)) on such Distribution Date, the
      amount of any such Monthly Advance being equal to (a) the
      aggregate of payments of principal and interest (adjusted
      to the related Remittance Rate) on the Mortgage Loans that
      were due on the related Due Date, without regard to any
      arrangements entered into by the Company with the related
      Mortgagors pursuant to Section 3.02(a)(ii), and delinquent
      as of the close of business on the Business Day next
      preceding the related Determination Date, less (b) the
      amount of any such payments which the Company or the
      Trustee, as applicable, in its reasonable judgment believes
      will not be ultimately recoverable by it either out of late
      payments by the Mortgagor, Net Liquidation Proceeds,
      Insurance Proceeds, REO Proceeds or otherwise. With respect
      to any Mortgage Loan, the portion of any such advance or
      advances made with respect thereto.

           Monthly Payment:  The scheduled monthly payment on a
      Mortgage Loan for any month allocable to principal or
      interest on such Mortgage Loan.

           Moody's:  Moody's Investors Service, Inc. and its
      successors.

           Mortgage:  The mortgage or deed of trust creating a
      first lien on a fee simple interest in real property
      securing a Mortgage Note.

           Mortgage 100SM Loan: A Mortgage Loan identified on
      Exhibit N hereof that has a Loan-to-Value Ratio at
      origination in excess of 80.00% and that is secured by
      Additional Collateral and does not have a Primary Insurance
      Policy.

           Mortgage File:  The mortgage documents listed in
      Section 2.01 pertaining to a particular Mortgage Loan and


                                19
<PAGE>


      any additional documents required to be added to such
      documents pursuant to this Agreement.

           Mortgage Loan Payment Record:  The record maintained by
      the Company pursuant to Section 3.02(b).

           Mortgage Loan Schedule: As of any date of
      determination, the schedule of Mortgage Loans included in
      the Trust Fund. The initial schedule of Mortgage Loans as
      of the Cut-off Date is attached hereto as Exhibit C.

           Mortgage Loans: As of any date of determination, each
      of the mortgage loans identified on the Mortgage Loan
      Schedule (as amended pursuant to Section 2.03(b)) delivered
      and assigned to the Trustee pursuant to Section 2.01 or
      2.03(b), and not theretofore released from the Trust Fund
      by the Trustee.

           Mortgage Note: With respect to any Mortgage Loan, the
      note or other evidence of indebtedness (which may consist
      of a Confirmatory Mortgage Note) evidencing the
      indebtedness of a Mortgagor under such Mortgage Loan.

           Mortgage Pool:  The aggregate of the Mortgage Loans
      identified in the Mortgage Loan Schedule.

           Mortgage Rate:  The per annum rate of interest borne by
      a Mortgage Loan as set forth in the related Mortgage Note.

           Mortgaged Property: The underlying real property
      securing the Mortgage Loan, or with respect to a
      Cooperative Loan, the related Proprietary Lease and
      Cooperative Stock.

           Mortgagor:  With respect to any Mortgage Loan, each
      obligor on the related Mortgage Note.

           Net Interest Shortfall: With respect to any
      Distribution Date, the excess, if any, of the aggregate
      Interest Shortfalls allocable to the Certificates (as
      determined in accordance with the definition of Interest
      Shortfall) for such Distribution Date over any Compensating
      Interest Payment for such date.

           Net Liquidation Proceeds: As to any Liquidated
      Mortgage Loan, the sum of (i) any Liquidation Proceeds
      therefor less the related Liquidation Expenses, and (ii)
      any Insurance Proceeds therefor, other than any such
      Insurance Proceeds applied to the restoration of the
      related Mortgaged Property.


                                20
<PAGE>


           Net Mortgage Rate:  With respect to any Mortgage Loan,
      the related Mortgage Rate less the applicable Base Servicing
      Fee Rate.

           Non-Book-Entry Certificate:  Any Certificate other than
      a Book-Entry Certificate.

           Non-Credit Loss:  Any Fraud Loss, Special Hazard Loss
      or Deficient Valuation.

           Non-Discount Mortgage Loan:  Any Mortgage Loan with a
      Net Mortgage Rate greater than or equal to 6.50% per annum.

           Non-permitted Foreign Holder:  As defined in Section
      5.02(b).

           Non-PO Percentage: As to any Discount Mortgage Loan, a
      fraction (expressed as a percentage), the numerator of
      which is the Net Mortgage Rate of such Discount Mortgage
      Loan and the denominator of which is 6.50%. As to any
      Non-Discount Mortgage Loan, 100%.

           Non-Primary Residence Loan: Any Mortgage Loan secured
      by a Mortgaged Property that is (on the basis of
      representations made by the Mortgagors at origination) a
      second home or investor-owned property.

           Nonrecoverable Advance: All or any portion of any
      Monthly Advance or Monthly Advances previously made by the
      Company (or the Trustee) which, in the reasonable judgment
      of the Company (or, as applicable, the Trustee) will not be
      ultimately recoverable from related Net Liquidation
      Proceeds, Insurance Proceeds, REO Proceeds or otherwise.
      The determination by the Company that it has made a
      Nonrecoverable Advance or that any advance, if made, would
      constitute a Nonrecoverable Advance, shall be evidenced by
      an Officer's Certificate of the Company delivered to the
      Trustee and detailing the reasons for such determination.

           Non-U.S. Person:  As defined in Section 4.02(c).

           Notional Certificate:  None.

           Notional Component:  None.

           Notional Component Balance:  None.

           Notional Principal Balance:  None.

           Officer's Certificate:  A certificate signed by the
      President, a Senior Vice President or a Vice President of
      the Company and delivered to the Trustee.


                                21
<PAGE>


           Opinion of Counsel: A written opinion of counsel, who
      may be counsel for the Company; provided, however, that any
      Opinion of Counsel with respect to the interpretation or
      application of the REMIC Provisions or the status of an
      account as an Eligible Account shall be the opinion of
      independent counsel satisfactory to the Trustee.

           Original Subordinate Principal Balance:  As set forth
      in the definition of Senior Prepayment Percentage.

           Original Value: The value of the property underlying a
      Mortgage Loan based, in the case of the purchase of the
      underlying Mortgaged Property, on the lower of an appraisal
      satisfactory to the Company or the sales price of such
      property or, in the case of a refinancing, on an appraisal
      satisfactory to the Company.

           Outstanding Mortgage Loan: With respect to any Due
      Date, a Mortgage Loan which, prior to such Due Date, was
      not the subject of a Principal Prepayment in full, did not
      become a Liquidated Mortgage Loan and was not purchased
      pursuant to Section 2.02, 2.03(a) or 3.16 or replaced
      pursuant to Section 2.03(b).

           Outstanding Non-Discount Mortgage Loan:  Any
      Outstanding Mortgage Loan that is a Non-Discount Mortgage
      Loan.

           PAC Balance: As to any Distribution Date and any Class
      of PAC Certificates and any PAC Component, the balance
      designated as such for such Distribution Date and such
      Class or Component as set forth in the Principal Balance
      Schedules.

           PAC Certificate:  None.

           PAC Component:  None.

           Parent PowerSM Loan: A Mortgage Loan identified on
      Exhibit N hereto that has a Loan-to-Value Ratio at
      origination in excess of 80.00%, that is supported by
      Additional Collateral and does not have a Primary Insurance
      Policy.

           Pay-out Rate: With respect to any Class of
      Certificates (other than any Class of Principal Only
      Certificates) and any Distribution Date, the rate at which
      interest is distributed on such Class on such Distribution
      Date and which is equal to a fraction (expressed as an
      annualized percentage) the numerator of which is the
      Accrued Certificate Interest for such Class and
      Distribution Date, and the denominator of which is the
      Class Certificate


                                22
<PAGE>


      Principal Balance (or, in the case of the Notional
      Certificates, the Notional Principal Balance) of such Class
      immediately prior to such Distribution Date.

           Percentage Interest: With respect to any Certificate,
      the percentage interest in the undivided beneficial
      ownership interest in the Trust Fund evidenced by
      Certificates of the same Class as such Certificate. With
      respect to any Certificate, the Percentage Interest
      evidenced thereby shall equal the Initial Certificate
      Principal Balance (or, in the case of a Notional
      Certificate, the initial Notional Principal Balance)
      thereof divided by the aggregate Initial Certificate
      Principal Balance (or, in the case of a Notional
      Certificate, the aggregate initial Notional Principal
      Balance) of all Certificates of the same Class.

           Permitted Investments: One or more of the following;
      provided, however, that no such Permitted Investment may
      mature later than the Business Day preceding the
      Distribution Date after such investment except as otherwise
      provided in Section 3.02(e) hereof, provided, further, that
      such investments qualify as "cash flow investments" as
      defined in section 860G(a)(6) of the Code:

                (i) obligations of, or guaranteed as to timely
           receipt of principal and interest by, the United
           States or any agency or instrumentality thereof when
           such obligations are backed by the full faith and
           credit of the United States;

               (ii) repurchase agreements on obligations
           specified in clause (i) provided that the unsecured
           obligations of the party agreeing to repurchase such
           obligations are at the time rated by each Rating
           Agency in the highest long-term rating category;

              (iii) federal funds, certificates of deposit, time
           deposits and banker's acceptances, of any U.S.
           depository institution or trust company incorporated
           under the laws of the United States or any state
           provided that the debt obligations of such depository
           institution or trust company at the date of
           acquisition thereof have been rated by each Rating
           Agency in the highest long-term rating category;

               (iv) commercial paper of any corporation
           incorporated under the laws of the United States or
           any state thereof which on the date of acquisition has
           the highest short term rating of each Rating Agency;
           and


                                23
<PAGE>


                (v) other obligations or securities that are
           acceptable to each Rating Agency as a Permitted
           Investment hereunder and will not, as evidenced in
           writing, result in a reduction or withdrawal in the
           then current rating of the Certificates.

      Notwithstanding the foregoing, Permitted Investments shall
      not include "stripped securities" and investments which
      contractually may return less than the purchase price
      therefor.

           Person: Any legal person, including any individual,
      corporation, partnership, limited liability company, joint
      venture, association, joint-stock company, trust,
      unincorporated organization or government or any agency or
      political subdivision thereof.

           Plan:  Any Person which is an employee benefit plan
      subject to ERISA or a plan subject to section 4975 of the
      Code.

           Pledged Asset Loan-to-Value Ratio: With respect to any
      Pledged Asset Mortgage Loan, (i) the original loan amount
      less the portion of any required Additional Collateral
      which is covered by the Surety Bond, divided by (ii) the
      Original Value of the related Mortgaged Property.

           Pledged Asset Mortgage Loan: Each Mortgage 100SM Loan
      and Parent PowerSM Loan purchased from MLCC that is
      supported by Additional Collateral and identified on
      Exhibit N hereto.

           Pledged Asset Mortgage Servicing Agreement:  The
      Pledged Asset Mortgage Servicing Agreement, dated as of
      July 31, 1997 between MLCC and the Company.

           PO Percentage: As to any Discount Mortgage Loan, a
      fraction (expressed as a percentage), the numerator of
      which is the excess of 6.50% over the Net Mortgage Rate of
      such Discount Mortgage Loan and the denominator of which is
      6.50%. As to any Non-Discount Mortgage Loan, 0%.

           PO Principal Distribution Amount:  As to any
      Distribution Date, an amount equal to the sum of the
      applicable PO Percentage of:

           (i)  the principal portion of each Monthly Payment due
                on the related Due Date on each Outstanding
                Mortgage Loan as of such Due Date as specified in
                the amortization schedule at the time applicable
                thereto (after adjustments for previous Principal
                Prepayments and the principal portion of Debt


                                24
<PAGE>


                Service Reductions subsequent to the Bankruptcy
                Coverage Termination Date but before any
                adjustment to such amortization schedule by
                reason of any bankruptcy (except as aforesaid) or
                similar proceeding or any moratorium or similar
                waiver or grace period);

          (ii)  (all principal prepayments in part received during
                the related Prepayment Period, together with the
                Scheduled Principal Balance (as reduced by any
                Deficient Valuation occurring on or prior to the
                Bankruptcy Coverage Termination Date) of each
                Mortgage Loan which was the subject of a Voluntary
                Principal Prepayment in full during the related
                Prepayment Period;

         (iii)  the sum of (A) all Net Liquidation Proceeds
                allocable to principal received in respect of each
                Mortgage Loan that became a Liquidated Mortgage
                Loan during the related Prepayment Period (other
                than Mortgage Loans described in clause (B)) and
                (B) the principal balance of each Mortgage Loan
                purchased by an insurer from the Trustee pursuant
                to the related Primary Insurance Policy, in each
                case during the related Prepayment Period;

          (iv)  (the Scheduled Principal Balance (as reduced by
                any Deficient Valuation occurring on or prior to
                the Bankruptcy Coverage Termination Date) of each
                Mortgage Loan which was purchased on such
                Distribution Date pursuant to Section 2.02,
                2.03(a) or 3.16; and

           (v)  the Substitution Amount for any Mortgage Loan
                substituted during the month of such Distribution
                Date; for purposes of this clause (v), the
                definition of "Substitution Amount" shall be
                modified to reduce the Scheduled Principal Balance
                of the Mortgage Loan that is substituted for by
                any Deficient Valuation occurring on or prior to
                the Bankruptcy Coverage Termination Date.

      For purposes of clause (ii) above, a Voluntary Principal
      Prepayment in full with respect to a Mortgage Loan serviced
      by a Primary Servicer shall be deemed to have been received
      when the Company, as servicer, receives notice thereof.

           Pool Scheduled Principal Balance: With respect to any
      Distribution Date, the aggregate Scheduled Principal
      Balance of all the Mortgage Loans that were Outstanding
      Mortgage Loans on the Due Date in the month next preceding
      the month of such Distribution Date (or, in the case of the
      first


                                25
<PAGE>


      Distribution Date, the Cut-off Date; or, if so specified,
      such other date).

           Prepayment Assumption: The assumed fixed schedule of
      prepayments on a pool of new mortgage loans with such
      schedule given as a monthly sequence of prepayment rates,
      expressed as annualized percent values. These values start
      at 0.2% per year in the first month, increase by 0.2% per
      year in each succeeding month until month 30, ending at
      6.0% per year. At such time, the rate remains constant at
      6.0% per year for the balance of the remaining term.
      Multiples of the Prepayment Assumption are calculated from
      this prepayment rate series.

           Prepayment Assumption Multiple:  250% of the Prepayment
      Assumption.

           Prepayment Distribution Trigger: As of any
      Distribution Date and as to each Class of Class B
      Certificates, the related Prepayment Distribution Trigger
      is satisfied if (x) the fraction, expressed as a
      percentage, the numerator of which is the aggregate Class
      Certificate Principal Balance of such Class and each Class
      subordinate thereto, if any, on such Distribution Date, and
      the denominator of which is the Pool Scheduled Principal
      Balance for such Distribution Date, equals or exceeds (y)
      such percentage calculated as of the Closing Date.

           Prepayment Interest Excess: As to any Voluntary
      Principal Prepayment in full received from the first day
      through the fifteenth day of any calendar month (other than
      the calendar month in which the Cut-off Date occurs), all
      amounts paid in respect of interest on such Principal
      Prepayment. For purposes of determining the amount of
      Prepayment Interest Excess for any month, a Voluntary
      Principal Prepayment in full with respect to a Mortgage
      Loan serviced by a Primary Servicer shall be deemed to have
      been received when the Company, as servicer, receives
      notice thereof. All Prepayment Interest Excess shall be
      retained by the Company, as servicer, as additional
      servicing compensation.

           Prepayment Period: With respect to any Distribution
      Date and any Voluntary Principal Prepayment in part or
      other Principal Prepayment other than a Voluntary Principal
      Prepayment in full, the calendar month preceding the month
      of such Distribution Date; with respect to any Distribution
      Date and any Voluntary Principal Prepayment in full, the
      period beginning on the sixteenth day of the calendar month
      preceding the month of such Distribution Date (or, in the
      case of the first Distribution Date, beginning on the Cut-


                                26
<PAGE>


      off Date) and ending on the fifteenth day of the month in
      which such Distribution Date occurs.

           Primary Insurance Policy: The certificate of private
      mortgage insurance relating to a particular Mortgage Loan,
      or an electronic screen print setting forth the information
      contained in such certificate of private mortgage
      insurance, including, without limitation, information
      relating to the name of the mortgage insurance carrier, the
      certificate number, the loan amount, the property address,
      the effective date of coverage, the amount of coverage and
      the expiration date of the policy. Each such policy covers
      defaults by the Mortgagor, which coverage shall equal the
      portion of the unpaid principal balance of the related
      Mortgage Loan that exceeds 75% (or such lesser coverage
      required or permitted by FNMA or FHLMC) of the Original
      Value of the underlying Mortgaged Property.

           Primary Servicer:  Any servicer with which the Company
      has entered into a servicing agreement, as described in
      Section 3.01(f).

           Principal Balance Schedules: Any principal balance
      schedules attached hereto, if applicable, as Exhibit B,
      setting forth the PAC Balances of any PAC Certificates and
      PAC Components, the TAC Balances of any TAC Certificates
      and TAC Components, and the Scheduled Balances of any
      Scheduled Certificates and Scheduled Components.

           Principal Only Certificate:  Any Class PO Certificate.

           Principal Only Component:  None.

           Principal Prepayment: Any payment or other recovery of
      principal on a Mortgage Loan (including, for this purpose,
      any refinancing permitted by Section 3.01 and any REO
      Proceeds treated as such pursuant to Section 3.08(b)) which
      is received in advance of its scheduled Due Date and is not
      accompanied by an amount of interest representing scheduled
      interest for any month subsequent to the month of
      prepayment.

           Private Placement Memorandum:  The private placement
      memorandum relating to the Restricted Junior Certificates
      dated March 19, 1998.

           Prohibited Transaction Exemption:  U.S. Department of
      Labor Prohibited Transaction Exemption 89-89, 54 Fed. Reg.
      42589, October 17, 1989.

           Property Protection Expenses:  With respect to any
      Mortgage Loan, expenses paid or incurred by or for the


                                27
<PAGE>


      account of the Company in accordance with the related
      Mortgage for (a) real estate property taxes and property
      repair, replacement, protection and preservation expenses
      and (b) similar expenses reasonably paid or incurred to
      preserve or protect the value of such Mortgage to the
      extent the Company is not reimbursed therefor pursuant to
      the Primary Insurance Policy, if any, or any other
      insurance policy with respect thereto.

           Proprietary Lease: With respect to a Cooperative Loan,
      the proprietary lease(s) or occupancy agreement with
      respect to the Cooperative Apartment occupied by the
      Mortgagor and relating to the related Cooperative Stock,
      which lease or agreement confers an exclusive right to the
      holder of such Cooperative Stock to occupy such apartment.

           Purchase Price: With respect to any Mortgage Loan
      required or permitted to be purchased hereunder from the
      Trust Fund, an amount equal to 100% of the unpaid principal
      balance thereof plus interest thereon at the applicable
      Mortgage Rate from the date to which interest was last paid
      to the first day of the month in which such purchase price
      is to be distributed; provided, however, that if the
      Company is the servicer hereunder, such purchase price
      shall be net of unreimbursed Monthly Advances with respect
      to such Mortgage Loan, and the interest component of the
      Purchase Price may be computed on the basis of the
      Remittance Rate for such Mortgage Loan.

           QIB:  A "qualified institutional buyer" as defined in
      Rule 144A under the Securities Act of 1933, as amended.

           Rating Agency: Any statistical credit rating agency,
      or its successor, that rated any of the Certificates at the
      request of the Company at the time of the initial issuance
      of the Certificates. If such agency or a successor is no
      longer in existence, "Rating Agency" shall be such
      statistical credit rating agency, or other comparable
      Person, designated by the Company, notice of which
      designation shall be given to the Trustee. References
      herein to the two highest long-term rating categories of a
      Rating Agency shall mean such ratings without any
      modifiers. As of the date of the initial issuance of the
      Certificates, the Rating Agencies are Fitch and S&P; except
      that for purposes of the Junior Certificates, other than
      the Class B5 Certificates, S&P shall be the sole Rating
      Agency. The Class B5 Certificates are issued without
      ratings.

           Realized Loss:  Any (i) Deficient Valuation or (ii) as
      to any Liquidated Mortgage Loan, (x) the unpaid principal
      balance of such Liquidated Mortgage Loan plus accrued and
      unpaid interest thereon at the Net Mortgage Rate through the


                                28
<PAGE>


      last day of the month of such liquidation less (y) the
      related Liquidation Proceeds and Insurance Proceeds (as
      reduced by the related Liquidation Expenses).

           Record Date:  The last Business Day of the month
      immediately preceding the month of the related Distribution
      Date.

           Reference Banks:  As defined in Section 5.08.

           Relief Act:  The Soldiers' and Sailors' Civil Relief
      Act of 1940, as amended.

           Relief Act Mortgage Loan:  Any Mortgage Loan as to
      which the Monthly Payment thereof has been reduced due to
      the application of the Relief Act.

           REMIC:  A "real estate mortgage investment conduit"
      within the meaning of section 860D of the Code.

           REMIC Provisions: Provisions of the federal income tax
      law relating to real estate mortgage investment conduits,
      which appear at sections 860A through 860G of Part IV of
      Subchapter M of Chapter 1 of the Code, and related
      provisions, and U.S. Office of the Treasury temporary or
      final regulations promulgated thereunder, as the foregoing
      may be in effect from time to time, as well as provisions
      of applicable state laws.

           Remittance Rate:  With respect to any Mortgage Loan,
      the related Mortgage Rate less the sum of the applicable
      Base Servicing Fee Rate and the Supplemental Servicing Fee
      Rate.

           REO Mortgage Loan: Any Mortgage Loan which is not a
      Liquidated Mortgage Loan and as to which the related
      Mortgaged Property is held as part of the Trust Fund.

           REO Proceeds: Proceeds, net of any related expenses of
      the Company, received in respect of any REO Mortgage Loan
      (including, without limitation, proceeds from the rental of
      the related Mortgaged Property).

           Required Surety Payment: With respect to any Pledged
      Asset Mortgage Loan that becomes a Liquidated Mortgage
      Loan, the lesser of (i) the principal portion of the
      Realized Loss with respect to such Mortgage Loan and (ii)
      the excess, if any, of (a) the amount of Additional
      Collateral required at origination with respect to such
      Mortgage Loan which is covered by the Surety Bond over (b)
      the net proceeds realized by MLCC from the liquidation of
      the related Additional Collateral.


                                29
<PAGE>


           Reserve Fund:  None.

           Reserve Interest Rate:  As defined in Section 5.08.

           Residual Certificate:  Any Class R Certificate.

           Responsible Officer: When used with respect to the
      Trustee, any officer or assistant officer assigned to and
      working in the Corporate Trust Department of the Trustee
      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.

           Restricted Certificate:  Any Restricted Junior
      Certificate or Class PO Certificate.

           Restricted Junior Certificate:  Any Class B3, Class B4
      or Class B5 Certificate.

           S&P: Standard & Poor's Ratings Services, a division of
      The McGraw-Hill Companies, Inc., and its successors.

           SAIF:  The Savings Association Insurance Fund of the
      FDIC, or its successor in interest.

           Scheduled Balance: As to any Distribution Date and any
      Class of Scheduled Certificates and any Scheduled
      Component, the balance designated as such for such
      Distribution Date and such Class or Component as set forth
      in the Principal Balance Schedules.

           Scheduled Certificates:  None.

           Scheduled Component:  None.

           Scheduled Principal Balance:  As to any Mortgage Loan
      and Distribution Date, the principal balance of such
      Mortgage Loan as of the Due Date in the month next preceding
      the month of such Distribution Date (or, if so specified,
      such other date) as specified in the amortization schedule
      at the time relating to such Mortgage Loan (before any
      adjustment to such amortization schedule by reason of any
      bankruptcy or similar proceeding or any moratorium or
      similar waiver or grace period) after giving effect to any
      previous Principal Prepayments, Deficient Valuations
      incurred subsequent to the Bankruptcy Coverage Termination
      Date, adjustments due to the application of the Relief Act
      and the payment of principal due on such Due Date,
      irrespective of any delinquency in payment by the related
      Mortgagor.  As to any Mortgage Loan and the Cut-off Date,


                                30
<PAGE>


      the "unpaid balance" thereof specified in the initial
      Mortgage Loan Schedule.

           Security Agreement:  With respect to a Cooperative
      Loan, the agreement creating a security interest in favor of
      the originator in the related Cooperative Stock and
      Proprietary Lease.

           Senior Certificate:  Any Certificate other than a
      Junior Certificate.

           Senior Certificate Principal Balance: As of any
      Distribution Date, an amount equal to the sum of the
      Certificate Principal Balances of the Senior Certificates
      (other than any Class PO Certificates).

           Senior Optimal Principal Amount:  As to any
      Distribution Date, an amount equal to the sum of:

           (i)  the Senior Percentage of the applicable Non-PO
                Percentage of the principal portion of each
                Monthly Payment due on the related Due Date on
                each Outstanding Mortgage Loan as of such Due Date
                as specified in the amortization schedule at the
                time applicable thereto (after adjustments for
                previous Principal Prepayments and the principal
                portion of Debt Service Reductions subsequent to
                the Bankruptcy Coverage Termination Date but
                before any adjustment to such amortization
                schedule by reason of any bankruptcy (except as
                aforesaid) or similar proceeding or any moratorium
                or similar waiver or grace period);

          (ii)  (the Senior Prepayment Percentage of the applicable
                Non-PO Percentage of all principal prepayments in
                part received during the related Prepayment
                Period, together with the Senior Prepayment
                Percentage of the applicable Non-PO Percentage of
                the Scheduled Principal Balance of each Mortgage
                Loan which was the subject of a Voluntary
                Principal Prepayment in full during the related
                Prepayment Period;

         (iii)  the lesser of (x) the Senior Percentage of the
                applicable Non-PO Percentage of the sum of (A) the
                Scheduled Principal Balance of each Mortgage Loan
                that became a Liquidated Mortgage Loan (other than
                Mortgage Loans described in clause (B)) during the
                related Prepayment Period and (B) the Scheduled
                Principal Balance of each Mortgage Loan that was
                purchased by an insurer from the Trustee during
                the related Prepayment Period pursuant to the


                                31
<PAGE>


                related Primary Insurance Policy, as reduced in
                each case by the Senior Percentage of the
                applicable Non-PO Percentage of the principal
                portion of any Excess Losses (other than Excess
                Bankruptcy Losses attributable to Debt Service
                Reductions), and (y) the Senior Prepayment
                Percentage of the applicable Non-PO Percentage of
                the sum of (A) all Net Liquidation Proceeds
                allocable to principal received in respect of
                each such Liquidated Mortgage Loan (other than
                Mortgage Loans described in clause (B)) and (B)
                the principal balance of each such Mortgage Loan
                purchased by an insurer from the Trustee pursuant
                to the related Primary Insurance Policy, in each
                case during the related Prepayment Period;

          (iv)  (the Senior Prepayment Percentage of the
                applicable Non-PO Percentage of the Scheduled
                Principal Balance of each Mortgage Loan which was
                purchased on such Distribution Date pursuant to
                Section 2.02, 2.03(a) or 3.16; and

           (v)  the Senior Prepayment Percentage of the
                applicable Non-PO Percentage of the Substitution
                Amount for any Mortgage Loan substituted during
                the month of such Distribution Date.

      For purposes of clause (ii) above, a Voluntary Principal
      Prepayment in full with respect to a Mortgage Loan serviced
      by a Primary Servicer shall be deemed to have been received
      when the Company, as servicer, receives notice thereof.

           Senior Percentage: As to any Distribution Date, the
      lesser of (i) 100% and (ii) the percentage (carried to six
      places rounded up) obtained by dividing the Senior
      Certificate Principal Balance immediately prior to such
      Distribution Date by an amount equal to the sum of the
      Certificate Principal Balances of all the Certificates
      other than any Class PO Certificates immediately prior to
      such Distribution Date.

           Senior Prepayment Percentage: For any Distribution
      Date occurring prior to the fifth anniversary of the first
      Distribution Date, 100%. For any Distribution Date
      occurring on or after the fifth anniversary of the first
      Distribution Date, an amount as follows:

           (i)  for any Distribution Date subsequent to March
                2003 to and including the Distribution Date in
                March 2004, the Senior Percentage for such
                Distribution Date plus 70% of the Junior
                Percentage for such Distribution Date;


                                32
<PAGE>


          (ii)  for any Distribution Date subsequent to March
                2004 to and including the Distribution Date in
                March 2005, the Senior Percentage for such
                Distribution Date plus 60% of the Junior
                Percentage for such Distribution Date;

         (iii)  for any Distribution Date subsequent to March
                2005 to and including the Distribution Date in
                March 2006, the Senior Percentage for such
                Distribution Date plus 40% of the Junior
                Percentage for such Distribution Date;

          (iv)  (for any Distribution Date subsequent to March
                2006 to and including the Distribution Date in
                March 2007, the Senior Percentage for such
                Distribution Date plus 20% of the Junior
                Percentage for such Distribution Date; and

           (v)  for any Distribution Date thereafter, the Senior
                Percentage for such Distribution Date.

      Notwithstanding the foregoing, if on any Distribution Date
      the Senior Percentage exceeds the Senior Percentage as of
      the Closing Date, the Senior Prepayment Percentage for such
      Distribution Date will equal 100%.

      In addition, notwithstanding the foregoing, no reduction of
      the Senior Prepayment Percentage below the level in effect
      for the most recent prior period as set forth in clauses
      (i) through (iv) above shall be effective on any
      Distribution Date unless at least one of the following two
      tests is satisfied:

                Test I: If, as of the last day of the month
           preceding such Distribution Date, (i) the aggregate
           Scheduled Principal Balance of Mortgage Loans
           delinquent 60 days or more (including for this purpose
           any Mortgage Loans in foreclosure and REO Mortgage
           Loans) as a percentage of the aggregate Class
           Certificate Principal Balance of the Junior
           Certificates as of such date, does not exceed 50%, and
           (ii) cumulative Realized Losses with respect to the
           Mortgage Loans do not exceed (a) 30% of the aggregate
           Class Certificate Principal Balance of the Junior
           Certificates as of the Closing Date (the "Original
           Subordinate Principal Balance") if such Distribution
           Date occurs between and including April 2003 and March
           2004, (b) 35% of the Original Subordinate Principal
           Balance if such Distribution Date occurs between and
           including April 2004 and March 2005, (c) 40% of the
           Original Subordinate Principal Balance if such
           Distribution Date occurs between and including April


                                33
<PAGE>


           2005 and March 2006, (d) 45% of the Original
           Subordinate Principal Balance if such Distribution
           Date occurs between and including April 2006 and March
           2007 and (e) 50% of the Original Subordinate Principal
           Balance if such Distribution Date occurs during or
           after April 2007; or

                Test II: If, as of the last day of the month
           preceding such Distribution Date, (i) the aggregate
           Scheduled Principal Balance of Mortgage Loans
           delinquent 60 days or more (including for this purpose
           any Mortgage Loans in foreclosure and REO Mortgage
           Loans) averaged over the last three months, as a
           percentage of the aggregate Scheduled Principal
           Balance of Mortgage Loans averaged over the last three
           months, does not exceed 4%, and (ii) cumulative
           Realized Losses with respect to the Mortgage Loans do
           not exceed (a) 10% of the Original Subordinate
           Principal Balance if such Distribution Date occurs
           between and including April 2003 and March 2004, (b)
           15% of the Original Subordinate Principal Balance if
           such Distribution Date occurs between and including
           April 2004 and March 2005, (c) 20% of the Original
           Subordinate Principal Balance if such Distribution
           Date occurs between and including April 2005 and March
           2006, (d) 25% of the Original Subordinate Principal
           Balance if such Distribution Date occurs between and
           including April 2006 and March 2007, and (e) 30% of
           the Original Subordinate Principal Balance if such
           Distribution Date occurs during or after April 2007.

           Servicer's Certificate: A certificate, completed by
      and executed on behalf of the Company by a Servicing
      Officer in accordance with Section 4.06, substantially in
      the form of Exhibit D hereto or in such other form as the
      Company and the Trustee shall agree.

           Servicing Fee:  As to any Mortgage Loan and
      Distribution Date, the sum of (a) the Base Servicing Fee and
      (b) the Supplemental Servicing Fee.

           Servicing Officer: Any officer of the Company involved
      in, or responsible for, the administration and servicing of
      the Mortgage Loans whose name appears on a list of
      servicing officers attached to an Officer's Certificate
      furnished to the Trustee by the Company, as such list may
      from time to time be amended.

           Single Certificate:  A Certificate with an Initial
      Certificate Principal Balance, or initial Notional Principal
      Balance, of $1,000 or, in the case of a Class of
      Certificates issued with an initial Class Certificate


                                34
<PAGE>


      Principal Balance or initial Notional Principal Balance of
      less than $1,000, such lesser amount.

           Special Hazard Loss: (i) A Realized Loss suffered by a
      Mortgaged Property on account of direct physical loss,
      exclusive of (a) any loss covered by a hazard policy or a
      flood insurance policy required to be maintained in respect
      of such Mortgaged Property under Section 3.06 and (b) any
      loss caused by or resulting from:

           (1)  normal wear and tear;

           (2)  conversion or other dishonest act on the part of
                the Trustee, the Company or any of their agents
                or employees; or

           (3)  errors in design, faulty workmanship or faulty
                materials, unless the collapse of the property or
                a part thereof ensues;

      or (ii) any Realized Loss suffered by the Trust Fund
      arising from or related to the presence or suspected
      presence of hazardous wastes or hazardous substances on a
      Mortgaged Property unless such loss to a Mortgaged Property
      is covered by a hazard policy or a flood insurance policy
      required to be maintained in respect of such Mortgaged
      Property under Section 3.06.

           Special Hazard Loss Amount: As of any Distribution
      Date, an amount equal to $2,526,931 minus the sum of (i)
      the aggregate amount of Special Hazard Losses that would
      have been allocated to the Junior Certificates in
      accordance with Section 4.03 in the absence of the Loss
      Allocation Limitation and (ii) the Adjustment Amount (as
      defined below) as most recently calculated. On each
      anniversary of the Cut-off Date, the "Adjustment Amount"
      shall be equal to the amount, if any, by which the amount
      calculated in accordance with the preceding sentence
      (without giving effect to the deduction of the Adjustment
      Amount for such anniversary) exceeds the lesser of (x) the
      greater of (A) the product of the Special Hazard Percentage
      for such anniversary multiplied by the outstanding
      principal balance of all the Mortgage Loans on the
      Distribution Date immediately preceding such anniversary
      and (B) twice the outstanding principal balance of the
      Mortgage Loan which has the largest outstanding principal
      balance on the Distribution Date immediately preceding such
      anniversary, and (y) an amount calculated by the Company
      and approved by each Rating Agency, which amount shall not
      be less than $500,000.

           Special Hazard Percentage:  As of each anniversary of
      the Cut-off Date, the greater of (i) 1.00% and (ii) the


                                35
<PAGE>


      largest percentage obtained by dividing (x) the aggregate
      outstanding principal balance (as of the immediately
      preceding Distribution Date) of the Mortgage Loans secured
      by Mortgaged Properties located in a single, five-digit zip
      code area in the State of California by (y) the outstanding
      principal balance of all the Mortgage Loans as of the
      immediately preceding Distribution Date.

           Special Hazard Termination Date: The Distribution Date
      upon which the Special Hazard Loss Amount has been reduced
      to zero or a negative number (or the Cross-Over Date, if
      earlier).

           Specified Component: None.

           Startup Day:  As defined in Section 2.06(c).

           Subordinate Certificates: As to any date of
      determination, first, the Class B5 Certificates until the
      Class Certificate Principal Balance thereof has been
      reduced to zero; second, the Class B4 Certificates until
      the Class Certificate Principal Balance thereof has been
      reduced to zero; third, the Class B3 Certificates until the
      Class Certificate Principal Balance thereof has been
      reduced to zero; fourth, the Class B2 Certificates until
      the Class Certificate Principal Balance thereof has been
      reduced to zero; fifth, the Class B1 Certificates until the
      Class Certificate Principal Balance thereof has been
      reduced to zero; and sixth, the Class M Certificates until
      the Class Certificate Principal Balance thereof has been
      reduced to zero.

           Subordinate Certificate Writedown Amount: As to any
      Distribution Date, first, any amount distributed to the
      Class PO Certificates on such Distribution Date pursuant to
      Section 4.01(a)(iv) and second, after giving effect to the
      application of clause first above, the amount by which (i)
      the sum of the Class Certificate Principal Balances of all
      the Certificates (after giving effect to the distribution
      of principal and the application of Realized Losses in
      reduction of the Certificate Principal Balances of the
      related Certificates on such Distribution Date) exceeds
      (ii) the Pool Scheduled Principal Balance on the first day
      of the month of such Distribution Date less any Deficient
      Valuations occurring on or prior to the Bankruptcy Coverage
      Termination Date.

           Substitution Amount:  With respect to any Mortgage Loan
      substituted pursuant to Section 2.03(b), the excess of (x)
      the Scheduled Principal Balance of the Mortgage Loan that is
      substituted for, over (y) the Scheduled Principal Balance of


                                36
<PAGE>


      the related substitute Mortgage Loan, each balance being
      determined as of the date of substitution.

           Supplemental Servicing Fee: As to any Mortgage Loan
      and Distribution Date, an amount equal to the product of
      (i) the Scheduled Principal Balance of such Mortgage Loan
      as of the Due Date in the preceding calendar month and (ii)
      the Supplemental Servicing Fee Rate for such Mortgage Loan.
      The Supplemental Servicing Fee for any Distribution Date
      shall be reduced by its allocable share of Interest
      Shortfalls (as provided in the definition thereof) and any
      Interest Losses (in accordance with Section 3.08(d)).

           Supplemental Servicing Fee Rate: As to any Mortgage
      Loan and Distribution Date, a fixed rate per annum equal to
      the excess, if any, of the Net Mortgage Rate thereof over
      6.50%.

           Surety:  Ambac Assurance Corporation, or its successors
      in interest.

           Surety Bond: The Limited Purpose Surety Bond (Policy
      No. AB0039BE), dated February 28, 1996, issued by the
      Surety for the benefit of certain beneficiaries, including
      the Trustee for the benefit of the Holders of the
      Certificates, but only to the extent that such Limited
      Purpose Surety Bond covers any Pledged Asset Mortgage
      Loans.

           TAC Balance: As to any Distribution Date and any Class
      of TAC Certificates and any TAC Component, the balance
      designated as such for such Distribution Date and such
      Class or Component as set forth in the Principal Balance
      Schedules attached as Exhibit B hereto.

           TAC Certificates:  None.

           TAC Component:  None.

           Trigger Event: Any one or more of the following: (i)
      if the Company is not a wholly-owned direct or indirect
      subsidiary of General Electric Company or if General
      Electric Capital Corporation shall not own (directly or
      indirectly) at least two-thirds of the voting shares of the
      capital stock of the Company, (ii) if the long-term senior
      unsecured rating of General Electric Capital Corporation is
      downgraded or withdrawn by Fitch or S&P below their two
      highest rating categories, (iii) if General Electric
      Capital Corporation is no longer obligated pursuant to the
      terms of the support agreement, dated as of October 1,
      1990, between General Electric Capital Corporation and the
      Company, to maintain the Company's net worth or liquidity
      (as such terms are defined therein) at the levels specified
      therein, or if


                                37
<PAGE>


      such support agreement, including any amendment thereto,
      has been breached, terminated or otherwise held to be
      unenforceable and (iv) if such support agreement, including
      any amendment thereto, is amended or modified.

           Trust Fund:  The corpus of the trust created by this
      Agreement evidenced by the Certificates and consisting of:

                (i)   the Mortgage Loans;

                (ii) all payments on or collections in respect of
           such Mortgage Loans, except as otherwise described in
           the first paragraph of Section 2.01, including the
           proceeds from the liquidation of any Additional
           Collateral for any Pledged Asset Mortgage Loan;

                (iii) the obligation of the Company to deposit in
           the Certificate Account the amounts required by
           Sections 3.02(d), 3.02(e) and 4.04(a), and the
           obligation of the Trustee to deposit in the
           Certificate Account any amount required pursuant to
           Section 4.04(b);

                (iv) the obligation of the Company to purchase or
           replace any Defective Mortgage Loan pursuant to
           Section 2.02 or 2.03;

                (v) all property acquired by foreclosure or deed
           in lieu of foreclosure with respect to any REO
           Mortgage Loan;

                (vi) the proceeds of the Primary Insurance
           Policies, if any, and the hazard insurance policies
           required by Section 3.06, in each case, in respect of
           the Mortgage Loans, and the Company's interest in the
           Surety Bond transferred to the Trustee pursuant to
           Section 2.01;

                (vii) the Certificate Account established
           pursuant to Section 3.02(d);

                (viii) the Eligible Account or Accounts, if any,
           established pursuant to Section 3.02(e);

                (ix) any collateral funds established to secure
           the obligations of the Holder of the Class B4 and
           Class B5 Certificates, respectively, under any
           agreements entered into between such holder and the
           Company pursuant to Section 3.08(e); and

                (x) all rights of the Company as assignee under
           any security agreements, pledge agreements or


                                38
<PAGE>


           guarantees relating to the Additional Collateral
           supporting any Pledged Asset Mortgage Loan.

           Trustee: The institution executing this Agreement as
      Trustee, or its successor in interest, or if any successor
      trustee is appointed as herein provided, then such
      successor trustee so appointed.

           Unanticipated Recovery:  As defined in Section 4.01(e)
      herein.

           Uninsured Cause: Any cause of damage to property
      subject to a Mortgage such that the complete restoration of
      the property is not fully reimbursable by the hazard
      insurance policies required to be maintained pursuant to
      Section 3.06.

           Unpaid Class Interest Shortfall: As to any
      Distribution Date and any Class of Certificates (other than
      any Class of Principal Only Certificates and any Class
      consisting of Specified Components) or any Specified
      Component (other than any Principal Only Component), the
      amount, if any, by which the aggregate of the Class
      Interest Shortfalls for such Class or in respect of such
      Specified Component for prior Distribution Dates is in
      excess of the aggregate amounts distributed on prior
      Distribution Dates to Holders of such Class of Certificates
      or in respect of such Specified Component (or added to the
      Class Certificate Principal Balance of any Class of Accrual
      Certificates, or to the Component Principal Balance of any
      Accrual Component constituting a Specified Component)
      pursuant to Section 4.01(a)(ii), in the case of the Senior
      Certificates (other than any Class of Principal Only
      Certificates) and any Specified Component thereof (other
      than any Principal Only Component), Section 4.01(a)(vi), in
      the case of the Class M Certificates, Section 4.01(a)(ix),
      in the case of the Class B1 Certificates, Section
      4.01(a)(xii), in the case of the Class B2 Certificates,
      Section 4.01(a)(xv), in the case of the Class B3
      Certificates, Section 4.01(a)(xviii), in the case of the
      Class B4 Certificates, and Section 4.01(a)(xxi), in the
      case of the Class B5 Certificates. As to any Class of
      Certificates consisting of Specified Components and any
      Distribution Date, the sum of the Unpaid Class Interest
      Shortfalls for the Specified Components thereof on such
      date.

           Voluntary Principal Prepayment:  With respect to any
      Distribution Date, any prepayment of principal received from
      the related Mortgagor on a Mortgage Loan.

           Voting Rights:  The portion of the voting rights of all
      the Certificates that is allocated to any Certificate for


                                39
<PAGE>


      purposes of the voting provisions of Section 10.01. At all
      times during the term of this Agreement, 100% of all Voting
      Rights shall be allocated among the Classes (and among the
      Certificates within each such Class) in proportion to their
      Class Certificate Principal Balances or Certificate
      Principal Balances, as the case may be.


                            ARTICLE II

                   CONVEYANCE OF MORTGAGE LOANS;
                 ORIGINAL ISSUANCE OF CERTIFICATES

           Section 2.01.  Conveyance of Mortgage Loans.  (a) The
Company, concurrently with the execution and delivery of this
Agreement, does hereby transfer, assign, set-over and otherwise
convey to the Trustee without recourse (except as provided
herein) all the right, title and interest of the Company in and
to the Mortgage Loans, including all interest and principal
received by the Company on or with respect to the Mortgage Loans
(other than payments of principal and interest due and payable on
the Mortgage Loans on or before, and all Principal Prepayments
received before, the Cut-off Date).

           In addition, with respect to any Pledged Asset
Mortgage Loan, the Company does hereby transfer, assign, set-over
and otherwise convey to the Trustee without recourse (except as
provided herein) (i) its rights as assignee under any security
agreements, pledge agreements or guarantees relating to the
Additional Collateral supporting any Pledged Asset Mortgage Loan,
(ii) its security interest in and to any Additional Collateral,
(iii) its right to receive payments in respect of any Pledged
Asset Mortgage Loan pursuant to the Pledged Asset Mortgage
Servicing Agreement, and (iv) its rights as beneficiary under the
Surety Bond in respect of any Pledged Asset Mortgage Loan.

           (b) In connection with such transfer and assignment,
the Company does hereby deliver to the Trustee the following
documents or instruments with respect to:

           (1) Each Mortgage Loan (other than any Cooperative
      Loan or Designated Loan) so transferred and assigned:

                (i) The Mortgage Note, endorsed without recourse
           in blank by the Company, including all intervening
           endorsements showing a complete chain of endorsement
           from the originator to the Company; provided, however,
           that if such Mortgage Note is a Confirmatory Mortgage
           Note, such Confirmatory Mortgage Note may be payable
           directly to the Company or may show a complete chain
           of endorsement from the named payee to the Company;


                                40
<PAGE>


                (ii) Any assumption and modification agreement;

               (iii) An assignment in recordable form (which may
           be included in a blanket assignment or assignments) of
           the Mortgage to the Trustee; and

           (2) Each Cooperative Loan (other than a Designated
      Loan) so transferred and assigned:

                (i) The Mortgage Note, endorsed without recourse
           in blank by the Company and showing an unbroken chain
           of endorsements from the originator to the Company;
           provided, however, that if such Mortgage Note is a
           Confirmatory Mortgage Note, such Confirmatory Mortgage
           Note may be payable directly to the Company or may
           show a complete chain of endorsement from the named
           payee to the Company;

                (ii) A counterpart of the Proprietary Lease and
           the Assignment of Proprietary Lease executed in blank
           or to the originator of the Cooperative Loan;

               (iii) The related Cooperative Stock Certificate,
           together with an undated stock power (or other similar
           instrument) executed in blank;

                (iv) A counterpart of the recognition agreement
           by the Cooperative of the interests of the mortgagee
           with respect to the related Cooperative Loan;

                 (v) The Security Agreement;

                (vi) Copies of the original UCC-1 financing
           statement, and any continuation statements, filed by
           the originator of such Cooperative Loan as secured
           party, each with evidence of recording thereof,
           evidencing the interest of the originator in the
           Cooperative Stock and the Proprietary Lease;

               (vii) If applicable, copies of the UCC-3
           assignments of the security interest described in
           clause (vi) above, sent to the appropriate public
           office for filing, showing an unbroken chain of title
           from the originator to the Company, evidencing the
           security interest of the originator in the Cooperative
           Stock and the Proprietary Lease;

              (viii) An executed assignment (which may be a
           blanket assignment for all Cooperative Loans) of the
           interest of the Company in the Security Agreement,
           Assignment of Proprietary Lease and the recognition
           agreement described in clause (iv) above, showing an


                                41
<PAGE>


           unbroken chain of title from the originator to the
           Trustee; and

                (ix) A UCC-3 assignment from the Company to the
           Trustee of the security interest described in clause
           (vi) above, in form suitable for filing, otherwise
           complete except for filing information regarding the
           original UCC-1 if unavailable (which may be included
           in a blanket assignment to the Trustee).

           In instances where a completed assignment of the
Mortgage in recordable form cannot be delivered by the Company to
the Trustee in accordance with Section 2.01(b)(1)(iii) prior to
or concurrently with the execution and delivery of this
Agreement, due to a delay in connection with recording of the
Mortgage, the Company may, in lieu of delivering the completed
assignment in recordable form, deliver to the Trustee the
assignment in such form, otherwise complete except for recording
information.

           (3) With respect to each Designated Loan, the Company
      does hereby deliver to the Trustee the Designated Loan
      Closing Documents.

           (c) In connection with each Mortgage Loan transferred
and assigned to the Trustee, the Company shall deliver to the
Trustee the following documents or instruments as promptly as
practicable, but in any event within 30 days, after receipt by
the Company of all such documents and instruments for all of the
outstanding Mortgage Loans:

           (i) the Mortgage with evidence of recording indicated
      thereon (other than with respect to a Cooperative Loan);

           (ii) a copy of the title insurance policy (other than
      with respect to a Cooperative Loan);

          (iii) with respect to any Mortgage that has been
      assigned to the Company, the related recorded intervening
      assignment or assignments of Mortgage, showing a complete
      chain of assignment from the originator to the Company
      (other than with respect to a Cooperative Loan); and

           (iv) with respect to any Cooperative Loan that has
      been assigned to the Company, the related filed intervening
      UCC-3 financing statements (not previously delivered
      pursuant to Section 2.01(b)(2)(vii)), showing a complete
      chain of assignment from the named originator to the
      Company.

Pending such delivery, the Company shall retain in its files (a)
copies of the documents described in clauses (i) and (iii) of the
preceding sentence, without evidence of recording thereon, and


                                42
<PAGE>


(b) title insurance binders with respect to the Mortgage Loans
(other than with respect to a Cooperative Loan). The Company
shall also retain in its files evidence of any primary mortgage
insurance relating to the Mortgage Loans during the period when
the related insurance is in force. Such evidence shall consist,
for each Mortgage Loan, of a certificate of private mortgage
insurance relating to such Mortgage Loan or an electronic screen
print setting forth the information contained in such certificate
of private mortgage insurance, including, without limitation,
information relating to the name of the mortgage insurance
carrier, the certificate number, the loan amount, the property
address, the effective date of coverage, the amount of coverage
and the expiration date of the policy. (The copies of the
Mortgage, intervening assignments of Mortgage, if any, title
insurance binder and the Primary Insurance Policy, if any,
described in the second and third preceding sentences are
collectively referred to herein as the "Document File" with
respect to each Mortgage Loan.) The Company shall advise the
Trustee in writing if such delivery to the Trustee shall not have
occurred on or before the first anniversary of the Closing Date.
The Company shall promptly furnish to the Trustee the documents
included in the Document Files (other than any such documents
previously delivered to the Trustee as originals or copies)
either (a) upon the written request of the Trustee or (b) when
the Company or the Trustee obtains actual notice or knowledge of
a Trigger Event. The Trustee shall have no obligation to request
delivery of the Document Files unless a Responsible Officer of
the Trustee has actual notice or knowledge of the occurrence of a
Trigger Event.

           In the case of Mortgage Loans which have been prepaid
in full after the Cut-off Date and prior to the date of execution
and delivery of this Agreement, the Company, in lieu of
delivering the above documents to the Trustee, herewith delivers
to the Trustee a certification of a Servicing Officer of the
nature set forth in Section 3.09.

           (d) The Company shall not be required to record the
assignments of the Mortgages referred to in Section
2.01(b)(1)(iii) or file the UCC-3 assignments referred to in
Section 2.01(b)(2)(ix) to the Trustee unless the Company or the
Trustee obtains actual notice or knowledge of the occurrence of
any Trigger Event; provided, however, that such recording or
filing shall not be required if the Company delivers to the
Trustee a letter from each Rating Agency to the effect that the
failure to take such action will not cause such Rating Agency to
reduce or withdraw its then current ratings of the Certificates.
The party obtaining actual notice or knowledge of any of such
events shall give the other party prompt written notice thereof.
For purposes of the foregoing (as well as for purposes of
determining whether the Company shall be required to deliver the
Document Files to the Trustee following the occurrence of a


                                43
<PAGE>


Trigger Event), the Company shall be deemed to have knowledge of
any such downgrading referred to in the definition of Trigger
Event if, in the exercise of reasonable diligence, the Company
has or should have had knowledge thereof. As promptly as
practicable subsequent to the Company's delivery or receipt of
such written notice, as the case may be, the Company shall insert
the recording or filing information in the assignments of the
Mortgages or UCC-3 assignments to the Trustee and shall cause the
same to be recorded or filed, at the Company's expense, in the
appropriate public office for real property records or UCC
financing statements, except that the Company need not cause to
be so completed and recorded any assignment of mortgage which
relates to a Mortgage Loan secured by property in a jurisdiction
under the laws of which, on the basis of an Opinion of Counsel
reasonably satisfactory to the Trustee and satisfactory to each
Rating Agency (as evidenced in writing), recordation of such
assignment is not necessary to protect the Trustee against
discharge of such Mortgage Loan by the Company or any valid
assertion that any Person other than the Trustee has title to or
any rights in such Mortgage Loan. In the event that the Company
fails or refuses to record or file the assignment of Mortgages or
UCC-3 financing statement in the circumstances provided above,
the Trustee shall record or cause to be recorded or filed such
assignment or UCC-3 financing statement at the expense of the
Company. In connection with any such recording or filing, the
Company shall furnish such documents as may be reasonably
necessary to accomplish such recording or filing. Notwithstanding
the foregoing, at any time the Company may record or file, or
cause to be recorded or filed, the assignments of Mortgages or
UCC-3 financing statement at the expense of the Company.

           Section 2.02. Acceptance by Trustee. Subject to the
examination hereinafter provided, the Trustee acknowledges
receipt of the Mortgage Notes, the assignments of the Mortgages
to the Trustee, the assumption and modification agreements, if
any, the documents specified in Section 2.01(b)(2) (subject to
any permitted delayed delivery of the documents described in
Section 2.01(c)(iv)), and the Designated Loan Closing Documents,
if any, delivered pursuant to Section 2.01, and declares that the
Trustee holds and will hold such documents and each other
document delivered to it pursuant to Section 2.01 in trust, upon
the trusts herein set forth, for the use and benefit of all
present and future Certificateholders. The Trustee agrees, for
the benefit of Certificateholders, to review each Mortgage File
within 45 days after (i) the execution and delivery of this
Agreement, in the case of the Mortgage Notes, the assignments of
the Mortgages to the Trustee, the assumption and modification
agreements, if any, the documents specified in Section 2.01(b)(2)
(subject to any permitted delayed delivery of the documents
described in Section 2.01(c)(iv)), and the Designated Loan
Closing Documents, if any, (ii) delivery to the Trustee after the
Closing Date of the Mortgage Notes and the assumption and


                                44
<PAGE>


modification agreements, if any, with respect to each Designated
Loan, and (iii) delivery of the recorded Mortgages, title
insurance policies, recorded intervening assignments of Mortgage,
if any, and filed intervening UCC-3 financing statements, if any,
with respect to any Cooperative Loan to ascertain that all
required documents set forth in Section 2.01 have been executed,
received and recorded, if applicable, and that such documents
relate to the Mortgage Loans identified in Exhibit C hereto. In
performing such examination, the Trustee may conclusively assume
the due execution and genuineness of any such document and the
genuineness of any signature thereon. It is understood that the
scope of the Trustee's examination of the Mortgage Files is
limited solely to confirming, after receipt of the documents
listed in Section 2.01, that such documents have been executed,
received and recorded, if applicable, and relate to the Mortgage
Loans identified in Exhibit C to this Agreement. If in the course
of such review the Trustee finds (1) that any document required
to be delivered as aforesaid has not been delivered, or (2) any
such document has been mutilated, defaced or physically altered
without the borrower's authorization or approval, or (3) based
upon its examination of such documents, the information with
respect to any Mortgage Loan set forth on Exhibit C is not
accurate, the Trustee shall promptly so notify the Company in
writing, which shall have a period of 60 days after receipt of
such notice to correct or cure any such defect. The Company
hereby covenants and agrees that, if any such material defect
cannot be corrected or cured, the Company will on a Distribution
Date which is not later than the first Distribution Date which is
more than ten days after the end of such 60-day period repurchase
the related Mortgage Loan from the Trustee at the Purchase Price
therefor or replace such Mortgage Loan pursuant to Section
2.03(b); provided, however, that if the defect (or breach
pursuant to Section 2.03(a)) is one that, had it been discovered
before the Startup Day, would have prevented the Mortgage Loan
from being a "qualified mortgage" within the meaning of the REMIC
Provisions, such defect or breach shall be cured, or the related
Mortgage Loan shall be repurchased or replaced, on a Distribution
Date which falls within 90 days of the date of discovery of such
defect or breach. The Purchase Price for the repurchased Mortgage
Loan, or any amount required in respect of a substitution
pursuant to Section 2.03(b), shall be deposited by the Company in
the Certificate Account pursuant to Section 3.02(d) on the
Business Day prior to the applicable Distribution Date and, upon
receipt by the Trustee of written notification of such deposit
signed by a Servicing Officer, the Trustee shall release or cause
to be released to the Company the related Mortgage File and shall
execute and deliver or cause to be executed and delivered such
instruments of transfer or assignment, in each case without
recourse, as shall be necessary to vest in the Company any
Mortgage Loan released pursuant hereto. It is understood and
agreed that the obligation of the Company to repurchase or
replace any Mortgage Loan as to which a


                                45
<PAGE>


material defect in a constituent document exists shall constitute
the sole remedy respecting such defect available to
Certificateholders or the Trustee on behalf of
Certificateholders.

           Upon receipt by the Trustee of the Mortgage Note with
respect to a Designated Loan that is not defective in accordance
with the fifth sentence of the preceding paragraph, the related
Lost Note Affidavit delivered pursuant to Section 2.01 shall be
void and the Trustee shall return it to the Company.

           Section 2.03.  Representations and Warranties of the
Company; Mortgage Loan Repurchase.  (a)  The Company hereby
represents and warrants to the Trustee that:

           (i) The information set forth in Exhibit C hereto was
      true and correct in all material respects at the date or
      dates respecting which such information is furnished;

          (ii) As of the date of the initial issuance of the
      Certificates, other than with respect to Cooperative Loans,
      each Mortgage is a valid and enforceable first lien on the
      property securing the related Mortgage Note subject only to
      (a) the lien of current real property taxes and
      assessments, (b) covenants, conditions and restrictions,
      rights of way, easements and other matters of public record
      as of the date of recording of such Mortgage, such
      exceptions appearing of record being acceptable to mortgage
      lending institutions generally in the area wherein the
      property subject to the Mortgage is located or specifically
      reflected in the appraisal obtained in connection with the
      origination of the related Mortgage Loan obtained by the
      Company and (c) other matters to which like properties are
      commonly subject which do not materially interfere with the
      benefits of the security intended to be provided by such
      Mortgage;

         (iii) Immediately prior to the transfer and assignment
      herein contemplated, the Company had good title to, and was
      the sole owner of, each Mortgage Loan and all action had
      been taken to obtain good record title to each related
      Mortgage. Each Mortgage Loan has been transferred free and
      clear of any liens, claims and encumbrances;

          (iv) As of the date of the initial issuance of the
      Certificates, no payment of principal of or interest on or
      in respect of any Mortgage Loan is 30 or more days past due
      and none of the Mortgage Loans have been past due 30 or
      more days more than once during the preceding 12 months;

           (v) As of the date of the initial issuance of the
      Certificates, other than with respect to Cooperative Loans,
      there is no mechanics' lien or claim for work, labor or


                                46
<PAGE>


      material affecting the premises subject to any Mortgage
      which is or may be a lien prior to, or equal or coordinate
      with, the lien of such Mortgage except those which are
      insured against by the title insurance policy referred to
      in (x) below;

          (vi) As of the date of the initial issuance of the
      Certificates, other than with respect to Cooperative Loans,
      there is no delinquent tax or assessment lien against the
      property subject to any Mortgage;

         (vii) As of the date of the initial issuance of the
      Certificates, there is no valid offset, defense or
      counterclaim to any Mortgage Note or Mortgage, including
      the obligation of the Mortgagor to pay the unpaid principal
      and interest on such Mortgage Note;

        (viii) As of the date of the initial issuance of the
      Certificates, the physical property subject to any Mortgage
      (or, in the case of a Cooperative Loan, the related
      Cooperative Apartment) is free of material damage and is in
      good repair;

          (ix) Each Mortgage Loan at the time it was made
      complied in all material respects with applicable state and
      federal laws, including, without limitation, usury, equal
      credit opportunity and disclosure laws;

           (x) Other than with respect to Cooperative Loans, a
      lender's title insurance policy or binder, or other
      assurance of title insurance customary in the relevant
      jurisdiction therefor was issued on the date of the
      origination of each Mortgage Loan and each such policy or
      binder is valid and remains in full force and effect;

          (xi) None of the Mortgage Loans constitute Pledged
      Asset Mortgage Loans. The Loan-to-Value Ratio of each
      Mortgage Loan was not more than 95%. As of the Cut-off
      Date, no more than 7.0% of the Mortgage Loans by Scheduled
      Principal Balance had Loan-to-Value Ratios of more than 80%
      and each such Mortgage Loan is covered by a Primary
      Insurance Policy so long as its then outstanding principal
      amount exceeds 80% of the greater of (a) the Original Value
      and (b) the then current value of the related Mortgaged
      Property as evidenced by an appraisal thereof satisfactory
      to the Company. Each Primary Insurance Policy is issued by
      a private mortgage insurer acceptable to FNMA or FHLMC;

         (xii)  Each Mortgage Note is payable on the first day of
      each month in self-amortizing monthly installments of
      principal and interest, with interest payable in arrears,
      over an original term of not more than fifteen years.  The


                                47
<PAGE>


      Mortgage Rate of each Mortgage Note of the related Mortgage
      Loan was not less than 6.000% per annum and not greater
      than 8.625% per annum. The Mortgage Rate of each Mortgage
      Note is fixed for the life of the related Mortgage Loan;

        (xiii) Other than with respect to Cooperative Loans, the
      improvements on the Mortgaged Properties are insured
      against loss under a hazard insurance policy with extended
      coverage and conforming to the requirements of Section 3.06
      hereof. As of the date of initial issuance of the
      Certificates, all such insurance policies are in full force
      and effect;

         (xiv) As of the Cut-off Date, (i) no more than 16.0% of
      the Mortgage Loans by Scheduled Principal Balance had a
      Scheduled Principal Balance of more than $500,000 and up to
      and including $750,000; (ii) no more than 5.0% of the
      Mortgage Loans by Scheduled Principal Balance had a
      Scheduled Principal Balance of more than $750,000 and up to
      and including $1,000,000; and (iii) no more than 1.9% of
      the Mortgage Loans by Scheduled Principal Balance had a
      Scheduled Principal Balance of more than $1,000,000;

          (xv) As of the Cut-off Date, no more than 4.0% of the
      Mortgage Loans by Scheduled Principal Balance are secured
      by Mortgaged Properties located in any one postal zip code
      area;

         (xvi) As of the Cut-off Date, at least 95.0% of the
      Mortgage Loans by Scheduled Principal Balance are secured
      by Mortgaged Properties determined by the Company to be the
      primary residence of the Mortgagor. The basis for such
      determination is the making of a representation by the
      Mortgagor at origination that he or she intends to occupy
      the underlying property;

        (xvii) As of the Cut-off Date, at least 92.0% of the
      Mortgage Loans by Scheduled Principal Balance are secured
      by one-family detached residences;

       (xviii) As of the Cut-off Date, no more than 5.0% of the
      Mortgage Loans by Scheduled Principal Balance are secured
      by condominiums and, as of the Cut-off Date, no more than
      0.5% of the Mortgage Loans by Scheduled Principal Balance
      are secured by two- to four-family residential properties.
      As to each condominium or related Mortgage Loan, (a) the
      related condominium is in a project that is on the FNMA or
      FHLMC approved list, (b) the related condominium is in a
      project that, upon submission of appropriate application,
      could be so approved by either FNMA or FHLMC, (c) the
      related Mortgage Loan meets the requirements for purchase
      by FNMA or FHLMC, (d) the related Mortgage Loan is of the
      type that could be approved for purchase by FNMA or FHLMC
      but for


                                48
<PAGE>


      the principal balance of the related Mortgage Loan or the
      pre-sale requirements or (e) the related Mortgage Loan has
      been approved by a nationally recognized mortgage pool
      insurance company for coverage under a mortgage pool
      insurance policy issued by such insurer. As of the Cut-off
      Date, no more than 0.5% of the Mortgage Loans by Scheduled
      Principal Balance are secured by condominiums located in
      any one postal zip code area;

         (xix) Other than with respect to Cooperative Loans, no
      Mortgage Loan is secured by a leasehold interest in the
      related Mortgaged Property and each Mortgagor holds fee
      title to the related Mortgaged Property;

          (xx)  As of the Cut-off Date, none of the Mortgage Loans
      by Scheduled Principal Balance constituted Buydown Mortgage
      Loans;

         (xxi) The original principal balances of the Mortgage
      Loans range from $19,200 to $1,271,000;

        (xxii) As of the Cut-off Date, no more than 5.0% of the
      Mortgage Loans by Scheduled Principal Balance are secured
      by second homes and no more than 1.0% of the Mortgage Loans
      by Scheduled Principal Balance are secured by investor-
      owned properties;

       (xxiii) All appraisals have been prepared substantially in
      accordance with the description contained under the caption
      "The Trust Fund - The Mortgage Loans" in the prospectus
      dated March 19, 1998, included in the registration
      statement on Form S-3 (file no. 333-43755) filed by the
      Company with the Securities and Exchange Commission with
      respect to the offer and sale of certain Classes of the
      Certificates;

        (xxiv) No selection procedures, other than those
      necessary to comply with the representations and warranties
      set forth herein or the description of the Mortgage Loans
      made in any disclosure document delivered to prospective
      investors in the Certificates, have been utilized in
      selecting the Mortgage Loans from the Company's portfolio
      which would be adverse to the interests of the
      Certificateholders;

        (xxv) Other than with respect to Cooperative Loans, to
      the best of the Company's knowledge, at origination no
      improvement located on or being part of a Mortgaged
      Property was in violation of any applicable zoning and
      subdivision laws and ordinances;

        (xxvi) None of the Mortgage Loans is a temporary
      construction loan. With respect to any Mortgaged Property


                                49
<PAGE>


      which constitutes new construction, the related
      construction has been completed substantially in accordance
      with the specifications therefor and any incomplete aspect
      of such construction shall not be material or interfere
      with the habitability or legal occupancy of the Mortgaged
      Property. Mortgage Loan amounts sufficient to effect any
      such completion are in escrow for release upon or in
      connection with such completion or a performance bond or
      completion bond is in place to provide funds for this
      purpose and such completion shall be accomplished within
      120 days after weather conditions permit the commencement
      thereof;

       (xxvii) As of the Closing Date, each Mortgage Loan is a
      "qualified mortgage" as defined in Section 860G(a)(3) of
      the Code;

      (xxviii) As of the Closing Date, the Company possesses the
      Document File with respect to each Mortgage Loan, and,
      other than with respect to Cooperative Loans, the related
      Mortgages and intervening assignment or assignments of
      Mortgages, if any, have been delivered to a title insurance
      company for recording; and

      (xxix)  As of the Cut-Off Date, 1.0% of the Mortgage Loans,
      by Scheduled Principal Balance, are Cooperative Loans.  With
      respect to each Cooperative Loan:

                (A) The Security Agreement creates a first lien
in the stock ownership and leasehold rights associated with the
related Cooperative Apartment;

                (B) The lien created by the related Security
           Agreement is a valid, enforceable and subsisting first
           priority security interest in the related Cooperative
           Stock securing the related Mortgage Note, subject only
           to (a) liens of the Cooperative for unpaid assessments
           representing the Mortgagor's pro rata share of the
           Cooperative's payments for its blanket mortgage,
           current and future real property taxes, insurance
           premiums, maintenance fees and other assessments to
           which like collateral is commonly subject and (b)
           other matters to which like collateral is commonly
           subject which do not materially interfere with the
           benefits of the security intended to be provided by
           the Security Agreement. There are no liens against or
           security interest in the Cooperative Stock relating to
           such Cooperative Loan (except for unpaid maintenance,
           assessments and other amounts owed to the related
           Cooperative which individually or in the aggregate do
           not have a material adverse effect on such Cooperative
           Loan), which have priority over the Trustee's security
           interest in such Cooperative Stock;


                                50
<PAGE>


                (C) The Cooperative Stock that is pledged as
           security for the Mortgage Loan is held by a person as
           a "tenant-stockholder" within the meaning of section
           216 of the Code, the related Cooperative that owns
           title to the related cooperative apartment building is
           a "cooperative housing corporation" within the meaning
           of section 216 of the Code, and such Cooperative is in
           material compliance with applicable federal, state and
           local laws which, if not complied with, could have a
           material adverse effect on the Mortgaged Property; and

                (D) There is no prohibition against pledging the
           Cooperative Stock or assigning the Proprietary Lease.

           It is understood and agreed that the representations
and warranties set forth in this Section 2.03(a) shall survive
delivery of the respective Mortgage Files to the Trustee. Upon
discovery by either the Company or the Trustee of a breach of any
of the foregoing representations and warranties which materially
and adversely affects the interests of the Certificateholders in
the related Mortgage Loan, the party discovering such breach
shall give prompt written notice to the other. Subject to the
following sentence, within 60 days of its discovery or its
receipt of notice of breach, or, with the prior written consent
of a Responsible Officer of the Trustee, such longer period
specified in such consent, the Company shall cure such breach in
all material respects or shall repurchase such Mortgage Loan from
the Trustee or replace such Mortgage Loan pursuant to Section
2.03(b). Any such repurchase by the Company shall be accomplished
in the manner set forth in Section 2.02, subject to the proviso
of the third-to-last sentence thereof, and at the Purchase Price.
It is understood and agreed that the obligation of the Company to
repurchase or replace any Mortgage Loan as to which a breach
occurred and is continuing shall constitute the sole remedy
respecting such breach available to Certificateholders or the
Trustee on behalf of Certificateholders and such obligation of
the Company to repurchase or replace any such Mortgage Loan shall
not be assumed by any Person which may succeed the Company as
servicer hereunder, but shall continue as an obligation of the
Company. Notwithstanding the preceding sentence, if a breach of
the representation and warranty of the Company contained in
Section 2.03(a)(ix) occurs as a result of a violation of the
federal Truth in Lending Act, 15 U.S.C. ss. 1601 et seq., as
amended ("TILA") or any state truth-in lending or similar
statute, and the Trustee or the Trust Fund is named as a
defendant in a TILA suit or a suit under any such statutes in
respect of such violation and liability in respect thereof is
imposed upon the Trustee or the Trust Fund as assignees of the
related Mortgage Loan pursuant to Section 1641 of TILA, or any
analogous provision of any such statute, the Company shall
indemnify the Trustee and the Trust Fund from, and hold them
harmless against, any and all losses, liabilities, damages,


                                51
<PAGE>


claims or expenses (including reasonable attorneys' fees) to
which the Trustee and the Trust Fund, or either of them, become
subject pursuant to TILA or any such statute, insofar as such
losses, damages, claims or expenses (including reasonable
attorneys' fees) result from such violation. The Company's
obligations under the preceding sentence shall not impair or
derogate from the Company's obligations to the Trustee under
Section 8.05.

           (b) If the Company is required to repurchase any
Mortgage Loan pursuant to Section 2.02 or 2.03(a), the Company
may, at its option, within the applicable time period specified
in such respective Sections, remove such Defective Mortgage Loan
from the terms of this Agreement and substitute one or more other
mortgage loans for such Defective Mortgage Loan, in lieu of
repurchasing such Defective Mortgage Loan, provided that no such
substitution shall occur more than two years after the Closing
Date. Any substitute Mortgage Loan shall (a) have a Scheduled
Principal Balance (together with that of any other Mortgage Loan
substituted for the same Defective Mortgage Loan) as of the first
Distribution Date following the month of substitution not in
excess of the Scheduled Principal Balance of the Defective
Mortgage Loan as of such date (the amount of any difference, plus
one month's interest thereon at the respective Remittance Rate,
to be deposited by the Company in the Certificate Account
pursuant to Section 2.02), (b) have a Mortgage Rate not less
than, and not more than one percentage point greater than, the
Mortgage Rate of the Defective Mortgage Loan, (c) have the same
Net Mortgage Rate as the Defective Mortgage Loan, (d) have a
remaining term to stated maturity not later than, and not more
than one year less than, the remaining term to stated maturity of
the Defective Mortgage Loan, (e) be, in the reasonable
determination of the Company, of the same type, quality and
character as the Defective Mortgage Loan as if the defect or
breach had not occurred, (f) have a ratio of its current
principal amount to its Original Value not greater than that of
the removed Mortgage Loan and (g) be, in the reasonable
determination of the Company, in compliance with the
representations and warranties contained in Section 2.03(a) as of
the date of substitution.

           The Company shall amend the Mortgage Loan Schedule to
reflect the withdrawal of any Defective Mortgage Loan and the
substitution of a substitute Mortgage Loan therefor. Upon such
amendment the Company shall be deemed to have made as to such
substitute Mortgage Loan the representations and warranties set
forth in Section 2.03(a) as of the date of such substitution,
which shall be continuing as long as any Certificate shall be
outstanding or this Agreement has not been terminated, and the
remedies for breach of any such representation or warranty shall
be as set forth in Section 2.03(a). Upon such amendment, the
Trustee shall review the Mortgage File delivered to it relating


                                52
<PAGE>


to the substitute Mortgage Loan, within the time and in the
manner and with the remedies specified in Section 2.02, except
that for purposes of this Section 2.03(b) (other than the
two-year period specified in the first sentence of the preceding
paragraph of this Section 2.03(b)), such time shall be measured
from the date of the applicable substitution.

           Section 2.04. Execution of Certificates. The Trustee
has caused to be executed, countersigned and delivered to or upon
the order of the Company, in exchange for the Mortgage Loans, the
Certificates in authorized denominations evidencing the entire
ownership of the Trust Fund.

           Section 2.05. Designations under the REMIC Provisions.
(a) The Company hereby designates the Classes of Certificates
identified in Section 5.01(b), other than the Residual
Certificates, as "regular interests," and the Class R Certificate
as the single class of "residual interest," in the REMIC
established hereunder for purposes of the REMIC Provisions.

           (b) The Closing Date will be the "Startup Day" for the
REMIC established hereunder for purposes of the REMIC Provisions.

           (c) The "tax matters person" with respect to the REMIC
established hereunder for purposes of the REMIC Provisions shall
be (i) the Company, if the Company is the owner of a Class R
Certificate, or (ii) in any other case, the beneficial owner of
the Class R Certificate having the largest Percentage Interest of
such Class; provided, however, that such largest beneficial owner
and, to the extent relevant, each other holder of a Class R
Certificate, by its acceptance thereof irrevocably appoints the
Company as its agent and attorney-in-fact to act as "tax matters
person" with respect to the REMIC established hereunder for
purposes of the REMIC Provisions.

           (d) The "latest possible maturity date" of the regular
interests in the REMIC established hereunder is the Latest
Possible Maturity Date for purposes of section 860G(a)(1) of the
Code.

           (e) In no event shall the assets described in clause
(x) of the definition of the term Trust Fund constitute a part of
the REMIC established hereunder.

           (f) In the event that the Servicing Fee exceeds the
amount reasonable for such services (within the meaning of
Treasury Regulation 1.860D-1(b)(1)(ii)), the portion or portions
of such fee that can be measured as a fixed number of basis
points on some or all of the Mortgage Loans and can be treated as
one or more stripped coupons within the meaning of Treasury
Regulation 1.860D-1(b)(2)(iii) shall be treated as such stripped
coupons and shall not be treated as a REMIC asset.


                                53
<PAGE>


                            ARTICLE III

                   ADMINISTRATION AND SERVICING
                         OF MORTGAGE LOANS

           Section 3.01. Company to Act as Servicer. (a) It is
intended that the REMIC established hereunder shall constitute,
and that the affairs of the REMIC shall be conducted so as to
qualify the Trust Fund (other than any collateral fund
established under the agreement referred to in Section 3.08(e)),
as a "real estate mortgage investment conduit" as defined in and
in accordance with the REMIC Provisions. In furtherance of such
intention, the Company covenants and agrees that it shall act as
agent (and the Company is hereby appointed to act as agent) on
behalf of the Trust Fund and the Holders of the Residual
Certificates and that in such capacity it shall:

           (i) prepare and file, or cause to be prepared and
      filed, in a timely manner, a U.S. Real Estate Mortgage
      Investment Conduit Income Tax Return (Form 1066) and
      prepare and file or cause to be prepared and filed with the
      Internal Revenue Service and applicable state or local tax
      authorities income tax or information returns for each
      taxable year with respect to the REMIC established
      hereunder, using the calendar year as the taxable year and
      the accrual method of accounting, containing such
      information and at the times and in the manner as may be
      required by the Code or state or local tax laws,
      regulations, or rules, and shall furnish or cause to be
      furnished to Certificateholders the schedules, statements
      or information at such times and in such manner as may be
      required thereby;

          (ii) within thirty days of the Closing Date, shall
      furnish or cause to be furnished to the Internal Revenue
      Service, on Form 8811 or as otherwise may be required by
      the Code, the name, title, address, and telephone number of
      the person that the holders of the Certificates may contact
      for tax information relating thereto (and the Company shall
      act as the representative of the REMIC established
      hereunder for this purpose), together with such additional
      information as may be required by such Form, and shall
      update such information at the time or times and in the
      manner required by the Code;

         (iii) make or cause to be made an election, on behalf of
      the REMIC established hereunder, to be treated as a REMIC,
      and make the appropriate designations, if applicable, in
      accordance with Section 2.05 hereof on the federal tax
      return of the Trust Fund for its first taxable year (and,
      if necessary, under applicable state law);


                                54
<PAGE>


          (iv) prepare and forward, or cause to be prepared and
      forwarded, to the Certificateholders and to the Internal
      Revenue Service and, if necessary, state tax authorities,
      all information returns or reports, or furnish or cause to
      be furnished by telephone, mail, publication or other
      appropriate method such information, as and when required
      to be provided to them in accordance with the REMIC
      Provisions, including without limitation, the calculation
      of any original issue discount using the Prepayment
      Assumption Multiple;

           (v) provide information necessary for the computation
      of tax imposed on the transfer of a Residual Certificate to
      a Disqualified Organization, or an agent (including a
      broker, nominee or other middleman) of a Disqualified
      Organization, or a pass-through entity in which a
      Disqualified Organization is the record holder of an
      interest (the reasonable cost of computing and furnishing
      such information may be charged to the Person liable for
      such tax);

          (vi) use its best reasonable efforts to conduct the
      affairs of the REMIC established hereunder at all times
      that any Certificates are outstanding so as to maintain the
      status thereof as a REMIC under the REMIC Provisions;

         (vii) not knowingly or intentionally take any action or
      omit to take any action that would cause the termination of
      the REMIC status of the REMIC or that would subject the
      Trust Fund to tax, except for taxes for which the Company
      is required to indemnify the REMIC pursuant to Section
      3.01(c);

        (viii) exercise reasonable care not to allow the creation
      of any "interests" in the REMIC within the meaning of
      section 860D(a)(2) of the Code other than the interests
      represented by the Classes of Certificates identified in
      Section 5.01(b);

          (ix) exercise reasonable care not to allow the
      occurrence of any "prohibited transactions" within the
      meaning of section 860F of the Code, unless the Company
      shall have provided an Opinion of Counsel to the Trustee
      that such occurrence would not (a) result in a taxable
      gain, (b) otherwise subject the Trust Fund to tax, or (c)
      cause the REMIC established hereunder to fail to qualify as
      a REMIC;

           (x) exercise reasonable care not to allow the Trust
      Fund to receive income from the performance of services or
      from assets not permitted under the REMIC Provisions to be
      held by a REMIC;


                                55
<PAGE>


          (xi) pay the amount of any federal or state tax,
      including prohibited transaction taxes, taxes on certain
      contributions to the REMIC after the Startup Day, and taxes
      on net income from foreclosure property, imposed on the
      Trust Fund when and as the same shall be due and payable
      (but such obligation shall not prevent the Company or any
      other appropriate Person from contesting any such tax in
      appropriate proceedings and shall not prevent the Company
      from withholding payment of such tax, if permitted by law,
      pending the outcome of such proceedings);

         (xii) ensure that federal, state or local income tax or
      information returns shall be signed by the Trustee or such
      other person as may be required to sign such returns by the
      Code or state or local laws, regulations or rules; and

        (xiii) maintain such records relating to the REMIC
      established hereunder, including but not limited to the
      income, expenses, individual Mortgage Loans (including
      Mortgaged Property), other assets and liabilities thereof,
      and the fair market value and adjusted basis of the
      property of each determined at such intervals as may be
      required by the Code, as may be necessary to prepare the
      foregoing returns, schedules, statements or information.

           The Company shall be entitled to be reimbursed
pursuant to Section 3.04 for any federal income taxes paid by it
pursuant to clause (xi) of the preceding sentence, except to the
extent that such taxes are imposed as a result of the bad faith,
misfeasance or negligence of the Company in the performance of
its obligations hereunder. The Company shall not be entitled to
be reimbursed for any taxes paid pursuant to the indemnification
provisions of Section 3.01(c) (except as provided therein). With
respect to any reimbursement of prohibited transaction taxes, the
Company shall inform the Trustee of the circumstances under which
such taxes were incurred.

           (b) The Company shall service and administer the
Mortgage Loans and shall have full power and authority, acting
alone or through one or more Primary Servicers, to do any and all
things in connection with such servicing and administration which
it may deem necessary or desirable. Without limiting the
generality of the foregoing, the Company shall continue, and is
hereby authorized and empowered by the Trustee, to execute and
deliver, or file, as appropriate, on behalf of itself, the
Certificateholders and the Trustee or any of them, any and all
continuation statements, termination statements, instruments of
satisfaction or cancellation, or of partial or full release or
discharge and all other comparable instruments, with respect to
the Mortgage Loans and with respect to the properties subject to
the Mortgages. Without limitation of the foregoing, if the
Company in its individual capacity agrees to refinance any


                                56
<PAGE>


Mortgage Loan upon the request of the related Mortgagor, the
Company, as servicer hereunder, may execute an instrument of
assignment in customary form to the Company in its individual
capacity. In connection with any such refinancing, the Trustee
shall, upon certification of a Servicing Officer to the effect
that an amount equal to the principal balance of the related
Mortgage Loan together with accrued and unpaid interest thereon
at the applicable Remittance Rate to the date of such
certification has been credited to the Mortgage Loan Payment
Record, release the related Mortgage File to the Company
whereupon the Company may cancel the related Mortgage Note. Upon
request by the Company after the execution and delivery of this
Agreement, the Trustee shall furnish the Company with any powers
of attorney and other documents necessary or appropriate to
enable the Company to carry out its servicing and administrative
duties hereunder. Except as otherwise provided herein, the
Company shall maintain servicing standards substantially
equivalent to those required for approval by FNMA or FHLMC. The
Company shall not agree to any modification of the material terms
of any Mortgage Loan except as provided in the second sentence of
Section 3.02(a) and in Section 3.07. The Company shall not
release any portion of any Mortgaged Property from the lien of
the related Mortgage unless the related Mortgage Loan would be a
"qualified mortgage" within the meaning of the REMIC Provisions
following such release.

           (c)  [Intentionally Omitted.]

           (d) The relationship of the Company (and of any
successor to the Company as servicer under this Agreement) to the
Trustee under this Agreement is intended by the parties to be
that of an independent contractor and not that of a joint
venturer, partner or agent.

           (e) All costs incurred by the Company in effecting the
timely payment of taxes and assessments on the properties subject
to the Mortgage Loans shall not, for the purpose of calculating
monthly distributions to Certificateholders, be added to the
amount owing under the related Mortgage Loans, notwithstanding
that the terms of such Mortgage Loans so permit, and such costs
shall be recoverable by the Company to the extent permitted by
Section 3.04. The Company shall collect such amounts from the
Mortgagor and shall credit the Mortgage Loan Payment Record
accordingly.

           (f) If the Company enters into a servicing agreement
with any servicer (a "Primary Servicer") pursuant to which such
Primary Servicer shall directly service certain Mortgage Loans
and the Company shall perform master servicing with respect
thereto, the Company shall not be released from its obligations
to the Trustee and Certificateholders with respect to the
servicing and administration of the Mortgage Loans in accordance


                                57
<PAGE>


with the provisions of Article III hereof and such obligations
shall not be diminished by virtue of any such servicing agreement
or arrangement and the Company shall be obligated to the same
extent and under the same terms and conditions as if the Company
alone were servicing and administering the Mortgage Loans. Any
amounts received by a Primary Servicer in respect of a Mortgage
Loan shall be deemed to have been received by the Company whether
or not actually received by it. Any servicing agreement that may
be entered into and any transactions or services relating to the
Mortgage Loans involving a Primary Servicer in its capacity as
such shall be deemed to be between the Company and the Primary
Servicer alone, and the Trustee and the Certificateholders shall
have no claims, obligations, duties or liabilities with respect
thereto. Notwithstanding the foregoing, in the event the Company
has been removed as the servicer hereunder pursuant to Section
6.04 or Section 7.01, the Trustee or any successor servicer
appointed pursuant to Section 7.02 shall succeed to all of the
Company's rights and interests (but not to any obligations or
liabilities of the Company arising prior to the date of
succession) under any servicing agreement with any Primary
Servicer in respect of the Mortgage Loans, subject to the
limitation on the Trustee's responsibilities under Section 7.02.

           (g) In no event shall any collateral fund established
under the agreement referred to in Section 3.08(e) constitute an
asset of any REMIC established hereunder.

           Section 3.02. Collection of Certain Mortgage Loan
Payments; Mortgage Loan Payment Record; Certificate Account. (a)
The Company shall make reasonable efforts to collect all payments
called for under the terms and provisions of the Mortgage Loans,
and shall, to the extent such procedures shall be consistent with
this Agreement, follow such collection procedures as it follows
with respect to mortgage loans comparable to the Mortgage Loans
in its servicing portfolio. Consistent with the foregoing, the
Company may in its discretion (i) waive any late payment charge
or any assumption fees or other fees which may be collected in
the ordinary course of servicing such Mortgage Loan and (ii) if a
default on the Mortgage Loan has occurred or is reasonably
foreseeable, arrange at any time prior to foreclosure with a
Mortgagor a schedule for the payment of due and unpaid principal
and interest for a period extending not more than two years after
the date that such schedule is arranged. Any arrangement of the
sort described in clause (ii) above shall not affect the amount
or timing of the Company's obligation to make Monthly Advances
with respect to any Mortgage Loan which Monthly Advances shall be
made pursuant to the original amortization schedule applicable to
such Mortgage Loan.

           (b) The Company shall establish and maintain a
Mortgage Loan Payment Record in which the following payments on
and collections in respect of each Mortgage Loan shall as


                                58
<PAGE>


promptly as practicable be credited by the Company for the
account of the Holders of the Certificates:

           (i) All payments on account of principal, including
      Principal Prepayments (other than (A) payments of principal
      due and payable on the Mortgage Loans on or before, and all
      Principal Prepayments received before, the Cut-off Date,
      (B) in the case of a substitute Mortgage Loan, payments of
      principal due and payable on such Mortgage Loan on or
      before the Determination Date in the month of substitution,
      and all Principal Prepayments received before the first day
      of the month of substitution, and (C) in the case of a
      replaced Mortgage Loan, payments of principal due and
      payable on such Mortgage Loan after the Determination Date
      in the month of substitution, and all Principal Prepayments
      received in the month of substitution);

          (ii) All payments (other than (A) those due and payable
      on or before the Cut-off Date, (B) in the case of a
      substitute Mortgage Loan, those due and payable on such
      Mortgage Loan on or before the Determination Date in the
      month of substitution, and (C) in the case of a replaced
      Mortgage Loan, those due and payable on such Mortgage Loan
      after the Determination Date in the month of substitution)
      on account of interest at the applicable Remittance Rate on
      the Mortgage Loan received from the related Mortgagor,
      including any Buydown Funds applied with respect to
      interest at the applicable Remittance Rate on any Buydown
      Mortgage Loan;

         (iii) All Liquidation Proceeds received by the Company
      with respect to such Mortgage Loan and the Purchase Price
      for any Mortgage Loan purchased by the Company pursuant to
      Sections 2.02, 2.03 and 3.16 (including any amounts
      received in respect of a substitution of a Mortgage Loan);

          (iv) All Insurance Proceeds (including, for this
      purpose, any amounts required to be credited by the Company
      pursuant to the last sentence of Section 3.06) received by
      the Company for the benefit of the Trust Fund, other than
      proceeds to be applied to the restoration or repair of the
      property subject to the related Mortgage or released, or to
      be released, to the related Mortgagor in accordance with
      the normal servicing procedures of the Company;

           (v)  All REO Proceeds;

          (vi)  All Unanticipated Recoveries; and

          (vii) All amounts received by the Company with respect
      to any Pledged Asset Mortgage Loan pursuant to the
      liquidation of any Additional Collateral or pursuant to any


                                59
<PAGE>


      recovery under the Surety Bond in accordance with Section
      4.09.

The foregoing requirements respecting credits to the Mortgage
Loan Payment Record are exclusive, it being understood that,
without limiting the generality of the foregoing, the Company
need not enter in the Mortgage Loan Payment Record collections,
Liquidation Proceeds or Insurance Proceeds in respect of Mortgage
Loans which have been previously released from the terms of this
Agreement, amounts representing fees or late charge penalties
payable by Mortgagors, or amounts received by the Company for the
account of Mortgagors for application towards the payment of
taxes, insurance premiums, assessments and similar items.

           (c) Subject to subsection (e) below, until the
Business Day prior to each Distribution Date on which amounts are
required to be transferred to the Certificate Account pursuant to
subsection (d) of this Section 3.02, the Company may retain and
commingle such amounts with its own funds and shall be entitled
to retain for its own account any gain or investment income
thereon, and any such investment income shall not be subject to
any claim of the Trustee or Certificateholders. To the extent
that the Company realizes any net loss on any such investments,
the Company shall deposit in the Certificate Account an amount
equal to such net loss at the time the Company is required to
deposit amounts in the Certificate Account pursuant to subsection
(d) of this section 3.02. Any such deposit shall not increase the
Company's obligation under said subsection (d).

           (d) The Trustee shall establish and maintain with the
Trustee in its corporate trust department a single separate trust
account designated in the name of the Trustee for the benefit of
the Holders of the Certificates issued hereunder (the
"Certificate Account") into which the Company shall transfer, not
later than 11:00 a.m. New York time on the Business Day prior to
each Distribution Date, an amount in next day funds equal to the
sum of Available Funds for such Distribution Date and any
Unanticipated Recoveries received in the calendar month preceding
the month of such Distribution Date. If the Trustee does not
receive such transfer by 2:00 p.m. on such Business Day, it shall
give the Company written notice thereof.

           (e) If the Company or a Responsible Officer of the
Trustee obtains actual notice of or knowledge of the occurrence
of either (x) any Trigger Event or (y) the downgrade by S&P of
General Electric Capital Corporation's short-term senior
unsecured debt rating below A-1+ then, notwithstanding subsection
(c) above, the Company shall promptly establish, and thereafter
maintain, one or more Eligible Accounts in the name of the
Trustee and bearing a designation indicating that amounts therein
are held for the benefit of the Trustee and the
Certificateholders, into which the Company and any Primary


                                60
<PAGE>


Servicer shall deposit within two Business Days after receipt,
all amounts otherwise required to be credited to the Mortgage
Loan Payment Record pursuant to Section 3.02(b); provided,
however, that such action shall not be required if the Company
delivers to the Trustee a letter from each Rating Agency to the
effect that the failure to take such action will not cause such
Rating Agency to withdraw or reduce its then current ratings of
the Certificates. All amounts so deposited shall be held in trust
for the benefit of Certificateholders. Amounts so deposited may
be invested at the written instruction of the Company in
Permitted Investments in the name of the Trustee maturing no
later than the Business Day preceding the Distribution Date
following the date of such investment; provided, however, that
any such Permitted Investment which is an obligation of State
Street Bank and Trust Company, in its individual capacity and not
in its capacity as Trustee, may mature on such Distribution Date;
and, provided further, that no such Permitted Investment shall be
sold before the maturity thereof if the sale thereof would result
in the realization of gain prior to maturity unless the Company
has obtained an Opinion of Counsel that such sale or disposition
will not cause the Trust Fund to be subject to the tax on
prohibited transactions under section 860F of the Code, or
otherwise subject the Trust Fund to tax or cause the REMIC
established hereunder to fail to qualify as a REMIC. The Trustee
shall maintain physical possession of all Permitted Investments,
other than Permitted Investments maintained in book-entry form.
The Company, as servicer, shall be entitled to retain for its own
account any gain or other income from Permitted Investments, and
neither the Trustee nor Certificateholders shall have any right
or claim with respect to such income. The Company shall deposit
an amount equal to any loss realized on any Permitted Investment
as soon as any such loss is realized. If the provisions in this
subsection (e) become operable, references in this Agreement to
the Mortgage Loan Payment Record and credits and debits to such
Record shall be deemed to refer to Eligible Accounts and
transfers to and withdrawals from such Eligible Accounts. Any
action which may be necessary to establish the terms of an
account pursuant to this Section 3.02(e) may be taken by an
amendment or supplement to this Agreement or pursuant to a
written order of the Company, which amendment, supplement or
order shall not require the consent of Certificateholders,
provided that the Company has delivered to the Trustee a letter
from each Rating Agency to the effect that such amendment,
supplement or order will not cause such Rating Agency to withdraw
or reduce its then current ratings of the Certificates.

           Section 3.03. Collection of Taxes, Assessments and
Other Items. Other than with respect to any Cooperative Loan, the
Company shall establish and maintain with one or more depository
institutions one or more accounts into which it shall deposit all
collections of taxes, assessments, private mortgage


                                61
<PAGE>


or hazard insurance premiums or comparable items for the account
of the Mortgagors. As servicer, the Company shall effect the
timely payment of all such items for the account of Mortgagors.
Withdrawals from such account or accounts may be made only to
effect payment of taxes, assessments, private mortgage or
standard hazard insurance premiums or comparable items, to
reimburse the Company out of related collections for any payments
made regarding taxes and assessments or for any payments made
pursuant to Section 3.05 regarding premiums on Primary Insurance
Policies and Section 3.06 regarding premiums on standard hazard
insurance policies, to refund to any Mortgagors any sums
determined to be overages, or to pay interest owed to Mortgagors
to the extent required by law.

           Section 3.04. Permitted Debits to the Mortgage Loan
Payment Record. The Company (or any successor servicer pursuant
to Section 7.02) may, from time to time, make debits to the
Mortgage Loan Payment Record for the following purposes:

           (i) To reimburse the Company or the applicable Primary
      Servicer for Liquidation Expenses theretofore incurred in
      respect of any Mortgage Loan in an amount not to exceed the
      amount of the related Liquidation Proceeds credited to the
      Mortgage Loan Payment Record pursuant to Section
      3.02(b)(iii); provided that the Company or the applicable
      Primary Servicer shall not be entitled to reimbursement for
      Liquidation Expenses incurred after the initiation of
      foreclosure proceedings in respect of any Defaulted
      Mortgage Loan that is repurchased pursuant to Section 3.16;

          (ii) To reimburse the Company or the applicable Primary
      Servicer for Insured Expenses and amounts expended by it
      pursuant to Section 3.08 in good faith in connection with
      the restoration of property damaged by an Uninsured Cause,
      in an amount not to exceed the amount of the related
      Insurance Proceeds and Liquidation Proceeds (net of any
      debits pursuant to clause (i) above) and amounts
      representing proceeds of other insurance policies covering
      the property subject to the related Mortgage credited to
      the Mortgage Loan Payment Record pursuant to Section
      3.02(b) (iii) and (iv);

         (iii) To reimburse the Company to the extent permitted
      by Sections 3.01(a) and 6.04;

          (iv) To pay to the Company amounts received in respect
      of any Defective Mortgage Loan or Defaulted Mortgage Loan
      purchased by the Company to the extent that the
      distribution of any such amounts on the Distribution Date
      upon which the proceeds of such purchase are distributed
      would make the total amount distributed in respect of any
      such Mortgage Loan on such Distribution Date greater than
      the Purchase


                                62
<PAGE>


      Price therefor, net of any unreimbursed Monthly Advances
      made by the Company;

           (v) To reimburse the Company (or the Trustee, as
      applicable) for Monthly Advances theretofore made in
      respect of any Mortgage Loan to the extent of late
      payments, REO Proceeds, Insurance Proceeds and Liquidation
      Proceeds in respect of such Mortgage Loan;

          (vi) To reimburse the Company from any Mortgagor
      payment of interest or other recovery with respect to a
      particular Mortgage Loan, to the extent not previously
      retained by the Company, for unpaid Servicing Fees with
      respect to such Mortgage Loan, subject to Section 3.08(d);

         (vii) To reimburse the Company (or the Trustee, as
      applicable) for any Nonrecoverable Advance (which right of
      reimbursement of the Trustee pursuant to this clause shall
      be prior to such right of the Company);

        (viii) To make transfers of funds to the Certificate
      Account pursuant to Section 3.02(d); and

          (ix) to deduct any amount credited to the Mortgage Loan
      Payment Record in error.

           The Company shall keep and maintain separate
accounting records, on a Mortgage Loan by Mortgage Loan basis,
for the purpose of accounting for debits to the Mortgage Loan
Payment Record pursuant to clauses (i), (ii), (iv), (v) and (vi)
of this Section 3.04; provided, however, that it is understood
and agreed that the records of such accounting need not be
retained by the Company for a period longer than the five most
recent fiscal years.

           Section 3.05. Maintenance of the Primary Insurance
Policies. (a) The Company shall not take any action which would
result in non-coverage under any applicable Primary Insurance
Policy of any loss which, but for the actions of the Company,
would have been covered thereunder. To the extent coverage is
available, the Company shall keep or cause to be kept in full
force and effect each such Primary Insurance Policy until the
principal balance of the related Mortgage Note is 80% or less of
the greater of (i) the related Original Value and (ii) the then
current value of the property underlying the related Mortgage
Note as evidenced by an appraisal thereof satisfactory to the
Company; provided that no such Primary Insurance Policy need be
kept in effect if doing so would violate applicable law. The
Company shall not cancel or refuse to renew any such Primary
Insurance Policy applicable to a Mortgage Loan that is in effect
at the Closing Date and is required to be kept in force hereunder
unless the replacement Primary Insurance Policy for such canceled


                                63
<PAGE>


or non-renewed policy is maintained with an insurer whose
claims-paying ability is acceptable to each Rating Agency for
mortgage pass-through certificates having ratings equal to or
better than the ratings then assigned to the Certificates by such
Rating Agency. The Company agrees to effect the timely payment of
the premium on each Primary Insurance Policy, and such costs not
otherwise recoverable shall be recoverable by the Company from
related Insurance Proceeds and Liquidation Proceeds pursuant to
Section 3.04.

           (b) In connection with its activities as administrator
and servicer of the Mortgage Loans, the Company agrees to
present, on behalf of itself, the Trustee and the
Certificateholders, claims to the insurer under each Primary
Insurance Policy and, in this regard, to take such reasonable
action as shall be necessary to permit recovery under any Primary
Insurance Policy respecting a related defaulted Mortgage Loan. To
the extent provided in Section 3.02(b), any amounts collected by
the Company under any Primary Insurance Policy in respect of the
Mortgage Loans (including, without limitation, a Mortgage Loan
purchased by a related insurer) shall be credited to the Mortgage
Loan Payment Record.

           Section 3.06. Maintenance of Hazard Insurance. The
Company shall cause to be maintained for each Mortgage Loan,
other than a Cooperative Loan, hazard insurance with a standard
mortgagee clause and with extended coverage in an amount which is
at least equal to the maximum insurable value of the improvements
securing such Mortgage Loan from time to time or the principal
balance owing on such Mortgage Loan from time to time, whichever
is less. The Company shall also maintain on property (other than
Cooperative Apartments) acquired upon foreclosure, or by deed in
lieu of foreclosure, hazard insurance with extended coverage in
an amount which is at least equal to the lesser of (i) the
maximum insurable value from time to time of the improvements
which are a part of such property or (ii) the unpaid principal
balance of such Mortgage Loan at the time of such foreclosure or
deed in lieu of foreclosure plus accrued interest and the
good-faith estimate of the Company of related Liquidation
Expenses to be incurred in connection therewith. To the extent
provided in Section 3.02(b)(iv), amounts collected by the Company
under any such policies in respect of the Mortgage Loans shall be
credited to the Mortgage Loan Payment Record. Such costs shall be
recoverable by the Company pursuant to Sections 3.03 and 3.04. In
cases in which property securing any Mortgage Loan other than a
Cooperative Loan is located in a federally designated flood area,
the hazard insurance to be maintained for such Mortgage Loan
shall include flood insurance. All such flood insurance shall be
in such amounts as are required under applicable guidelines of
FNMA. The Company shall be under no obligation to require that
any Mortgagor maintain earthquake or other additional insurance
and shall be under no obligation itself to


                                64
<PAGE>


maintain any such additional insurance on property acquired in
respect of a Mortgage Loan, other than pursuant to such
applicable laws and regulations as shall at any time be in force
and as shall require such additional insurance. If the Company
shall obtain and maintain a blanket policy insuring against
hazard losses on all of the Mortgage Loans (whether or not
including Cooperative Loans), it shall conclusively be deemed to
have satisfied its obligations as set forth in the first sentence
of this Section 3.06, it being understood and agreed that such
policy may contain a deductible clause, in which case the Company
shall, in the event that there shall not have been maintained on
the related Mortgaged Property a policy complying with the first
sentence of this Section 3.06, and there shall have been a loss
which would have been covered by such policy, credit to the
Mortgage Loan Payment Record the amount not otherwise payable
under the blanket policy because of such deductible clause.

           Section 3.07. Assumption and Modification Agreements.
(a) In any case in which property subject to a Mortgage has been
or is about to be conveyed by the Mortgagor, the Company shall
exercise its right to accelerate the maturity of such Mortgage
Loan under any "due-on-sale" clause applicable thereto, unless in
the reasonable discretion of the Company, such exercise would
adversely affect or jeopardize coverage under the related Primary
Insurance Policy, if any; provided, however, that if the Company
is prevented, as provided in Section 3.07(b), from enforcing any
such clause, the Company is authorized to make or enter into an
assumption and modification agreement from or with the Person to
whom such property has been or is about to be conveyed, pursuant
to which such Person becomes liable under the Mortgage Note and
the Mortgagor remains liable thereon. In connection with any such
assumption and modification agreement, the Company shall apply
its then current underwriting standards to such Person. The
Company shall not make or enter into any such assumption and
modification agreement, however, unless (to the extent
practicable in the circumstances) it shall have received
confirmation of the continued effectiveness of any applicable
Primary Insurance Policy and hazard insurance policy. The Company
shall notify the Trustee that any assumption and modification
agreement has been completed by forwarding to the Trustee the
original copy thereof, which copy shall be added by the Trustee
to the related Mortgage File and shall, for all purposes, be
considered a part of such Mortgage File to the same extent as all
other documents and instruments constituting a part thereof. In
connection with any such agreement, the Mortgage Rate, mortgage
term and any other material term of such Mortgage Loan shall not
be changed. Any fee collected by the Company for entering into
any such agreement will be retained by the Company as additional
servicing compensation.

           (b) Notwithstanding Section 3.07(a) or any other
provision of this Agreement, the Company shall not be deemed to


                                65
<PAGE>


be in default, breach or any other violation of its obligations
hereunder by reason of any assumption of a Mortgage Loan, or
transfer of the property subject to a Mortgage without the
assumption thereof, by operation of law or any assumption or
transfer which the Company reasonably believes it may be
restricted by law from preventing, for any reason whatsoever.

           Section 3.08. Realization Upon Defaulted Mortgage
Loans. (a) The Company shall foreclose upon or otherwise
comparably convert the ownership of properties securing such of
the Mortgage Loans as come into and continue in default and as to
which no satisfactory arrangements can be made for collection of
delinquent payments pursuant to Section 3.02. In connection with
such foreclosure or other conversion the Company shall,
consistent with Section 3.05, follow such practices and
procedures as it shall deem necessary or advisable and as shall
be normal and usual in its general mortgage servicing activities.
The foregoing is subject to the proviso that the Company shall
not be required to expend its own funds in connection with any
foreclosure or towards the restoration of any property unless it
shall determine (i) that such restoration or foreclosure will
increase the proceeds of liquidation of the Mortgage Loan to
Certificateholders after reimbursement to itself for such
expenses and (ii) that such expenses will be recoverable to it
either through Liquidation Proceeds or Insurance Proceeds.
Notwithstanding the foregoing, the Company shall not be entitled
to recover legal expenses incurred in connection with foreclosure
proceedings where the Mortgage Loan is reinstated and such
foreclosure proceedings are terminated prior to completion, other
than sums received from the Mortgagor for such expenses.

           Notwithstanding anything to the contrary contained
herein, the Company shall be under no obligation to foreclose
upon or otherwise convert the ownership of any Mortgaged Property
which it believes may be contaminated with or affected by
hazardous or toxic wastes, materials or substances. The Company
may, but shall not be obligated to, make such determination on
the basis of a Phase I environmental assessment with respect to
the related Mortgaged Property. Neither the Trustee nor the
Company shall be liable to the Trust Fund or the
Certificateholders if, based on the Company's belief that such
contamination or effect exists, the Company does not foreclose
upon or otherwise convert the ownership of a Mortgaged Property.
In addition, neither the Trustee nor the Company shall be liable
to the Trust Fund or the Certificateholders if, based on the
Company's belief that no such contamination or effect exists, the
Company forecloses upon a Mortgaged Property and the Trustee or
its nominee on behalf of the Trust Fund takes title to such
Mortgaged Property, and thereafter such Mortgaged Property is
determined to be so contaminated or affected.


                                66
<PAGE>


           (b) In the event that title to any Mortgaged Property
is acquired in foreclosure or by deed in lieu of foreclosure, the
deed or certificate of sale shall be issued to the Trustee, or to
its nominee on behalf of the Trust Fund. Notwithstanding any such
acquisition of title and cancellation of the related Mortgage
Loan, such Mortgage Loan shall (except for purposes of Section
9.01) be considered to be an Outstanding Mortgage Loan until such
time as the Mortgaged Property shall be sold and such Mortgage
Loan becomes a Liquidated Mortgage Loan. Consistent with the
foregoing, for purposes of all calculations hereunder so long as
such Mortgage Loan shall be considered to be an Outstanding
Mortgage Loan, it shall be assumed that the related Mortgage Note
and its amortization schedule in effect on and after such
acquisition of title (after giving effect to any previous
Principal Prepayments and Deficient Valuations incurred
subsequent to the related Bankruptcy Coverage Termination Date
and before any adjustment thereto by reason of any bankruptcy
(other than as aforesaid) or any similar proceeding or any
moratorium or similar waiver or grace period) remain in effect
(notwithstanding that the indebtedness evidenced by such Mortgage
Note shall have been discharged), subject to adjustment to
reflect the application of REO Proceeds received in any month.
REO Proceeds received in any month shall be applied to the
payment of the installments of principal due and interest accrued
on the related REO Mortgage Loan in accordance with the terms of
such Mortgage Note. REO Proceeds received in any month in excess
of the Amortization Payment for such month due on an REO Mortgage
Loan shall be treated as a Principal Prepayment received in
respect of such Mortgage Loan.

           (c) In the event that the Trust Fund acquires any
Mortgaged Property as aforesaid or otherwise in connection with a
default or imminent default on a Mortgage Loan, the Company shall
dispose of such Mortgaged Property prior to the close of the
third calendar year after the year of its acquisition by the
Trust Fund unless (a) the Trustee shall have been supplied with
an Opinion of Counsel to the effect that the holding by the Trust
Fund of such Mortgaged Property subsequent to such period (and
specifying the period beyond such period for which the Mortgaged
Property may be held) will not result in the imposition of taxes
on "prohibited transactions" of the Trust Fund as defined in
section 860F of the Code, or cause the REMIC established
hereunder to fail to qualify as a REMIC at any time that any
Certificates are outstanding, in which case the Trust Fund may
continue to hold such Mortgaged Property (subject to any
conditions contained in such Opinion of Counsel), or (b) the
Trustee (at the Company's expense) or the Company shall have
applied for, not later than 61 days prior to the expiration of
such period, an extension of such period in the manner
contemplated by section 856(e)(3) of the Code, in which case such
period shall be extended by the time period permitted by section
856(e)(3) of the Code. Notwithstanding any other provision of


                                67
<PAGE>


this Agreement, no Mortgaged Property acquired by the Trust Fund
shall be rented (or allowed to continue to be rented) or
otherwise used for the production of income by or on behalf of
the Trust Fund or sold in such a manner or pursuant to any terms
that would (i) cause such Mortgaged Property to fail to qualify
at any time as "foreclosure property" within the meaning of
section 860G(a)(8) of the Code, (ii) subject the Trust Fund to
the imposition of any federal or state income taxes on "net
income from foreclosure property" with respect to such Mortgaged
Property within the meaning of section 860G(c) of the Code, or
(iii) cause the sale of such Mortgaged Property to result in the
receipt by the Trust Fund of any income from non-permitted assets
as described in section 860F(a)(2)(B) of the Code, unless the
Company has agreed to indemnify and hold harmless the Trust Fund
with respect to the imposition of any such taxes.

           (d) Any collection of Insurance Proceeds or
Liquidation Proceeds will be applied in the following order of
priority: first, to reimburse the Company for any related
unreimbursed Liquidation Expenses and to reimburse the Company or
the Trustee, as applicable, for any related unreimbursed Monthly
Advances; second, to accrued and unpaid interest on the Mortgage
Loan at the Mortgage Rate from the date to which interest was
last paid or advanced to the Due Date prior to the Distribution
Date on which such amounts are to be distributed; and third, as a
recovery of principal of the Mortgage Loan. If the amount so
allocated to interest is less than the full amount of accrued and
unpaid interest due on such Mortgage Loan, the amount of such
recovery will be allocated among the Base Servicing Fee at the
Base Servicing Fee Rate, the Supplemental Servicing Fee at the
Supplemental Servicing Fee Rate and interest at the Remittance
Rate in proportion to the amount of such accrued interest which
would have been allocated to each such category in the absence of
any shortfall. The resulting Interest Loss shall be allocated
among each such category in the same proportion as described in
the preceding sentence. The portion so allocated to interest at
the Remittance Rate shall be allocated to the Certificates for
purposes of making the allocation specified in the definition of
Certificate Interest Loss.

           (e) Notwithstanding anything to the contrary contained
herein, the Company shall have the right to enter into an
agreement substantially in the form of Exhibit K hereto with any
Person that is the Holder of 100% of the Class B5 Certificates
(provided that such form may be revised to delete the option on
the part of such Person to purchase a defaulted Mortgage Loan as
set forth in Section 2.02(f) thereof). Prior to entering into any
such agreement with any Person, the Company shall obtain a
certification from such Person to the effect that (i) such Person
is not an "affiliate" (within the meaning of the Prohibited
Transaction Exemption) of the Trustee and (ii) such Person will
not purchase any Certificates if such purchase would cause such


                                68
<PAGE>


Person to hold more than a ten percent interest in the Mortgage
Pool. It is understood that the right of the Company to be
reimbursed for Monthly Advances and Nonrecoverable Advances under
this Agreement shall not be affected in any way by the provisions
of any such agreement. The Trustee hereby agrees to perform such
obligations as may be expressly required of it pursuant to the
provisions of such agreement and to promptly notify each party to
such agreement if a Responsible Officer of the Trustee (with
direct responsibility for administration of this Agreement)
becomes aware of any discussions, plans or events that might lead
to the Trustee's becoming an "affiliate" (within the meaning of
the Prohibited Transaction Exemption) of any Person with which
the Company has entered into such agreement, provided that the
contents of any such notification shall be kept confidential by
the parties to such agreement. The Company agrees to promptly
notify the Trustee upon entering into any such agreement. In
addition, the Company shall provide the Trustee with such
information as may be necessary for the Trustee to perform its
obligations thereunder, including written instructions, clearly
identifying the source, amount and application of funds to be
deposited or withdrawn from the Collateral Fund (as defined in
such agreement). The Trustee shall provide the Company with such
information concerning credits and debits to the Collateral Fund
on account of income, gains and losses realized from Collateral
Fund Permitted Investments (as defined in such agreement), and
costs associated with the purchase and sale thereof, as the
Company may request in order to prepare the instructions
described in the preceding sentence.

           In addition, subject to the provisions of the
preceding paragraph, the Company shall have the right to enter
into an agreement substantially in the form of Exhibit K hereto
with the Person that is the Holder of 100% of the Class B4
Certificates, provided that (i) such Person is also the Holder of
100% of the Class B5 Certificates, (ii) such Person shall have no
rights under such agreement until the date on which the Class
Certificate Principal Balance of the Class B5 Certificates has
been reduced to zero, and (iii) any rights of such Person under
such agreement shall terminate in the event that such Person
transfers, directly or indirectly, the Class B4 Certificates to
any other Person.

           Section 3.09. Trustee to Cooperate; Release of
Mortgage Files. Upon the payment in full of any Mortgage Loan,
the Company will immediately notify the Trustee by a
certification (which certification shall include a statement to
the effect that all amounts received in connection with such
payment which are required to be credited to the Mortgage Loan
Payment Record pursuant to Section 3.02 have been so credited) of
a Servicing Officer and shall request delivery to it of the
Mortgage File. If a Buydown Mortgage Loan is the subject of a
Principal Prepayment in full during the related Buydown Period,


                                69
<PAGE>


the related Buydown Funds will be applied or returned to the
Person entitled thereto in accordance with the terms of such
Buydown Mortgage Loan. Upon receipt of such certification and
request in form satisfactory to the Trustee, the Trustee shall
promptly, but in any event within five Business Days, release the
related Mortgage File to the Company; provided, that the Trustee
shall not be responsible for any delay in the release of a
Mortgage File resulting from acts beyond its control, including
without limitation, acts of God, strikes, lockouts, riots, acts
of war or terrorism, epidemics, nationalization, governmental
regulations imposed after the fact, fire, communication line
failures, computer viruses, power failures, earthquakes or other
disasters. Upon any such payment in full, the Company is
authorized to execute, pursuant to the authorization contained in
Section 3.01, an instrument of satisfaction regarding such
Mortgage, which instrument of satisfaction shall be recorded by
the Company if required by applicable law and be delivered to the
Person entitled thereto, it being understood and agreed that no
expenses incurred in connection with such instrument of
satisfaction shall be reimbursed from amounts at the time
credited to the Mortgage Loan Payment Record. From time to time
and as appropriate for the servicing or foreclosure of any
Mortgage Loan (including, without limitation, collection under
any Primary Insurance Policy), the Trustee shall, upon request of
the Company and delivery to the Trustee of a receipt signed by a
Servicing Officer, release the related Mortgage File to the
Company and shall execute such documents as shall be necessary to
the prosecution of any such proceedings. Such receipt shall
obligate the Company to return the Mortgage File to the Trustee
when the need therefor by the Company no longer exists unless the
Mortgage Loan shall be liquidated, in which case, upon receipt of
a certificate of a Servicing Officer similar to that hereinabove
specified, the receipt shall be released by the Trustee to the
Company.

           Section 3.10. Servicing Compensation; Payment of
Certain Expenses by the Company. (a) As compensation for its
activities and obligations hereunder, the Company shall be
entitled to withhold and pay to itself out of each payment
received by it on account of interest on each Mortgage Loan
(including the portion of any Buydown Funds applied to the
related Buydown Mortgage Loan for the applicable period) an
amount equal to the Servicing Fee. The aggregate of the Servicing
Fees payable to the Company on any Distribution Date shall be
reduced by the amount of any Compensating Interest Payment for
such Distribution Date. Additional servicing compensation in the
form of Prepayment Interest Excess, assumption fees, modification
fees, late payment charges, interest income or gain with respect
to amounts deposited in the Certificate Account and invested by
the Company or otherwise shall be retained by the Company,
subject to Section 3.10(b), if applicable. The Company shall be
required to pay all expenses


                                70
<PAGE>


incurred by it in connection with its activities hereunder
(including payment of Trustee fees and all other fees and
expenses not expressly stated hereunder to be for the account of
the Certificateholders) and shall not be entitled to
reimbursement therefor except as provided in Sections 3.01, 3.03,
3.04 and 3.08.

           (b) The Company may, as a condition to granting any
request by a Mortgagor for any consent, modification, waiver or
amendment or any other matter or thing, the granting of which is
in the Company's discretion pursuant to the terms of the
instruments evidencing or securing the related Mortgage Loan and
is permitted by other sections of this Agreement, require (to the
extent permitted by applicable law) that such Mortgagor pay to it
a reasonable or customary fee in accordance with the schedule set
forth as Exhibit H (which may be amended from time to time by
provision of a revised schedule of such fees to the Trustee,
whereupon such revised schedule shall be deemed to be Exhibit H
hereunder) for the additional services performed in connection
with such request, together with any related costs and expenses
incurred by it. Such fees shall be additional servicing
compensation to the Company.

           Section 3.11. Reports to the Trustee; Certificate
Account Statements. Not later than 15 days after each
Distribution Date, the Company shall forward to the Trustee a
statement, certified by a Servicing Officer, setting forth the
status of the Mortgage Loan Payment Record as of the close of
business on such Distribution Date and showing, for the period
covered by such statement, the aggregate of credits to the
Mortgage Loan Payment Record for each category of credit
specified in Section 3.02 and each category of debit specified in
Section 3.04.

           Section 3.12. Annual Statement as to Compliance. The
Company will deliver to the Trustee, on or before March 31 of
each year, beginning with March 31, 1999, an Officer's
Certificate stating that (a) a review of the activities of the
Company during the preceding calendar year and of its performance
under this Agreement has been made under such Officer's
supervision and (b) to the best of such Officer's knowledge,
based on such review, the Company has fulfilled all its material
obligations under this Agreement throughout such year, or, if
there has been a default in the fulfillment of any such
obligation, specifying each such default known to such Officer
and the nature and status thereof.

           Section 3.13.  Annual Independent Public Accountants'
Servicing Report.  On or before March 31 of each year, beginning
with March 31, 1999, the Company shall:


                                71
<PAGE>


           (a) furnish to a firm of independent public
      accountants (which may also render other services to the
      Company) a statement substantially to the effect that the
      Company has complied in all material respects with the
      minimum servicing standards set forth in the Uniform Single
      Attestation Program for Mortgage Bankers (the "Minimum
      Servicing Standards") with respect to the mortgage loans in
      the Company's servicing portfolio (which may exclude home
      equity loans) or, if there has been material noncompliance
      with such servicing standards, containing a description of
      such noncompliance; and

           (b) at its expense cause such firm of independent
      public accountants to furnish a report to the Trustee
      stating its opinion as to the Company's assertion contained
      in the statement delivered pursuant to Section 3.13(a),
      which opinion shall be based on an examination conducted by
      such firm in accordance with the standards established by
      the American Institute of Certified Public Accountants,
      including examining, on a test basis, evidence about the
      Company's compliance with the Minimum Servicing Standards.
      Such opinion shall be to the effect that the Company has
      complied in all material respects with the Minimum
      Servicing Standards with respect to the mortgage loan
      portfolio described in the Company's statement delivered
      pursuant to Section 3.13(a) hereof or if there has been
      material noncompliance with the Minimum Servicing
      Standards, shall contain a description of such
      noncompliance in accordance with applicable accounting
      standards. In rendering such report, such firm may rely, as
      to matters relating to direct servicing of Mortgage Loans
      by any primary servicer, upon comparable reports of
      independent public accountants with respect to such primary
      servicer.

           Section 3.14. Access to Certain Documentation and
Information Regarding the Mortgage Loans. To the extent permitted
by applicable law, the Company shall provide to the Trustee,
Certificateholders which are regulated insurance entities and the
applicable insurance regulatory agencies thereof,
Certificateholders which are federally insured savings and loan
associations, the Office of Thrift Supervision, the FDIC and the
supervisory agents and examiners thereof access to the
documentation regarding the Mortgage Loans required by applicable
regulations of the Office of Thrift Supervision or of such
insurance regulatory agencies, as the case may be, such access
being afforded without charge but only upon reasonable request
and during normal business hours at the offices of the Company.
Nothing in this Section 3.14 shall derogate from the obligation
of the Company to observe any applicable law prohibiting
disclosure of information regarding the Mortgagors and the
failure of the Company to provide access as provided in this


                                72
<PAGE>


Section 3.14 as a result of such obligation shall not constitute
a breach of this Section 3.14.

           Section 3.15. Maintenance of Certain Servicing
Policies. The Company shall during the term of its service as
servicer maintain in force (i) a policy or policies of insurance
covering errors and omissions in the performance of its
obligations as servicer hereunder and (ii) a fidelity bond in
respect of its officers, employees or agents. Each such policy or
policies and bond shall, together, comply with the requirements
from time to time of FNMA for persons performing servicing for
mortgage loans purchased by such association.

           Section 3.16. Optional Purchase of Defaulted Mortgage
Loans. The Company shall have the right, but not the obligation,
to purchase any Defaulted Mortgage Loan for a price equal to the
Purchase Price therefor. Any such purchase shall be accomplished
as provided in Section 4.04(a) hereof.


                            ARTICLE IV

                      PAYMENTS AND STATEMENTS

           Section 4.01. Distributions. (a) On each Distribution
Date, the Trustee shall withdraw the Available Funds from the
Certificate Account and shall make distributions to Holders of
the Certificates as of the preceding Record Date in the following
order of priority, to the extent of the remaining Available
Funds:

           (i) to each Class of Senior Certificates (other than
      any Class of Principal Only Certificates) the Accrued
      Certificate Interest thereon for such Distribution Date;
      provided that any shortfall in available amounts shall be
      allocated among such Classes in proportion to the amount of
      Accrued Certificate Interest that would otherwise be
      distributable thereon;

          (ii) to each Class of Senior Certificates (other than
      any Class of Principal Only Certificates) any related
      Unpaid Class Interest Shortfall for such Distribution Date;
      provided that any shortfall in available amounts shall be
      allocated among such Classes in proportion to the Unpaid
      Class Interest Shortfall for each such Class on such
      Distribution Date;

         (iii) to the Classes of Senior Certificates, in
      reduction of the Class Certificate Principal Balances
      thereof, concurrently, as follows:


                                73
<PAGE>


                (A) to the Senior Certificates (other than the
           Class PO Certificates), the Senior Optimal Principal
           Amount for such Distribution Date, in the following
           order of priority:

                     (i) to the Class R Certificates, until the
                Class Certificate Principal Balance thereof has
                been reduced to zero; and

                    (ii) to the Class A Certificates, until the
                Class Certificate Principal Balance thereof has
                been reduced to zero; and

                (B) to the Class PO Certificates, the PO
           Principal Distribution Amount for such Distribution
           Date, until the Class Certificate Principal Balance
           thereof has been reduced to zero; and

          (iv) to the Class PO Certificates, any Class PO
      Deferred Amount for such Distribution Date, up to an amount
      not to exceed the Junior Optimal Principal Amount for such
      Distribution Date, until the Class Certificate Principal
      Balance of such Class has been reduced to zero; provided,
      that any such amounts distributed to the Class PO
      Certificates pursuant to this clause (iv) shall not reduce
      the Class Certificate Principal Balance thereof;

           (v)  to the Class M Certificates, the Accrued
      Certificate Interest thereon for such Distribution Date;

          (vi)  to the Class M Certificates, any Unpaid Class
      Interest Shortfall therefor on such Distribution Date;

         (vii) to the Class M Certificates, in reduction of the
      Class Certificate Principal Balance thereof, such Class's
      Allocable Share of the Junior Optimal Principal Amount on
      such Distribution Date;

        (viii) to the Class B1 Certificates, the Accrued
      Certificate Interest thereon for such Distribution Date;

          (ix) to the Class B1 Certificates, any Unpaid Class
      Interest Shortfall therefor on such Distribution Date;

           (x) to the Class B1 Certificates, in reduction of the
      Class Certificate Principal Balance thereof, such Class's
      Allocable Share of the Junior Optimal Principal Amount on
      such Distribution Date;

          (xi) to the Class B2 Certificates, the Accrued
      Certificate Interest thereon for such Distribution Date;


                                74
<PAGE>


         (xii) to the Class B2 Certificates, any Unpaid Class
      Interest Shortfall therefor on such Distribution Date;

        (xiii) to the Class B2 Certificates, in reduction of the
      Class Certificate Principal Balance thereof, such Class's
      Allocable Share of the Junior Optimal Principal Amount on
      such Distribution Date;

         (xiv) to the Class B3 Certificates, the Accrued
      Certificate Interest thereon for such Distribution Date;

          (xv) to the Class B3 Certificates, any Unpaid Class
      Interest Shortfall therefor on such Distribution Date;

         (xvi) to the Class B3 Certificates, in reduction of the
      Class Certificate Principal Balance thereof, such Class's
      Allocable Share of the Junior Optimal Principal Amount on
      such Distribution Date;

        (xvii) to the Class B4 Certificates, the Accrued
      Certificate Interest thereon for such Distribution Date;

       (xviii) to the Class B4 Certificates, any Unpaid Class
      Interest Shortfall therefor on such Distribution Date;

         (xix) to the Class B4 Certificates, in reduction of the
      Class Certificate Principal Balance thereof, such Class's
      Allocable Share of the Junior Optimal Principal Amount on
      such Distribution Date;

          (xx) to the Class B5 Certificates, the Accrued
      Certificate Interest thereon for such Distribution Date;

         (xxi) to the Class B5 Certificates, any Unpaid Class
      Interest Shortfall therefor on such Distribution Date; and

        (xxii) to the Class B5 Certificates, in reduction of the
      Class Certificate Principal Balance thereof, such Class's
      Allocable Share of the Junior Optimal Principal Amount on
      such Distribution Date.

Notwithstanding the foregoing, amounts otherwise distributable
pursuant to clauses (vii), (x), (xiii), (xvi), (xix) and (xxii)
on any Distribution Date shall be reduced, in inverse order of
priority, by any amount distributed pursuant to clause (iv) on
such date, such that such amount distributed pursuant to clause
(iv) on such date shall be applied first to reduce the amount
distributable pursuant to clause (xxii), and then, to the extent
of any excess, applied second, to reduce the amount distributable
pursuant to clause (xix), third, to reduce the amount
distributable pursuant to clause (xvi), fourth, to reduce the
amount distributable pursuant to clause (xiii), fifth, to reduce


                                75
<PAGE>


the amount distributable pursuant to clause (x) and sixth, to
reduce the amount distributable pursuant to clause (vii).

           (b) On each Distribution Date, the Trustee shall
distribute to the holder of the Class R Certificate any remaining
Available Funds for such Distribution Date after application of
all amounts described in clause (a) of this Section 4.01,
together with any Unanticipated Recoveries received by the
Company in the calendar month preceding the month of such
Distribution Date and not distributed on such Distribution Date
to the holders of outstanding Certificates of any other Class
pursuant to Section 4.01(e). Any distributions pursuant to this
clause (b) shall not reduce the Class Certificate Principal
Balance of the Class R Certificate.

           (c) If on any Distribution Date the Class Certificate
Principal Balances of the Junior Certificates have each been
reduced to zero, the amount distributable to the Senior
Certificates other than the Class PO Certificates pursuant to
Section 4.01(a)(iii) for such Distribution Date and each
succeeding Distribution Date shall be allocated among such
Classes of Senior Certificates, pro rata, on the basis of their
respective Class Certificate Principal Balances immediately prior
to such Distribution Date, regardless of the priorities and
amounts set forth in Section 4.01(a)(iii).

           (d) If on any Distribution Date (i) the Class
Certificate Principal Balance of the Class M Certificates or any
Class of Class B Certificates for which the related Prepayment
Distribution Trigger was satisfied on such Distribution Date is
reduced to zero and (ii) amounts distributable pursuant to
clauses (ii), (iv) and (v) of the Junior Optimal Principal Amount
remain undistributed on such Distribution Date after all amounts
otherwise distributable on such date pursuant to clauses (iv)
through (xxii) of Section 4.01(a) have been distributed, such
amounts shall be distributed on such Distribution Date to the
remaining Classes of Junior Certificates in order of priority,
such that no such distribution shall be made to any Class of
Junior Certificates while a prior such Class is outstanding.

           (e) In the event that in any calendar month the
Company recovers an amount (an "Unanticipated Recovery") in
respect of principal of a Mortgage Loan which had previously been
allocated as a Realized Loss to any Class of Certificates
pursuant to Section 4.03, on the Distribution Date in the next
succeeding calendar month the Trustee shall withdraw from the
Certificate Account and distribute to the holders of each
outstanding Class to which such Realized Loss had previously been
allocated its share (determined as described in the succeeding
paragraph) of such Unanticipated Recovery in an amount not to
exceed the amount of such Realized Loss previously allocated to
such Class. When the Class Certificate Principal Balance of a


                                76
<PAGE>


Class of Certificates has been reduced to zero, the holders of
such Class shall not be entitled to any share of an Unanticipated
Recovery, and such Unanticipated Recovery shall be allocated
among all outstanding Classes of Certificates entitled thereto in
accordance with the preceding sentence, subject to the remainder
of this subsection (e). In the event that (i) any Unanticipated
Recovery remains undistributed in accordance with the preceding
sentence or (ii) the amount of an Unanticipated Recovery exceeds
the amount of the Realized Loss previously allocated to any
outstanding Classes with respect to the related Mortgage Loan, on
the applicable Distribution Date the Trustee shall distribute to
the holders of all outstanding Classes of the related
Certificates to which Realized Losses had previously been
allocated and not reimbursed their pro rata share (determined as
described below) of such excess in an amount not to exceed the
aggregate amount of any Realized Loss previously allocated to
such Class with respect to any other Mortgage Loan that has not
been recovered in accordance with Section 4.01(e). Any
distributions made pursuant to this Section 4.01(e) shall not
reduce the Class Certificate Principal Balance of the related
Certificate.

           For purposes of the preceding paragraph, the share of
an Unanticipated Recovery allocable to any Class of Certificates
with respect to a Mortgage Loan shall be (i) with respect to the
Class PO Certificates, based on the applicable PO Percentage of
the principal portion of the Realized Loss previously allocated
thereto with respect to such Mortgage Loan (or all Mortgage Loans
for purposes of the next to last sentence of the preceding
paragraph), and (ii) with respect to any other Class of
Certificates, based on its pro rata share (in proportion to the
Class Certificate Principal Balances thereof with respect to such
Distribution Date) of the applicable Non-PO Percentage of the
principal portion of any such Realized Loss previously allocated
with respect to such Mortgage Loan (or Loans); provided, however,
that (i) the share of an Unanticipated Recovery allocable to a
Class PO Certificate with respect to any Mortgage Loan (or Loans)
shall be reduced by the aggregate amount previously distributed
to such Class on account of the applicable Class PO Deferred
Amount in respect of such Mortgage Loan (or Loans) and (ii) the
amount by which the distributions to the Class PO Certificates
have been so reduced shall be distributed to the Classes of
Certificates described in clause (ii) of the preceding paragraph
in the same proportion as described in such clause (ii). For
purposes of the preceding sentence, any Class PO Deferred Amount
distributed to a Class PO Certificate on previous Distribution
Dates shall be deemed to have been allocated in respect of the
Mortgage Loans as to which the applicable PO Percentage of the
principal portion of Realized Losses has previously been
allocated to such Class on a pro rata basis (based on the amount
of Realized Losses so allocated).


                                77
<PAGE>


           Section 4.02. Method of Distribution. (a) All
distributions with respect to each Class of Certificates on each
Distribution Date shall be made pro rata among the outstanding
Certificates of such Class, based on the Percentage Interest in
such Class represented by each Certificate. Payments to the
Certificateholders on each Distribution Date will be made by the
Trustee to the Certificateholders of record on the related Record
Date (other than as provided in Section 9.01 respecting the final
distribution) by check or money order mailed to a
Certificateholder at the address appearing in the Certificate
Register, or upon written request by such Certificateholder to
the Trustee made not later than the applicable Record Date, by
wire transfer to a U.S. depository institution acceptable to the
Trustee, or by such other means of payment as such
Certificateholder and the Trustee shall agree.

           (b) Each distribution with respect to a Book-Entry
Certificate shall be paid to the Depository, which shall credit
the amount of such distribution to the accounts of its Depository
Participants in accordance with its normal procedures. Each
Depository Participant shall be responsible for disbursing such
distribution to the Certificate Owners that it represents and to
each Financial Intermediary for which it acts as agent. Each
Financial Intermediary shall be responsible for disbursing funds
to the Certificate Owners that it represents. All such credits
and disbursements with respect to a Book-Entry Certificate are to
be made by the Depository and the Depository Participants in
accordance with the provisions of the applicable Certificates.
Neither the Trustee nor the Company shall have any responsibility
therefor except as otherwise provided by applicable law.

           (c) The Trustee shall withhold or cause to be withheld
such amounts as it reasonably determines are required by the Code
(giving full effect to any exemptions from withholding and
related certifications required to be furnished by
Certificateholders or Certificate Owners and any reductions to
withholding by virtue of any bilateral tax treaties and any
applicable certification required to be furnished by
Certificateholders or Certificate Owners with respect thereto)
from distributions to be made to Non-U.S. Persons. If the Trustee
reasonably determines that a more accurate determination of the
amount required to be withheld for a distribution can be made
within a reasonable period after the scheduled date for such
distribution, it may hold such distribution in trust for a holder
of a Residual Certificate until such determination can be made.
For the purposes of this paragraph, a "Non-U.S. Person" is (i) an
individual other than a citizen or resident of the United States,
(ii) a partnership, corporation or entity treated as a
partnership or corporation for U.S. federal income tax purposes
not formed under the laws of the United States, any state thereof
or the District of Columbia (unless, in the case of a
partnership, Treasury regulations provide otherwise), (iii) any


                                78
<PAGE>


estate, the income of which is not subject to U.S. federal income
taxation, regardless of source, and (iv) any trust, other than a
trust that a court within the United States is able to exercise
primary supervision over the administration of the trust and one
or more U.S. Persons have the authority to control all
substantial decisions of the trust.

           Section 4.03. Allocation of Losses. (a) On or prior to
each Determination Date, the Company shall determine the amount
of any Realized Loss in respect of each Mortgage Loan that
occurred during the immediately preceding calendar month.

           (b) With respect to any Distribution Date, the
principal portion of each Realized Loss (other than any Excess
Loss) shall be allocated as follows:

           (i) the applicable PO Percentage of the principal
      portion of any such Realized Loss shall be allocated to the
      Class PO Certificates until the Class Certificate Principal
      Balance thereof has been reduced to zero; and

          (ii) the applicable Non-PO Percentage of the principal
      portion of any such Realized Loss shall be allocated in the
      following order of priority:

                first, to the Class B5 Certificates until the
           Class Certificate Principal Balance thereof has been
           reduced to zero;

                second, to the Class B4 Certificates until the
           Class Certificate Principal Balance thereof has been
           reduced to zero;

                third, to the Class B3 Certificates until the
           Class Certificate Principal Balance thereof has been
           reduced to zero;

                fourth, to the Class B2 Certificates until the
           Class Certificate Principal Balance thereof has been
           reduced to zero;

                fifth, to the Class B1 Certificates until the
           Class Certificate Principal Balance thereof has been
           reduced to zero;

                sixth, to the Class M Certificates until the Class
           Certificate Principal Balance thereof has been reduced
           to zero; and

                seventh, to the Classes of Senior Certificates
           other than the Class PO Certificates, pro rata, in
           accordance with their Class Certificate Principal


                                79
<PAGE>


           Balances; provided, that any such loss allocated to
           any Class of Accrual Certificates (and any Accrual
           Component) shall be allocated (subject to Section
           4.03(d)) on the basis of the lesser of (x) the Class
           Certificate Principal Balance (or Component Principal
           Balance) thereof immediately prior to the applicable
           Distribution Date and (y) the Class Certificate
           Principal Balance (or Component Principal Balance)
           thereof on the Closing Date (as reduced by any
           Realized Losses previously allocated thereto).

           (c) With respect to any Distribution Date, the
principal portion of any Excess Loss (other than Excess
Bankruptcy Losses attributable to Debt Service Reductions) shall
be allocated as follows: (1) the PO Percentage of any such loss
shall be allocated to the Class PO Certificates, and (2) the Non-
PO Percentage of any such loss shall be allocated to each Class
of Certificates other than the Class PO Certificates, pro rata,
based on the respective Class Certificate Principal Balances
thereof; provided, that any such loss allocated to any Class of
Accrual Certificates (and any Accrual Component) shall be
allocated (subject to Section 4.03(d)) on the basis of the lesser
of (x) the Class Certificate Principal Balance (or Component
Principal Balance) thereof immediately prior to the applicable
Distribution Date and (y) the Class Certificate Principal Balance
(or Component Principal Balance) thereof on the Closing Date (as
reduced by any Realized Losses previously allocated thereto).

           (d) Any Realized Losses allocated to a Class of
Certificates pursuant to Section 4.03(b) or (c) shall be
allocated among the Certificates of such Class in proportion to
their respective Certificate Principal Balances. In addition, any
Realized Losses allocated to any Class of Component Certificates
on a Distribution Date shall be allocated in reduction of the
Component Principal Balances of the related Components (other
than any Notional Component) in proportion to their respective
Component Principal Balances immediately prior to such
Distribution Date. Any allocation of Realized Losses pursuant to
this paragraph (d) shall be accomplished by reducing the
Certificate Principal Balance (or, in the case of any Component,
the Component Principal Balance) of the related Certificates (or
Components) on the related Distribution Date in accordance with
Section 4.03(e).

           (e) Realized Losses allocated in accordance with this
Section 4.03 shall be allocated on the Distribution Date in the
month following the month in which such loss was incurred and, in
the case of the principal portion thereof, after giving effect to
distributions made on such Distribution Date, except that the
aggregate amount of Realized Losses to be allocated to the Class
PO Certificates on such Distribution Date will be taken into


                                80
<PAGE>


account in determining distributions in respect of any Class PO
Deferred Amount for such date.

           (f) On each Distribution Date, the Company shall
determine the Subordinate Certificate Writedown Amount, if any.
Any such Subordinate Certificate Writedown Amount shall effect a
corresponding reduction in the Certificate Principal Balance of
the Subordinate Certificates, which reduction shall occur on such
Distribution Date after giving effect to distributions made on
such Distribution Date.

           (g) Notwithstanding the foregoing, no such allocation
of any Realized Loss shall be made on a Distribution Date to a
Class of Certificates to the extent that such allocation would
result in the reduction of the aggregate Certificate Principal
Balances of all the Certificates as of such Distribution Date,
after giving effect to all distributions and prior allocations of
Realized Losses on such date, to an amount less than the
aggregate Scheduled Principal Balance of the Mortgage Loans as of
the first day of the month of such Distribution Date, less any
Deficient Valuations occurring on or prior to the Bankruptcy
Coverage Termination Date (such limitation, the "Loss Allocation
Limitation").

           Section 4.04. Monthly Advances; Purchases of Defaulted
Mortgage Loans. (a) The Company shall be required to make Monthly
Advances in the manner and to the extent provided herein. Prior
to the close of business on each Determination Date, the Company
shall determine (i) the amount of the Monthly Advance which it is
required to make on the related Distribution Date and (ii)
whether it has elected to purchase any Defaulted Mortgage Loan or
Loans on such Distribution Date. If the Company so elects to
purchase any Defaulted Mortgage Loans (or is required to purchase
any Mortgage Loan pursuant to Section 2.02 or 2.03(a)), no
Monthly Advance shall be required with respect thereto for the
month in which such purchase occurs. The Company shall include
information as to each of such determinations in the Servicer's
Certificate furnished by it to the Trustee in accordance with
Section 4.06 and shall be obligated to transfer to the
Certificate Account pursuant to Section 3.02(d) on or before
11:00 a.m. New York time on the Business Day next preceding the
following Distribution Date in next-day funds the respective
amounts applicable to such determinations appearing in such
Servicer's Certificate. Upon receipt by the Trustee of written
notification signed by a Servicing Officer of any such deposit
relating to the purchase by the Company of such a Mortgage Loan,
the Trustee shall release to the Company the related Mortgage
File and shall execute and deliver such instruments of transfer
or assignment, in each case without recourse, as shall be
necessary to vest in the Company any Mortgage Loan released
pursuant hereto.


                                81
<PAGE>


           (b) In the event that the Company transfers or expects
to transfer less than the Available Funds required to be
deposited by it pursuant to Section 3.02(d), the Company shall so
notify the Trustee no later than 9:00 a.m. on the Business Day
preceding the related Distribution Date, and the amount so
transferred, if any, shall be deemed to have been transferred
first pursuant to clause (i) of the definition of Available
Funds, second pursuant to clause (iii) of the definition of
Available Funds, and third pursuant to clause (ii) of the
definition of Available Funds. Such notice shall specify each
Mortgage Loan delinquent as of the preceding Determination Date.
In such event, the Trustee shall make any Monthly Advance
required to be made hereunder, in the manner and to the extent
required; provided, the Trustee shall not be so obligated if
prohibited by applicable law.

           (c) In the event that the Company is succeeded
hereunder as servicer, the obligation to make Monthly Advances in
the manner and to the extent required by Section 4.04(a) shall be
assumed by the successor servicer (subject to Section 7.02).

           Section 4.05. Statements to Certificateholders. Each
month, at least two Business Days prior to each Distribution
Date, the Company shall deliver to the Trustee for mailing to
each Certificateholder, and the Trustee shall mail to each
Certificateholder on such Distribution Date, a statement (each, a
"Distribution Date Statement") substantially in the form of
Exhibit J hereto, setting forth:

           (i) The amount of such distribution to the
      Certificateholders of each Class (and in respect of any
      Component), other than any Notional Certificates (and any
      Notional Component), allocable to principal, separately
      identifying the aggregate amount of any Principal
      Prepayments included therein (including, for this purpose,
      the Scheduled Principal Balances of all Defaulted Mortgage
      Loans and Defective Mortgage Loans purchased pursuant to
      Section 2.02, 2.03(b) or 3.16, respectively, and any
      amounts deposited pursuant to Section 2.03(b) in connection
      with the substitution of any Mortgage Loans pursuant to
      Section 2.02 or 2.03(a), the proceeds of which purchases or
      substitutions are being distributed on such Distribution
      Date);

          (ii) The amount of such distribution to the
      Certificateholders of each Class (other than any Class of
      Principal Only Certificates) allocable to interest,
      including any Accrual Amount added to the Class Certificate
      Principal Balance or Component Principal Balance of any
      Class of Accrual Certificates or any Accrual Components;

         (iii) The amount of servicing compensation paid to the
      Company during the month preceding the month of
      distribution


                                82
<PAGE>


      in respect of the Mortgage Loans and such other customary
      information as the Company deems necessary or desirable to
      enable Certificateholders to prepare their tax returns;

          (iv) The Pool Scheduled Principal Balance and the
      aggregate number of the Mortgage Loans on the preceding Due
      Date after giving effect to all distributions allocable to
      principal made on such Distribution Date;

           (v) The Class Certificate Principal Balance (or
      Notional Principal Balance) of each Class, the Component
      Principal Balance of each Component and the Certificate
      Principal Balance (or Notional Principal Balance) of a
      Single Certificate of each Class after giving effect to (i)
      all distributions allocable to principal (or reductions in
      the Notional Principal Balance, in the case of the Notional
      Certificates, or the addition of any Accrual Amount, in the
      case of any Class of Accrual Certificates) made on such
      Distribution Date and (ii) the allocation of any Realized
      Losses and any Subordinate Certificate Writedown Amount for
      such Distribution Date;

          (vi) The Pay-out Rate applicable to each Class of
      Certificates;

         (vii) The book value and unpaid principal balance of any
      real estate acquired on behalf of Certificateholders
      through foreclosure, or grant of a deed in lieu of
      foreclosure or otherwise, of any REO Mortgage Loan, and the
      number of the related Mortgage Loans;

        (viii) The aggregate Scheduled Principal Balances and
      number of Mortgage Loans which, as of the close of business
      on the last day of the month preceding the related
      Distribution Date, were (a) delinquent as to a total of (x)
      30-59 days, (y) 60-89 days and (z) 90 days or more, and (b)
      in foreclosure;

          (ix) The Scheduled Principal Balance of any Mortgage
      Loan replaced pursuant to Section 2.03(b);

           (x) The Certificate Interest Rates of any LIBOR
      Certificates and any COFI Certificates applicable to the
      Interest Accrual Period relating to such Distribution Date
      and such Class;

          (xi)  The Senior Percentage and Junior Percentage for
      such Distribution Date;

         (xii)  The Senior Prepayment Percentage and the Junior
      Prepayment Percentage for such Distribution Date; and


                                83
<PAGE>


        (xiii) The amount of such distribution to the
      Certificateholders of each Class allocable to Unanticipated
      Recoveries.

           In the case of information furnished pursuant to
clauses (i) through (iii) above, the amounts shall be expressed
as a dollar amount per Single Certificate.

           In connection with any proposed transfer of a
Certificate that is purported to be made in reliance on Rule 144A
under the Securities Act, the Company shall be responsible for
furnishing such information as may be required thereunder to a
proposed transferee. In furtherance of the Company's obligations
hereunder, the Company hereby instructs the Trustee, at the
Company's expense and on its behalf, and the Trustee agrees, to
promptly make available to the proposed transferee, upon request
of the holder, (i) all statements furnished to Certificateholders
pursuant to this Section 4.05(a) on previous Distribution Dates,
(ii) all certificates furnished to the Trustee pursuant to
Section 4.06 in prior months, (iii) Officer's Certificates
furnished to the Trustee pursuant to Section 3.12 for the two
years preceding such request, (iv) reports of independent
accountants furnished to the Trustee pursuant to Section 3.13 for
the two years preceding such request, (v) a copy of the Private
Placement Memorandum relating to such Certificate, together with
any amendments or supplements thereto issued by the Company
(which copy shall be furnished to the Trustee by the Company),
and (vi) the Company's Current Report on Form 8-K, dated the
Closing Date, relating to the Mortgage Loans; provided, however,
that the Trustee shall in no event be required to make available
such statements or certificates pursuant to clauses (i) and (ii)
above relating to Distribution Dates occurring more than
twenty-four months preceding the month in which such request was
received; provided, further, however, that notwithstanding the
Trustee's agreement as aforesaid to provide such materials to a
proposed transferee, the Trustee does not assume, and shall not
thereby be deemed to have assumed, any responsibility for
compliance by the Company with Rule 144A (subject to the
Trustee's agreement set forth in the second sentence of this
paragraph) and shall be entitled to include a notice with such
statements or certificates to the effect that such materials have
not been prepared or assembled by the Trustee and that the
Trustee assumes no responsibility for the adequacy, sufficiency
or contents thereof. In connection with any such proposed
transfer, the Company shall make available to the proposed
holder, at the request of the related transferor, such additional
information, if any, as may be required to be delivered pursuant
to Rule 144A(d)(4).

           Section 4.06.  Servicer's Certificate.  Each month, not
later than the second Business Day next preceding each


                                84
<PAGE>


Distribution Date, the Company shall deliver to the Trustee a
completed Servicer's Certificate.

           Section 4.07. Reports of Foreclosures and Abandonments
of Mortgaged Property. The Trustee (or the Company on behalf of
the Trustee) shall, in each year beginning after 1998, make the
reports of foreclosures and abandonments of any Mortgaged
Property as required by section 6050J of the Code. In order to
facilitate this reporting process, the Company, on or before
January 15th of each year, shall provide to the Trustee reports
relating to each instance occurring during the previous calendar
year in which the Company (i) on behalf of the Trustee acquires
an interest in a Mortgaged Property through foreclosure or other
comparable conversion in full or partial satisfaction of a
Mortgage Loan, or (ii) knows or has reason to know that a
Mortgaged Property has been abandoned. Reports from the Company
shall be in form and substance sufficient to meet the reporting
requirements imposed by section 6050J of the Code.

           Section 4.08. Reduction of Base Servicing Fees by
Compensating Interest Payments. The aggregate amount of the Base
Servicing Fees subject to retention by the Company as servicer in
respect of any Distribution Date shall be reduced by the amount
of any Compensating Interest Payment for such Distribution Date.

           Section 4.09. Surety Bond. (a) If a Required Surety
Payment is payable pursuant to the Surety Bond with respect to
any Pledged Asset Mortgage Loan, the Company shall so notify the
Trustee as soon as reasonably practicable and shall, on behalf of
the Trustee for the benefit of the Certificateholders, promptly
complete the notice in the form of Attachment 1 to the Surety
Bond and shall promptly submit such notice to the Surety as a
claim for a Required Surety Payment.

           (b) Upon receipt of a Required Surety Payment from the
Surety on behalf of the Certificateholders, the Company shall
promptly credit the Mortgage Loan Payment Record and shall
distribute such Required Surety Payment, or the proceeds thereof,
in accordance with the provisions of Section 4.01.

                             ARTICLE V

                         THE CERTIFICATES

           Section 5.01. The Certificates. (a) The Certificates
shall be substantially in the forms set forth in Exhibit A
hereto, as applicable, and shall, on original issue, be executed
by the Trustee, not in its individual capacity but solely as
Trustee, and countersigned and delivered by the Trustee to or
upon the order of the Company as provided in Article II.


                                85
<PAGE>


           (b) The Certificates shall be issued in an aggregate
Initial Certificate Principal Balance of $173,057,746.05. Such
aggregate original principal balance shall be divided among the
Classes having the designations, Class Certificate Principal
Balances, Certificate Interest Rates and minimum denominations as
follows:

                   Initial
                    Class
                  Certificate     Certificate
                   Principal        Interest            Minimum
Designation         Balance          Rate           Denominations
- -----------       -----------     ------------      -------------

Class A         $168,870,000.00       6.50%        $    25,000
Class PO             292,963.14       0.00             200,000
Class M            1,731,461.00       6.50             100,000
Class B1             432,644.00       6.50             100,000
Class B2             432,644.00       6.50             100,000
Class B3             692,230.00       6.50             250,000
Class B4             346,115.00       6.50             250,000
Class B5             259,588.91       6.50             250,000
Class R                  100.00       6.50                 100


           (c) The Certificates shall be issuable in registered
form only. The Book-Entry Certificates will be evidenced by one
or more certificates, beneficial ownership of which will be held
in the minimum dollar denominations in Certificate Principal
Balance or Notional Principal Balance, as applicable, specified
in Section 5.01(b), and integral multiples of $1,000 in excess
thereof. The Non-Book-Entry Certificates other than the Residual
Certificate shall each be issued in the minimum dollar
denominations in Certificate Principal Balance or Notional
Principal Balance, as applicable, specified in Section 5.01(b),
and integral multiples of $1,000 in excess thereof (and, if
necessary, in the amount of the remaining Class Certificate
Principal Balance or Notional Principal Balance, as applicable,
of each Class, in the case of one Certificate of such Class). The
Residual Certificate shall be issued as a single certificate
evidencing the entire Class Certificate Principal Balance of such
Class and having a Percentage Interest of 100%. If necessary, one
Certificate of each Class of Book-Entry Certificates may evidence
an additional amount equal to the remainder of the Class
Certificate Principal Balance (or Notional Principal Balance) of
such Class.

           (d) The Certificates shall be executed by manual or
facsimile signature on behalf of the Trustee by an authorized
officer under its seal, which may be in facsimile form and be
imprinted or otherwise reproduced thereon. Certificates bearing
the manual or facsimile signatures of individuals who were, at
the time when such signatures were affixed, authorized to sign on


                                86
<PAGE>


behalf of the Trustee shall bind the Trustee, notwithstanding
that such individuals or any of them have ceased to be so
authorized prior to the authentication and delivery of such
Certificates or did not hold such offices at the date of such
Certificate. No Certificate shall be entitled to any benefit
under this Agreement, or be valid for any purpose, unless such
Certificate shall have been manually countersigned by the Trustee
substantially in the forms set forth in Exhibit A hereto, and
such countersignature upon any Certificate shall be conclusive
evidence, and the only evidence, that such Certificate has been
duly executed and delivered hereunder. All Certificates issued on
the Closing Date shall be dated the Closing Date; all
Certificates issued thereafter shall be dated the date of their
countersignature.

           Section 5.02. Registration of Transfer and Exchange of
Certificates. (a) The Trustee shall cause to be kept at an office
or agency in the city in which the Corporate Trust Office of the
Trustee is located or in the City of New York, New York a
Certificate Register in which, subject to such reasonable
regulations as it may prescribe, the Trustee shall provide for
the registration of Certificates and of transfers and exchanges
of Certificates as herein provided. The Trustee shall initially
serve as Certificate Registrar for the purpose of registering
Certificates and transfers and exchanges of Certificates as
herein provided.

           Subject to Sections 5.02(b) and 5.02(c), upon
surrender for registration of transfer of any Certificate at the
Corporate Trust Office, the Trustee shall execute, authenticate
and deliver, in the name of the designated transferee or
transferees, one or more new Certificates of the same Class in
authorized denominations of a like Percentage Interest.

           At the option of a Certificateholder, Certificates may
be exchanged for other Certificates of authorized denominations
of a like Class and Percentage Interest, upon surrender of the
Certificates to be exchanged at any such office or agency.
Whenever any Certificates are so surrendered for exchange the
Trustee shall execute, countersign and deliver the Certificates
which the Certificateholder making the exchange is entitled to
receive. Every Certificate presented or surrendered for
registration of transfer or exchange shall be accompanied by a
written instrument of transfer in form satisfactory to the
Trustee and the Certificate Registrar duly executed by the Holder
thereof or his attorney duly authorized in writing.

           No service charge shall be made for any registration
of transfer or exchange of Certificates, but the Trustee may
require payment of a sum sufficient to cover any tax or
governmental charge that may be imposed in connection with any
transfer or exchange of Certificates.


                                87
<PAGE>


           All Certificates surrendered for registration of
transfer and exchange shall be canceled and subsequently
destroyed by the Trustee and a certificate of destruction shall
be delivered by the Trustee to the Company.

           (b) No legal or beneficial interest in all or any
portion of the Residual Certificates may be transferred directly
or indirectly to (i) a Disqualified Organization or an agent of a
Disqualified Organization (including a broker, nominee, or
middleman), (ii) an entity that holds REMIC residual securities
as nominee to facilitate the clearance and settlement of such
securities through electronic book-entry changes in accounts of
participating organizations (a "Book-Entry Nominee"), or (iii) an
individual, corporation, partnership or other person unless such
transferee (A) is not a Non-U.S. Person or (B) is a Non-U.S.
Person that holds a Residual Certificate in connection with the
conduct of a trade or business within the United States and has
furnished the transferor and the Trustee with an effective
Internal Revenue Service Form 4224 or (C) is a Non-U.S. Person
that has delivered to both the transferor and the Trustee an
opinion of a nationally recognized tax counsel to the effect that
the transfer of a Residual Certificate to it is in accordance
with the requirements of the Code and the regulations promulgated
thereunder and that such transfer of a Residual Certificate will
not be disregarded for federal income tax purposes (any such
person who is not covered by clause (A), (B) or (C) above being
referred to herein as a "Non-permitted Foreign Holder"), and any
such purported transfer shall be void and have no effect. The
Trustee shall not execute, and shall not authenticate and
deliver, a Residual Certificate in connection with any transfer
thereof unless the transferor shall have provided to the Trustee
an affidavit, substantially in the form attached as Exhibit F
hereto, signed by the transferee, to the effect that the
transferee is not such a Disqualified Organization, an agent
(including a broker, nominee, or middleman) for any entity as to
which the transferee has not received a substantially similar
affidavit, a Book-Entry Nominee or a Non-permitted Foreign
Holder, which affidavit shall contain the consent of the
transferee to any such amendments of this Agreement as may be
required to further effectuate the foregoing restrictions on
transfer of the Residual Certificates to Disqualified
Organizations, Book-Entry Nominees or Non-permitted Foreign
Holders, and an agreement by the Transferee that it will not
transfer a Residual Certificate without providing to the Trustee
an affidavit substantially in the form attached as Exhibit F
hereto and a letter substantially in the form attached as Exhibit
G hereto. Such affidavit shall also contain the statement of the
transferee that (i) it does not have the intention to impede the
assessment or collection of any federal, state or local taxes
legally required to be paid with respect to the Residual
Certificates and (ii) it understands that it may incur tax
liabilities in excess of cash flows generated by a Residual


                                88
<PAGE>


Certificate and that it intends to pay taxes associated with
holding a Residual Certificate as they become due.

           The affidavit described in the preceding paragraph, if
not executed in connection with the initial issuance of the
Residual Certificates, shall be accompanied by a written
statement in the form attached as Exhibit G hereto, signed by the
transferor, to the effect that as of the time of the transfer,
the transferor has (i) no actual knowledge that the transferee is
a Disqualified Organization, Book-Entry Nominee or Non-permitted
Foreign Holder, (ii) no reason to believe that the transferee has
the intention to impede the assessment or collection of any
federal, state or local taxes legally required to be paid with
respect to a Residual Certificate, and (iii) conducted a
reasonable investigation and found that the transferee had
historically paid its debts as they came due and found no
significant evidence to indicate that the transferee will not
continue to pay its debts as they become due. The Residual
Certificates shall bear a legend referring to the foregoing
restrictions contained in this paragraph and the preceding
paragraph.

           Upon notice to the Company that any legal or
beneficial interest in any portion of the Residual Certificates
has been transferred, directly or indirectly, to a Disqualified
Organization or agent thereof (including a broker, nominee, or
middleman) in contravention of the foregoing restrictions, (i)
such transferee shall be deemed to hold the Residual Certificate
in constructive trust for the last transferor who was not a
Disqualified Organization or agent thereof, and such transferor
shall be restored as the owner of such Residual Certificate as
completely as if such transfer had never occurred, provided that
the Company may, but is not required to, recover any
distributions made to such transferee with respect to the
Residual Certificate and return such recovery to the transferor,
and (ii) the Company agrees to furnish to the Internal Revenue
Service and to any transferor of the Residual Certificate or such
agent (within 60 days of the request therefor by the transferor
or agent) such information necessary to the application of
section 860E(e) of the Code as may be required by the Code,
including but not limited to the present value of the total
anticipated excess inclusions with respect to the Residual
Certificate (or portion thereof) for periods after such transfer.
At the election of the Company, the cost to the Company of
computing and furnishing such information may be charged to the
transferor or such agent referred to above; however, the Company
shall in no event be excused from furnishing such information.

           The restrictions on transfers of the Residual
Certificates set forth in the preceding three paragraphs shall
cease to apply to transfers (and the applicable portions of the
legend to the Residual Certificates may be deleted) after
delivery to the Trustee of an Opinion of Counsel to the effect


                                89
<PAGE>


that the elimination of such restrictions will not cause the
REMIC established hereunder to fail to qualify as a REMIC at any
time that the Certificates are outstanding.

           No transfer of a Restricted Certificate shall be made
unless such transfer is made pursuant to an effective
registration statement under the Securities Act of 1933, as
amended (the "Act"), and any applicable state securities laws, in
each case as evidenced by an Officer's Certificate, or is exempt
from the registration requirements of the Act and any applicable
state securities laws. In the event of such registration, any
restrictive legends set forth in the form of the relevant
Restricted Certificate in Exhibit A hereto with respect to the
Act and state securities law restrictions shall be removed by the
Trustee upon request of the Holder thereof and automatically upon
exchange or registration of transfer thereof. As a condition to
any transfer that is to be made in reliance upon an exemption
from the Act and such laws of a (i) Class PO Certificate or (ii)
Restricted Junior Certificate to any person other than a QIB (as
certified by the proposed transferee in the form of assignment
attached to the related Certificate), either (x) the Trustee
shall require the transferee to execute an investment letter in
the form substantially as set forth in Exhibit I hereto or in
such other form as may be acceptable to the Trustee, certifying
as to the facts surrounding such transfer, or (y) in lieu of such
investment letter, the Trustee may accept a written Opinion of
Counsel (in form and substance acceptable to the Trustee) that
such proposed transfer may be made pursuant to an exemption from
the Act. As an additional condition to any transfer of a
Restricted Certificate, either (i) the transferor and the
transferee shall complete the form of assignment attached to the
Certificate proposed to be transferred, or (ii) the Trustee shall
have received the above-referenced Opinion of Counsel. The holder
of any Restricted Certificate desiring to effect the transfer
thereof to a person other than a QIB shall, and hereby agrees to,
comply with any applicable conditions set forth in the preceding
two sentences and indemnify the Trustee and the Company against
any liability that may result if the transfer thereof is not so
exempt or is not made in accordance with such federal and state
laws. Such agreement to so indemnify the Trustee and the Company
shall survive the termination of this Agreement. Notwithstanding
the foregoing, no Opinion of Counsel or investment letter shall
be required upon the original issuance of (i) the Restricted
Junior Certificates to the Initial Purchaser (as defined in the
Private Placement Memorandum) or its nominee and (ii) the Class
PO Certificates to the Company or upon any subsequent transfer of
any Class PO Certificate by the Company, provided that if any
Restricted Junior Certificates are, at the request of the Initial
Purchaser, registered in the name of its nominee, the Initial
Purchaser shall be deemed to acknowledge and agree with the
Company and the Trustee that no transfer of a beneficial interest
in such Certificates will be made without


                                90
<PAGE>


registering such Certificates in the name of the transferee,
which shall be a Person other than such nominee. Any opinion or
letter required pursuant to this paragraph shall not be at the
expense of the Trust Fund or the Trustee.

           (c) (i) No transfer of an ERISA-Restricted Certificate
in the form of a Definitive Certificate shall be made to any
Person unless the Trustee has received (A) a certificate
(substantially in the form of Exhibit E or such other form as is
acceptable to the Company and the Trustee) from such transferee
to the effect that such transferee (i) is not a Plan or a Person
that is using the assets of a Plan to acquire such ERISA-
Restricted Certificate or (ii) is an insurance company investing
assets of its general account and the exemptions provided by
Section III(a) of Department of Labor Prohibited Transaction
Class Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the
"Exemptions") apply to the transferee's acquisition and holding
of any ERISA-Restricted Certificate or (B) an opinion of counsel
satisfactory to the Trustee and the Company to the effect that
the purchase and holding of such a Certificate will not
constitute or result in the assets of the Trust Fund being deemed
to be "plan assets" subject to the prohibited transactions
provisions of ERISA or Section 4975 of the Code and will not
subject the Trustee or the Company to any obligation in addition
to those undertaken in the Agreement; provided, however, that the
Trustee will not require such certificate or opinion in the event
that, as a result of a change of law or otherwise, counsel
satisfactory to the Trustee has rendered an opinion to the effect
that the purchase and holding of an ERISA-Restricted Certificate
by a Plan or a Person that is purchasing or holding such a
Certificate with the assets of a Plan will not constitute or
result in a prohibited transaction under ERISA or Section 4975 of
the Code. The preparation and delivery of the certificate and
opinions referred to above shall not be an expense of the Trust
Fund, the Trustee or the Company. Notwithstanding the foregoing,
no opinion or certificate shall be required for the initial
issuance of the ERISA-Restricted Certificates.

          (ii) No transfer of a Residual Certificate shall be
made to any Person unless the Trustee has received a
certification (substantially in the form of paragraph 4 of
Exhibit F) from such transferee to the effect that, among other
things, such transferee is not a Plan or a Person that is using
the assets of a Plan to acquire any such Certificate. The
preparation and delivery of such certificate shall not be an
expense of the Trust Fund, the Trustee or the Company.

           (d) Subject to Section 8.01(i) hereof, the Trustee may
conclusively rely upon any certificate, affidavit or opinion
delivered pursuant to Section 5.02(b) or (c). Any certificate or
affidavit required to be delivered by a transferee under this
Section 5.02 may be executed and delivered in the name of such


                                91
<PAGE>


transferee by its attorney-in-fact duly authorized in writing in
form and substance satisfactory to the Trustee.

           (e) Except as to any additional Certificate of any
Class of Book-Entry Certificates held in physical certificated
form pursuant to Section 5.02(g) or any Restricted Junior
Certificate of any Class of Book-Entry Certificates that is
transferred to an entity other than a QIB, the Book-Entry
Certificates shall, subject to Section 5.02(f), at all times
remain registered in the name of the Depository or its nominee
and at all times: (i) registration thereof may not be transferred
by the Trustee except to another Depository; (ii) the Depository
shall maintain book-entry records with respect to the Certificate
Owners and with respect to ownership and transfers of such
Certificates; (iii) ownership and transfers of registration of
the Certificates issued in book-entry form on the books of the
Depository shall be governed by applicable rules established by
the Depository and the rights of Certificate Owners with respect
to Book-Entry Certificates shall be governed by applicable law
and agreements between such Certificate Owners and the
Depository, Depository Participants, and indirect participating
firms; (iv) the Depository may collect its usual and customary
fees, charges and expenses from its Depository Participants; (v)
the Trustee shall deal with the Depository, Depository
Participants and indirect participating firms as authorized
representatives of the Certificate Owners of the Certificates
issued in book-entry form for all purposes including the making
of payments due on the Book-Entry Certificates and exercising the
rights of Holders under this Agreement, and requests and
directions for and votes of such representatives shall not be
deemed to be inconsistent if they are made with respect to
different Certificate Owners; (vi) the Trustee may rely and shall
be fully protected in relying upon information furnished by the
Depository with respect to its Depository Participants and
furnished by the Depository Participants with respect to indirect
participating firms and persons shown on the books of such
indirect participating firms as direct or indirect Certificate
Owners; (vii) Certificate Owners shall not be entitled to
certificates for the Book-Entry Certificates and (viii) the
Trustee may establish a reasonable record date in connection with
solicitations of consents from or voting by Certificateholders
and give notice to the Depository of such record date.

           All transfers by Certificate Owners of Book-Entry
Certificates shall be made in accordance with the procedures
established by the Depository Participant or brokerage firm
representing such Certificate Owner. Each Depository Participant
shall only transfer Book-Entry Certificates of Certificate Owners
it represents or of brokerage firms for which it acts as agent in
accordance with the Depository's normal procedures. Except as
provided herein, the Trustee shall have no duty to monitor or
restrict the transfer of Certificates or interests therein, and


                                92
<PAGE>


shall have no liability for any transfer, including any transfer
made through the book-entry facilities of the Depository or
between or among Depository Participants or Certificate Owners,
made in violation of applicable restrictions set forth herein,
except in the event of the failure of the Trustee to perform its
duties and fulfill its obligations under this Agreement.

           (f) If (x)(i) the Company or the Depository advises
the Trustee in writing that the Depository is no longer willing,
qualified or able to properly discharge its responsibilities as
Depository, and (ii) the Trustee or the Company is unable to
locate a qualified successor, (y) the Company at its option
advises the Trustee in writing that it elects to terminate the
book-entry system through the Depository or (z) after the
occurrence of an Event of Default, Certificate Owners
representing not less than 51% of the aggregate Voting Rights
allocated to the Book-Entry Certificates together advise the
Trustee and the Depository through the Depository Participants in
writing that the continuation of a book-entry system through the
Depository is no longer in the best interests of the Certificate
Owners, the Trustee shall notify all Certificate Owners, through
the Depository, of the occurrence of any such event and of the
availability of Definitive Certificates to Certificate Owners
requesting the same. Upon surrender to the Trustee of such
Certificates by the Depository, accompanied by registration
instructions from the Depository for registration, the Trustee
shall issue the Definitive Certificates. Neither the Company nor
the Trustee shall be liable for any delay in delivery of such
instructions and may conclusively rely on, and shall be protected
in relying on, such instructions. Upon the issuance of Definitive
Certificates all references herein to obligations imposed upon or
to be performed by the Depository shall be deemed to be imposed
upon and performed by the Trustee, to the extent applicable with
respect to such Definitive Certificates and the Trustee shall
recognize the Holders of the Definitive Certificates as
Certificateholders hereunder.

           (g) On or prior to the Closing Date, there shall be
delivered to the Depository (or to State Street Bank and Trust
Company acting as custodian for the Depository pursuant to the
Depository's procedures) one certificate for each Class of Book-
Entry Certificates registered in the name of the Depository's
nominee, Cede & Co. The face amount of each such Certificate
shall represent 100% of the initial Class Certificate Principal
Balance thereof, except for such amount that does not constitute
an acceptable denomination to the Depository. An additional
Certificate of each Class of Book-Entry Certificates may be
issued evidencing such remainder and, if so issued, will be held
in physical certificated form by the Holders thereof. Each
Certificate issued in book-entry form shall bear the following
legend:


                                93
<PAGE>


           "Unless this Certificate is presented by an authorized
representative of The Depository Trust Company, a New York
corporation ("DTC"), to Issuer or its agent for registration of
transfer, exchange, or payment, and any certificate issued is
registered in the name of Cede & Co. or in such other name as
requested by an authorized representative of DTC (and any payment
is made to Cede & Co. or to such other entity as is requested by
an authorized representative of DTC), ANY TRANSFER, PLEDGE OR
OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has
an interest herein."

           Section 5.03. Mutilated, Destroyed, Lost or Stolen
Certificates. If (a) any mutilated Certificate is surrendered to
the Certificate Registrar, or the Certificate Registrar receives
evidence to its satisfaction of the destruction, loss or theft of
any Certificate and (b) there is delivered to the Company, the
Certificate Registrar and the Trustee such security or indemnity
as may be required by them to save each of them harmless, then,
in the absence of notice to the Certificate Registrar or the
Trustee that such Certificate has been acquired by a bona fide
purchaser, the Trustee shall execute, countersign and deliver, in
exchange for or in lieu of any such mutilated, destroyed, lost or
stolen Certificate, a new Certificate of like tenor, Class and
Percentage Interest. In connection with the issuance of any new
Certificate under this Section 5.03, the Trustee may require the
payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in relation thereto and
any other expenses (including the fees and expenses of the
Trustee and the Certificate Registrar) connected therewith. Any
duplicate Certificate issued pursuant to this Section 5.03 shall
constitute complete and indefeasible evidence of ownership in the
Trust Fund, as if originally issued, whether or not the lost,
stolen or destroyed Certificate shall be found at any time.

           Section 5.04. Persons Deemed Owners. Prior to due
presentation of a Certificate for registration of transfer, the
Company, the Trustee, the Certificate Registrar and any agent of
the Company, the Trustee or the Certificate Registrar may treat
the person in whose name any Certificate is registered as the
owner of such Certificate for the purpose of receiving
distributions pursuant to Section 4.01 and for all other purposes
whatsoever, and neither the Company, the Trustee, the Certificate
Registrar nor any agent of the Company, the Trustee or the
Certificate Registrar shall be affected by any notice to the
contrary.

           Section 5.05. Access to List of Certificateholders'
Names and Addresses. The Certificate Registrar will furnish or
cause to be furnished to the Company, within 15 days after
receipt by the Certificate Registrar of request therefor from the
Company in writing, a list, in such form as the Company may


                                94
<PAGE>


reasonably require, of the names and addresses of the
Certificateholders as of the most recent Record Date for payment
of distributions to Certificateholders. If three or more
Certificateholders (hereinafter referred to as "applicants")
apply in writing to the Trustee, and such application states that
the applicants desire to communicate with other
Certificateholders with respect to their rights under this
Agreement or under the Certificates and is accompanied by a copy
of the communication which such applicants propose to transmit,
then the Trustee shall, within five Business Days after the
receipt of such application, afford such applicants access during
normal business hours to the most recent list of
Certificateholders held by the Trustee. If such list is as of a
date more than 90 days prior to the date of receipt of such
applicants' request, the Trustee shall promptly request from the
Certificate Registrar a current list as provided above, and shall
afford such applicants access to such list promptly upon receipt.
Every Certificateholder, by receiving and holding a Certificate,
agrees with the Certificate Registrar and the Trustee that
neither the Certificate Registrar nor the Trustee shall be held
accountable by reason of the disclosure of any such information
as to the names and addresses of the Certificateholders
hereunder, regardless of the source from which such information
was derived.

           Section 5.06. Representation of Certain
Certificateholders. The fiduciary of any Plan which becomes a
Holder of a Certificate, by virtue of its acceptance of such
Certificate, will be deemed to have represented and warranted to
the Trustee and the Company that such Plan is an "accredited
investor" as defined in Rule 501(a)(1) of Regulation D
promulgated by the Securities and Exchange Commission under the
Securities Act of 1933.

           Section 5.07. Determination of COFI. (a) If the
outstanding Certificates include any COFI Certificates, then on
each COFI Determination Date the Trustee shall determine the
value of COFI on the basis of the most recently available
Information Bulletin referred to in the definition of "COFI". The
establishment of COFI by the Trustee and the Trustee's subsequent
calculation of the rates of interest applicable to the COFI
Certificates for each Interest Accrual Period shall (in the
absence of manifest error) be final and binding. During each
Interest Accrual Period, the Certificate Interest Rate for the
COFI Certificates for the current and immediately preceding
Interest Accrual Period shall be made available by the Trustee to
Certificate Owners and Certificateholders at the following
telephone number: (617) 664-5500.

           (b)  The failure by the Federal Home Loan Bank of San
Francisco to publish COFI for a period of 65 calendar days will
constitute an "Alternative Rate Event" for purposes hereof.  Upon


                                95
<PAGE>


the occurrence of an Alternative Rate Event, the Company will
calculate the Certificate Interest Rates for the COFI
Certificates for the subsequent Interest Accrual Periods by
using, in place of COFI, (i) the replacement index, if any,
published or designated by the Federal Home Loan Bank of San
Francisco or (ii) if no replacement index is so published or
designated, an alternative index to be selected by the Company
that has performed, or that the Company expects to perform, in a
manner substantially similar to COFI. At the time an alternative
index is first selected by the Company, the Company shall
determine the average number of basis points, if any, by which
the alternative index differed from COFI for such period as the
Company, in its sole discretion, reasonably determines to reflect
fairly the long-term difference between COFI and the alternative
index, and shall adjust the alternative index by such average.
The Company shall select a particular index as an alternative
only if it receives an Opinion of Counsel to the effect that the
selection of such index will not cause any REMIC established
hereunder to fail to qualify as a REMIC for federal income tax
purposes. In the absence of manifest error, the selection of any
alternative index as provided by this Section 5.07(b) shall be
final and binding for each subsequent Interest Accrual Period.
Upon the occurrence of an Alternative Rate Event, the Trustee
shall have no responsibility for the determination of any
alternative index or the calculation of the Certificate Interest
Rates for the COFI Certificates.

           (c) If at any time after the occurrence of an
Alternative Rate Event the Federal Home Loan Bank of San
Francisco resumes publication of COFI, the Certificate Interest
Rates for the COFI Certificates for each Interest Accrual Period
commencing thereafter will be calculated by reference to COFI.

           Section 5.08. Determination of LIBOR. (a) If the
outstanding Certificates include any LIBOR Certificates, then on
each LIBOR Determination Date the Trustee shall determine LIBOR
on the basis of the offered LIBOR quotations of the Reference
Banks as of 11:00 a.m. London time on such LIBOR Determination
Date as follows:

           (i) If on any LIBOR Determination Date two or more of
      the Reference Banks provide such offered quotations, LIBOR
      for the next Interest Accrual Period will be the arithmetic
      mean of such offered quotations (rounding such arithmetic
      mean upwards if necessary to the nearest whole multiple of
      1/16%);

          (ii) If on any LIBOR Determination Date only one or
      none of the Reference Banks provides such offered
      quotations, LIBOR for the next Interest Accrual Period will
      be whichever is the higher of (x) LIBOR as determined on
      the previous LIBOR Determination Date or (y) the Reserve


                                96
<PAGE>


      Interest Rate. The "Reserve Interest Rate" will be either
      (A) the rate per annum which the Trustee determines to be
      the arithmetic mean (rounding such arithmetic mean upwards
      if necessary to the nearest whole multiple of 1/16%) of the
      one-month Eurodollar lending rates that New York City banks
      selected by the Trustee are quoting, on the relevant LIBOR
      Determination Date, to the principal London offices of
      leading banks in the London interbank market or (B) in the
      event that the Trustee can determine no such arithmetic
      mean, the lowest one-month Eurodollar lending rate that the
      New York City banks selected by the Trustee are quoting on
      such LIBOR Determination Date to leading European banks;
      and

         (iii) If on any LIBOR Determination Date the Trustee is
      required but is unable to determine the Reserve Interest
      Rate in the manner provided in paragraph (ii) above, LIBOR
      for the next Interest Accrual Period will be LIBOR as
      determined on the previous LIBOR Determination Date, or, in
      the case of the first LIBOR Determination Date, the Initial
      LIBOR Rate.

           (b) The establishment of LIBOR by the Trustee and the
Trustee's subsequent calculation of the Certificate Interest
Rates applicable to the LIBOR Certificates for the relevant
Interest Accrual Period, in the absence of manifest error, will
be final and binding. In all cases, the Trustee may conclusively
rely on quotations of LIBOR for the Reference Banks as such
quotations appear on the display designated "LIBO" on the Reuters
Monitor Money Rates Service.

           (c) Within five Business Days of the Trustee's
calculation of the Certificate Interest Rates of the LIBOR
Certificates, the Trustee shall furnish to the Company by
telecopy (or by such other means as the Trustee and the Company
may agree from time to time) such Certificate Interest Rates.

           (d) The Trustee shall provide to Certificateholders
who inquire of it by telephone the Certificate Interest Rates of
the LIBOR Certificates for the current and immediately preceding
Interest Accrual Period.

           (e) As used herein, "Reference Banks" shall mean no
more than four leading banks engaged in transactions in
Eurodollar deposits in the international Eurocurrency market (i)
with an established place of business in London, England, (ii)
whose quotations appear on the "Reuters Screen LIBO Page" (as
described in the definition of LIBOR hereof) on the applicable
LIBOR Determination Date and (iii) which have been designated as
such by the Trustee and are able and willing to provide such
quotations to the Trustee on each LIBOR Determination Date. The
Reference Banks initially shall be: Barclay's plc, Bank of Tokyo,
National Westminster Bank and Trust Company and Bankers


                                97
<PAGE>


Trust Company. If any of the initial Reference Banks should be
removed from the Reuters Screen LIBO Page or in any other way
fail to meet the qualifications of a Reference Bank, the Trustee,
after consultation with the Company, shall use its best efforts
to designate alternate Reference Banks.


                            ARTICLE VI

                            THE COMPANY

           Section 6.01. Liability of the Company. The Company
shall be liable in accordance herewith only to the extent of the
obligations specifically imposed upon and undertaken by the
Company herein.

           Section 6.02. Merger or Consolidation of, or
Assumption of the Obligations of, the Company. Any corporation
into which the Company may be merged or consolidated, or any
corporation resulting from any merger, conversion or
consolidation to which the Company shall be a party, or any
corporation succeeding to the business of the Company, or any
corporation, more than 50% of the voting stock of which is,
directly or indirectly, owned by General Electric Company, or any
limited partnership, the sole general partner of which is either
the Company or a corporation, more than 50% of the voting stock
of which is owned, directly or indirectly, by General Electric
Company, which executes an agreement of assumption to perform
every obligation of the Company hereunder, shall be the successor
of the Company hereunder, without the execution or filing of any
paper or any further act on the part of any of the parties
hereto, anything herein to the contrary notwithstanding.

           Section 6.03. Assignment. The Company may assign its
rights and delegate its duties and obligations as servicer under
this Agreement; provided, that (i) the purchaser or transferee
accepting such assignment or delegation is qualified to service
mortgage loans for FNMA or FHLMC, is reasonably satisfactory to
the Trustee and executes and delivers to the Trustee an
agreement, in form and substance reasonably satisfactory to the
Trustee, which contains an assumption by such purchaser or
transferee of the due and punctual performance and observance of
each covenant and condition to be performed or observed by the
Company as servicer hereunder from and after the date of such
agreement and (ii) each Rating Agency's rating of any Classes of
Certificates in effect immediately prior to such assignment or
delegation would not be qualified, downgraded or withdrawn as a
result thereof. In the case of any such assignment or delegation,
the Company will be released from its obligations as servicer
hereunder except for liabilities and obligations as servicer
incurred prior to such assignment or delegation.


                                98
<PAGE>


           Section 6.04. Limitation on Liability of the Company
and Others. Neither the Company nor any of the directors or
officers or employees or agents of the Company shall be under any
liability to the Trust Fund or the Certificateholders for any
action taken or for refraining from the taking of any action by
the Company pursuant to this Agreement, or for errors in
judgment; provided, however, that this provision shall not
protect the Company or any such person against any liability
which would otherwise be imposed by reason of willful
misfeasance, bad faith or gross negligence in the performance of
duties of the Company or by reason of reckless disregard of
obligations and duties of the Company hereunder. The Company and
any director or officer or employee or agent of the Company may
rely in good faith on any document of any kind prima facie
properly executed and submitted by any Person respecting any
matters arising hereunder. The Company and any director or
officer or employee or agent of the Company shall be indemnified
by the Trust Fund and held harmless against any loss, liability
or expense incurred in connection with any legal action relating
to this Agreement or the Certificates, other than any loss,
liability or expense related to any specific Mortgage Loan or
Mortgage Loans (except as any such loss, liability or expense
shall be otherwise reimbursable pursuant to this Agreement) and
any loss, liability or expense incurred by reason of willful
misfeasance, bad faith or gross negligence in the performance of
duties hereunder or by reason of reckless disregard of
obligations and duties hereunder. The Company shall be under no
obligation to appear in, prosecute or defend any legal action
which is not incidental to its duties to service the Mortgage
Loans in accordance with this Agreement and which in its opinion
may involve it in any expense or liability; provided, however,
that the Company may in its sole discretion undertake any such
action which it may deem necessary or desirable in respect of
this Agreement, and the rights and duties of the parties hereto
and the interests of the Certificateholders hereunder. In such
event, the legal expenses and costs of such action and any
liability resulting therefrom shall be expenses, costs and
liabilities of the Trust Fund and the Company shall be entitled
to be reimbursed therefor from amounts credited to the Mortgage
Loan Payment Record as provided by Section 3.04.

           Section 6.05. The Company Not to Resign. Subject to
the provisions of Sections 6.02 and 6.03, the Company shall not
resign from the obligations and duties hereby imposed on it
except upon determination that the performance of its duties
hereunder is no longer permissible under applicable law. Any such
determination permitting the resignation of the Company shall be
evidenced by an Opinion of Counsel to such effect delivered to
the Trustee. No such resignation shall become effective until the
Trustee or a successor servicer shall have assumed the
responsibilities and obligations of the Company in accordance
with Section 7.02.


                                99
<PAGE>


                            ARTICLE VII

                              DEFAULT

           Section 7.01.  Events of Default.  If any one of the
following events ("Events of Default") shall occur and be
continuing:

           (i) Any failure by the Company to make any payment to
      the Trustee of funds pursuant to Section 3.02(d) out of
      which distributions to Certificateholders of any Class are
      required to be made under the terms of the Certificates and
      this Agreement which failure continues unremedied for a
      period of three Business Days after the date upon which
      written notice of such failure shall have been given to the
      Company by the Trustee or to the Company and the Trustee by
      Holders of Certificates of each Class affected thereby
      evidencing, as to each such Class, Percentage Interests
      aggregating not less than 25%; or

          (ii) Failure on the part of the Company duly to observe
      or perform in any material respect any other covenants or
      agreements of the Company set forth in the Certificates or
      in this Agreement, which covenants and agreements (A)
      materially affect the rights of Certificateholders and (B)
      continue unremedied for a period of 60 days after the date
      on which written notice of such failure, requiring the same
      to be remedied, shall have been given to the Company by the
      Trustee, or to the Company and the Trustee by the Holders
      of Certificates of each Class affected thereby evidencing,
      as to each such Class, Percentage Interests aggregating not
      less than 25%; or

         (iii) The entry of a decree or order by a court or
      agency or supervisory authority having jurisdiction in the
      premises for the appointment of a conservator, receiver or
      liquidator in any insolvency, readjustment of debt,
      marshalling of assets and liabilities or similar
      proceedings of or relating to the Company, or for the
      winding up or liquidation of the Company's affairs, and the
      continuance of any such decree or order unstayed and in
      effect for a period of 60 consecutive days; or

          (iv) The consent by the Company to the appointment of a
      conservator or receiver or liquidator in any insolvency,
      readjustment of debt, marshalling of assets and liabilities
      or similar proceedings of or relating to the Company or of
      or relating to substantially all of its property; or the
      Company shall admit in writing its inability to pay its
      debts generally as they become due, file a petition to take
      advantage of any applicable insolvency or reorganization


                                100
<PAGE>


      statute, make an assignment for the benefit of its
      creditors, or voluntarily suspend payment of its
      obligations;

then, and in each and every such case, so long as an Event of
Default shall not have been remedied by the Company, either the
Trustee, or the Holders of Certificates of each Class affected
thereby evidencing, as to each such Class, Percentage Interests
aggregating not less than 51%, by notice then given in writing to
the Company (and to the Trustee if given by the
Certificateholders) may terminate all of the rights and
obligations of the Company as servicer under this Agreement. On
or after the receipt by the Company of such written notice, all
authority and power of the Company under this Agreement, whether
with respect to the Certificates or the Mortgage Loans or
otherwise, shall pass to and be vested in the Trustee pursuant to
and under this Section 7.01; and, without limitation, the Trustee
is hereby authorized and empowered to execute and deliver, on
behalf of the Company, as attorney-in-fact or otherwise, any and
all documents and other instruments, and to do or accomplish all
other acts or things necessary or appropriate to effect the
purposes of such notice of termination, whether to complete the
transfer and endorsement of the Mortgage Loans and related
documents, or otherwise, including, without limitation, the
recordation of the assignments of the Mortgage Loans to it. The
Company agrees to cooperate with the Trustee in effecting the
termination of the responsibilities and rights of the Company
hereunder, including, without limitation, the transfer to the
Trustee for the administration by it of all cash amounts that
shall at the time be held by the Company and that have been or
should have been credited by it to the Mortgage Loan Payment
Record, or that have been deposited by the Company in the
Certificate Account or are thereafter received by the Company
with respect to the Mortgage Loans. In addition to any other
amounts which are then, or, notwithstanding the termination of
its activities as servicer, may become, payable to the Company
under this Agreement, the Company shall be entitled to receive
out of any delinquent payment on account of interest on a
Mortgage Loan, due during the period prior to the notice pursuant
to this Section 7.01 which terminates the obligation and rights
of the Company hereunder and received after such notice, that
portion of such payment which it would have been entitled to
retain pursuant to Section 3.04(vi) if such notice had not been
given.

           Section 7.02. Trustee to Act; Appointment of
Successor. (a) On and after the time the Company receives a
notice of termination pursuant to Section 7.01, the Trustee shall
be the successor in all respects to the Company in its capacity
as servicer under this Agreement and the transactions set forth
or provided for herein and shall succeed to all the rights of and
be subject to all the responsibilities, duties and liabilities


                                101
<PAGE>


relating thereto placed on the Company in its capacity as
servicer by the terms and provisions hereof; provided, however,
that the responsibilities and duties of the Company pursuant to
Sections 2.02 and 2.03(a) and, if the Trustee is prohibited by
law or regulation from making Monthly Advances, the
responsibility to make Monthly Advances pursuant to Section 4.04,
shall not be the responsibilities, duties or obligations of the
Trustee; and provided further, that any failure of the Trustee to
perform such duties and responsibilities that is caused by the
Company's failure to cooperate with the Trustee as required by
Section 7.01 shall not be considered a default by the Trustee
hereunder. As compensation therefor, the Trustee shall, except as
provided in Section 7.01, be entitled to such compensation as the
Company would have been entitled to hereunder if no such notice
of termination had been given. Notwithstanding the above, the
Trustee may, if it shall be unwilling so to act, or shall, if it
is legally unable so to act, appoint, or petition a court of
competent jurisdiction to appoint, any established housing and
home finance institution approved to service mortgage loans for
either FNMA or FHLMC, having a net worth of not less than
$10,000,000, as the successor to the Company hereunder in the
assumption of all or any part of the responsibilities, duties or
liabilities of the Company hereunder. Pending appointment of a
successor to the Company pursuant to this Article VII, unless the
Trustee is prohibited by law from so acting, the Trustee shall
act in such capacity as hereinabove provided. In connection with
such appointment and assumption, the Trustee may make such
arrangements for the compensation of such successor out of
payments on Mortgage Loans as it and such successor shall agree;
provided, however, that no such compensation shall be in excess
of that permitted the Company hereunder. The Trustee and such
successor shall take such action, consistent with this Agreement,
as shall be necessary to effectuate any such succession.

           (b) Any successor, including the Trustee, to the
Company as servicer pursuant to this Article VII shall during the
term of its service as servicer maintain in force (i) a policy or
policies of insurance covering errors and omissions in the
performance of its obligations as servicer hereunder, and (ii) a
fidelity bond in respect of its officers, employees and agents to
the same extent as the Company is so required pursuant to Section
3.15.

           Section 7.03. Notification to Certificateholders. Upon
any termination or appointment of a successor to the Company
pursuant to this Article VII, the Trustee shall give prompt
written notice thereof to Certificateholders at their respective
addresses appearing in the Certificate Register.


                                102
<PAGE>


                           ARTICLE VIII

                            THE TRUSTEE

           Section 8.01. Duties of Trustee. The Trustee, prior to
the occurrence of an Event of Default and after the curing of all
Events of Default which may have occurred, undertakes to perform
such duties and only such duties as are specifically set forth in
this Agreement. If an Event of Default has occurred (which has
not been cured), the Trustee shall exercise such of the rights
and powers vested in it by this Agreement, and use the same
degree of care and skill in their exercise, as a prudent person
would exercise or use under the circumstances in the conduct of
his or her own affairs.

           The Trustee, upon receipt of all resolutions,
certificates, statements, opinions, reports, documents, orders or
other instruments furnished to the Trustee which are specifically
required to be furnished pursuant to any provision of this
Agreement, shall examine them to determine whether they conform
to the requirements of this Agreement.

           No provision of this Agreement shall be construed to
relieve the Trustee from liability for its own negligent action,
its own negligent failure to act or its own misconduct; provided,
however, that:

           (i) Prior to the occurrence of an Event of Default,
      and after the curing of all such Events of Default which
      may have occurred, the duties and obligations of the
      Trustee shall be determined solely by the express
      provisions of this Agreement, the Trustee shall not be
      liable except for the performance of such duties and
      obligations as are specifically set forth in this
      Agreement, no implied covenants or obligations shall be
      read into this Agreement against the Trustee and, in the
      absence of bad faith on the part of the Trustee, the
      Trustee may conclusively rely, as to the truth of the
      statements and the correctness of the opinions expressed
      therein, upon any certificates or opinions furnished to the
      Trustee and conforming to the requirements of this
      Agreement;

          (ii) The Trustee shall not be personally liable for an
      error of judgment made in good faith by a Responsible
      Officer of the Trustee, unless it shall be proved that the
      Trustee was negligent in performing its duties in
      accordance with the terms of this Agreement;

         (iii) The Trustee shall not be personally liable with
      respect to any action taken, suffered or omitted to be
      taken by it in good faith in accordance with the direction
      of the Holders of Certificates of each Class affected thereby


                                103
<PAGE>


      evidencing, as to each such Class, Percentage Interests
      aggregating not less than 25%, relating to the time, method
      and place of conducting any proceeding for any remedy
      available to the Trustee, or exercising any trust or power
      conferred upon the Trustee, under this Agreement; and

          (iv) The Trustee shall not be charged with knowledge of
      (A) any failure by the Company to comply with the
      obligations of the Company referred to in clauses (i) and
      (ii) of Section 7.01, (B) the rating downgrade referred to
      in the definition of "Trigger Event" or (C) any failure by
      the Company to comply with the obligations of the Company
      to record the assignments of Mortgages referred to in
      Section 2.01 unless a Responsible Officer of the Trustee at
      the Corporate Trust Office obtains actual knowledge of such
      failures, occurrence or downgrade or the Trustee receives
      written notice of such failures, occurrence or downgrade
      from the Company or the Holders of Certificates of each
      Class affected thereby evidencing, as to each such Class,
      Percentage Interests aggregating not less than 25%.

           Subject to any obligation of the Trustee to make
Monthly Advances as provided herein, the Trustee shall not be
required to expend or risk its own funds or otherwise incur
financial liability in the performance of any of its duties
hereunder, or in the exercise of any of its rights or powers, if
there is reasonable ground for believing that the repayment of
such funds or adequate indemnity against such risk or liability
is not reasonably assured to it, and none of the provisions
contained in this Agreement shall in any event require the
Trustee to perform, or be responsible for the manner of
performance of, any of the obligations of the Company under this
Agreement, except during such time, if any, as the Trustee shall
be the successor to, and be vested with the rights, duties,
powers and privileges of, the Company in accordance with the
terms of this Agreement.

           Section 8.02.  Certain Matters Affecting the Trustee.
Except as otherwise provided in Section 8.01:

           (i) The Trustee may conclusively rely and shall be
      protected in acting or refraining from acting upon any
      resolution, Officer's Certificate, certificate of auditors
      or any other certificate, statement, instrument, opinion,
      report, notice, request, consent, order, appraisal, bond or
      other paper or document believed by it to be genuine and to
      have been signed or presented by the proper party or
      parties;

          (ii) The Trustee may consult with counsel and any
      Opinion of Counsel shall be full and complete authorization
      and protection in respect of any action taken or suffered
      or


                                104
<PAGE>


      omitted by it hereunder in good faith and in accordance
      with such Opinion of Counsel;

         (iii) The Trustee shall be under no obligation to
      exercise any of the rights or powers vested in it by this
      Agreement, or to institute, conduct or defend any
      litigation hereunder or in relation hereto, at the request,
      order or direction of any of the Certificateholders,
      pursuant to the provisions of this Agreement, unless such
      Certificateholders shall have offered to the Trustee
      reasonable security or indemnity against the costs,
      expenses and liabilities which may be incurred therein or
      thereby; nothing contained herein shall, however, relieve
      the Trustee of the obligations, upon the occurrence of an
      Event of Default (which has not been cured), to exercise
      such of the rights and powers vested in it by this
      Agreement, and to use the same degree of care and skill in
      their exercise as a prudent person would exercise or use
      under the circumstances in the conduct of his or her own
      affairs;

          (iv) The Trustee shall not be personally liable for any
      action taken, suffered or omitted by it in good faith and
      believed by it to be authorized or within the discretion or
      rights or powers conferred upon it by this Agreement;

           (v) Prior to the occurrence of an Event of Default and
      after the curing of all Events of Default which may have
      occurred, the Trustee shall not be bound to make any
      investigation into the facts or matters stated in any
      resolution, certificate, statement, instrument, opinion,
      report, notice, request, consent, order, approval, bond or
      other paper or documents, unless requested in writing so to
      do by Holders of Certificates of each Class affected
      thereby evidencing, as to each such Class, Percentage
      Interests aggregating not less than 25%; provided, however,
      that if the payment within a reasonable time to the Trustee
      of the costs, expenses or liabilities likely to be incurred
      by it in the making of such investigation is, in the
      opinion of the Trustee, not reasonably assured to the
      Trustee by the security afforded to it by the terms of this
      Agreement, the Trustee may require reasonable indemnity
      against such cost, expense or liability as a condition to
      such proceeding. The reasonable expense of every such
      investigation shall be paid by the Company or, if paid by
      the Trustee, shall be reimbursed by the Company upon
      demand. Nothing in this clause (v) shall derogate from the
      obligation of the Company to observe any applicable law
      prohibiting disclosure of information regarding the
      Mortgagors; and

          (vi) The Trustee may execute any of the trusts or
      powers hereunder or perform any duties hereunder either


                                105
<PAGE>


      directly or by or through agents or attorneys or a
      custodian.

           Section 8.03. Trustee Not Liable for Certificates or
Mortgage Loans. The recitals contained herein and in the
Certificates (other than the signature and countersignature of
the Trustee on the Certificates) shall be taken as the statements
of the Company, and the Trustee assumes no responsibility for the
correctness of the same. The Trustee makes no representations as
to the validity or sufficiency of this Agreement or of the
Certificates (other than the signature and countersignature of
the Trustee on the Certificates) or of any Mortgage Loan or
related document. The Trustee shall not be accountable for the
use or application by the Company of any of the Certificates or
of the proceeds of such Certificates, or for the use or
application of any funds paid to the Company in respect of the
Mortgage Loans or deposited in or withdrawn from the Certificate
Account by the Company.

           Section 8.04. Trustee May Own Certificates. The
Trustee in its individual or any other capacity may become the
owner or pledgee of Certificates with the same rights as it would
have if it were not Trustee.

           Section 8.05. The Company to Pay Trustee's Fees and
Expenses. The Company covenants and agrees to pay to the Trustee
from time to time, and the Trustee shall be entitled to,
reasonable compensation (which shall not be limited by any
provision of law in regard to the compensation of a trustee of an
express trust) for all services rendered by it in the execution
of the trusts hereby created and in the exercise and performance
of any of the powers and duties hereunder of the Trustee, and the
Company will pay or reimburse the Trustee upon its request for
all reasonable expenses, disbursements and advances (including
any Monthly Advances of the Trustee not previously reimbursed
thereto pursuant to Section 3.04) incurred or made by the Trustee
in accordance with any of the provisions of this Agreement
(including the reasonable compensation and the expenses and
disbursements of its counsel and of all persons not regularly in
its employ) except any such expense, disbursement or advance as
may arise from its negligence or bad faith or which is the
responsibility of Certificateholders hereunder. In addition, the
Company covenants and agrees to indemnify the Trustee from, and
hold it harmless against, any and all losses, liabilities,
damages, claims or expenses other than those resulting from the
negligence or bad faith of the Trustee. From time to time, the
Trustee may request that the Company debit the Mortgage Loan
Payment Record pursuant to Section 3.04 to reimburse the Trustee
for any Monthly Advances and Nonrecoverable Advances.

           Section 8.06.  Eligibility Requirements for Trustee.
The Trustee hereunder shall at all times be a corporation having


                                106
<PAGE>


its principal office either in the State of New York or in the
same state as that in which the initial Trustee under this
Agreement has its principal office and organized and doing
business under the laws of such State or the United States of
America, authorized under such laws to exercise corporate trust
powers, having a combined capital and surplus of at least
$50,000,000 and subject to supervision or examination by federal
or state authority. If such corporation publishes reports of
condition at least annually, pursuant to law or to the
requirements of the aforesaid supervising or examining authority,
then for the purposes of this Section 8.06, the combined capital
and surplus of such corporation shall be deemed to be its
combined capital and surplus as set forth in its most recent
report of condition so published. The Trustee shall not be an
affiliate of the Company. In case at any time the Trustee shall
cease to be eligible in accordance with the provisions of this
Section 8.06, the Trustee shall resign immediately in the manner
and with the effect specified in Section 8.07.

           Section 8.07. Resignation or Removal of Trustee. The
Trustee may at any time resign and be discharged from the trusts
hereby created by giving written notice thereof to the Company.
Upon receiving such notice of resignation, the Company shall
promptly appoint a successor Trustee by written instrument, in
duplicate, one copy of which instrument shall be delivered to the
resigning Trustee and one copy to the successor Trustee. If no
successor Trustee shall have been so appointed and having
accepted appointment within 30 days after the giving of such
notice of resignation, the resigning Trustee may petition any
court of competent jurisdiction for the appointment of a
successor Trustee.

           If the conditions in any of the following clauses (i),
(ii) or (iii) shall occur at any time, the Company may remove the
Trustee: (i) the Trustee shall cease to be eligible in accordance
with the provisions of Section 8.06 and shall fail to resign
after written request therefor by the Company; (ii) the Trustee
shall be legally unable to act, or shall be adjudged a bankrupt
or insolvent, or a receiver of the Trustee or of its property
shall be appointed, or any public officer shall take charge or
control of the Trustee or of its property or affairs for the
purpose of rehabilitation, conservation or liquidation; or (iii)
the replacement of the Trustee with a successor Trustee will
enable the Company to avoid (and should, based on the information
included in the notice referred to below, result in the avoidance
of) a downgrading of the ratings assigned to the Certificates by
the Rating Agencies (whether or not other actions could avoid
such downgrading) and no Event of Default, as provided by Section
7.01 hereof, shall have occurred or be continuing; provided,
however, that no action shall be taken pursuant to this clause
(iii) unless reasonable notice shall have been provided to the
Trustee, which notice shall set forth the


                                107
<PAGE>


basis for any rating downgrade as contemplated by the Rating
Agencies and shall also indicate the manner in which such
proposed action is intended to avoid such downgrade. If it
removes the Trustee under the authority of the immediately
preceding sentence, the Company shall promptly appoint a
successor trustee by written instrument, in duplicate, one copy
of which instrument shall be delivered to the Trustee so removed
and one copy to the successor trustee.

           Any resignation or removal of the Trustee and
appointment of a successor Trustee pursuant to any of the
provisions of this Section 8.07 shall not become effective until
acceptance of appointment by the successor Trustee as provided in
Section 8.08.

           Section 8.08. Successor Trustee. Any successor Trustee
appointed as provided in Section 8.07 shall execute, acknowledge
and deliver to the Company and to its predecessor Trustee an
instrument accepting such appointment hereunder, and thereupon
the resignation or removal of the predecessor Trustee shall
become effective and such successor Trustee, without any further
act, deed or conveyance, shall become fully vested with all the
rights, powers, duties and obligations of its predecessor
hereunder, with like effect as if originally named as Trustee.
The predecessor Trustee shall deliver to the successor Trustee
all Mortgage Files and related documents and statements held by
it hereunder; and the Company and the predecessor Trustee shall
execute and deliver such instruments and do such other things as
may reasonably be required for fully and certainly vesting and
confirming in the successor Trustee all such rights, powers,
duties and obligations.

           No successor Trustee shall accept appointment as
provided in this Section 8.08 unless at the time of such
acceptance such successor Trustee shall be eligible under the
provisions of Section 8.06.

           Upon acceptance of appointment by a successor Trustee
as provided in this Section 8.08, the Company shall mail notice
of the succession of such Trustee hereunder to all holders of
Certificates at their addresses as shown in the Certificate
Register. If the Company fails to mail such notice within 10 days
after acceptance of appointment by the successor Trustee, the
successor Trustee shall cause such notice to be mailed at the
expense of the Company.

           Section 8.09. Merger or Consolidation of Trustee. Any
corporation into which the Trustee may be merged or converted or
with which it may be consolidated, or any corporation resulting
from any merger, conversion or consolidation to which the Trustee
shall be a party, or any corporation succeeding to the corporate
trust business of the Trustee, shall be the successor of the


                                108
<PAGE>


yTrustee hereunder, provided that such corporation shall be
eligible under the provisions of Section 8.06, without the
execution or filing of any paper or any further act on the part
of any of the parties hereto, anything herein to the contrary
notwithstanding.

           Section 8.10. Appointment of Co-Trustee or Separate
Trustee. Notwithstanding any other provisions of this Agreement,
at any time, for the purpose of meeting any legal requirements of
any jurisdiction in which any part of the Trust Fund or property
securing any Mortgage Note may at the time be located, the
Company and the Trustee acting jointly shall have the power and
shall execute and deliver all instruments to appoint one or more
Persons approved by the Trustee to act as co-trustee or
co-trustees, jointly with the Trustee, of all or any part of the
Trust Fund, or separate trustee or separate trustees of any part
of the Trust Fund, and to vest in such Person or Persons, in such
capacity and for the benefit of the Certificateholders, such
title to the Trust Fund, or any part thereof, and, subject to the
other provisions of this Section 8.10, such powers, duties,
obligations, rights and trusts as the Company and the Trustee may
consider necessary or desirable. If the Company shall not have
joined in such appointment within 15 days after the receipt by it
of a request so to do, or in case an Event of Default shall have
occurred and be continuing, the Trustee alone shall have the
power to make such appointment. No co-trustee or separate trustee
hereunder shall be required to meet the terms of eligibility as a
successor trustee under Section 8.06 and no notice to
Certificateholders of the appointment of any co-trustee or
separate trustee shall be required under Section 8.08.

           Every separate trustee and co-trustee shall, to the
extent permitted by law, be appointed and act subject to the
following provisions and conditions:

           (i) All rights, powers, duties and obligations
      conferred or imposed upon the Trustee shall be conferred or
      imposed upon and exercised or performed by the Trustee and
      such separate trustee or co-trustee jointly (it being
      understood that such separate trustee or co-trustee is not
      authorized to act separately without the Trustee joining in
      such act), except to the extent that under any law of any
      jurisdiction in which any particular act or acts are to be
      performed (whether as Trustee hereunder or as successor to
      the Company hereunder), the Trustee shall be incompetent or
      unqualified to perform such act or acts, in which event
      such rights, powers, duties and obligations (including the
      holding of title to the Trust Fund or any portion thereof
      in any such jurisdiction) shall be exercised and performed
      singly by such separate trustee or co-trustee, but solely
      at the direction of the Trustee;


                                109
<PAGE>


          (ii) No trustee hereunder shall be held personally
      liable by reason of any act or omission of any other
      trustee hereunder; and

         (iii) The Company and the Trustee acting jointly may at
      any time accept the resignation of or remove any separate
      trustee or co-trustee.

           Any notice, request or other writing given to the
Trustee shall be deemed to have been given to each of the then
separate trustees and co-trustees, as effectively as if given to
each of them. Every instrument appointing any separate trustee or
co-trustee shall refer to this Agreement and the conditions of
this Article VIII. Each separate trustee and co-trustee, upon its
acceptance of the trusts conferred, shall be vested with the
estates or property specified in its instrument of appointment,
either jointly with the Trustee or separately, as may be provided
therein, subject to all the provisions of this Agreement,
specifically including every provision of this Agreement relating
to the conduct of, affecting the liability of, or affording
protection to, the Trustee. Every such instrument shall be filed
with the Trustee and a copy thereof given to the Company.

           Any separate trustee or co-trustee may, at any time,
constitute the Trustee, its agent or attorney-in-fact, with full
power and authority, to the extent not prohibited by law, to do
any lawful act under or in respect of this Agreement on its
behalf and in its name. If any separate trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all
of its estates, properties, rights, remedies and trusts shall
vest in and be exercised by the Trustee, to the extent permitted
by law, without the appointment of a new or successor trustee.

           Section 8.11. Compliance with REMIC Provisions; Tax
Returns. The Trustee shall at all times act in such a manner in
the performance of its duties hereunder as shall be necessary to
prevent the Trust Fund from failing to qualify as a REMIC and to
prevent the imposition of a tax on the Trust Fund or the REMIC
established hereunder. The Trustee, upon request, will furnish
the Company with all such information within its possession as
may be reasonably required in connection with the preparation of
all tax returns of the Trust Fund and any Reserve Fund, and
shall, upon request, execute such returns.


                            ARTICLE IX

                            TERMINATION

           Section 9.01.  Termination upon Repurchase by the
Company or Liquidation of All Mortgage Loans.  Subject to Section
9.02, the respective obligations and responsibilities of the


                                110
<PAGE>


Company and the Trustee created hereby (other than the obligation
of the Trustee to make certain payments to Certificateholders
after the final Distribution Date and the obligation of the
Trustee to send certain notices as hereinafter set forth) shall
terminate upon the last action required to be taken by the
Trustee on the final Distribution Date pursuant to this Article
IX following the earlier of (a) the repurchase by the Company of
all Mortgage Loans and all REO Mortgage Loans remaining in the
Trust Fund at a price equal to the sum of (x) 100% of the unpaid
principal balance of each Mortgage Loan (other than any REO
Mortgage Loans described in the following clause) plus accrued
and unpaid interest thereon at the applicable Remittance Rate
(less any amounts constituting previously unreimbursed Monthly
Advances) to the first day of the month in which such purchase
price is to be distributed to Certificateholders and (y) the
appraised value of any REO Mortgage Loan (less the good faith
estimate of the Company of Liquidation Expenses to be incurred in
connection with its disposal thereof), such appraisal to be
conducted by an appraiser mutually agreed upon by the Company and
the Trustee, and (b) the later of the final payment or other
liquidation (or any Monthly Advance with respect thereto) of the
last Mortgage Loan remaining in the Trust Fund or the disposition
of all property acquired upon foreclosure or by deed in lieu of
foreclosure of any Mortgage Loan; provided, however, that in no
event shall the Trust Fund created hereby continue beyond the
expiration of 21 years from the death of the last survivor of the
descendants of Joseph P. Kennedy, the late ambassador of the
United States of America to the Court of St. James's, living on
the date of this Agreement. The right of the Company to
repurchase all Mortgage Loans pursuant to clause (a) above shall
be conditioned upon the aggregate of the Scheduled Principal
Balance of the Outstanding Mortgage Loans, at the time of any
such repurchase, aggregating less than 10 percent of the
aggregate of the Scheduled Principal Balance of the Mortgage
Loans as of the Cut-off Date.

           Notice of any termination, specifying the Distribution
Date upon which the Certificateholders may surrender their
Certificates to the Trustee for payment of the final distribution
and cancellation, shall be given promptly by the Trustee by
letter to Certificateholders mailed not earlier than the 15th day
and not later than the 25th day of the month next preceding the
month of such final distribution specifying (A) the Distribution
Date upon which final payment of the Certificates will be made
upon presentation and surrender of the Certificates at the office
of the Trustee therein designated, (B) the amount of any such
final payment and (C) that the Record Date otherwise applicable
to such Distribution Date is not applicable, payments being made
only upon presentation and surrender of the Certificates at the
office of the Trustee therein specified. The Trustee shall give
such notice to the Certificate Registrar at the time such notice
is given to Certificateholders. In the event such notice is


                                111
<PAGE>


given in connection with the exercise by the Company of its right
of repurchase, the Company shall deposit in the Certificate
Account not later than 11:00 a.m. on the Business Day prior to
the final Distribution Date in next-day funds an amount equal to
the price described above. Upon presentation and surrender of the
Certificates, the Trustee shall cause to be distributed to
Certificateholders an amount equal to the price calculated as
above provided, any such repurchase being in lieu of the
distribution otherwise required to be made on the Distribution
Date upon which the repurchase is effected. Upon certification to
the Trustee by a Servicing Officer following such final deposit,
the Trustee shall promptly release to the Company the Mortgage
Files for the repurchased Mortgage Loans.

           On the final Distribution Date, the Trustee shall
distribute amounts on deposit in the Certificate Account in
accordance with the applicable priorities provided by Section
4.01. Distributions on each Certificate shall be made on the
final Distribution Date in the manner specified in Section 4.02
but only upon presentation and surrender of the Certificates.

           In the event that all of the Certificateholders shall
not surrender their Certificates for cancellation within six
months after the date specified in the above-mentioned written
notice, the Trustee shall give a second written notice to the
remaining Certificateholders to surrender their Certificates for
cancellation and receive the final distribution with respect
thereto. If within one year after the second notice all the
Certificates shall not have been surrendered for cancellation,
the Trustee may take appropriate steps, or may appoint an agent
to take appropriate steps, to contact the remaining
Certificateholders concerning surrender of their Certificates,
and the cost thereof shall be paid out of the funds and other
assets which remain subject hereto.

           Section 9.02. Additional Termination Requirements. (a)
In the event the Company exercises its purchase option as
provided in Section 9.01, the Trust Fund and the REMIC
established hereunder shall be terminated in accordance with the
following additional requirements, unless the Trustee has been
supplied with an Opinion of Counsel to the effect that the
failure to comply with the requirements of this Section 9.02 will
not (i) result in the imposition of taxes on "prohibited
transactions" of such REMIC as defined in section 860F of the
Code, or (ii) cause the Trust Fund to fail to qualify as a REMIC
at any time that any Certificates are outstanding:

           (i) Within 90 days prior to the final Distribution
      Date set forth in the notice given by the Trustee under
      Section 9.01, the Company shall prepare and the Trustee
      shall execute and adopt a plan of complete liquidation for


                                112
<PAGE>


      such REMIC within the meaning of section 860F(a)(4)(A)(i) of
      the Code, which shall be evidenced by such notice; and

          (ii) Within 90 days after the time of adoption of such
      a plan of complete liquidation, the Trustee shall sell all
      of the assets of the Trust Fund to the Company for cash in
      accordance with Section 9.01.

           (b) By their acceptance of the Residual Certificates,
the Holders thereof hereby authorize the Trustee to adopt such a
plan of complete liquidation which authorization shall be binding
on all successor Holders of the Residual Certificates.

           (c) On the final federal income tax return for the
REMIC established hereunder, the Trustee will attach a statement
specifying the date of the adoption of the plan of liquidation.


                             ARTICLE X

                     MISCELLANEOUS PROVISIONS

           Section 10.01. Amendment. This Agreement may be
amended from time to time by the Company and the Trustee, without
the consent of any of the Certificateholders, to cure any
ambiguity, to correct or supplement any provisions herein or
therein which may be defective or inconsistent with any other
provisions herein, or to surrender any right or power herein
conferred upon the Company, or to add any other provisions with
respect to matters or questions arising under this Agreement,
which shall not be materially inconsistent with the provisions of
this Agreement; provided, however, that such action shall not, as
evidenced by an Opinion of Counsel, adversely affect in any
material respect the interests of any Certificateholder.
Notwithstanding the foregoing, without the consent of the
Certificateholders, the Trustee and the Company may at any time
and from time to time amend this Agreement to modify, eliminate
or add to any of its provisions to such extent as shall be
necessary or appropriate to maintain the qualification of the
Trust Fund as a REMIC under the Code or to avoid or minimize the
risk of the imposition of any tax on the Trust Fund pursuant to
the Code that would be a claim against the Trust Fund at any time
prior to the final redemption of the Certificates, provided that
the Trustee has obtained an opinion of independent counsel (which
opinion also shall be addressed to the Company) to the effect
that such action is necessary or appropriate to maintain such
qualification or to avoid or minimize the risk of the imposition
of such a tax.

           This Agreement may also be amended from time to time
by the Company and the Trustee with the consent of Holders of
Certificates evidencing (i) not less than 66% of the Voting


                                113
<PAGE>


Rights of all the Certificates or (ii) Percentage Interests
aggregating not less than 66% of each Class affected by such
amendment, for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of
this Agreement, or of modifying in any manner the rights of the
Holders of Certificates; provided, however, that no such
amendment shall (a) reduce in any manner the amount of, or delay
the timing of, collections of payments on the Mortgage Loans or
distributions which are required to be made on any Certificate
without the consent of the Holder of such Certificate, (b)
adversely affect in any material respects the interests of the
Holders of any Class of Certificates in any manner other than as
described in (a), without the consent of the Holders of
Certificates evidencing Percentage Interests aggregating not less
than 66% of such Class, or (c) reduce the aforesaid percentages
of Certificates of any Class required to consent to any such
amendment, without the consent of the Holders of all Certificates
of such Class then outstanding. For purposes of this paragraph,
references to "Holder" or "Holders" shall be deemed to include,
in the case of any Class of Book-Entry Certificates, the related
Certificate Owners.

           Notwithstanding any contrary provision of this
Agreement, the Trustee shall not consent to any amendment to this
Agreement unless it shall have first received an Opinion of
Counsel to the effect that such amendment will not subject the
Trust Fund to tax or cause the Trust Fund to fail to qualify as a
REMIC at any time that any Certificates are outstanding.

           Promptly after the execution of any such amendment or
consent the Trustee shall furnish written notification of the
substance of such amendment to each Certificateholder.

           It shall not be necessary for the consent of
Certificateholders under this Section 10.01 to approve the
particular form of any proposed amendment, but it shall be
sufficient if such consent shall approve the substance thereof.
The manner of obtaining such consents and of evidencing the
authorization of the execution thereof by Certificateholders
shall be subject to such reasonable requirements as the Trustee
may prescribe.

           Section 10.02. Recordation of Agreement. This
Agreement is subject to recordation in all appropriate public
offices for real property records in all the counties or other
comparable jurisdictions in which any or all of the properties
subject to the Mortgages are situated, and in any other
appropriate public recording office or elsewhere, such
recordation to be effected by the Company and at its expense on
direction by the Trustee, but only upon direction of the Trustee
accompanied by an Opinion of Counsel to the effect that such


                                114
<PAGE>


recordation materially and beneficially affects the interests of
Certificateholders.

           For the purpose of facilitating the recordation of
this Agreement as herein provided and for other purposes, this
Agreement may be executed simultaneously in any number of
counterparts, each of which counterparts shall be deemed to be an
original, and such counterparts shall constitute but one and the
same instrument.

           Section 10.03. Limitation on Rights of
Certificateholders. The death or incapacity of any
Certificateholder shall not operate to terminate this Agreement
or the Trust Fund, nor entitle such Certificateholder's legal
representatives or heirs to claim an accounting or to take any
action or commence any proceeding in any court for a partition or
winding up of the Trust Fund, nor otherwise affect the rights,
obligations and liabilities of the parties hereto or any of them.

           No Certificateholder shall have any right to vote
(except as provided in Section 10.01) or in any manner otherwise
control the operation and management of the Trust Fund, or the
obligations of the parties hereto, nor shall anything herein set
forth, or contained in the terms of the Certificates, be
construed so as to constitute the Certificateholders from time to
time as partners or members of an association; nor shall any
Certificateholder be under any liability to any third person by
reason of any action taken by the parties to this Agreement
pursuant to any provision hereof.

           No Certificateholder shall have any right by virtue or
by availing itself of any provisions of this Agreement to
institute any suit, action or proceeding in equity or at law upon
or under or with respect to this Agreement, unless such Holder
previously shall have given to the Trustee a written notice of
default and of the continuance thereof, as hereinbefore provided,
and unless also the Holders of Certificates of each Class
affected thereby evidencing, as to each such Class, Percentage
Interests aggregating not less than 25% shall have made written
request upon the Trustee to institute such action, suit or
proceeding in its own name as Trustee hereunder and shall have
offered to the Trustee such reasonable indemnity as it may
require against the costs, expenses and liabilities to be
incurred therein or thereby, and the Trustee, for 60 days after
its receipt of such notice, request and offer of indemnity, shall
have neglected or refused to institute any such action, suit or
proceeding; it being understood and intended, and being expressly
covenanted by each Certificateholder with every other
Certificateholder and the Trustee, that no one or more Holders of
Certificates shall have any right in any manner whatever by
virtue or by availing itself or themselves of any provisions of
this Agreement to affect, disturb or prejudice the rights of the


                                115
<PAGE>


Holders of any other of the Certificates, or to obtain or seek to
obtain priority over or preference to any other such Holder, or
to enforce any right under this Agreement, except in the manner
herein provided and for the equal, ratable and common benefit of
all Certificateholders. For the protection and enforcement of the
provisions of this Section 10.03, each and every
Certificateholder and the Trustee shall be entitled to such
relief as can be given either at law or in equity.

           Section 10.04. Governing Law. THIS AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK
AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

           Section 10.05. Notices. All demands, notices and
communications hereunder shall be in writing and shall be deemed
to have been duly given if personally delivered at or mailed by
certified mail, return receipt requested, (a) in the case of the
Company, to GE Capital Mortgage Services, Inc., 3 Executive
Campus, Cherry Hill, New Jersey 08002, Attention: General
Counsel, (b) in the case of the Trustee, to State Street Bank and
Trust Company, Corporate Trust Department, 225 Franklin Street,
Boston, Massachusetts 02110, (c) in the case of Fitch, to Fitch
IBCA, Inc., One State Street Plaza, New York, New York 10004,
Attention: Structured Finance Surveillance, and (d) in the case
of S&P, Standard and Poor's Ratings Services, 26 Broadway, 16th
Floor, New York, New York 10007, Attention: Mortgage-Backed
Securities, or, as to each such Person, at such other address as
shall be designated by such Person in a written notice to each
other named Person. Any notice required or permitted to be mailed
to a Certificateholder shall be given by first class mail,
postage prepaid, at the address of such Holder as shown in the
Certificate Register. Any notice so mailed within the time
prescribed in this Agreement shall be conclusively presumed to
have been duly given, whether or not the Certificateholder
receives such notice.

           Section 10.06. Notices to the Rating Agencies. The
Company shall deliver written notice of the following events to
each Rating Agency promptly following the occurrence thereof:
material amendment to this Agreement; any Event of Default; any
Trigger Event; change in or termination of the Trustee; removal
of the Company or any successor servicer as servicer; repurchase
or replacement of any Defective Mortgage Loan pursuant to Section
2.03; and final payment to Certificateholders. In addition, the
Company shall deliver copies of the following documents to each
Rating Agency at the time such documents are required to be
delivered pursuant to this Agreement: monthly statements to
Certificateholders pursuant to Section 4.05, annual report of
independent accountants pursuant to Section 3.13 and annual
servicer compliance report pursuant to Section 3.12.
Notwithstanding the foregoing, the failure to deliver such


                                116
<PAGE>


notices or copies shall not constitute an Event of Default under
this Agreement.

           Section 10.07. Severability of Provisions. If any one
or more of the covenants, agreements, provisions or terms of this
Agreement shall be for any reason whatsoever held invalid, then
to the extent permitted by law such covenants, agreements,
provisions or terms shall be deemed severable from the remaining
covenants, agreements, provisions or terms of this Agreement and
shall in no way affect the validity or enforceability of the
other provisions of this Agreement or of the Certificates or the
rights of the Holders thereof.

           Section 10.08. Certificates Nonassessable and Fully
Paid. It is the intention of the Trustee that Certificateholders
shall not be personally liable for obligations of the Trust Fund,
that the beneficial ownership interests represented by the
Certificates shall be nonassessable for any losses or expenses of
the Trust Fund or for any reason whatsoever, and that
Certificates upon execution, countersignature and delivery
thereof by the Trustee are and shall be deemed fully paid.

                           *     *     *


<PAGE>


           IN WITNESS WHEREOF, the Company and the Trustee have
caused this Agreement to be duly executed by their respective
officers and their respective seals, duly attested, to be
hereunto affixed, all as of the day and year first above written.


                               GE CAPITAL MORTGAGE
                                 SERVICES, INC.


                               By:____________________
                                  Name:
                                  Title:
[SEAL]


Attest:


By:____________________
   Name:
   Title:


                               STATE STREET BANK AND
                                  TRUST COMPANY,
                                 as Trustee


                               By:____________________
                                  Name:
                                  Title:
[SEAL]


Attest:


By:____________________
   Name:
   Title:


<PAGE>


State of New Jersey  )
                     ) ss.:
County of Camden     )


           On the       day of March, 1998 before me, a notary
public in and for the State of New Jersey, personally appeared
_______________________, known to me who, being by me duly sworn,
did depose and say that he/she resides at
________________________________________________________________;
that he/she is a(n) _________________________ of GE Capital
Mortgage Services, Inc., a corporation formed under the laws of
the State of New Jersey, one of the parties that executed the
foregoing instrument; that he/she knows the seal of said
corporation; that the seal affixed to said instrument is such
corporate seal; that it was so affixed by order of the Board of
Directors of said corporation; and that he/she signed his/her
name thereto by like order.




                                     _____________________________
                                               Notary Public



[Notarial Seal]


<PAGE>


The Commonwealth of Massachusetts     )
                                      ) ss.:
County of Suffolk                     )


           On the      day of March, 1998 before me, a notary public
in and for the Commonwealth of Massachusetts, personally appeared
____________________, known to me who, being by me duly sworn,
did depose and say that he/she resides at
______________________________________________________________;
that he/she is a(n) __________________________________ of State
Street Bank and Trust Company, one of the parties that executed
the foregoing instrument; that he/she knows the seal of said
Bank; that the seal affixed to said instrument is such corporate
seal; that it was so affixed by order of the Board of Directors
of said Bank; and that he/she signed his/her name thereto by
order of the Board of Directors of said Bank.



                                       _____________________________
                                                  Notary Public



[Notarial Seal]


<PAGE>




                             EXHIBIT A

                       FORMS OF CERTIFICATES


PRINCIPAL IN RESPECT OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET
FORTH IN THE AGREEMENT (AS DEFINED HEREIN). ACCORDINGLY, THE
CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE AS SET FORTH HEREON. THIS CERTIFICATE DOES NOT
REPRESENT AN INTEREST IN OR OBLIGATION OF GE CAPITAL MORTGAGE
SERVICES, INC. OR THE TRUSTEE (AS DEFINED HEREIN).

THIS CERTIFICATE IS A "REGULAR INTEREST" IN A "REAL ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") (AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED).

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK
CORPORATION ("DTC"), TO ISSUER OR ITS AGENT FOR REGISTRATION OF
TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE ISSUED IS
REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT
IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY
AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR
OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS
AN INTEREST HEREIN.


<PAGE>


     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-7


          evidencing a beneficial ownership interest in a
          trust fund which consists primarily of a pool of
           conventional, fixed rate, one- to four-family
                mortgage loans sold and serviced by


                GE CAPITAL MORTGAGE SERVICES, INC.


No. R-                              Initial Class A Certificate
                                    Principal Balance:
Class A                               $168,870,000

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.50%               Balance of this Certificate:
                                      $
Cut-off Date:
March 1, 1998

First Distribution Date:            CUSIP:  36158GAA6
April 27, 1998


<PAGE>


THIS CERTIFIES THAT



is the registered owner of the Percentage Interest evidenced by
this Certificate (obtained by dividing the initial Certificate
Principal Balance of this Certificate by the aggregate initial
Certificate Principal Balance of all Class A Certificates, both
as specified above) in certain distributions with respect to the
Trust Fund, consisting primarily of a pool (the "Pool") of
conventional, fixed rate, one- to four-family mortgage loans (the
"Mortgage Loans"), sold and serviced by GE Capital Mortgage
Services, Inc., a corporation organized and existing under the
laws of the State of New Jersey (the "Company"). The Trust Fund
was created pursuant to a Pooling and Servicing Agreement dated
as of March 1, 1998 (the "Agreement"), between the Company and
State Street Bank and Trust Company, as trustee (the "Trustee"),
a summary of certain of the pertinent provisions of which is set
forth herein below. To the extent not defined herein, the terms
used herein have the meanings assigned in the Agreement. This
Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement
the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.

           The Agreement requires the distribution on the 25th
day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"),
commencing in April 1998, to the Person in whose name this
Certificate is registered at the close of business on the last
Business Day of the month immediately preceding the month of such
distribution (the "Record Date"), of an amount equal to the
product of the Percentage Interest evidenced by this Certificate
and the aggregate amount required to be distributed to Holders of
Certificates of the same Class as this Certificate pursuant to
the Agreement.

           Distributions on this Certificate will be made by the
Trustee by check or money order mailed to the Person entitled
thereto at the address appearing in the Certificate Register or,
upon written request by the Certificateholder, by such other
means of payment as such Person and the Trustee shall agree.
Except as otherwise provided in the Agreement, the final
distribution on


<PAGE>


this Certificate will be made in the applicable manner described
above, after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this
Certificate at the office or agency maintained for that purpose
by the Trustee in New York, New York.

           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-7, issued in nine Classes (Class A,
Class R, Class PO, Class M, Class B1, Class B2, Class B3, Class
B4 and Class B5, herein called the "Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this


<PAGE>


Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to
the effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or


<PAGE>


a Person that is using the assets of a Plan to acquire any such
Class R Certificate or (y) is an insurance company investing
assets of its general account and the Exemption applies to such
transferee's acquisition and holding of any such Class R
Certificate.

           As provided in the Agreement, and subject to certain
limitations therein set forth, the transfer of this Certificate
is registerable in the Certificate Register of the Trustee upon
surrender of this Certificate for registration of transfer at the
office or agency maintained by the Trustee in the city in which
the Corporate Trust Office of the Trustee is located or in the
City of New York, accompanied by a written instrument of transfer
in form satisfactory to the Company, the Trustee, and the
Certificate Registrar duly executed by the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one
or more new Certificates of the same Class of authorized
denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

           No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in


<PAGE>


accordance with the Agreement following the earlier of (a) the
repurchase by the Company of all Mortgage Loans and all property
acquired in respect of any Mortgage Loan remaining in the Trust
Fund at a price equal to the sum of (x) 100% of the unpaid
principal balance of each Mortgage Loan (other than a Mortgage
Loan described in clause (y)) plus accrued and unpaid interest
thereon at the rate provided for in the Agreement (less any
amounts representing previously unreimbursed Monthly Advances)
and (y) the appraised value of any property acquired in respect
of a Mortgage Loan determined as provided in the Agreement, and
(b) the later of the final payment or other liquidation (or any
Monthly Advance with respect thereto) of the last Mortgage Loan
remaining in the Trust Fund and the disposition of all property
acquired upon foreclosure or by deed in lieu of foreclosure of
any Mortgage Loan. The right of the Company to repurchase all the
Mortgage Loans and property in respect of Mortgage Loans is
subject to the Pool Scheduled Principal Balance at the time of
repurchase being less than 10 percent of the Pool Scheduled
Principal Balance as of the Cut-off Date. The Company's exercise
of such right will result in early retirement of the
Certificates.

           Unless this Certificate has been countersigned by the
Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any
purpose.


<PAGE>


           IN WITNESS WHEREOF, the Trustee has caused this
Certificate to be duly executed under its official seal.

                          STATE STREET BANK AND TRUST
                          COMPANY, not in its individual
                          capacity but solely as Trustee




(SEAL)
                          By:___________________________
                          Name:
                          Title:



Countersigned:


By_______________________
Authorized Signatory of 
STATE STREET BANK AND TRUST COMPANY, 
not in its individual capacity but 
solely as Trustee


Dated:___________________


<PAGE>


                            ASSIGNMENT

           FOR VALUE RECEIVED the undersigned hereby sell(s),
assign(s) and transfer(s) unto

Please insert social security
   or other identifying number of assignee

________________________________________________________________

________________________________________________________________
            (Please print or typewrite name and address
               including postal zip code of assignee)


________________________________________________________________
this Certificate evidencing a Percentage Interest in certain
distributions with respect to the Trust Fund and hereby
authorizes the transfer of registration of such interest to
assignee on the Certificate Register of said Trust Fund.

           I (we) further direct the Certificate Registrar to
issue a new Certificate of like Class and Percentage Interest, to
the above named assignee and deliver such Certificate to the
following address:

________________________________________________________________
________________________________________________________________
________________________________________________________________

Dated:______________________




_____________________________________
Signature by or on behalf of assignor




____________________________
*Signature Guaranteed*

*The signature hereon must be guaranteed by a bank, trust company
or broker of the signatory who is a member of a signature
guarantee medallion program.


<PAGE>


PRINCIPAL IN RESPECT OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET
FORTH IN THE AGREEMENT (AS DEFINED HEREIN). ACCORDINGLY, THE
CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE AS SET FORTH HEREON. THIS CERTIFICATE DOES NOT
REPRESENT AN INTEREST IN OR OBLIGATION OF GE CAPITAL MORTGAGE
SERVICES, INC. OR THE TRUSTEE (AS DEFINED HEREIN).

TRANSFER OF THIS CERTIFICATE IS RESTRICTED AS PROVIDED IN SECTION
5.02 OF THE AGREEMENT.

FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS THE
"RESIDUAL INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN
SECTIONS 860G(a)(2) AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"). A TRANSFEREE OF THIS CERTIFICATE,
BY ACCEPTANCE HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT TO CERTAIN RESTRICTIONS ON TRANSFERABILITY AS SET FORTH
IN THE AGREEMENT, AND SHALL BE REQUIRED TO FURNISH AN AFFIDAVIT
TO THE TRANSFEROR AND THE TRUSTEE TO THE EFFECT THAT IT IS NOT A
DISQUALIFIED ORGANIZATION, AS SUCH TERM IS DEFINED IN CODE
SECTION 860E(e)(5), AN AGENT (INCLUDING A BROKER, NOMINEE OR
OTHER MIDDLEMAN) FOR SUCH DISQUALIFIED ORGANIZATION, OR AN ENTITY
THAT HOLDS REMIC RESIDUAL SECURITIES AS NOMINEE TO FACILITATE THE
CLEARANCE AND SETTLEMENT OF SUCH SECURITIES THROUGH BOOK-ENTRY
CHANGES IN ACCOUNTS OF PARTICIPATING ORGANIZATIONS (A "BOOK-ENTRY
NOMINEE") AND TO HAVE AGREED TO SUCH AMENDMENTS TO THE AGREEMENT
AS MAY BE REQUIRED TO FURTHER EFFECTUATE THE RESTRICTIONS ON
TRANSFERS TO DISQUALIFIED ORGANIZATIONS, AGENTS THEREOF OR BOOK-
ENTRY NOMINEES.

THE HOLDER OF THIS CLASS R CERTIFICATE, BY ACCEPTANCE HEREOF, IS
DEEMED TO HAVE IRREVOCABLY APPOINTED THE COMPANY (AS DEFINED
HEREIN) AS ITS AGENT AND ATTORNEY-IN-FACT TO ACT AS "TAX MATTERS
PERSON" OF THE REMIC TO PERFORM THE FUNCTIONS OF A "TAX MATTERS
PARTNER" FOR PURPOSES OF SUBCHAPTER C OF CHAPTER 63 OF SUBTITLE F
OF THE CODE, WITH RESPECT TO THE TRUST FUND.


<PAGE>


THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY
DISQUALIFIED ORGANIZATION, BOOK-ENTRY NOMINEE OR NON-PERMITTED
FOREIGN HOLDER, AS DEFINED IN THE AGREEMENT OR TO ANY EMPLOYEE
BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT INCOME SECURITY
ACT OF 1974, AS AMENDED ("ERISA") OR A PLAN SUBJECT TO SECTION
4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED ("SECTION
4975") (A "PLAN") OR A PERSON THAT IS USING THE ASSETS OF A PLAN
TO ACQUIRE THIS CERTIFICATE, EXCEPT AS DESCRIBED HEREIN. THE
TRANSFER OF THIS CERTIFICATE IS SUBJECT TO CERTAIN OTHER
RESTRICTIONS AS SET FORTH HEREIN.

    REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-7


         evidencing a beneficial ownership interest in a
         trust fund which consists primarily of a pool of
          conventional, fixed rate, one- to four-family
               mortgage loans sold and serviced by


                GE CAPITAL MORTGAGE SERVICES, INC.


No. R-                              Initial Class R Certificate
                                    Principal Balance:
Class R                               $100

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.50%               Balance of this Certificate:
                                      $
Cut-off Date:
March 1, 1998

First Distribution Date:            CUSIP:  36158GAB4
April 27, 1998


<PAGE>


THIS CERTIFIES THAT



is the registered owner of the Percentage Interest evidenced by
this Certificate (obtained by dividing the initial Certificate
Principal Balance of this Certificate by the aggregate initial
Certificate Principal Balance of all Class R Certificates, both
as specified above) in certain distributions with respect to the
Trust Fund, consisting primarily of a pool (the "Pool") of
conventional, fixed rate, one- to four-family mortgage loans (the
"Mortgage Loans"), sold and serviced by GE Capital Mortgage
Services, Inc., a corporation organized and existing under the
laws of the State of New Jersey (the "Company"). The Trust Fund
was created pursuant to a Pooling and Servicing Agreement dated
as of March 1, 1998 (the "Agreement"), between the Company and
State Street Bank and Trust Company, as trustee (the "Trustee"),
a summary of certain of the pertinent provisions of which is set
forth herein below. To the extent not defined herein, the terms
used herein have the meanings assigned in the Agreement. This
Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement
the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.

           The Agreement requires the distribution on the 25th
day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"),
commencing in April 1998, to the Person in whose name this
Certificate is registered at the close of business on the last
Business Day of the month immediately preceding the month of such
distribution (the "Record Date"), of an amount equal to the
product of the Percentage Interest evidenced by this Certificate
and the aggregate amount required to be distributed to Holders of
Certificates of the same Class as this Certificate pursuant to
the Agreement.

           Distributions on this Certificate will be made by the
Trustee by check or money order mailed to the Person entitled
thereto at the address appearing in the Certificate Register or,
upon written request by the Certificateholder, by such other
means of payment as such Person and the Trustee shall agree.
Except as otherwise provided in the Agreement, the final
distribution on


<PAGE>


this Certificate will be made in the applicable manner described
above, after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this
Certificate at the office or agency maintained for that purpose
by the Trustee in New York, New York.

           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-7, issued in nine Classes (Class A,
Class R, Class PO, Class M, Class B1, Class B2, Class B3, Class
B4 and Class B5, herein called the "Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this


<PAGE>


Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to
the effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or


<PAGE>


a Person that is using the assets of a Plan to acquire any such
Class R Certificate or (y) is an insurance company investing
assets of its general account and the Exemption applies to such
transferee's acquisition and holding of any such Class R
Certificate.

           As provided in the Agreement, and subject to certain
limitations therein set forth, the transfer of this Certificate
is registerable in the Certificate Register of the Trustee upon
surrender of this Certificate for registration of transfer at the
office or agency maintained by the Trustee in the city in which
the Corporate Trust Office of the Trustee is located or in the
City of New York, accompanied by a written instrument of transfer
in form satisfactory to the Company, the Trustee, and the
Certificate Registrar duly executed by the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one
or more new Certificates of the same Class of authorized
denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

           No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in


<PAGE>


accordance with the Agreement following the earlier of (a) the
repurchase by the Company of all Mortgage Loans and all property
acquired in respect of any Mortgage Loan remaining in the Trust
Fund at a price equal to the sum of (x) 100% of the unpaid
principal balance of each Mortgage Loan (other than a Mortgage
Loan described in clause (y)) plus accrued and unpaid interest
thereon at the rate provided for in the Agreement (less any
amounts representing previously unreimbursed Monthly Advances)
and (y) the appraised value of any property acquired in respect
of a Mortgage Loan determined as provided in the Agreement, and
(b) the later of the final payment or other liquidation (or any
Monthly Advance with respect thereto) of the last Mortgage Loan
remaining in the Trust Fund and the disposition of all property
acquired upon foreclosure or by deed in lieu of foreclosure of
any Mortgage Loan. The right of the Company to repurchase all the
Mortgage Loans and property in respect of Mortgage Loans is
subject to the Pool Scheduled Principal Balance at the time of
repurchase being less than 10 percent of the Pool Scheduled
Principal Balance as of the Cut-off Date. The Company's exercise
of such right will result in early retirement of the
Certificates.

           Unless this Certificate has been countersigned by the
Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any
purpose.


<PAGE>


           IN WITNESS WHEREOF, the Trustee has caused this
Certificate to be duly executed under its official seal.

                          STATE STREET BANK AND TRUST
                          COMPANY, not in its individual
                          capacity but solely as Trustee




(SEAL)
                          By:___________________________
                          Name:
                          Title:



Countersigned:


By_______________________
Authorized Signatory of 
STATE STREET BANK AND TRUST COMPANY, 
not in its individual capacity but 
solely as Trustee


Dated:___________________


<PAGE>


                            ASSIGNMENT

           FOR VALUE RECEIVED the undersigned hereby sell(s),
assign(s) and transfer(s) unto

Please insert social security
   or other identifying number of assignee

________________________________________________________________

________________________________________________________________
            (Please print or typewrite name and address
               including postal zip code of assignee)


________________________________________________________________
this Certificate evidencing a Percentage Interest in certain
distributions with respect to the Trust Fund and hereby
authorizes the transfer of registration of such interest to
assignee on the Certificate Register of said Trust Fund.

           I (we) further direct the Certificate Registrar to
issue a new Certificate of like Class and Percentage Interest, to
the above named assignee and deliver such Certificate to the
following address:

________________________________________________________________
________________________________________________________________
________________________________________________________________


Dated:_____________________



_____________________________________
Signature by or on behalf of assignor




___________________________
*Signature Guaranteed*

*The signature hereon must be guaranteed by a bank, trust company
or broker of the signatory who is a member of a signature
guarantee medallion program.


<PAGE>


PRINCIPAL IN RESPECT OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET
FORTH IN THE AGREEMENT (AS DEFINED HEREIN). ACCORDINGLY, THE
CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE AS SET FORTH HEREON. THIS CERTIFICATE DOES NOT
REPRESENT AN INTEREST IN OR OBLIGATION OF GE CAPITAL MORTGAGE
SERVICES, INC. OR THE TRUSTEE (AS DEFINED HEREIN).

THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES ACT"). ANY RESALE OR
TRANSFER OF THIS CERTIFICATE WITHOUT REGISTRATION THEREOF UNDER
THE SECURITIES ACT MAY ONLY BE MADE IN A TRANSACTION EXEMPT FROM
THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT AND IN
ACCORDANCE WITH SECTION 5.02 OF THE AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE IS A "REGULAR INTEREST" IN A "REAL ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") (AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED).


<PAGE>


     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-7

          evidencing a beneficial ownership interest in a
          trust fund which consists primarily of a pool of
           conventional, fixed rate, one- to four-family
                mortgage loans sold and serviced by


                 GE CAPITAL MORTGAGE SERVICES, INC.


No. R-                              Initial Class PO Certificate
                                       Principal Balance:
Class PO                               $292,963.14

Certificate Interest                Initial Certificate Principal
  Rate per annum:                      Balance of this Certificate:
non-interest bearing                   $

Cut-off Date:
March 1, 1998

First Distribution Date:
April 27, 1998


<PAGE>


THIS CERTIFIES THAT



is the registered owner of the Percentage Interest evidenced by
this Certificate (obtained by dividing the initial Certificate
Principal Balance of this Certificate by the aggregate initial
Certificate Principal Balance of all Class PO Certificates, both
as specified above) in certain distributions with respect to the
Trust Fund, consisting primarily of a pool (the "Pool") of
conventional, fixed rate, one- to four-family mortgage loans (the
"Mortgage Loans"), sold and serviced by GE Capital Mortgage
Services, Inc., a corporation organized and existing under the
laws of the State of New Jersey (the "Company"). The Trust Fund
was created pursuant to a Pooling and Servicing Agreement dated
as of March 1, 1998 (the "Agreement"), between the Company and
State Street Bank and Trust Company, as trustee (the "Trustee"),
a summary of certain of the pertinent provisions of which is set
forth herein below. To the extent not defined herein, the terms
used herein have the meanings assigned in the Agreement. This
Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement
the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.

           The Agreement requires the distribution on the 25th
day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"),
commencing in April 1998, to the Person in whose name this
Certificate is registered at the close of business on the last
Business Day of the month immediately preceding the month of such
distribution (the "Record Date"), of an amount equal to the
product of the Percentage Interest evidenced by this Certificate
and the aggregate amount required to be distributed to Holders of
Certificates of the same Class as this Certificate pursuant to
the Agreement.

           Distributions on this Certificate will be made by the
Trustee by check or money order mailed to the Person entitled
thereto at the address appearing in the Certificate Register or,
upon written request by the Certificateholder, by such other
means of payment as such Person and the Trustee shall agree.
Except as otherwise provided in the Agreement, the final
distribution on


<PAGE>


this Certificate will be made in the applicable manner described
above, after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this
Certificate at the office or agency maintained for that purpose
by the Trustee in New York, New York.

           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-7, issued in nine Classes (Class A,
Class R, Class PO, Class M, Class B1, Class B2, Class B3, Class
B4 and Class B5, herein called the "Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this


<PAGE>


Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to
the effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Class
Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the
"Exemption") applies to such transferee's acquisition and holding
of such Certificate, or (ii) an opinion of counsel satisfactory
to the Trustee, which opinion shall not be an expense of the
Trustee or the Company, to the effect that the purchase and
holding of such Certificate will not constitute or result in the
assets of the Trust Fund being deemed to be "plan assets" and
subject to the prohibited transaction provisions of ERISA or
Section 4975 and will not subject the Trustee or the Company to
any obligation in addition to those undertaken in the Agreement;
provided, however, that the Trustee will not require such
certificate or opinion in the event that, as a result of a change
of law or otherwise, counsel satisfactory to the Trustee has
rendered an opinion to the effect that the purchase and holding
of a Class M, Class B1, Class B2, Class B3, Class B4 or Class B5
Certificate by a Plan or a Person that is purchasing or holding
such Certificate with the assets of a Plan will not constitute or
result in a prohibited transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or


<PAGE>


a Person that is using the assets of a Plan to acquire any such
Class R Certificate or (y) is an insurance company investing
assets of its general account and the Exemption applies to such
transferee's acquisition and holding of any such Class R
Certificate.

           As provided in the Agreement, and subject to certain
limitations therein set forth, the transfer of this Certificate
is registerable in the Certificate Register of the Trustee upon
surrender of this Certificate for registration of transfer at the
office or agency maintained by the Trustee in the city in which
the Corporate Trust Office of the Trustee is located or in the
City of New York, accompanied by a written instrument of transfer
in form satisfactory to the Company, the Trustee, and the
Certificate Registrar duly executed by the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one
or more new Certificates of the same Class of authorized
denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

           No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in


<PAGE>


accordance with the Agreement following the earlier of (a) the
repurchase by the Company of all Mortgage Loans and all property
acquired in respect of any Mortgage Loan remaining in the Trust
Fund at a price equal to the sum of (x) 100% of the unpaid
principal balance of each Mortgage Loan (other than a Mortgage
Loan described in clause (y)) plus accrued and unpaid interest
thereon at the rate provided for in the Agreement (less any
amounts representing previously unreimbursed Monthly Advances)
and (y) the appraised value of any property acquired in respect
of a Mortgage Loan determined as provided in the Agreement, and
(b) the later of the final payment or other liquidation (or any
Monthly Advance with respect thereto) of the last Mortgage Loan
remaining in the Trust Fund and the disposition of all property
acquired upon foreclosure or by deed in lieu of foreclosure of
any Mortgage Loan. The right of the Company to repurchase all the
Mortgage Loans and property in respect of Mortgage Loans is
subject to the Pool Scheduled Principal Balance at the time of
repurchase being less than 10 percent of the Pool Scheduled
Principal Balance as of the Cut-off Date. The Company's exercise
of such right will result in early retirement of the
Certificates.

           Unless this Certificate has been countersigned by the
Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any
purpose.


<PAGE>


           IN WITNESS WHEREOF, the Trustee has caused this
Certificate to be duly executed under its official seal.

                          STATE STREET BANK AND TRUST
                          COMPANY, not in its individual
                          capacity but solely as Trustee




(SEAL)
                          By:___________________________
                          Name:
                          Title:



Countersigned:


By_____________________
Authorized Signatory of 
STATE STREET BANK AND TRUST COMPANY, 
not in its individual capacity but 
solely as Trustee


Dated:____________________


<PAGE>


                            ASSIGNMENT

           FOR VALUE RECEIVED the undersigned hereby sell(s),
assign(s) and transfer(s) unto

Please insert social security
   or other identifying number of assignee

________________________________________________________________

________________________________________________________________
            (Please print or typewrite name and address
               including postal zip code of assignee)


________________________________________________________________
this Certificate evidencing a Percentage Interest in certain
distributions with respect to the Trust Fund and hereby
authorizes the transfer of registration of such interest to
assignee on the Certificate Register of said Trust Fund.

           I (we) further direct the Certificate Registrar to
issue a new Certificate of like Class and Percentage Interest, to
the above named assignee and deliver such Certificate to the
following address:
________________________________________________________________
________________________________________________________________
________________________________________________________________


Dated:______________________


______________________________________
Signature by or on behalf of assignor




_____________________________
*Signature Guaranteed*

*The signature hereon must be guaranteed by a bank, trust company
or broker of the signatory who is a member of a signature
guarantee medallion program.


<PAGE>


THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF DISTRIBUTION TO
CERTAIN CLASSES OF THE CERTIFICATES AS SET FORTH HEREIN AND IN THE
AGREEMENT REFERRED TO HEREIN.

PRINCIPAL IN RESPECT OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET
FORTH IN THE AGREEMENT (AS DEFINED HEREIN). ACCORDINGLY, THE
CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE AS SET FORTH HEREON. THIS CERTIFICATE DOES NOT
REPRESENT AN INTEREST IN OR OBLIGATION OF GE CAPITAL MORTGAGE
SERVICES, INC. OR THE TRUSTEE (AS DEFINED HEREIN).

TRANSFER OF THIS CERTIFICATE IS RESTRICTED AS PROVIDED IN SECTION
5.02 OF THE AGREEMENT.

THIS CERTIFICATE IS A "REGULAR INTEREST" IN A "REAL ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") (AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED).

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK
CORPORATION ("DTC"), TO ISSUER OR ITS AGENT FOR REGISTRATION OF
TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE ISSUED IS
REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT
IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY
AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR
OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS
AN INTEREST HEREIN.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY
EMPLOYEE BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA") OR A PLAN SUBJECT TO
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED
("SECTION 4975") (A "PLAN") OR A PERSON THAT IS USING THE ASSETS
OF A PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT AS DESCRIBED
HEREIN. THE TRANSFER OF THIS CERTIFICATE IS SUBJECT TO CERTAIN
OTHER RESTRICTIONS AS SET FORTH HEREIN.


<PAGE>


     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-7


          evidencing a beneficial ownership interest in a
          trust fund which consists primarily of a pool of
           conventional, fixed rate, one- to four-family
                mortgage loans sold and serviced by


                 GE CAPITAL MORTGAGE SERVICES, INC.


No. R-                              Initial Class M Certificate
                                    Principal Balance:
Class M                               $1,731,461

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.50%               Balance of this Certificate:
                                      $
Cut-off Date:
March 1, 1998

First Distribution Date:            CUSIP:  36158GAC2
April 27, 1998


<PAGE>


THIS CERTIFIES THAT



is the registered owner of the Percentage Interest evidenced by
this Certificate (obtained by dividing the initial Certificate
Principal Balance of this Certificate by the aggregate initial
Certificate Principal Balance of all Class M Certificates, both
as specified above) in certain distributions with respect to the
Trust Fund, consisting primarily of a pool (the "Pool") of
conventional, fixed rate, one- to four-family mortgage loans (the
"Mortgage Loans"), sold and serviced by GE Capital Mortgage
Services, Inc., a corporation organized and existing under the
laws of the State of New Jersey (the "Company"). The Trust Fund
was created pursuant to a Pooling and Servicing Agreement dated
as of March 1, 1998 (the "Agreement"), between the Company and
State Street Bank and Trust Company, as trustee (the "Trustee"),
a summary of certain of the pertinent provisions of which is set
forth herein below. To the extent not defined herein, the terms
used herein have the meanings assigned in the Agreement. This
Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement
the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.

           The Agreement requires the distribution on the 25th
day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"),
commencing in April 1998, to the Person in whose name this
Certificate is registered at the close of business on the last
Business Day of the month immediately preceding the month of such
distribution (the "Record Date"), of an amount equal to the
product of the Percentage Interest evidenced by this Certificate
and the aggregate amount required to be distributed to Holders of
Certificates of the same Class as this Certificate pursuant to
the Agreement.

           Distributions on this Certificate will be made by the
Trustee by check or money order mailed to the Person entitled
thereto at the address appearing in the Certificate Register or,
upon written request by the Certificateholder, by such other
means of payment as such Person and the Trustee shall agree.
Except as otherwise provided in the Agreement, the final
distribution on


<PAGE>


this Certificate will be made in the applicable manner described
above, after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this
Certificate at the office or agency maintained for that purpose
by the Trustee in New York, New York.

           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-7, issued in nine Classes (Class A,
Class R, Class PO, Class M, Class B1, Class B2, Class B3, Class
B4 and Class B5, herein called the "Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this


<PAGE>


Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to
the effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or


<PAGE>


a Person that is using the assets of a Plan to acquire any such
Class R Certificate or (y) is an insurance company investing
assets of its general account and the Exemption applies to such
transferee's acquisition and holding of any such Class R
Certificate.

           As provided in the Agreement, and subject to certain
limitations therein set forth, the transfer of this Certificate
is registerable in the Certificate Register of the Trustee upon
surrender of this Certificate for registration of transfer at the
office or agency maintained by the Trustee in the city in which
the Corporate Trust Office of the Trustee is located or in the
City of New York, accompanied by a written instrument of transfer
in form satisfactory to the Company, the Trustee, and the
Certificate Registrar duly executed by the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one
or more new Certificates of the same Class of authorized
denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

           No service charge will be made for any such registration 
of transfer or exchange, but the Trustee may require payment of a 
sum sufficient to cover any tax or other governmental charge payable 
in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in


<PAGE>


accordance with the Agreement following the earlier of (a) the
repurchase by the Company of all Mortgage Loans and all property
acquired in respect of any Mortgage Loan remaining in the Trust
Fund at a price equal to the sum of (x) 100% of the unpaid
principal balance of each Mortgage Loan (other than a Mortgage
Loan described in clause (y)) plus accrued and unpaid interest
thereon at the rate provided for in the Agreement (less any
amounts representing previously unreimbursed Monthly Advances)
and (y) the appraised value of any property acquired in respect
of a Mortgage Loan determined as provided in the Agreement, and
(b) the later of the final payment or other liquidation (or any
Monthly Advance with respect thereto) of the last Mortgage Loan
remaining in the Trust Fund and the disposition of all property
acquired upon foreclosure or by deed in lieu of foreclosure of
any Mortgage Loan. The right of the Company to repurchase all the
Mortgage Loans and property in respect of Mortgage Loans is
subject to the Pool Scheduled Principal Balance at the time of
repurchase being less than 10 percent of the Pool Scheduled
Principal Balance as of the Cut-off Date. The Company's exercise
of such right will result in early retirement of the
Certificates.

           Unless this Certificate has been countersigned by the
Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any
purpose.


<PAGE>


           IN WITNESS WHEREOF, the Trustee has caused this
Certificate to be duly executed under its official seal.

                          STATE STREET BANK AND TRUST
                          COMPANY, not in its individual
                          capacity but solely as Trustee




(SEAL)
                          By:___________________________
                          Name:
                          Title:



Countersigned:


By______________________
Authorized Signatory of 
STATE STREET BANK AND TRUST COMPANY, 
not in its individual capacity but 
solely as Trustee


Dated:__________________


<PAGE>


                             ASSIGNMENT

           FOR VALUE RECEIVED the undersigned hereby sell(s),
assign(s) and transfer(s) unto

Please insert social security
   or other identifying number of assignee

________________________________________________________________

________________________________________________________________
            (Please print or typewrite name and address
               including postal zip code of assignee)


________________________________________________________________
this Certificate evidencing a Percentage Interest in certain
distributions with respect to the Trust Fund and hereby
authorizes the transfer of registration of such interest to
assignee on the Certificate Register of said Trust Fund.

           I (we) further direct the Certificate Registrar to
issue a new Certificate of like Class and Percentage Interest, to
the above named assignee and deliver such Certificate to the
following address:
________________________________________________________________
________________________________________________________________
________________________________________________________________

Dated:___________________



_____________________________________
Signature by or on behalf of assignor




____________________________
*Signature Guaranteed*

*The signature hereon must be guaranteed by a bank, trust company
or broker of the signatory who is a member of a signature
guarantee medallion program.


<PAGE>


THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF DISTRIBUTION TO
CERTAIN CLASSES OF THE CERTIFICATES AS SET FORTH HEREIN AND IN THE
AGREEMENT REFERRED TO HEREIN.

PRINCIPAL IN RESPECT OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET
FORTH IN THE AGREEMENT (AS DEFINED HEREIN). ACCORDINGLY, THE
CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE AS SET FORTH HEREON. THIS CERTIFICATE DOES NOT
REPRESENT AN INTEREST IN OR OBLIGATION OF GE CAPITAL MORTGAGE
SERVICES, INC. OR THE TRUSTEE (AS DEFINED HEREIN).

TRANSFER OF THIS CERTIFICATE IS RESTRICTED AS PROVIDED IN SECTION
5.02 OF THE AGREEMENT.

THIS CERTIFICATE IS A "REGULAR INTEREST" IN A "REAL ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") (AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED).

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK
CORPORATION ("DTC"), TO ISSUER OR ITS AGENT FOR REGISTRATION OF
TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE ISSUED IS
REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT
IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY
AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR
OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS
AN INTEREST HEREIN.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY
EMPLOYEE BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA") OR A PLAN SUBJECT TO
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED
("SECTION 4975") (A "PLAN") OR A PERSON THAT IS USING THE ASSETS
OF A PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT AS DESCRIBED
HEREIN. THE TRANSFER OF THIS CERTIFICATE IS SUBJECT TO CERTAIN
OTHER RESTRICTIONS AS SET FORTH HEREIN.


<PAGE>


     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-7


          evidencing a beneficial ownership interest in a
          trust fund which consists primarily of a pool of
           conventional, fixed rate, one- to four-family
                mortgage loans sold and serviced by


                 GE CAPITAL MORTGAGE SERVICES, INC.


No. R-                              Initial Class B1 Certificate
                                    Principal Balance:
Class B1                              $432,644

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.50%               Balance of this Certificate:
                                      $
Cut-off Date:
March 1, 1998

First Distribution Date:            CUSIP:  36158GAD0
April 27, 1998


<PAGE>


THIS CERTIFIES THAT



is the registered owner of the Percentage Interest evidenced by
this Certificate (obtained by dividing the initial Certificate
Principal Balance of this Certificate by the aggregate initial
Certificate Principal Balance of all Class B1 Certificates, both
as specified above) in certain distributions with respect to the
Trust Fund, consisting primarily of a pool (the "Pool") of
conventional, fixed rate, one- to four-family mortgage loans (the
"Mortgage Loans"), sold and serviced by GE Capital Mortgage
Services, Inc., a corporation organized and existing under the
laws of the State of New Jersey (the "Company"). The Trust Fund
was created pursuant to a Pooling and Servicing Agreement dated
as of March 1, 1998 (the "Agreement"), between the Company and
State Street Bank and Trust Company, as trustee (the "Trustee"),
a summary of certain of the pertinent provisions of which is set
forth herein below. To the extent not defined herein, the terms
used herein have the meanings assigned in the Agreement. This
Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement
the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.

           The Agreement requires the distribution on the 25th
day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"),
commencing in April 1998, to the Person in whose name this
Certificate is registered at the close of business on the last
Business Day of the month immediately preceding the month of such
distribution (the "Record Date"), of an amount equal to the
product of the Percentage Interest evidenced by this Certificate
and the aggregate amount required to be distributed to Holders of
Certificates of the same Class as this Certificate pursuant to
the Agreement.

Distributions on this Certificate will be made by the Trustee by
check or money order mailed to the Person entitled thereto at the
address appearing in the Certificate Register or, upon written
request by the Certificateholder, by such other means of payment
as such Person and the Trustee shall agree. Except as otherwise
provided in the Agreement, the final distribution on


<PAGE>


THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF DISTRIBUTION TO
CERTAIN CLASSES OF THE CERTIFICATES AS SET FORTH HEREIN AND IN THE
AGREEMENT REFERRED TO HEREIN.

PRINCIPAL IN RESPECT OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET
FORTH IN THE AGREEMENT (AS DEFINED HEREIN). ACCORDINGLY, THE
CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE AS SET FORTH HEREON. THIS CERTIFICATE DOES NOT
REPRESENT AN INTEREST IN OR OBLIGATION OF GE CAPITAL MORTGAGE
SERVICES, INC. OR THE TRUSTEE (AS DEFINED HEREIN).

TRANSFER OF THIS CERTIFICATE IS RESTRICTED AS PROVIDED IN SECTION
5.02 OF THE AGREEMENT.

THIS CERTIFICATE IS A "REGULAR INTEREST" IN A "REAL ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") (AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED).

UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK
CORPORATION ("DTC"), TO ISSUER OR ITS AGENT FOR REGISTRATION OF
TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE ISSUED IS
REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS
REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT
IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY
AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR
OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS
AN INTEREST HEREIN.

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY
EMPLOYEE BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA") OR A PLAN SUBJECT TO
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED
("SECTION 4975") (A "PLAN") OR A PERSON THAT IS USING THE ASSETS
OF A PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT AS DESCRIBED
HEREIN. THE TRANSFER OF THIS CERTIFICATE IS SUBJECT TO CERTAIN
OTHER RESTRICTIONS AS SET FORTH HEREIN.


<PAGE>


     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-7


          evidencing a beneficial ownership interest in a
          trust fund which consists primarily of a pool of
           conventional, fixed rate, one- to four-family
                mortgage loans sold and serviced by


                 GE CAPITAL MORTGAGE SERVICES, INC.


No. R-                              Initial Class B2 Certificate
                                    Principal Balance:
Class B2                              $432,644

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.50%               Balance of this Certificate:
                                      $
Cut-off Date:
March 1, 1998

First Distribution Date:            CUSIP:  36158GAE8
April 27, 1998


<PAGE>


THIS CERTIFIES THAT



is the registered owner of the Percentage Interest evidenced by
this Certificate (obtained by dividing the initial Certificate
Principal Balance of this Certificate by the aggregate initial
Certificate Principal Balance of all Class B2 Certificates, both
as specified above) in certain distributions with respect to the
Trust Fund, consisting primarily of a pool (the "Pool") of
conventional, fixed rate, one- to four-family mortgage loans (the
"Mortgage Loans"), sold and serviced by GE Capital Mortgage
Services, Inc., a corporation organized and existing under the
laws of the State of New Jersey (the "Company"). The Trust Fund
was created pursuant to a Pooling and Servicing Agreement dated
as of March 1, 1998 (the "Agreement"), between the Company and
State Street Bank and Trust Company, as trustee (the "Trustee"),
a summary of certain of the pertinent provisions of which is set
forth herein below. To the extent not defined herein, the terms
used herein have the meanings assigned in the Agreement. This
Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement
the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.

           The Agreement requires the distribution on the 25th
day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"),
commencing in April 1998, to the Person in whose name this
Certificate is registered at the close of business on the last
Business Day of the month immediately preceding the month of such
distribution (the "Record Date"), of an amount equal to the
product of the Percentage Interest evidenced by this Certificate
and the aggregate amount required to be distributed to Holders of
Certificates of the same Class as this Certificate pursuant to
the Agreement.

Distributions on this Certificate will be made by the Trustee by
check or money order mailed to the Person entitled thereto at the
address appearing in the Certificate Register or, upon written
request by the Certificateholder, by such other means of payment
as such Person and the Trustee shall agree. Except as otherwise
provided in the Agreement, the final distribution on


<PAGE>


THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF DISTRIBUTION TO
CERTAIN CLASSES OF THE CERTIFICATES AS SET FORTH HEREIN AND IN THE
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR
THE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES ("BLUE SKY
LAWS"), AND SUCH CERTIFICATE MAY NOT BE OFFERED, RESOLD, PLEDGED
OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE
MEANING OF RULE 144A UNDER THE SECURITIES ACT IN A TRANSACTION
MEETING THE REQUIREMENTS OF RULE 144A, (B) PURSUANT TO AN
EXEMPTION FROM REGISTRATION PROVIDED BY RULE 144 UNDER THE
SECURITIES ACT (IF AVAILABLE) OR (C) TO AN INSTITUTIONAL
ACCREDITED INVESTOR AS DEFINED IN RULE 501(a)(1), (2), (3) OR (7)
OF REGULATION D UNDER THE SECURITIES ACT, IN EACH CASE IN A
TRANSACTION EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE
SECURITIES ACT AND IN ACCORDANCE WITH ANY APPLICABLE BLUE SKY
LAWS. NO REPRESENTATION IS MADE AS TO THE AVAILABILITY OF THE
EXEMPTION PROVIDED BY RULE 144 FOR RESALES OF THIS CERTIFICATE.

PRINCIPAL IN RESPECT OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET
FORTH IN THE AGREEMENT (AS DEFINED HEREIN). ACCORDINGLY, THE
CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE AS SET FORTH HEREON. THIS CERTIFICATE DOES NOT
REPRESENT AN INTEREST IN OR OBLIGATION OF GE CAPITAL MORTGAGE
SERVICES, INC. OR THE TRUSTEE (AS DEFINED HEREIN).

TRANSFER OF THIS CERTIFICATE IS RESTRICTED AS PROVIDED IN SECTION
5.02 OF THE AGREEMENT.

THIS CERTIFICATE IS A "REGULAR INTEREST" IN A "REAL ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") (AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED).

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY
EMPLOYEE BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA") OR A PLAN SUBJECT TO
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED
("SECTION 4975") (A "PLAN") OR A PERSON THAT IS USING THE ASSETS
OF A PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT AS DESCRIBED
HEREIN.


<PAGE>


THE TRANSFER OF THIS CERTIFICATE IS SUBJECT TO CERTAIN OTHER
RESTRICTIONS AS SET FORTH HEREIN.

     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-7


          evidencing a beneficial ownership interest in a
          trust fund which consists primarily of a pool of
           conventional, fixed rate, one- to four-family
                mortgage loans sold and serviced by


                 GE CAPITAL MORTGAGE SERVICES, INC.




No. R-                              Initial Class B3 Certificate
                                    Principal Balance:
Class B3                              $692,230.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.50%               Balance of this Certificate:
                                      $
Cut-off Date:
March 1, 1998

First Distribution Date:            CUSIP:  36158GAP3
April 27, 1998


<PAGE>


THIS CERTIFIES THAT



is the registered owner of the Percentage Interest evidenced by
this Certificate (obtained by dividing the initial Certificate
Principal Balance of this Certificate by the aggregate initial
Certificate Principal Balance of all Class B3 Certificates, both
as specified above) in certain distributions with respect to the
Trust Fund, consisting primarily of a pool (the "Pool") of
conventional, fixed rate, one- to four-family mortgage loans (the
"Mortgage Loans"), sold and serviced by GE Capital Mortgage
Services, Inc., a corporation organized and existing under the
laws of the State of New Jersey (the "Company"). The Trust Fund
was created pursuant to a Pooling and Servicing Agreement dated
as of March 1, 1998 (the "Agreement"), between the Company and
State Street Bank and Trust Company, as trustee (the "Trustee"),
a summary of certain of the pertinent provisions of which is set
forth herein below. To the extent not defined herein, the terms
used herein have the meanings assigned in the Agreement. This
Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement
the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.

           The Agreement requires the distribution on the 25th
day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"),
commencing in April 1998, to the Person in whose name this
Certificate is registered at the close of business on the last
Business Day of the month immediately preceding the month of such
distribution (the "Record Date"), of an amount equal to the
product of the Percentage Interest evidenced by this Certificate
and the aggregate amount required to be distributed to Holders of
Certificates of the same Class as this Certificate pursuant to
the Agreement.

           Distributions on this Certificate will be made by the
Trustee by check or money order mailed to the Person entitled
thereto at the address appearing in the Certificate Register or,
upon written request by the Certificateholder, by such other
means of payment as such Person and the Trustee shall agree.
Except as otherwise provided in the Agreement, the final
distribution on


<PAGE>


this Certificate will be made in the applicable manner described
above, after due notice by the Trustee of the pendency of such
distribution and only upon presentation and surrender of this
Certificate at the office or agency maintained for that purpose
by the Trustee in New York, New York.

           This Certificate is one of a duly authorized issue of
Certificates designated as REMIC Multi-Class Pass-Through
Certificates, Series 1998-7, issued in nine Classes (Class A,
Class R, Class PO, Class M, Class B1, Class B2, Class B3, Class
B4 and Class B5, herein called the "Certificates").

           The Certificates are limited in right of payment to
certain payments on and collections in respect of the Mortgage
Loans, all as more specifically set forth in the Agreement. The
Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the
Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the
Certificateholders for any amount payable under this Certificate
or the Agreement or, except as expressly provided in the
Agreement, subject to any liability under the Agreement.

           As provided in the Agreement and with certain
exceptions therein provided, certain losses on the Mortgage Loans
resulting from defaults by Mortgagors will be borne by the
Holders of the Class M, Class B1, Class B2, Class B3, Class B4
and Class B5 Certificates before such losses will be borne by the
Holders of the other Classes of the Certificates.

           This Certificate does not purport to summarize the
Agreement and reference is made to the Agreement for the
interests, rights and limitations of rights, benefits,
obligations and duties evidenced hereby, and the rights, duties
and immunities of the Trustee.

           The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the
rights and obligations of the Company and the rights of the
Certificateholders under the Agreement at any time by the Company
and the Trustee with the consent of the Holders of Certificates
evidencing not less than 66% of all the Voting Rights as defined
in the Agreement. Any such consent by the Holder of this


<PAGE>


Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any
Certificate issued upon the transfer hereof or in exchange
herefor or in lieu hereof whether or not notation of such consent
is made upon this Certificate. The Agreement also permits the
amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

           No transfer of any Class M, Class B1, Class B2, Class
B3, Class B4 or Class B5 Certificate which is in the form of a
Definitive Certificate shall be made to any Person unless the
Trustee has received (i) a certificate from such transferee to
the effect that such transferee (x) is not an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Internal Revenue Code of 1986, as amended ("Section 4975") (a
"Plan") or a Person that is using the assets of a Plan to acquire
such Certificate or (y) is an insurance company investing assets
of its general account and the exemption provided by Section
III(a) of Department of Labor Prohibited Transaction Exemption
95-60, 60 Fed. Reg. 35925 (July 12, 1995) (the "Exemption")
applies to such transferee's acquisition and holding of such
Certificate, or (ii) an opinion of counsel satisfactory to the
Trustee, which opinion shall not be an expense of the Trustee or
the Company, to the effect that the purchase and holding of such
Certificate will not constitute or result in the assets of the
Trust Fund being deemed to be "plan assets" and subject to the
prohibited transaction provisions of ERISA or Section 4975 and
will not subject the Trustee or the Company to any obligation in
addition to those undertaken in the Agreement; provided, however,
that the Trustee will not require such certificate or opinion in
the event that, as a result of a change of law or otherwise,
counsel satisfactory to the Trustee has rendered an opinion to
the effect that the purchase and holding of a Class M, Class B1,
Class B2, Class B3, Class B4 or Class B5 Certificate by a Plan or
a Person that is purchasing or holding such Certificate with the
assets of a Plan will not constitute or result in a prohibited
transaction under ERISA or Section 4975.

           No transfer of any Class R Certificate shall be made
to any Person unless the Trustee has received a certificate from
such transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or


<PAGE>


a Person that is using the assets of a Plan to acquire any such
Class R Certificate or (y) is an insurance company investing
assets of its general account and the Exemption applies to such
transferee's acquisition and holding of any such Class R
Certificate.

           As provided in the Agreement, and subject to certain
limitations therein set forth, the transfer of this Certificate
is registerable in the Certificate Register of the Trustee upon
surrender of this Certificate for registration of transfer at the
office or agency maintained by the Trustee in the city in which
the Corporate Trust Office of the Trustee is located or in the
City of New York, accompanied by a written instrument of transfer
in form satisfactory to the Company, the Trustee, and the
Certificate Registrar duly executed by the Holder hereof or such
Holder's attorney duly authorized in writing, and thereupon one
or more new Certificates of the same Class of authorized
denominations evidencing the same aggregate Percentage Interest
will be issued to the designated transferee or transferees.

           The Certificates are issuable only as registered
Certificates without coupons in denominations specified in the
Agreement. As provided in the Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for
new Certificates of the same Class of authorized denominations
evidencing the same aggregate Percentage Interest as requested by
the Holder surrendering the same.

           No service charge will be made for any such
registration of transfer or exchange, but the Trustee may require
payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

           The Trustee and the Certificate Registrar and any
agent of the Trustee or the Certificate Registrar may treat the
Person in whose name this Certificate is registered as the owner
hereof for all purposes, and neither the Trustee, the Certificate
Registrar nor any such agent shall be affected by any notice to
the contrary.

           The obligations and responsibilities created by the
Agreement, and the Trust Fund created thereby shall terminate
upon payment to the Certificateholders, or provision therefor, in


<PAGE>


accordance with the Agreement following the earlier of (a) the
repurchase by the Company of all Mortgage Loans and all property
acquired in respect of any Mortgage Loan remaining in the Trust
Fund at a price equal to the sum of (x) 100% of the unpaid
principal balance of each Mortgage Loan (other than a Mortgage
Loan described in clause (y)) plus accrued and unpaid interest
thereon at the rate provided for in the Agreement (less any
amounts representing previously unreimbursed Monthly Advances)
and (y) the appraised value of any property acquired in respect
of a Mortgage Loan determined as provided in the Agreement, and
(b) the later of the final payment or other liquidation (or any
Monthly Advance with respect thereto) of the last Mortgage Loan
remaining in the Trust Fund and the disposition of all property
acquired upon foreclosure or by deed in lieu of foreclosure of
any Mortgage Loan. The right of the Company to repurchase all the
Mortgage Loans and property in respect of Mortgage Loans is
subject to the Pool Scheduled Principal Balance at the time of
repurchase being less than 10 percent of the Pool Scheduled
Principal Balance as of the Cut-off Date. The Company's exercise
of such right will result in early retirement of the
Certificates.

           Unless this Certificate has been countersigned by the
Trustee, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any
purpose.


<PAGE>


           IN WITNESS WHEREOF, the Trustee has caused this
Certificate to be duly executed under its official seal.

                          STATE STREET BANK AND TRUST
                          COMPANY, not in its individual
                          capacity but solely as Trustee




(SEAL)
                          By:___________________________
                          Name:
                          Title:



Countersigned:


By______________________
Authorized Signatory of 
STATE STREET BANK AND TRUST COMPANY, 
not in its individual capacity but 
solely as Trustee


Dated:__________________


<PAGE>


                             ASSIGNMENT

           FOR VALUE RECEIVED the undersigned hereby sell(s),
assign(s) and transfer(s) unto

Please insert social security
   or other identifying number of assignee

________________________________________________________________

________________________________________________________________
            (Please print or typewrite name and address
               including postal zip code of assignee)


________________________________________________________________
this Certificate evidencing a Percentage Interest in certain
distributions with respect to the Trust Fund and hereby
authorizes the transfer of registration of such interest to
assignee on the Certificate Register of said Trust Fund.

           I (we) further direct the Certificate Registrar to
issue a new Certificate of like Class and Percentage Interest, to
the above named assignee and deliver such Certificate to the
following address:
________________________________________________________________
________________________________________________________________
________________________________________________________________

Dated:_____________________




_____________________________________
Signature by or on behalf of assignor




____________________________
*Signature Guaranteed*

*The signature hereon must be guaranteed by a bank, trust company
or broker of the signatory who is a member of a signature
guarantee medallion program.


<PAGE>


           In connection with any transfer of this Certificate,
the undersigned registered holder hereof confirms that without
utilizing any general solicitation or general advertising:

(Check One) -

           |_|  (a)  This Certificate is being transferred by the
                     undersigned to a person whom the undersigned
                     reasonably believes is a "qualified
                     institutional buyer" (as defined in Rule 144A
                     under the Securities Act of 1933, as amended)
                     pursuant to the exemption from registration
                     under the Securities Act of 1933, as amended,
                     provided by Rule 144A thereunder.

           |_|  (b)  This Certificate is being transferred by the
                     undersigned to an institutional "accredited
                     investor" (as defined in Rule 501(a)(1), (2),
                     (3) or (7) of Regulation D under the
                     Securities Act of 1933, as amended) and that
                     the undersigned has been advised by the
                     prospective purchaser that it intends to hold
                     this Certificate for investment and not for
                     distribution or resale.


Dated
- ---------------------------     ----------------------------------
                                                        (Signature)


If none of the foregoing boxes is checked, the Trustee shall not
be obligated to register this Certificate in the name of any
person other than the registered holder thereof unless and until
the conditions to any such transfer of registration set forth
herein, and in the Pooling and Servicing Agreement have been
satisfied.


TO BE COMPLETED BY PURCHASER IF (a) ABOVE IS CHECKED:

           The undersigned represents and warrants that (i) it is
a "qualified institutional buyer" (as defined in Rule 144A under
the


<PAGE>


Securities Act of 1933, as amended) and acknowledges that it has
received such information as the undersigned has requested
pursuant to Rule 144A or has determined not to request such
information and that it is aware that the registered holder is
relying upon the undersigned's foregoing representations in order
to claim the exemption from registration provided by Rule 144A,
and (ii) the undersigned (x) is not an employee benefit plan
subject to the Employee Retirement Income Security Act of 1974,
as amended, or a plan subject to Section 4975 of the Internal
Revenue Code of 1986, as amended, and is not using the assets of
any such employee benefit or other plan to acquire this
Certificate or (y) is an insurance company investing assets of
its general account and the exemptions provided by Section III(a)
of Department of Labor Prohibited Transaction Exemption 95-60, 60
Fed. Reg. 35925 (July 12, 1995), apply to the acquisition and
holding by the undersigned of this Certificate.


Dated
- ---------------------------     ----------------------------------
                                                        (Signature)


TO BE COMPLETED BY PURCHASER IF (b) ABOVE IS CHECKED:

           The undersigned represents and warrants that (i) it is
an institutional "accredited investor" (as defined in Rule
501(a)(1), (2), (3) or (7) of Regulation D under the Securities
Act of 1933, as amended), and (ii) the undersigned (x) is not an
employee benefit plan subject to the Employee Retirement Income
Security Act of 1974, as amended, or a plan subject to Section
4975 of the Internal Revenue Code of 1986, as amended, and is not
using the assets of any such employee benefit or other plan to
acquire this Certificate or (y) is an insurance company investing
assets of its general account and the exemptions provided by
Section III(a) of Department of Labor Prohibited Transaction
Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995), apply to the
acquisition and holding by the undersigned of this Certificate.


Dated
- ---------------------------     ----------------------------------
                                                        (Signature)


<PAGE>


THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF DISTRIBUTION TO
CERTAIN CLASSES OF THE CERTIFICATES AS SET FORTH HEREIN AND IN THE
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR
THE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES ("BLUE SKY
LAWS"), AND SUCH CERTIFICATE MAY NOT BE OFFERED, RESOLD, PLEDGED
OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE
MEANING OF RULE 144A UNDER THE SECURITIES ACT IN A TRANSACTION
MEETING THE REQUIREMENTS OF RULE 144A, (B) PURSUANT TO AN
EXEMPTION FROM REGISTRATION PROVIDED BY RULE 144 UNDER THE
SECURITIES ACT (IF AVAILABLE) OR (C) TO AN INSTITUTIONAL
ACCREDITED INVESTOR AS DEFINED IN RULE 501(a)(1), (2), (3) OR (7)
OF REGULATION D UNDER THE SECURITIES ACT, IN EACH CASE IN A
TRANSACTION EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE
SECURITIES ACT AND IN ACCORDANCE WITH ANY APPLICABLE BLUE SKY
LAWS. NO REPRESENTATION IS MADE AS TO THE AVAILABILITY OF THE
EXEMPTION PROVIDED BY RULE 144 FOR RESALES OF THIS CERTIFICATE.

PRINCIPAL IN RESPECT OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET
FORTH IN THE AGREEMENT (AS DEFINED HEREIN). ACCORDINGLY, THE
CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE AS SET FORTH HEREON. THIS CERTIFICATE DOES NOT
REPRESENT AN INTEREST IN OR OBLIGATION OF GE CAPITAL MORTGAGE
SERVICES, INC. OR THE TRUSTEE (AS DEFINED HEREIN).

TRANSFER OF THIS CERTIFICATE IS RESTRICTED AS PROVIDED IN SECTION
5.02 OF THE AGREEMENT.

THIS CERTIFICATE IS A "REGULAR INTEREST" IN A "REAL ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") (AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED).

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY
EMPLOYEE BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA") OR A PLAN SUBJECT TO
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED
("SECTION 4975") (A "PLAN") OR A PERSON THAT IS USING THE ASSETS
OF A PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT AS DESCRIBED
HEREIN.


<PAGE>


  THE TRANSFER OF THIS CERTIFICATE IS SUBJECT TO CERTAIN OTHER
  RESTRICTIONS AS SET FORTH HEREIN.

     REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-7


          evidencing a beneficial ownership interest in a
          trust fund which consists primarily of a pool of
           conventional, fixed rate, one- to four-family
                mortgage loans sold and serviced by


                 GE CAPITAL MORTGAGE SERVICES, INC.




No. R-                              Initial Class B4 Certificate
                                    Principal Balance:
Class B4                              $346,115.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.50%               Balance of this Certificate:
                                      $
Cut-off Date:
March 1, 1998

First Distribution Date:            CUSIP:  36158GAQ1
April 27, 1998


<PAGE>


THIS CERTIFIES THAT



is the registered owner of the Percentage Interest evidenced by
this Certificate (obtained by dividing the initial Certificate
Principal Balance of this Certificate by the aggregate initial
Certificate Principal Balance of all Class B4 Certificates, both
as specified above) in certain distributions with respect to the
Trust Fund, consisting primarily of a pool (the "Pool") of
conventional, fixed rate, one- to four-family mortgage loans (the
"Mortgage Loans"), sold and serviced by GE Capital Mortgage
Services, Inc., a corporation organized and existing under the
laws of the State of New Jersey (the "Company"). The Trust Fund
was created pursuant to a Pooling and Servicing Agreement dated
as of March 1, 1998 (the "Agreement"), between the Company and
State Street Bank and Trust Company, as trustee (the "Trustee"),
a summary of certain of the pertinent provisions of which is set
forth herein below. To the extent not defined herein, the terms
used herein have the meanings assigned in the Agreement. This
Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement
the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.

           The Agreement requires the distribution on the 25th
day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"),
commencing in April 1998, to the Person in whose name this
Certificate is registered at the close of business on the last
Business Day of the month immediately preceding the month of such
distribution (the "Record Date"), of an amount equal to the
product of the Percentage Interest evidenced by this Certificate
and the aggregate amount required to be distributed to Holders of
Certificates of the same Class as this Certificate pursuant to
the Agreement.

Distributions on this Certificate will be made by the Trustee by
check or money order mailed to the Person entitled thereto at the
address appearing in the Certificate Register or, upon written
request by the Certificateholder, by such other means of payment
as such Person and the Trustee shall agree. Except as otherwise
provided in the Agreement, the final distribution on


<PAGE>


THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF DISTRIBUTION TO
CERTAIN CLASSES OF THE CERTIFICATES AS SET FORTH HEREIN AND IN THE
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR
THE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES ("BLUE SKY
LAWS"), AND SUCH CERTIFICATE MAY NOT BE OFFERED, RESOLD, PLEDGED
OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE
MEANING OF RULE 144A UNDER THE SECURITIES ACT IN A TRANSACTION
MEETING THE REQUIREMENTS OF RULE 144A, (B) PURSUANT TO AN
EXEMPTION FROM REGISTRATION PROVIDED BY RULE 144 UNDER THE
SECURITIES ACT (IF AVAILABLE) OR (C) TO AN INSTITUTIONAL
ACCREDITED INVESTOR AS DEFINED IN RULE 501(a)(1), (2), (3) OR (7)
OF REGULATION D UNDER THE SECURITIES ACT, IN EACH CASE IN A
TRANSACTION EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE
SECURITIES ACT AND IN ACCORDANCE WITH ANY APPLICABLE BLUE SKY
LAWS. NO REPRESENTATION IS MADE AS TO THE AVAILABILITY OF THE
EXEMPTION PROVIDED BY RULE 144 FOR RESALES OF THIS CERTIFICATE.

PRINCIPAL IN RESPECT OF THIS CERTIFICATE IS DISTRIBUTABLE AS SET
FORTH IN THE AGREEMENT (AS DEFINED HEREIN). ACCORDINGLY, THE
CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE AS SET FORTH HEREON. THIS CERTIFICATE DOES NOT
REPRESENT AN INTEREST IN OR OBLIGATION OF GE CAPITAL MORTGAGE
SERVICES, INC. OR THE TRUSTEE (AS DEFINED HEREIN).

TRANSFER OF THIS CERTIFICATE IS RESTRICTED AS PROVIDED IN SECTION
5.02 OF THE AGREEMENT.

THIS CERTIFICATE IS A "REGULAR INTEREST" IN A "REAL ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") (AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G(a)(1) AND 860D OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED).

THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY
EMPLOYEE BENEFIT PLAN SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA") OR A PLAN SUBJECT TO
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED
("SECTION 4975") (A "PLAN") OR A PERSON THAT IS USING THE ASSETS
OF A PLAN TO ACQUIRE THIS CERTIFICATE, EXCEPT AS DESCRIBED
HEREIN.


<PAGE>


    THE TRANSFER OF THIS CERTIFICATE IS SUBJECT TO CERTAIN OTHER
    RESTRICTIONS AS SET FORTH HEREIN.


      REMIC MULTI-CLASS PASS-THROUGH CERTIFICATE, SERIES 1998-7


          evidencing a beneficial ownership interest in a
          trust fund which consists primarily of a pool of
           conventional, fixed rate, one- to four-family
                mortgage loans sold and serviced by


                 GE CAPITAL MORTGAGE SERVICES, INC.




No. R-                              Initial Class B5 Certificate
                                    Principal Balance:
Class B5                              $259,588.91

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.50%               Balance of this Certificate:
                                      $
Cut-off Date:
March 1, 1998

First Distribution Date:            CUSIP:  36158GAR9
April 27, 1998


<PAGE>


THIS CERTIFIES THAT



is the registered owner of the Percentage Interest evidenced by
this Certificate (obtained by dividing the initial Certificate
Principal Balance of this Certificate by the aggregate initial
Certificate Principal Balance of all Class B5 Certificates, both
as specified above) in certain distributions with respect to the
Trust Fund, consisting primarily of a pool (the "Pool") of
conventional, fixed rate, one- to four-family mortgage loans (the
"Mortgage Loans"), sold and serviced by GE Capital Mortgage
Services, Inc., a corporation organized and existing under the
laws of the State of New Jersey (the "Company"). The Trust Fund
was created pursuant to a Pooling and Servicing Agreement dated
as of March 1, 1998 (the "Agreement"), between the Company and
State Street Bank and Trust Company, as trustee (the "Trustee"),
a summary of certain of the pertinent provisions of which is set
forth herein below. To the extent not defined herein, the terms
used herein have the meanings assigned in the Agreement. This
Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement, to which Agreement
the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.

           The Agreement requires the distribution on the 25th
day of each month or, if such 25th day is not a Business Day, the
Business Day immediately following (the "Distribution Date"),
commencing in April 1998, to the Person in whose name this
Certificate is registered at the close of business on the last
Business Day of the month immediately preceding the month of such
distribution (the "Record Date"), of an amount equal to the
product of the Percentage Interest evidenced by this Certificate
and the aggregate amount required to be distributed to Holders of
Certificates of the same Class as this Certificate pursuant to
the Agreement.

Distributions on this Certificate will be made by the Trustee by
check or money order mailed to the Person entitled thereto at the
address appearing in the Certificate Register or, upon written
request by the Certificateholder, by such other means of payment
as such Person and the Trustee shall agree. Except as otherwise
provided in the Agreement, the final distribution on

<PAGE>


                             EXHIBIT B

                    PRINCIPAL BALANCE SCHEDULES


                         [Not Applicable]

<PAGE>


                             EXHIBIT C

                          MORTGAGE LOANS


           [Each Mortgage Loan shall be identified by loan
number, address of the Mortgaged Property and name of the
Mortgagor. The following details shall be set forth as to each
Mortgage Loan: (i) the principal balance at the time of its
origination, (ii) the Scheduled Principal Balance as of the
Cut-off Date, (iii) the interest rate borne by the Mortgage Note,
(iv) the scheduled monthly level payment of principal and
interest, (v) the Loan-to-Value Ratio, (vi) the maturity date of
the Mortgage Note and (vii) the Base Servicing Fee Rate for such
Mortgage Loan. Cooperative Loans shall be designated as such.]


1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:            1
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007654007     MORTGAGORS: COLVIN               WILLIAM
                               COLVIN               SUSAN
    REGION CODE    ADDRESS   : 1568 GREENS DRIVE
        01         CITY      :    CHINO HILLS
                   STATE/ZIP : CA  91709
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    590,424.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,392.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 68.57142
    ----------------------------------------------------------------
0   0007655533     MORTGAGORS: TAMBLING             DOUGLAS

    REGION CODE    ADDRESS   : 260 CASTLE HILL RANCH ROAD
        01         CITY      :    WALNUT CREEK
                   STATE/ZIP : CA  94595
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    315,926.19  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,876.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 74.85300
    ----------------------------------------------------------------
0   0007656069     MORTGAGORS: MCLAREN              RUSSELL

    REGION CODE    ADDRESS   : 1352 LATHAM STREET
        01         CITY      :    MOUNTAIN VIEW
                   STATE/ZIP : CA  94041
    MORTGAGE AMOUNT :   246,557.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,014.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,216.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 72.51676
    ----------------------------------------------------------------
0   0007656317     MORTGAGORS: HALLER               JOAN

    REGION CODE    ADDRESS   : 1251 ALTA PASEO
        01         CITY      :    BURBANK
                   STATE/ZIP : CA  91501
    MORTGAGE AMOUNT :   316,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    312,569.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,845.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.15000
    ----------------------------------------------------------------
0   0007656382     MORTGAGORS: KUNIN                JAY
                               KUNIN                GABRIELLE
    REGION CODE    ADDRESS   : 13155 SEAGROVE STREET
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92130
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    246,783.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,229.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 49.32834
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,733,157.00
                               P & I AMT:     15,560.67
                               UPB AMT:   1,708,717.52

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:            2
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007657091     MORTGAGORS: TSUDA                WAYNE
                               TSUDA                ANN
    REGION CODE    ADDRESS   : 3994 LAMARR AVENUE
        01         CITY      :    CULVER CITY
                   STATE/ZIP : CA  90232
    MORTGAGE AMOUNT :   354,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    349,741.02  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,159.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 88.57500
    ----------------------------------------------------------------
0   0007663081     MORTGAGORS: FALK                 GLENN
                               FALK                 CHERYL
    REGION CODE    ADDRESS   : 7890 SW 156 STREET
        01         CITY      :    MIAMI
                   STATE/ZIP : FL  33175
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,267.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,299.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 58.41121
    ----------------------------------------------------------------
0   0007663099     MORTGAGORS: PAN                  STEPHEN
                               TANG                 SUSAN
    REGION CODE    ADDRESS   : 2606 PALOMINO DRIVE
        01         CITY      :    COVINA
                   STATE/ZIP : CA  91724
    MORTGAGE AMOUNT :   288,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    281,442.74  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,690.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0007663107     MORTGAGORS: MILLER               STEPHEN
                               PRIEGUEZ             RAQUEL
    REGION CODE    ADDRESS   : 12280 MISTY BLUE COURT
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92131
    MORTGAGE AMOUNT :   306,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    303,352.45  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,731.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.98871
    ----------------------------------------------------------------
0   0007663115     MORTGAGORS: EMERSON              BEVERLY

    REGION CODE    ADDRESS   : 12295 MISTY BLUE COURT
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92131
    MORTGAGE AMOUNT :   284,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    281,395.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,553.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.98400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,482,700.00
                               P & I AMT:     13,435.29
                               UPB AMT:   1,464,198.61

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:            3
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007663149     MORTGAGORS: GAMBRELL             DAVID
                               GAMBRELL             LUCK
    REGION CODE    ADDRESS   : 3205 ARDEN RD
        01         CITY      :    ATLANTA
                   STATE/ZIP : GA  30305
    MORTGAGE AMOUNT :   525,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    520,108.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,792.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 50.00000
    ----------------------------------------------------------------
0   0007663164     MORTGAGORS: GOLDENBERG           LAWRENCE
                               GOLDENBERG           SUSAN
    REGION CODE    ADDRESS   : 17 SEMBRADO
        01         CITY      :    RANCHO SANTA MARGARITA
                   STATE/ZIP : CA  92688
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    275,810.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,635.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 76.71232
    ----------------------------------------------------------------
0   0007663172     MORTGAGORS: FISK                 JOHN
                               FISK                 DIANE
    REGION CODE    ADDRESS   : 79 LINDEN LANE
        01         CITY      :    SPRINGFIELD
                   STATE/ZIP : IL  62707
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    341,949.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,109.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/07
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 73.45225
    ----------------------------------------------------------------
0   0007663214     MORTGAGORS: BAKER                FRANCIS
                               BAKER                DEBORAH
    REGION CODE    ADDRESS   : 10 JACOB DRIVE
        01         CITY      :    MANSFIELD
                   STATE/ZIP : MA  02048
    MORTGAGE AMOUNT :   288,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    286,902.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,575.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007663230     MORTGAGORS: YUNGK                ROBERT

    REGION CODE    ADDRESS   : 350 STANYAN PLACE
        01         CITY      :    ALPHARETTA
                   STATE/ZIP : GA  30022
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    322,965.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,943.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 65.92200
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,768,750.00
                               P & I AMT:     17,056.35
                               UPB AMT:   1,747,735.97

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:            4
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007663263     MORTGAGORS: HELM                 DOUGLAS

    REGION CODE    ADDRESS   : 3616 MELISSA DRIVE
        01         CITY      :    SPRINGFIELD
                   STATE/ZIP : IL  62707
    MORTGAGE AMOUNT :   318,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    315,037.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,902.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 74.82300
    ----------------------------------------------------------------
0   0007663289     MORTGAGORS: ROCKAS               ALEXANDER
                               ROCKAS               KATE
    REGION CODE    ADDRESS   : 29 MARQUARD AVENUE
        01         CITY      :    SAN RAFAEL
                   STATE/ZIP : CA  94901
    MORTGAGE AMOUNT :   258,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,814.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,300.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 74.78260
    ----------------------------------------------------------------
0   0007663297     MORTGAGORS: KREBS                HENRY
                               KREBS                LISA
    REGION CODE    ADDRESS   : 981 W WESLEY RD NW
        01         CITY      :    ATLANTA
                   STATE/ZIP : GA  30327
    MORTGAGE AMOUNT :   594,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    589,652.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,345.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 65.00000
    ----------------------------------------------------------------
0   0007663339     MORTGAGORS: ROHDE                PATRICK
                               ROHDE                JACQUE
    REGION CODE    ADDRESS   : 905 WATERS REACH COURT
        01         CITY      :    ALPHARETTA
                   STATE/ZIP : GA  30022
    MORTGAGE AMOUNT :   335,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    332,880.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,011.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 78.63849
    ----------------------------------------------------------------
0   0007663347     MORTGAGORS: WAGNER               WILLIAM

    REGION CODE    ADDRESS   : 2715 LONG GROVE DR
        01         CITY      :    MARIETTA
                   STATE/ZIP : GA  30062
    MORTGAGE AMOUNT :   262,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,341.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,354.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 51.57400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,767,750.00
                               P & I AMT:     15,915.70
                               UPB AMT:   1,752,725.60

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:            5
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007663354     MORTGAGORS: PIERCE               KEN
                               JILEK                CHRISTINE
    REGION CODE    ADDRESS   : 5343 LAKEVIEW CLUB
        01         CITY      :    DUNWOODY
                   STATE/ZIP : GA  30338
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,101.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,696.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 72.28915
    ----------------------------------------------------------------
0   0007663396     MORTGAGORS: SMITH                MICHAEL
                               SMITH                ANITA
    REGION CODE    ADDRESS   : 900 EDEN AVENUE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95117
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,785.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,145.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 73.68421
    ----------------------------------------------------------------
0   0007663420     MORTGAGORS: THOMAS               JAMES
                               THOMAS               BEVERLY
    REGION CODE    ADDRESS   : 155 GREENSPOINT
        01         CITY      :    ALEXANDER CITY
                   STATE/ZIP : AL  35010
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    317,974.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,876.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 43.83561
    ----------------------------------------------------------------
0   0007663446     MORTGAGORS: ROKEACH              MICHAEL
                               ROKEACH              SHEILA
    REGION CODE    ADDRESS   : 594 CANYON ROAD
        01         CITY      :    NOVATO
                   STATE/ZIP : CA  94947
    MORTGAGE AMOUNT :   295,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    292,893.02  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,713.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 61.45833
    ----------------------------------------------------------------
0   0007663479     MORTGAGORS: CHAPMAN              JAMES
                               CHAPMAN              MARY
    REGION CODE    ADDRESS   : 1037 LANCASTER DR
        01         CITY      :    ORLANDO
                   STATE/ZIP : FL  32806
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,101.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,696.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 68.96500
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,565,000.00
                               P & I AMT:     14,128.90
                               UPB AMT:   1,554,856.10

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:            6
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007663495     MORTGAGORS: STONE                ROBERT
                               STONE                LINDA
    REGION CODE    ADDRESS   : 17 MALLARD
        01         CITY      :    IRVINE
                   STATE/ZIP : CA  92604
    MORTGAGE AMOUNT :   305,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    303,111.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,784.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 67.03296
    ----------------------------------------------------------------
0   0007663503     MORTGAGORS: HOLLIS               ROLAND

    REGION CODE    ADDRESS   : 2701 SOUTHWIND DRIVE
        01         CITY      :    PARAGOULD
                   STATE/ZIP : AR  72450
    MORTGAGE AMOUNT :   228,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,214.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,119.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0007663537     MORTGAGORS: WEITZMAN             BRUCE
                               SANDERS              STEVEN
    REGION CODE    ADDRESS   : 643 FERDINAND AVE
        01         CITY      :    EL GRANADA
                   STATE/ZIP : CA  94018
    MORTGAGE AMOUNT :   286,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    282,587.25  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,692.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 62.85714
    ----------------------------------------------------------------
0   0007663545     MORTGAGORS: PROANO               PATRICIO

    REGION CODE    ADDRESS   : 800 SWEETBRIER DRIVE
        01         CITY      :    ALPHARETTA
                   STATE/ZIP : GA  30004
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    246,643.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,160.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 78.64100
    ----------------------------------------------------------------
0   0007663578     MORTGAGORS: MENOTTI              MATTHEW
                               MENOTTI              MARGARET
    REGION CODE    ADDRESS   : 4238 PILON POINT
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92130
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    259,206.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,391.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,329,600.00
                               P & I AMT:     12,147.88
                               UPB AMT:   1,318,762.89

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:            7
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007663594     MORTGAGORS: HERSCHER             ELI
                               HERSCHER             BONNIE
    REGION CODE    ADDRESS   : 3442 CARIBETH DRIVE
        01         CITY      :    ENCINO
                   STATE/ZIP : CA  91436
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    646,018.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,979.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 73.86363
    ----------------------------------------------------------------
0   0007663610     MORTGAGORS: FRANCE               DONALD
                               FRANCE               DONNA
    REGION CODE    ADDRESS   : 3042 LUNADA LANE
        01         CITY      :    ALAMO
                   STATE/ZIP : CA  94507
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    317,930.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,831.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 70.32967
    ----------------------------------------------------------------
0   0007663628     MORTGAGORS: DORN                 LARRY
                               DORN                 KAREN
    REGION CODE    ADDRESS   : 40535 CARTER LANE
        01         CITY      :    BERMUDA DUNES
                   STATE/ZIP : CA  92201
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,208.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,497.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007663636     MORTGAGORS: LOYND                RICHARD

    REGION CODE    ADDRESS   : 29 MEADOW LANE UNIT C1
        01         CITY      :    AVON
                   STATE/ZIP : CO  81620
    MORTGAGE AMOUNT :   445,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    443,596.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,999.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 51.44500
    ----------------------------------------------------------------
0   0007663644     MORTGAGORS: SASSE                GERALD
                               SASSE                DONNA
    REGION CODE    ADDRESS   : 2465 CABALLO RANCHERO DRIVE
        01         CITY      :    DIABLO
                   STATE/ZIP : CA  94528
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,083.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,759.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 49.18032
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,995,000.00
                               P & I AMT:     18,067.99
                               UPB AMT:   1,984,837.96

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:            8
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007663651     MORTGAGORS: MAPLE                STEVEN
                               MAPLE                CAROLE
    REGION CODE    ADDRESS   : 22511 LABRUSCA
        01         CITY      :    MISSION VIEJO
                   STATE/ZIP : CA  92692
    MORTGAGE AMOUNT :   298,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,511.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,766.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007663669     MORTGAGORS: WHITE                DOUGLAS
                               MACNEIL-WHITE        GERLINDE
    REGION CODE    ADDRESS   : 450 EL CIELITO ROAD
        01         CITY      :    SANTA BARBARA
                   STATE/ZIP : CA  93105
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    398,778.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,679.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 31.37255
    ----------------------------------------------------------------
0   0007663685     MORTGAGORS: FRANKOVIC            KATHLEEN
                               GLATZER              HAL
    REGION CODE    ADDRESS   : 1419 OAK STREET
        01         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94117
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    256,024.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,410.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 62.65060
    ----------------------------------------------------------------
0   0007663750     MORTGAGORS: DE ALWIS             ANIL

    REGION CODE    ADDRESS   : 12 HIDDEN MEADOW LANE
        01         CITY      :    NEW CANAAN
                   STATE/ZIP : CT  06840
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    297,754.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,675.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 63.82900
    ----------------------------------------------------------------
0   0007663784     MORTGAGORS: DESANTIS             FRANK
                               DESANTIS             LAURA
    REGION CODE    ADDRESS   : 10S461 GLENN DRIVE
        01         CITY      :    BURR RIDGE
                   STATE/ZIP : IL  60521
    MORTGAGE AMOUNT :   243,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    241,456.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,240.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.05844
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,501,900.00
                               P & I AMT:     13,771.74
                               UPB AMT:   1,490,526.04

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:            9
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007663792     MORTGAGORS: COLT                 JAMES
                               COLT                 JACALYN
    REGION CODE    ADDRESS   : 5666 CASCADE PLACE
        01         CITY      :    BOULDER
                   STATE/ZIP : CO  80303
    MORTGAGE AMOUNT :   292,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    290,727.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,711.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 62.90322
    ----------------------------------------------------------------
0   0007663800     MORTGAGORS: BUTERA               FRANK
                               BUTERA               SHERRY
    REGION CODE    ADDRESS   : 133 BRADWELL
        01         CITY      :    INVERNESS
                   STATE/ZIP : IL  60010
    MORTGAGE AMOUNT :   313,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    312,033.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,857.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 74.52381
    ----------------------------------------------------------------
0   0007663818     MORTGAGORS: PRATHIPATI           RAO
                               PRATHIPATI           PADMA
    REGION CODE    ADDRESS   : 5 NANTUCKET
        01         CITY      :    IRVINE
                   STATE/ZIP : CA  92720
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    244,439.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,282.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 74.62686
    ----------------------------------------------------------------
0   0007663834     MORTGAGORS: WHITEHEAD            CYNTHIA

    REGION CODE    ADDRESS   : 14 GREGORY PLACE
        01         CITY      :    LARKSPUR
                   STATE/ZIP : CA  94904
    MORTGAGE AMOUNT :   297,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    295,657.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,715.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 68.39000
    ----------------------------------------------------------------
0   0007663859     MORTGAGORS: DIETSCHE             ROBERT
                               DIETSCHE             DIANE
    REGION CODE    ADDRESS   : 18825 TABOR DRIVE
        01         CITY      :    IRVINE
                   STATE/ZIP : CA  92612
    MORTGAGE AMOUNT :   278,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    276,675.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,541.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,431,400.00
                               P & I AMT:     13,108.14
                               UPB AMT:   1,419,534.91

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           10
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007663875     MORTGAGORS: CIANCIO              NICHOLAS
                               CIANCIO              L
    REGION CODE    ADDRESS   : 253 LEAD QUEEN DRIVE
        01         CITY      :    CASTLE ROCK
                   STATE/ZIP : CO  80104
    MORTGAGE AMOUNT :   345,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    343,863.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,005.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 52.67175
    ----------------------------------------------------------------
0   0007663883     MORTGAGORS: BETLEM               PAUL
                               BETLEM               LISA
    REGION CODE    ADDRESS   : 103 HARKINS ROAD
        01         CITY      :    WOODSIDE
                   STATE/ZIP : CA  94062
    MORTGAGE AMOUNT :   532,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    528,705.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,856.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 79.40298
    ----------------------------------------------------------------
0   0007663917     MORTGAGORS: GONZAGA              EDUARDO
                               ALMARIO-GONZAGA      ALMA
    REGION CODE    ADDRESS   : 1537 CINDEE LANE
        01         CITY      :    COLTON
                   STATE/ZIP : CA  92324
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,063.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,717.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0007663958     MORTGAGORS: REVAK                TIMOTHY
                               VERSAW               PAM
    REGION CODE    ADDRESS   : 23121 MORA GLEN DR
        01         CITY      :    LOS ALTOS HILLS
                   STATE/ZIP : CA  94024
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,659.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,024.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 31.81818
    ----------------------------------------------------------------
0   0007663966     MORTGAGORS: GALLEGOS             ORLANDO
                               BERRY-GALLEGOS       ANN
    REGION CODE    ADDRESS   : 1294 CUERNAVACA CIRCULO
        01         CITY      :    MOUNTAIN VIEW
                   STATE/ZIP : CA  94040
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    327,693.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,874.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 70.21276
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,857,000.00
                               P & I AMT:     16,478.81
                               UPB AMT:   1,847,985.85

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           11
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007664048     MORTGAGORS: DOBBINS              JAMES
                               DOBBINS              PATRICIA
    REGION CODE    ADDRESS   : 384 MACKENZIE DRIVE
        01         CITY      :    SANTA CLARA
                   STATE/ZIP : CA  95051
    MORTGAGE AMOUNT :   281,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    280,640.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,589.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 73.11688
    ----------------------------------------------------------------
0   0007664089     MORTGAGORS: VAISANEN             MIKKO
                               VAISANEN             HELVI
    REGION CODE    ADDRESS   : 11 SUNSHINE AVENUE
        01         CITY      :    GREENWICH
                   STATE/ZIP : CT  06878
    MORTGAGE AMOUNT :   310,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    309,053.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,851.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 72.09302
    ----------------------------------------------------------------
0   0007664097     MORTGAGORS: ABEL                 BARRY
                               MORRIS               STEPHEN
    REGION CODE    ADDRESS   : 708 EAST CAPITOL STREET NE
        01         CITY      :    WASHINGTON
                   STATE/ZIP : DC  20003
    MORTGAGE AMOUNT :   239,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    238,710.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,086.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 75.55205
    ----------------------------------------------------------------
0   0007664105     MORTGAGORS: RILEY                WILLIAM
                               RILEY                SUSANNA
    REGION CODE    ADDRESS   : 34 CASTLEDOWN ROAD
        01         CITY      :    PLEASANTON
                   STATE/ZIP : CA  94566
    MORTGAGE AMOUNT :   327,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    323,986.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,008.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 68.84210
    ----------------------------------------------------------------
0   0007664113     MORTGAGORS: HITTELL              ELGIN
                               HITTELL              JOHANNA
    REGION CODE    ADDRESS   : 176 TERACINA DRIVE
        01         CITY      :    SAN RAMON
                   STATE/ZIP : CA  94583
    MORTGAGE AMOUNT :   246,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    244,476.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,245.65  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 70.28571
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,404,000.00
                               P & I AMT:     12,781.47
                               UPB AMT:   1,396,867.66

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           12
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007664121     MORTGAGORS: MALHI                AJMER
                               MALHI                SUKHWINDER
    REGION CODE    ADDRESS   : 212 VALLEY GLEN LANE
        01         CITY      :    MARTINEZ
                   STATE/ZIP : CA  94553
    MORTGAGE AMOUNT :   252,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    251,213.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,282.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 73.04347
    ----------------------------------------------------------------
0   0007664139     MORTGAGORS: SOUDERS              ELBERT
                               SOUDERS              ADRIENNE
    REGION CODE    ADDRESS   : 597 THE ALAMEDA
        01         CITY      :    BERKELEY
                   STATE/ZIP : CA  94707
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,162.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,759.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 53.47593
    ----------------------------------------------------------------
0   0007664147     MORTGAGORS: EBERLE               FREDERICK
                               EBERLE               DEE
    REGION CODE    ADDRESS   : 7104 WOODED LAKE DRIVE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95120
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    271,536.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,491.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 37.41496
    ----------------------------------------------------------------
0   0007664154     MORTGAGORS: TURNER               A
                               TURNER               ROWENA
    REGION CODE    ADDRESS   : 15232 STRATFORD CT
        01         CITY      :    MONTE SERENO
                   STATE/ZIP : CA  95030
    MORTGAGE AMOUNT :   630,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    628,033.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,706.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 62.37623
    ----------------------------------------------------------------
0   0007664162     MORTGAGORS: SCHNEIDERMAN         WILLIAM
                               SCHNEIDERMAN         CARLA
    REGION CODE    ADDRESS   : 1600 UNIVERSITY AVENUE
        01         CITY      :    PALO ALTO
                   STATE/ZIP : CA  94301
    MORTGAGE AMOUNT :   356,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    353,747.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,199.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 74.94736
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,813,000.00
                               P & I AMT:     16,440.08
                               UPB AMT:   1,802,693.28

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           13
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007664170     MORTGAGORS: BOYLE                ROBERT
                               BOYLE                LAUREN
    REGION CODE    ADDRESS   : 15231 QUITO ROAD
        01         CITY      :    SARATOGA
                   STATE/ZIP : CA  95070
    MORTGAGE AMOUNT :   472,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    467,976.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,181.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 45.00000
    ----------------------------------------------------------------
0   0007664188     MORTGAGORS: RESO                 JOSEPH
                               CARMICHAEL RESO      LINDA
    REGION CODE    ADDRESS   : 10637 HIGHWAY 1
        01         CITY      :    JENNER
                   STATE/ZIP : CA  95450
    MORTGAGE AMOUNT :   228,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,303.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,097.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007664204     MORTGAGORS: AFRA                 SIAVASH

    REGION CODE    ADDRESS   : 2127 BRICKELL AVENUE UNIT 2204
        01         CITY      :    MIAMI
                   STATE/ZIP : FL  33129
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    324,018.45  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,012.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 65.00000
    ----------------------------------------------------------------
0   0007664212     MORTGAGORS: VUGLEN               MARY

    REGION CODE    ADDRESS   : 4570 NORTH BAY ROAD
        01         CITY      :    MIAMI BEACH
                   STATE/ZIP : FL  33140
    MORTGAGE AMOUNT :   570,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    566,431.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,163.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 44.88200
    ----------------------------------------------------------------
0   0007664246     MORTGAGORS: LEE                  SIMON
                               LEE                  AMANDA
    REGION CODE    ADDRESS   : 2812 CUTLER AVENUE
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94536
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    297,235.02  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,759.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 71.77033
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,895,500.00
                               P & I AMT:     17,214.44
                               UPB AMT:   1,882,965.61

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           14
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007664253     MORTGAGORS: LEU                  SHU
                               TANG                 YU
    REGION CODE    ADDRESS   : 7344 FAY AVENUE
        01         CITY      :    LA JOLLA
                   STATE/ZIP : CA  92037
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    395,150.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,567.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 71.04795
    ----------------------------------------------------------------
0   0007664261     MORTGAGORS: MEDIAVILLA           LUIS

    REGION CODE    ADDRESS   : 2021 PALOS VERDES DRIVE WEST
        01         CITY      :    PALOS VERDE ESTATES
                   STATE/ZIP : CA  90274
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    398,624.25  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,567.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 73.39400
    ----------------------------------------------------------------
0   0007664287     MORTGAGORS: FISHMAN              RONALD
                               FISHMAN              JAN
    REGION CODE    ADDRESS   : 2132 TANGLEWOOD COURT
        01         CITY      :    HIGHLAND PARK
                   STATE/ZIP : IL  60035
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    239,234.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,140.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 60.00000
    ----------------------------------------------------------------
0   0007664311     MORTGAGORS: RUBINSTEIN           SERGIO
                               RUBINSTEIN           ANAT
    REGION CODE    ADDRESS   : 2055 SHERIDAN RD
        01         CITY      :    BUFFALO GROVE
                   STATE/ZIP : IL  60089
    MORTGAGE AMOUNT :   271,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    269,321.81  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,473.86  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 69.66581
    ----------------------------------------------------------------
0   0007664329     MORTGAGORS: SOUAID               ROBERT
                               SOUAID               MARY
    REGION CODE    ADDRESS   : 6440 NORTH BAY ROAD
        01         CITY      :    MIAMI
                   STATE/ZIP : FL  33141
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    598,107.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,392.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 46.15384
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,911,000.00
                               P & I AMT:     17,142.13
                               UPB AMT:   1,900,438.41

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           15
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007664337     MORTGAGORS: MILLER               RICHARD
                               MILLER               MERNA
    REGION CODE    ADDRESS   : 1743 BREAKERS POINTE WAY
        01         CITY      :    WEST PALM BEACH
                   STATE/ZIP : FL  33411
    MORTGAGE AMOUNT :   235,650.00  OPTION TO CONVERT :
    UNPAID BALANCE :    234,898.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,101.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.98981
    ----------------------------------------------------------------
0   0007664345     MORTGAGORS: NARITA               KEIJI
                               NARITA               KEIKO
    REGION CODE    ADDRESS   : 65 HALSEY DRIVE
        01         CITY      :    GREENWICH
                   STATE/ZIP : CT  06870
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,219.80  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,264.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 52.63157
    ----------------------------------------------------------------
0   0007664394     MORTGAGORS: JELLISH              WALTER
                               JELLISH              MICHELLE
    REGION CODE    ADDRESS   : 8112 NUEPORT DRIVE SOUTH
        01         CITY      :    WILLOW SPRINGS
                   STATE/ZIP : IL  60480
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    268,328.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,464.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0007664410     MORTGAGORS: RODRIGUEZ            PAULETTE
                               RODRIGUEZ            CARLOS
    REGION CODE    ADDRESS   : 1825 N LINCOLN PLAZA UNIT 407
        01         CITY      :    CHICAGO
                   STATE/ZIP : IL  60614
    MORTGAGE AMOUNT :    97,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :     97,002.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       897.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007664436     MORTGAGORS: ROSS                 MICHAEL

    REGION CODE    ADDRESS   : 31985 ROUTT COUNTY ROAD 14B
        01         CITY      :    STEAMBOAT SPRINGS
                   STATE/ZIP : CO  80487
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    318,942.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,831.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 68.81700
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,173,250.00
                               P & I AMT:     10,560.54
                               UPB AMT:   1,168,390.35

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           16
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0007666050     MORTGAGORS: BIGGAN               JOHN

    REGION CODE    ADDRESS   : 1620 NE 4TH PLACE
        01         CITY      :    FT LAUDERDALE
                   STATE/ZIP : FL  33301
    MORTGAGE AMOUNT :   227,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    226,475.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,026.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 60.99300
    ----------------------------------------------------------------
0   0007666100     MORTGAGORS: ALLEN                PAUL
                               ALLEN                ELIZABETH
    REGION CODE    ADDRESS   : 2201 CAHABA ROAD
        01         CITY      :    BIRMINGHAM
                   STATE/ZIP : AL  35223
    MORTGAGE AMOUNT :   245,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    244,227.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,202.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 61.25000
    ----------------------------------------------------------------
0   0007666118     MORTGAGORS: FECKOURY             JACKIE

    REGION CODE    ADDRESS   : 12980 BUCKSPORT CT
        01         CITY      :    ROSWELL
                   STATE/ZIP : GA  30075
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    268,575.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,426.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0007666126     MORTGAGORS: LYON                 PAUL
                               LYON                 JODY
    REGION CODE    ADDRESS   : 24 W 241 KAMMES DRIVE
        01         CITY      :    NAPERVILLE
                   STATE/ZIP : IL  60540
    MORTGAGE AMOUNT :   364,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    363,486.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,354.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 63.96491
    ----------------------------------------------------------------
0   0030826614     MORTGAGORS: WINOKUR              CHRISTINE

    REGION CODE    ADDRESS   : 4810 DUNCANS LAKE DRIVE
        01         CITY      :    BUFORD
                   STATE/ZIP : GA  30519
    MORTGAGE AMOUNT :   227,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    224,043.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,205.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.25000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      8.25000  PRODUCT CODE      :   002
    LTV :                 79.97400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,334,100.00
                               P & I AMT:     12,214.45
                               UPB AMT:   1,326,807.45

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           17
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0030893283     MORTGAGORS: HIEMENZ              JOHN
                               HIEMENZ              SHARON
    REGION CODE    ADDRESS   : 2140 OLD RIVER TRL
        01         CITY      :    CHULUOTA
                   STATE/ZIP : FL  32766
    MORTGAGE AMOUNT :   314,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    313,859.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,940.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 89.99400
    ----------------------------------------------------------------
0   0030956627     MORTGAGORS: CHIANG               DAVID
                               TSO                  YVONNE
    REGION CODE    ADDRESS   : 29826 KNOLL VIEW DRIVE
        01         CITY      :    RANCHO PALOS VERDES
                   STATE/ZIP : CA  90275
    MORTGAGE AMOUNT :   338,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    330,562.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,085.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 57.77700
    ----------------------------------------------------------------
0   0030995104     MORTGAGORS: BESON                HAROLD

    REGION CODE    ADDRESS   : 260 ORANGE TURNPIKE
        01         CITY      :    SLOATSBURG
                   STATE/ZIP : NY  10974
    MORTGAGE AMOUNT :    30,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     29,869.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       291.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      8.25000  PRODUCT CODE      :   250
    LTV :                 40.00000
    ----------------------------------------------------------------
0   0030995435     MORTGAGORS: CLAYTON              PATRICK
                               CLAYTON              QUINN
    REGION CODE    ADDRESS   : 660 DORLAN MILL ROAD
        01         CITY      :    DOWNINGTOWN
                   STATE/ZIP : PA  19332
    MORTGAGE AMOUNT :   295,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,505.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,797.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 81.26700
    ----------------------------------------------------------------
0   0031008667     MORTGAGORS: BACH                 LYDIA

    REGION CODE    ADDRESS   : 225 FIRST NECK LANE
        01         CITY      :    SOUTHAMPTON
                   STATE/ZIP : NY  11968
    MORTGAGE AMOUNT :   438,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    432,773.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,122.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 39.81800
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,415,800.00
                               P & I AMT:     13,237.88
                               UPB AMT:   1,396,571.24

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           18
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031019722     MORTGAGORS: RYAN                 PATRICK
                               RYAN                 BARBARA
    REGION CODE    ADDRESS   : 1519 LEOPARD WAY
        01         CITY      :    BERWYN
                   STATE/ZIP : PA  19312
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    393,949.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,736.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 56.33800
    ----------------------------------------------------------------
0   0031022411     MORTGAGORS: TUCKER               THOMAS
                               TUCKER               MARY
    REGION CODE    ADDRESS   : 406 WILLISTON ROAD
        01         CITY      :    SAGAMORE BEACH
                   STATE/ZIP : MA  02562
    MORTGAGE AMOUNT :   220,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    214,450.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,008.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   07/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031043268     MORTGAGORS: BLOOM                SUSAN
                               BLOOM                MURRAY
    REGION CODE    ADDRESS   : 726 CANTERBURY LANE
        01         CITY      :    VILLANOVA
                   STATE/ZIP : PA  19085
    MORTGAGE AMOUNT :   572,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    564,718.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,141.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 63.55500
    ----------------------------------------------------------------
0   0031050636     MORTGAGORS: KOLITZ               JONATHAN
                               KOLITZ               DEBRA
    REGION CODE    ADDRESS   : 191 WILLOW STREET
        01         CITY      :    ROSLYN HEIGHTS
                   STATE/ZIP : NY  11577
    MORTGAGE AMOUNT :   291,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,255.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,718.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 83.14200
    ----------------------------------------------------------------
0   0031053556     MORTGAGORS: NOZAD                STEVEN

    REGION CODE    ADDRESS   : 20 SEREIN COURT
        01         CITY      :    MUTTONTOWN
                   STATE/ZIP : NY  11791
    MORTGAGE AMOUNT :   700,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    697,885.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,489.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   015
    LTV :                 52.43400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,183,000.00
                               P & I AMT:     20,093.53
                               UPB AMT:   2,160,259.91

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           19
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031054026     MORTGAGORS: FURMAN               ANCHEL
                               FURMAN               RACHEL
    REGION CODE    ADDRESS   : 4214 FARMDALE AVENUE
        01         CITY      :    STUDIO CITY AREA
                   STATE/ZIP : CA  91604
    MORTGAGE AMOUNT :   322,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    320,005.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,939.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 85.18500
    ----------------------------------------------------------------
0   0031056328     MORTGAGORS: FLOYD                CURTISS

    REGION CODE    ADDRESS   : 10 WOODS END LANE
        01         CITY      :    SPRINGFIELD
                   STATE/ZIP : IL  62707
    MORTGAGE AMOUNT :   251,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,598.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,309.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 35.85700
    ----------------------------------------------------------------
0   0031060445     MORTGAGORS: MAJLESSI             HESHMAT
                               BAGHERI              SHAHLA
    REGION CODE    ADDRESS   : 20 STRATFORD ROAD
        01         CITY      :    HARRISON
                   STATE/ZIP : NY  10528
    MORTGAGE AMOUNT :   850,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    844,905.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     7,940.11  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   015
    LTV :                 38.63600
    ----------------------------------------------------------------
0   0031063662     MORTGAGORS: STANEK               ROBERT
                               STANEK               NOEL
    REGION CODE    ADDRESS   : 108 SHANDON PLACE
        01         CITY      :    MALVERN
                   STATE/ZIP : PA  19355
    MORTGAGE AMOUNT :   465,150.00  OPTION TO CONVERT :
    UNPAID BALANCE :    460,721.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,180.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.99800
    ----------------------------------------------------------------
0   0031074701     MORTGAGORS: BROOKS               DENNIS
                               BROOKS               LAURA
    REGION CODE    ADDRESS   : 3468 COURTLAND ROAD
        01         CITY      :    PEPPER PIKE
                   STATE/ZIP : OH  44122
    MORTGAGE AMOUNT :   236,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    236,700.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,078.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 74.98900
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,124,850.00
                               P & I AMT:     19,447.65
                               UPB AMT:   2,110,931.52

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           20
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031075922     MORTGAGORS: NAVON                MICHAEL
                               NAVON                SMADAR
    REGION CODE    ADDRESS   : 39 VESTRY STREET APT 3C
        01         CITY      :    NEW YORK
                   STATE/ZIP : NY  10013
    MORTGAGE AMOUNT :   408,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    408,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,724.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 61.35300
    ----------------------------------------------------------------
0   0031076763     MORTGAGORS: RAFFERTY             MICHAEL
                               RAFFERTY             LAWRENE
    REGION CODE    ADDRESS   : 4 SHARON LANE
        01         CITY      :    OLD SAYBROOK
                   STATE/ZIP : CT  06425
    MORTGAGE AMOUNT :   224,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    221,297.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,092.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031090822     MORTGAGORS: TATE                 KELLY

    REGION CODE    ADDRESS   : 130 POND PLAIN ROAD
        01         CITY      :    WESTWOOD
                   STATE/ZIP : MA  02090
    MORTGAGE AMOUNT :   136,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    133,688.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,212.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 51.32000
    ----------------------------------------------------------------
0   0031097496     MORTGAGORS: OIESTAD              SUSAN

    REGION CODE    ADDRESS   : 2200 BROADWATERS ROAD
        01         CITY      :    CUTCHOGUE
                   STATE/ZIP : NY  11935
    MORTGAGE AMOUNT :   249,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,556.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,379.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   250
    LTV :                 78.05600
    ----------------------------------------------------------------
0   0031102643     MORTGAGORS: JORDAN               RANDALL
                               JORDAN               ELIZABETH
    REGION CODE    ADDRESS   : COTTAGE 454 OGLETHORPE LANE
        01         CITY      :    SEA ISLAND
                   STATE/ZIP : GA  31561
    MORTGAGE AMOUNT :   525,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    521,784.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,829.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 42.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,542,000.00
                               P & I AMT:     14,239.03
                               UPB AMT:   1,532,326.44

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           21
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031105422     MORTGAGORS: SIMPSON              GEORGE
                               SIMPSON              BETH
    REGION CODE    ADDRESS   : 7207 WAKEFIELD CIRCLE
        01         CITY      :    BIRMINMGHAM
                   STATE/ZIP : AL  35242
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,879.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,244.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 35.71428
    ----------------------------------------------------------------
0   0031107816     MORTGAGORS: VAIL                 TIMOTHY
                               VAIL                 ELIZABETH
    REGION CODE    ADDRESS   : 2217 LOOSCAN LANE
        01         CITY      :    HOUSTON
                   STATE/ZIP : TX  77019
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    255,973.25  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,391.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 54.73600
    ----------------------------------------------------------------
0   0031109796     MORTGAGORS: BROWN                MICHAEL
                               REICHARD-BROWN       JAN
    REGION CODE    ADDRESS   : RR1 BOX 450
        01         CITY      :    LEWISBURG
                   STATE/ZIP : PA  17837
    MORTGAGE AMOUNT :   420,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    417,370.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,804.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031109861     MORTGAGORS: ALENCHERRY           JOHNY
                               ALENCHERRY           REXLINE
    REGION CODE    ADDRESS   : 11110 DELORES COURT
        01         CITY      :    HAGERSTOWN
                   STATE/ZIP : MD  21742
    MORTGAGE AMOUNT :   395,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    393,833.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,718.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 79.00000
    ----------------------------------------------------------------
0   0031111065     MORTGAGORS: MCMORROW             DAVID
                               MCMORROW             LINDA
    REGION CODE    ADDRESS   : 23 RING ROAD
        01         CITY      :    PLYMPTON
                   STATE/ZIP : MA  02367
    MORTGAGE AMOUNT :   100,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     98,806.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       941.28  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 54.05400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,525,000.00
                               P & I AMT:     14,100.18
                               UPB AMT:   1,513,862.99

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           22
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031114762     MORTGAGORS: FISHER               GREGORY
                               FISHER               JANICE
    REGION CODE    ADDRESS   : 552 LONG ACRE AVENUE
        01         CITY      :    YARDLEY
                   STATE/ZIP : PA  19067
    MORTGAGE AMOUNT :   283,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    281,502.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,645.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 82.56500
    ----------------------------------------------------------------
0   0031115470     MORTGAGORS: LARMIE               WAYNE
                               LARMIE               BEVERLY
    REGION CODE    ADDRESS   : 10 TOWER DR
        01         CITY      :    DOVER
                   STATE/ZIP : MA  02030
    MORTGAGE AMOUNT :   438,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    436,091.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,067.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031118169     MORTGAGORS: CORRAL               JOSE
                               CORRAL               AURELIA
    REGION CODE    ADDRESS   : 2328 HILL STREET
        01         CITY      :    SANTA MONICA
                   STATE/ZIP : CA  90405
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    316,920.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,853.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 53.33300
    ----------------------------------------------------------------
0   0031121544     MORTGAGORS: SCHILTZ              DAVID
                               SCHLITZ              THERESA
    REGION CODE    ADDRESS   : 261 BRANDYWINE DRIVE
        01         CITY      :    WEST CHESTER
                   STATE/ZIP : PA  19382
    MORTGAGE AMOUNT :   575,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    569,346.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,048.47  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 73.71700
    ----------------------------------------------------------------
0   0031121866     MORTGAGORS: ANDERSON             JAMES
                               ANDERSON             ELIZABETH
    REGION CODE    ADDRESS   : 1705 VIA ZURITA
        01         CITY      :    PALOS VERDES ESTATES
                   STATE/ZIP : CA  90274
    MORTGAGE AMOUNT :   435,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    429,619.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,032.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 56.12900
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,051,950.00
                               P & I AMT:     18,647.63
                               UPB AMT:   2,033,481.69

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           23
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031123409     MORTGAGORS: BENASSI              JOHN
                               BENASSI              MARIAN
    REGION CODE    ADDRESS   : 15306 LAS PLANIDERAS
        01         CITY      :    RANCHO SANTA FE
                   STATE/ZIP : CA  92067
    MORTGAGE AMOUNT : 1,000,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    990,783.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     9,199.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   015
    LTV :                 58.99700
    ----------------------------------------------------------------
0   0031124274     MORTGAGORS: SMITH                J.

    REGION CODE    ADDRESS   : 406 CROSSLAKE DRIVE
        01         CITY      :    TULLOHOMA
                   STATE/ZIP : TN  37388
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,303.43  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,595.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0031128754     MORTGAGORS: ZAMBUTO              DOMENIC
                               ZAMBUTO              GRACEMARIE
    REGION CODE    ADDRESS   : 299 BLUE RIDGE ROAD
        01         CITY      :    NORTH ANDOVER
                   STATE/ZIP : MA  01845
    MORTGAGE AMOUNT :   384,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    381,698.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,587.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.17500
    ----------------------------------------------------------------
0   0031128960     MORTGAGORS: LOPRESTI             CARMINE

    REGION CODE    ADDRESS   : 42 STONYBROOK ROAD
        01         CITY      :    HOLMDEL
                   STATE/ZIP : NJ  07733
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    350,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,219.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 58.33300
    ----------------------------------------------------------------
0   0031129257     MORTGAGORS: BOGART               MICHAEL
                               BOGART               LAUREN
    REGION CODE    ADDRESS   : 216 COUNTRY CLUB ROAD
        01         CITY      :    NEWTON
                   STATE/ZIP : MA  02159
    MORTGAGE AMOUNT :   306,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    305,065.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,814.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 56.66600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,320,000.00
                               P & I AMT:     21,416.64
                               UPB AMT:   2,305,851.06

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           24
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031129901     MORTGAGORS: RENTSCHLER           RICHARD
                               RENTSCHLER           FAYE
    REGION CODE    ADDRESS   : 2314 MEADOW BROOK DRIVE
        01         CITY      :    SCHNECKSVILLE
                   STATE/ZIP : PA  18078
    MORTGAGE AMOUNT :   328,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    325,968.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,994.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031131022     MORTGAGORS: ERNST                CHRISTOPHER
                               ERNST                CAROLANN
    REGION CODE    ADDRESS   : 5478 JILLIAN WAY
        01         CITY      :    PIPERSVILLE
                   STATE/ZIP : PA  18947
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    268,364.02  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,502.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.41100
    ----------------------------------------------------------------
0   0031131428     MORTGAGORS: MELAMED              HOUSHANG
                               MELAMED              SHAHLA
    REGION CODE    ADDRESS   : 3209 HUTTON DRIVE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90210
    MORTGAGE AMOUNT :   550,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    544,396.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,020.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 62.78500
    ----------------------------------------------------------------
0   0031132889     MORTGAGORS: PAWELCZAK            PAWEL
                               PAWELCZAK            ELLEN
    REGION CODE    ADDRESS   : 31 BAILEY AVENUE
        01         CITY      :    DARIEN
                   STATE/ZIP : CT  06820
    MORTGAGE AMOUNT :   440,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    438,565.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,863.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031136807     MORTGAGORS: RENFRO               PHILLIP
                               RENFRO               REGINA
    REGION CODE    ADDRESS   : 28210 STEEPLE CHASE LANE
        01         CITY      :    FAIR OAKS
                   STATE/ZIP : TX  78015
    MORTGAGE AMOUNT :   479,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    474,587.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,339.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 77.27400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,067,100.00
                               P & I AMT:     18,720.90
                               UPB AMT:   2,051,882.71

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           25
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031139579     MORTGAGORS: KOTA                 SASTRI
                               KOTA                 KRISHNAVENI
    REGION CODE    ADDRESS   : 1532 KINGSGATE DRIVE
        01         CITY      :    SUNNYVALE
                   STATE/ZIP : CA  94087
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    288,242.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,688.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 61.05200
    ----------------------------------------------------------------
0   0031143480     MORTGAGORS: COLVIN               ROBERT
                               COLVIN               GATEWOOD
    REGION CODE    ADDRESS   : 31 LANCASTER STREET
        01         CITY      :    CAMBRIDGE
                   STATE/ZIP : MA  02140
    MORTGAGE AMOUNT :   404,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    402,725.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,631.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 58.12900
    ----------------------------------------------------------------
0   0031143514     MORTGAGORS: CREVIER              MARK
                               CREVIER              SANDRA
    REGION CODE    ADDRESS   : 129 WALMSLEY LANE
        01         CITY      :    SOUTH KINGSTOWN
                   STATE/ZIP : RI  02874
    MORTGAGE AMOUNT :   382,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    378,858.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,438.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0031143688     MORTGAGORS: JUEN WALTZ           W.

    REGION CODE    ADDRESS   : 4603 LAUREL CANYON DRIVE
        01         CITY      :    AUSTIN
                   STATE/ZIP : TX  78731
    MORTGAGE AMOUNT :   376,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    373,696.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,458.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031144322     MORTGAGORS: TKACH                CHARLES

    REGION CODE    ADDRESS   : 11258 OAKTON ROAD
        01         CITY      :    OAKTON
                   STATE/ZIP : VA  22124
    MORTGAGE AMOUNT :   224,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    221,446.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,997.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,676,500.00
                               P & I AMT:     15,214.29
                               UPB AMT:   1,664,969.61

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           26
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031145345     MORTGAGORS: BARKER               ROBERT

    REGION CODE    ADDRESS   : 579 FALLEN LEAF WAY
        01         CITY      :    INCLINE VILLAGE
                   STATE/ZIP : NV  89451
    MORTGAGE AMOUNT :   341,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    336,344.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,093.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 40.17600
    ----------------------------------------------------------------
0   0031146129     MORTGAGORS: AUD                  ERNEST
                               KILROY               MELINDA
    REGION CODE    ADDRESS   : 1829 A WILMETTE AVE
        01         CITY      :    WILMETTE
                   STATE/ZIP : IL  60091
    MORTGAGE AMOUNT :   276,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    275,138.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,500.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031146905     MORTGAGORS: HAWK                 FRANK
                               HAWK                 KAREN
    REGION CODE    ADDRESS   : 6867 COUNTY ROAD 1
        01         CITY      :    MONTROSE
                   STATE/ZIP : CO  81401
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    328,000.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,059.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 52.80000
    ----------------------------------------------------------------
0   0031148208     MORTGAGORS: PASCHALIDIS          MARIA

    REGION CODE    ADDRESS   : 212 WEST NORWALK ROAD
        01         CITY      :    NORWALK
                   STATE/ZIP : CT  06850
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,169.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,549.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 52.88400
    ----------------------------------------------------------------
0   0031148687     MORTGAGORS: BARNEY               KENNETH
                               BARNEY               JEANNE
    REGION CODE    ADDRESS   : 71 GREEN STREET
        01         CITY      :    NEWBURY
                   STATE/ZIP : MA  01951
    MORTGAGE AMOUNT :   289,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    288,164.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,761.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   002
    LTV :                 69.63800
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,511,500.00
                               P & I AMT:     13,963.78
                               UPB AMT:   1,501,817.48

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           27
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031150055     MORTGAGORS: AMIN                 GHANSHYAM
                               AMIN                 INDUBEN
    REGION CODE    ADDRESS   : 786 ASPEN OAK COURT
        01         CITY      :    AGOURA AREA
                   STATE/ZIP : CA  91301
    MORTGAGE AMOUNT :   252,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,727.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,354.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 74.11700
    ----------------------------------------------------------------
0   0031150204     MORTGAGORS: VINETT               KEVIN
                               VINETT               CATHLIN
    REGION CODE    ADDRESS   : 9408 BROOKVIEW DRIVE
        01         CITY      :    BRENTWOOD
                   STATE/ZIP : TN  37027
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    328,958.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,966.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 75.42800
    ----------------------------------------------------------------
0   0031150832     MORTGAGORS: MORTENSON            HOWARD
                               MORTENSON            MARTHA
    REGION CODE    ADDRESS   : 3511 PINE FERN LANE
        01         CITY      :    BONITA SPRINGS
                   STATE/ZIP : FL  34134
    MORTGAGE AMOUNT :   328,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    326,976.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,971.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031152705     MORTGAGORS: LUC                  PHUOC
                               LUC                  KHAI
    REGION CODE    ADDRESS   : 70 WEST LAS FLORES AVENUE
        01         CITY      :    ARCADIA
                   STATE/ZIP : CA  91007
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    346,809.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,244.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 26.92300
    ----------------------------------------------------------------
0   0031153281     MORTGAGORS: PAYTON               WALTER
                               PAYTON               CONNIE
    REGION CODE    ADDRESS   : 34 S. MUDHANK STREET
        01         CITY      :    SOUTH BARRINGTON
                   STATE/ZIP : IL  60010
    MORTGAGE AMOUNT : 1,271,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :  1,263,465.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :    11,963.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   015
    LTV :                 56.48800
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,531,000.00
                               P & I AMT:     23,499.44
                               UPB AMT:   2,515,937.16

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           28
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031153414     MORTGAGORS: CHANANA              NAVEEN
                               CHANANA              MIRIAM
    REGION CODE    ADDRESS   : 352 PASEO DE ARENA
        01         CITY      :    TORRANCE
                   STATE/ZIP : CA  90505
    MORTGAGE AMOUNT :   540,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    536,692.19  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,967.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 76.05600
    ----------------------------------------------------------------
0   0031154685     MORTGAGORS: PAEK                 HELEN

    REGION CODE    ADDRESS   : 15 GATES PLACE
        01         CITY      :    WAYNE
                   STATE/ZIP : NJ  07474
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,502.19  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,635.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 65.11600
    ----------------------------------------------------------------
0   0031159445     MORTGAGORS: MESSERSCHMIDT        NICHOLAS
                               MESSERSCHMIDT        SHARI
    REGION CODE    ADDRESS   : 7 BUCKSKIN LANE
        01         CITY      :    NATICK
                   STATE/ZIP : MA  01760
    MORTGAGE AMOUNT :   385,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    381,889.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,438.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031159833     MORTGAGORS: ORTH                 OLIVER

    REGION CODE    ADDRESS   : 5013 SPARTENBURG COVE
        01         CITY      :    AUSTIN
                   STATE/ZIP : TX  78730
    MORTGAGE AMOUNT :   300,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,411.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,767.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031160849     MORTGAGORS: FISCH                LAWRENCE
                               FISCH                MARISA
    REGION CODE    ADDRESS   : 10 HARRIS AVENUE
        01         CITY      :    JAMAICA PLAIN
                   STATE/ZIP : MA  02130
    MORTGAGE AMOUNT :   308,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    307,568.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,859.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.10200
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,814,900.00
                               P & I AMT:     16,669.12
                               UPB AMT:   1,802,063.33

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           29
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031162662     MORTGAGORS: TRAN                 CHUNG
                               TRAN                 MY
    REGION CODE    ADDRESS   : 1910 WEST 900 NORTH
        01         CITY      :    SALT LAKE CITY
                   STATE/ZIP : UT  84116
    MORTGAGE AMOUNT :    98,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :     98,095.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       907.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 69.50700
    ----------------------------------------------------------------
0   0031163595     MORTGAGORS: SYNESIOU             KAREN

    REGION CODE    ADDRESS   : 4805 GLORIA AVENUE
        01         CITY      :    ENCINO
                   STATE/ZIP : CA  91436
    MORTGAGE AMOUNT :   335,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    333,053.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,155.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031163751     MORTGAGORS: STOUT                KEVIN
                               STOUT                JANICE
    REGION CODE    ADDRESS   : 63 RADCLIFF DRIVE
        01         CITY      :    DOYLESTOWN
                   STATE/ZIP : PA  18901
    MORTGAGE AMOUNT :   252,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    251,034.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,336.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031164551     MORTGAGORS: MORIARTY             JOAN
                               MORIARTY             MICHAEL
    REGION CODE    ADDRESS   : 430 PEMBROKE COURT
        01         CITY      :    DEERFIELD
                   STATE/ZIP : IL  60015
    MORTGAGE AMOUNT :   357,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    355,885.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,233.82  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 64.32400
    ----------------------------------------------------------------
0   0031165392     MORTGAGORS: LIN                  GANG
                               WANG                 CYNTHIA
    REGION CODE    ADDRESS   : 1400 SANDY RIDGE DRIVE
        01         CITY      :    ROCHESTER HILLS
                   STATE/ZIP : MI  48306
    MORTGAGE AMOUNT :   233,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    232,318.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,150.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 85.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,276,650.00
                               P & I AMT:     11,783.36
                               UPB AMT:   1,270,387.50

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           30
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031166465     MORTGAGORS: MOORE                MICHAEL
                               MOORE                PATRICIA
    REGION CODE    ADDRESS   : 499 SUGAR GROVE PLACE
        01         CITY      :    ORANGE PARK
                   STATE/ZIP : FL  32073
    MORTGAGE AMOUNT :   236,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    234,566.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,187.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031166507     MORTGAGORS: NEUHARTH             PAUL
                               NEUHARTH             KATHLEEN
    REGION CODE    ADDRESS   : 1622 EL CAMINO DEL TEATRO
        01         CITY      :    LA JOLLA
                   STATE/ZIP : CA  92037
    MORTGAGE AMOUNT :   688,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    684,418.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,480.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   015
    LTV :                 73.24500
    ----------------------------------------------------------------
0   0031166598     MORTGAGORS: PARK                 WILLIAM
                               PARK                 YEBONG
    REGION CODE    ADDRESS   : 11 BUCKSKIN ROAD
        01         CITY      :    BELL CANYON
                   STATE/ZIP : CA  91307
    MORTGAGE AMOUNT :   619,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    603,427.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,782.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 77.86100
    ----------------------------------------------------------------
0   0031167307     MORTGAGORS: METZGER              MICHAEL
                               METZGER              CONSTANCE
    REGION CODE    ADDRESS   : 9427 N 43RD ST
        01         CITY      :    PHOENIX
                   STATE/ZIP : AZ  85028
    MORTGAGE AMOUNT :   433,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    430,347.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,983.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 61.85714
    ----------------------------------------------------------------
0   0031167414     MORTGAGORS: COLEMAN              CARL

    REGION CODE    ADDRESS   : 1912 E WOOD STREET
        01         CITY      :    DECATUR
                   STATE/ZIP : IL  62521
    MORTGAGE AMOUNT :    19,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :     19,030.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       182.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,995,700.00
                               P & I AMT:     18,616.08
                               UPB AMT:   1,971,790.63

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           31
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031168248     MORTGAGORS: MOLITOR              MICHAEL
                               MOLITOR              LAURA
    REGION CODE    ADDRESS   : W6609 WALD ROAD
        01         CITY      :    MONROE
                   STATE/ZIP : WI  53566
    MORTGAGE AMOUNT :   267,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    265,382.20  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,475.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 72.16200
    ----------------------------------------------------------------
0   0031168628     MORTGAGORS: SPILATRO             KENNETH
                               SPILATRO             LAURA
    REGION CODE    ADDRESS   : 214 HOLLAND RD
        01         CITY      :    FAR HILLS
                   STATE/ZIP : NJ  07931
    MORTGAGE AMOUNT :   900,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    897,251.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     8,279.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   015
    LTV :                 59.01600
    ----------------------------------------------------------------
0   0031169139     MORTGAGORS: DODSON               DONALD

    REGION CODE    ADDRESS   : 1371 NORTH FLAT ROCK ROAD
        01         CITY      :    DOUGLASVILLE
                   STATE/ZIP : GA  30134
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,454.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,497.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 44.44444
    ----------------------------------------------------------------
0   0031170574     MORTGAGORS: ANDERSON             DOUGLAS
                               ANDERSON             DORIS
    REGION CODE    ADDRESS   : 812 KOLB PLACE
        01         CITY      :    SANTA CLARA
                   STATE/ZIP : CA  95050
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,209.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,586.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 76.31500
    ----------------------------------------------------------------
0   0031171176     MORTGAGORS: FLOWERS              CALVIN
                               FLOWERS              CYNTHIA
    REGION CODE    ADDRESS   : 88 W. SCHILLER #703
        01         CITY      :    CHICAGO
                   STATE/ZIP : IL  60610
    MORTGAGE AMOUNT :    43,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     42,848.49  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       398.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 69.35400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,780,000.00
                               P & I AMT:     16,236.64
                               UPB AMT:   1,770,146.47

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           32
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031171333     MORTGAGORS: BONSPER              TIMOTHY
                               BONSPER              BERNADINE
    REGION CODE    ADDRESS   : 321 BAYVIEW AVENUE
        01         CITY      :    BAYVILLE
                   STATE/ZIP : NJ  08721
    MORTGAGE AMOUNT :   173,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    173,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,591.47  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 83.37300
    ----------------------------------------------------------------
0   0031171994     MORTGAGORS: MALEKIAN             ROUPIK

    REGION CODE    ADDRESS   : 17029 GERMAIN STREET
        01         CITY      :    GRANADA HILLS
                   STATE/ZIP : CA  91344
    MORTGAGE AMOUNT :    70,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :     69,963.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       659.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 52.29600
    ----------------------------------------------------------------
0   0031172042     MORTGAGORS: KUCAK                JOSEPH
                               KUCAK                MADELINE
    REGION CODE    ADDRESS   : W5688 TAMARACK ROAD
        01         CITY      :    WHITEWATER
                   STATE/ZIP : WI  53190
    MORTGAGE AMOUNT :   232,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    230,624.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,183.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 89.23000
    ----------------------------------------------------------------
0   0031172083     MORTGAGORS: KAPOOR               VIMAL
                               KAPOOR               ANITA
    REGION CODE    ADDRESS   : 13706 MOUNT PROSPECT DRIVE
        01         CITY      :    ROCKVILLE
                   STATE/ZIP : MD  20850
    MORTGAGE AMOUNT :   442,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    439,799.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,978.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.86300
    ----------------------------------------------------------------
0   0031172133     MORTGAGORS: ROOF                 TIMOTHY
                               ROOF                 KARLA
    REGION CODE    ADDRESS   : 1 EAST MEADOW ROAD
        01         CITY      :    WESTPORT
                   STATE/ZIP : CT  06880
    MORTGAGE AMOUNT : 1,000,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    997,045.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     9,412.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   015
    LTV :                 69.44400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,918,200.00
                               P & I AMT:     17,825.70
                               UPB AMT:   1,910,432.67

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           33
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031172224     MORTGAGORS: DEMASI               ALLEN
                               DEMASI               MARGARET
    REGION CODE    ADDRESS   : 172 FRANKLIN STREET
        01         CITY      :    CEDAR GROVE
                   STATE/ZIP : NJ  07009
    MORTGAGE AMOUNT :   140,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    139,567.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,278.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 67.30700
    ----------------------------------------------------------------
0   0031173636     MORTGAGORS: DUBROW               JOHN

    REGION CODE    ADDRESS   : 24 CARROLL CIRCLE
        01         CITY      :    WESTON
                   STATE/ZIP : MA  02193
    MORTGAGE AMOUNT :   525,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    521,641.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,682.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 77.77700
    ----------------------------------------------------------------
0   0031174402     MORTGAGORS: HIGGINS              ROSEMARY
                               HIGGINS              PAUL
    REGION CODE    ADDRESS   : 6501 ANNA MARIA COURT
        01         CITY      :    MCLEAN
                   STATE/ZIP : VA  22101
    MORTGAGE AMOUNT :   476,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    475,411.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,319.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 78.18032
    ----------------------------------------------------------------
0   0031174469     MORTGAGORS: NALIN                PETER
                               NALIN                LUCY
    REGION CODE    ADDRESS   : 4467 RED SPRUCE LANE
        01         CITY      :    MANLIUS
                   STATE/ZIP : NY  13104
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    259,206.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,391.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031176084     MORTGAGORS: SNASHALL             GLEASON
                               SNASHALL             DORIS
    REGION CODE    ADDRESS   : 5113 WILTS PLACE
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92117
    MORTGAGE AMOUNT :   146,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    145,512.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,357.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,548,300.00
                               P & I AMT:     14,029.11
                               UPB AMT:   1,541,340.11

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           34
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031176423     MORTGAGORS: CERNY                RICHARD
                               CERNY                BARBARA
    REGION CODE    ADDRESS   : 22 CAPTAIN DONALD'S PATH
        01         CITY      :    WEST DENNIS
                   STATE/ZIP : MA  02670
    MORTGAGE AMOUNT :   328,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    328,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,017.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 59.63600
    ----------------------------------------------------------------
0   0031176456     MORTGAGORS: DAWOODY              WISEMAN
                               RAFAELOFF            MOJGAN
    REGION CODE    ADDRESS   : 137 NORTH REXFORD DRIVE
        01         CITY      :    BEVERLY HILLS
                   STATE/ZIP : CA  90210
    MORTGAGE AMOUNT :   428,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    425,287.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,907.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031177116     MORTGAGORS: HERRBOLDT            RICHARD
                               HERRBOLDT            KAREN
    REGION CODE    ADDRESS   : 6464 MURRAY HILL ROAD
        01         CITY      :    EXCELSIOR
                   STATE/ZIP : MN  55331
    MORTGAGE AMOUNT :   258,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,887.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,410.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 60.00000
    ----------------------------------------------------------------
0   0031179716     MORTGAGORS: RHODES               MITCHELL
                               RHODES               KAREN
    REGION CODE    ADDRESS   : 49 HACIENDAS ROAD
        01         CITY      :    ORINDA
                   STATE/ZIP : CA  94563
    MORTGAGE AMOUNT :   612,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    595,476.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,458.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.48000
    ----------------------------------------------------------------
0   0031180433     MORTGAGORS: GAHL                 ROBERT

    REGION CODE    ADDRESS   : 2535 COUNTY VV
        01         CITY      :    TWO RIVERS
                   STATE/ZIP : WI  54241
    MORTGAGE AMOUNT :   267,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    266,800.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,499.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 74.33300
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,893,600.00
                               P & I AMT:     17,292.36
                               UPB AMT:   1,870,453.23

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           35
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031181894     MORTGAGORS: SHAWLEE              MICHAEL
                               SHAWLEE              JEANNE
    REGION CODE    ADDRESS   : 3140 LAS MESITAS DRIVE
        01         CITY      :    SANTA ROSA
                   STATE/ZIP : CA  95405
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,362.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,536.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 56.96800
    ----------------------------------------------------------------
0   0031184443     MORTGAGORS: CASS                 RICHARD
                               CASS                 LINDA
    REGION CODE    ADDRESS   : 31 CLARK LANE
        01         CITY      :    SUDBURY
                   STATE/ZIP : MA  01776
    MORTGAGE AMOUNT :   279,050.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,140.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,450.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 79.72800
    ----------------------------------------------------------------
0   0031184492     MORTGAGORS: KOWITZ               BENJAMIN
                               KOWITZ               SHIRLEY
    REGION CODE    ADDRESS   : 3410 MANOR HILL ROAD
        01         CITY      :    BALTIMORE
                   STATE/ZIP : MD  21208
    MORTGAGE AMOUNT :   245,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    244,658.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,274.89  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 89.23600
    ----------------------------------------------------------------
0   0031184880     MORTGAGORS: BRYSON               JEFF
                               BRYSON               ANNA
    REGION CODE    ADDRESS   : 30732 CALLE MALAGA
        01         CITY      :    LAGUNA NIGUEL
                   STATE/ZIP : CA  92677
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,519.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,494.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 75.71400
    ----------------------------------------------------------------
0   0031186893     MORTGAGORS: DICKINSON            WALTER
                               DICKINSON            JANICE
    REGION CODE    ADDRESS   : 3345 BRIDLE PATH LANE
        01         CITY      :    WESTON
                   STATE/ZIP : FL  33331
    MORTGAGE AMOUNT : 1,000,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    994,327.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     9,701.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      8.25000  PRODUCT CODE      :   250
    LTV :                 66.66600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,069,450.00
                               P & I AMT:     19,457.05
                               UPB AMT:   2,052,009.35

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           36
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031186968     MORTGAGORS: MASON                LYLE
                               MASON                CAROL
    REGION CODE    ADDRESS   : 1708 SOUTH STONE RIDGE  CIRCLE
        01         CITY      :    BOUNTIFUL
                   STATE/ZIP : UT  84010
    MORTGAGE AMOUNT :   750,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    745,505.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     7,005.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   015
    LTV :                 62.50000
    ----------------------------------------------------------------
0   0031187487     MORTGAGORS: PATEL                JAYANT
                               PATEL                ILA
    REGION CODE    ADDRESS   : 284 CONTINENTAL DRIVE
        01         CITY      :    MANHASSET HILLS
                   STATE/ZIP : NY  11040
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,063.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,717.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.28200
    ----------------------------------------------------------------
0   0031189772     MORTGAGORS: BARKER               SCOTT

    REGION CODE    ADDRESS   : 212 RIVERSIDE DRIVE
        01         CITY      :    GREENVILLE
                   STATE/ZIP : SC  29605
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    398,751.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,623.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031191539     MORTGAGORS: CAINE                DANIEL
                               CAINE                CLAIRE
    REGION CODE    ADDRESS   : 40 LITTLEFIELD ROAD
        01         CITY      :    NEWTON
                   STATE/ZIP : MA  02159
    MORTGAGE AMOUNT :   402,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    400,812.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,783.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 44.66600
    ----------------------------------------------------------------
0   0031193378     MORTGAGORS: LU                   YARRAN
                               LU                   KAREN
    REGION CODE    ADDRESS   : 31 CLEAR CREEK
        01         CITY      :    IRVINE
                   STATE/ZIP : CA  92620
    MORTGAGE AMOUNT :   399,850.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,346.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,621.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.99300
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,251,850.00
                               P & I AMT:     20,752.71
                               UPB AMT:   2,241,479.68

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           37
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031193592     MORTGAGORS: NAUERTZ              STEVEN
                               NAUERTZ              ELLEN
    REGION CODE    ADDRESS   : 1037 CANTON CIRCLE
        01         CITY      :    CLAREMONT
                   STATE/ZIP : CA  91711
    MORTGAGE AMOUNT :   271,650.00  OPTION TO CONVERT :
    UNPAID BALANCE :    268,373.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,537.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 45.27500
    ----------------------------------------------------------------
0   0031194467     MORTGAGORS: PLUM                 JUDE

    REGION CODE    ADDRESS   : 145 BOOTH LANE
        01         CITY      :    HAVERFORD
                   STATE/ZIP : PA  19041
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,122.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,452.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 44.00000
    ----------------------------------------------------------------
0   0031195696     MORTGAGORS: BHARGAVA             ALOK
                               FRANZINI             LUISA
    REGION CODE    ADDRESS   : 5219 LAUREL STREET
        01         CITY      :    BELLAIRE
                   STATE/ZIP : TX  77401
    MORTGAGE AMOUNT :   247,350.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,834.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,275.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 77.29600
    ----------------------------------------------------------------
0   0031195894     MORTGAGORS: BEHOFIST             PAUL
                               BEHOFIST             BONNIE
    REGION CODE    ADDRESS   : 6341 BENNINGTON ROAD
        01         CITY      :    HAMPDEN
                   STATE/ZIP : PA  17055
    MORTGAGE AMOUNT :   120,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    119,866.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,072.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 65.00000
    ----------------------------------------------------------------
0   0031196587     MORTGAGORS: MOELLER              ROBERT
                               MOELLER              CAROL
    REGION CODE    ADDRESS   : 4555 KINGSWOOD DRIVE
        01         CITY      :    DANVILLE
                   STATE/ZIP : CA  94506
    MORTGAGE AMOUNT : 1,085,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :  1,081,723.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :    10,058.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   015
    LTV :                 70.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,999,250.00
                               P & I AMT:     18,396.14
                               UPB AMT:   1,989,920.48

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           38
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031197064     MORTGAGORS: WILDE                ANDREW
                               WILDE                GERALDINE
    REGION CODE    ADDRESS   : 2819 HAZY HILLSIDE COURT
        01         CITY      :    KINGWOOD
                   STATE/ZIP : TX  77345
    MORTGAGE AMOUNT :   225,950.00  OPTION TO CONVERT :
    UNPAID BALANCE :    224,535.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,046.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 74.99800
    ----------------------------------------------------------------
0   0031199797     MORTGAGORS: VOGT                 GREGORY
                               VOGT                 ROSEMARY
    REGION CODE    ADDRESS   : 218 COMPO ROAD SOUTH
        01         CITY      :    WESTPORT
                   STATE/ZIP : CT  06880
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    279,135.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,556.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031200348     MORTGAGORS: JOYAL                RONALD
                               JOYAL                DAWN
    REGION CODE    ADDRESS   : 2117 MARINE STREET
        01         CITY      :    SANTA MONICA
                   STATE/ZIP : CA  90405
    MORTGAGE AMOUNT :   342,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    340,447.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,199.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 66.50400
    ----------------------------------------------------------------
0   0031200710     MORTGAGORS: PAVLICK              JOHN
                               PAVLICK              JUDITH
    REGION CODE    ADDRESS   : 780 GOODRICH AVENUE
        01         CITY      :    ST PAUL
                   STATE/ZIP : MN  55105
    MORTGAGE AMOUNT :   310,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    308,221.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,619.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/08
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 56.36363
    ----------------------------------------------------------------
0   0031201049     MORTGAGORS: KIM                  CHANG
                               YOUNG KIM            OH
    REGION CODE    ADDRESS   : 3170 LOMBARDY ROAD
        01         CITY      :    PASADENA
                   STATE/ZIP : CA  91107
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,305.52  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,497.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,438,450.00
                               P & I AMT:     13,918.71
                               UPB AMT:   1,429,645.26

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           39
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031201064     MORTGAGORS: SAAD                 JORGE
                               SAAD                 AVIVA
    REGION CODE    ADDRESS   : 10425 WHITE BIRCH DRIVE
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92131
    MORTGAGE AMOUNT :   432,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    427,447.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,921.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 70.96700
    ----------------------------------------------------------------
0   0031201148     MORTGAGORS: DUNNING              JOHN
                               DUNNING              ELLEN
    REGION CODE    ADDRESS   : 3318 POE ST
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92106
    MORTGAGE AMOUNT :   639,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    630,951.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,788.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 73.02800
    ----------------------------------------------------------------
0   0031201262     MORTGAGORS: TOMLINSON            WAYNE
                               TOMLINSON            CYNTHIA
    REGION CODE    ADDRESS   : 95-A SURFSIDE AVENUE
        01         CITY      :    SEAL BEACH
                   STATE/ZIP : CA  90743
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    495,136.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,424.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 60.24000
    ----------------------------------------------------------------
0   0031201825     MORTGAGORS: BRYANT               WILLIAM
                               BRYANT               SALLY
    REGION CODE    ADDRESS   : 5211 BIG RANCH ROAD
        01         CITY      :    NAPA
                   STATE/ZIP : CA  94558
    MORTGAGE AMOUNT :   630,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    621,893.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,618.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031201999     MORTGAGORS: SCHROCK              PHILIP
                               SCHROCK              JACQUE
    REGION CODE    ADDRESS   : 31422 ALTA LOMA
        01         CITY      :    LAGUNA BEACH
                   STATE/ZIP : CA  92651
    MORTGAGE AMOUNT :   419,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    416,376.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,795.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 63.96900
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,620,900.00
                               P & I AMT:     23,548.30
                               UPB AMT:   2,591,806.48

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           40
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031202096     MORTGAGORS: KARPOWITZ            ALAN

    REGION CODE    ADDRESS   : 31 ROCKINGHAM DRIVE
        01         CITY      :    MARLTON
                   STATE/ZIP : NJ  08053
    MORTGAGE AMOUNT :   147,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    146,349.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,352.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 64.75700
    ----------------------------------------------------------------
0   0031202104     MORTGAGORS: SCULLY               RICHARD
                               SCULLY               ISABELLE
    REGION CODE    ADDRESS   : CAMINO REAL SE OF 12TH
        01         CITY      :    CARMEL
                   STATE/ZIP : CA  93921
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,180.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,696.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 37.03700
    ----------------------------------------------------------------
0   0031202179     MORTGAGORS: THOMPSON             MICHAEL
                               THOMSPON             CONSTANCE
    REGION CODE    ADDRESS   : 28821 GREENACRES
        01         CITY      :    MISSION VIEJO
                   STATE/ZIP : CA  92692
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    315,926.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,876.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 73.56300
    ----------------------------------------------------------------
0   0031202492     MORTGAGORS: MOLOIAN              EDWARD

    REGION CODE    ADDRESS   : 28711 GOLDEN MEADOW DRIVE
        01         CITY      :    RANCHO PALOS VERDES
                   STATE/ZIP : CA  90275
    MORTGAGE AMOUNT :   398,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    393,328.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,580.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031202625     MORTGAGORS: PIGGOTT              JOHN
                               PIGGOTT              SABRA
    REGION CODE    ADDRESS   : 303 LOWELL STREET
        01         CITY      :    LAFAYETTE
                   STATE/ZIP : CA  94549
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,568.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,212.28  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 29.41100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,415,400.00
                               P & I AMT:     12,718.26
                               UPB AMT:   1,399,353.22

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           41
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031202682     MORTGAGORS: SHEINFORD            DAVID
                               SHEINFORD            DEBRA
    REGION CODE    ADDRESS   : 42 DOWNS LAKE CIRCLE
        01         CITY      :    DALLAS
                   STATE/ZIP : TX  75230
    MORTGAGE AMOUNT :   467,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    461,700.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,332.86  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 61.90728
    ----------------------------------------------------------------
0   0031203532     MORTGAGORS: MENDENHALL           BRUCE
                               MENDENHALL           DONNA
    REGION CODE    ADDRESS   : 2121 TRAPANI CIRCLE
        01         CITY      :    MONTEREY
                   STATE/ZIP : CA  93940
    MORTGAGE AMOUNT :   248,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    246,082.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,199.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0031203565     MORTGAGORS: KIM                  DENNIS
                               KIM                  HYE
    REGION CODE    ADDRESS   : 22633 MT. EDEN ROAD
        01         CITY      :    SARATOGA
                   STATE/ZIP : CA  95070
    MORTGAGE AMOUNT :   560,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    556,456.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,033.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 46.66600
    ----------------------------------------------------------------
0   0031204076     MORTGAGORS: PENTELUTE            DANIEL

    REGION CODE    ADDRESS   : 387 ROSADO SPRINGS STREET
        01         CITY      :    HENDERSON
                   STATE/ZIP : NV  89014
    MORTGAGE AMOUNT :    92,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     91,179.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       865.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   250
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031204977     MORTGAGORS: BRASLAU              CYNTHIA

    REGION CODE    ADDRESS   : 50 WEST 96TH STREET 7D
        01         CITY      :    NEW YORK
                   STATE/ZIP : NY  10025
    MORTGAGE AMOUNT :   100,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    100,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       927.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 32.25800
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,467,900.00
                               P & I AMT:     13,358.30
                               UPB AMT:   1,455,418.73

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           42
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031206246     MORTGAGORS: MALBON               MICHAEL
                               MALBON               MARY
    REGION CODE    ADDRESS   : 401 ATLANTIC AVENUE #1204
        01         CITY      :    VIRGINIA BEACH
                   STATE/ZIP : VA  23451
    MORTGAGE AMOUNT :   250,050.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,518.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,300.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 61.74000
    ----------------------------------------------------------------
0   0031208291     MORTGAGORS: KEATTS               MICHAEL
                               BORING               JAMES
    REGION CODE    ADDRESS   : 1036 EL CAPITAN DRIVE
        01         CITY      :    DANVILLE
                   STATE/ZIP : CA  94526
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    269,148.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,426.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031209026     MORTGAGORS: GARMON               BARBARA

    REGION CODE    ADDRESS   : 23 SADDLEBROOK DRIVE
        01         CITY      :    ROME
                   STATE/ZIP : GA  30161
    MORTGAGE AMOUNT :   118,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    116,513.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,112.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 63.89100
    ----------------------------------------------------------------
0   0031209059     MORTGAGORS: HO                   CHOONG LING
                               HO                   CAMILLE
    REGION CODE    ADDRESS   : 2756 WILLOWREN  WAY
        01         CITY      :    PLEASANTON
                   STATE/ZIP : CA  94566
    MORTGAGE AMOUNT :   318,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    315,965.74  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,836.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.50000
    ----------------------------------------------------------------
0   0031209133     MORTGAGORS: MYERS                NATHAN
                               MYERS                ANNE
    REGION CODE    ADDRESS   : 3244 W 62ND AVENUE
        01         CITY      :    DENVER
                   STATE/ZIP : CO  80221
    MORTGAGE AMOUNT :   234,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    232,964.14  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,156.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.45700
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,190,650.00
                               P & I AMT:     10,832.11
                               UPB AMT:   1,183,109.74

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           43
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031209687     MORTGAGORS: BARTH                ROBERT
                               BARTH                MARY ANN
    REGION CODE    ADDRESS   : 1907 LAKE STREET
        01         CITY      :    HUNTINGTON BEACH
                   STATE/ZIP : CA  92648
    MORTGAGE AMOUNT :   214,650.00  OPTION TO CONVERT :
    UNPAID BALANCE :    213,264.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,944.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 47.17500
    ----------------------------------------------------------------
0   0031210123     MORTGAGORS: SOHN                 YOUNG
                               SOHN                 MARCY
    REGION CODE    ADDRESS   : 2141 BYRON STREET
        01         CITY      :    PALO ALTO
                   STATE/ZIP : CA  94301
    MORTGAGE AMOUNT : 1,000,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    993,874.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     9,199.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   015
    LTV :                 58.82300
    ----------------------------------------------------------------
0   0031210271     MORTGAGORS: HERMAN               DEBRA

    REGION CODE    ADDRESS   : 1565 OLD STAGE ROAD
        01         CITY      :    COLORADO SPRINGS
                   STATE/ZIP : CO  80906
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    596,324.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,519.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031210701     MORTGAGORS: WILLIS               ANTHONY
                               WILLIS               JAN
    REGION CODE    ADDRESS   : 846 PARTRIDGE AVENUE
        01         CITY      :    MENLO PARK
                   STATE/ZIP : CA  94025
    MORTGAGE AMOUNT :   394,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    390,903.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,657.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 51.23300
    ----------------------------------------------------------------
0   0031210776     MORTGAGORS: BRANDT               JAMES
                               BRANDT               KAREN
    REGION CODE    ADDRESS   : 4354 ASHTON DRIVE
        01         CITY      :    SACRAMENTO
                   STATE/ZIP : CA  95864
    MORTGAGE AMOUNT :   352,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,720.43  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,213.28  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,561,150.00
                               P & I AMT:     23,533.49
                               UPB AMT:   2,543,087.70

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           44
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031210800     MORTGAGORS: SNIDER, MD           GARY
                               SNIDER               KATHRYN
    REGION CODE    ADDRESS   : 2655 CHERRYRIDGE ROAD
        01         CITY      :    ENGLEWOOD
                   STATE/ZIP : CO  80110
    MORTGAGE AMOUNT :   324,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    319,940.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,962.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 64.25700
    ----------------------------------------------------------------
0   0031210859     MORTGAGORS: LUSSIER              GEORGE
                               LUSSIER              MARGARET
    REGION CODE    ADDRESS   : 58 WENDOVER WAY
        01         CITY      :    BEDFORD
                   STATE/ZIP : NH  03110
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,411.81  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,475.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 82.81200
    ----------------------------------------------------------------
0   0031210875     MORTGAGORS: MLEZIVA              JOHN
                               MLEZIVA              MARY
    REGION CODE    ADDRESS   : 6502 OLD STONE FENCE ROAD
        01         CITY      :    FAIRFAX STATION
                   STATE/ZIP : VA  22039
    MORTGAGE AMOUNT :   474,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    469,239.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,096.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 65.83300
    ----------------------------------------------------------------
0   0031210909     MORTGAGORS: SCHUCHARDT           JOSEPH
                               SCHUCHARDT           SIRI
    REGION CODE    ADDRESS   : 13710 WAYFARE COURT
        01         CITY      :    CYPRESS
                   STATE/ZIP : TX  77429
    MORTGAGE AMOUNT :   335,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    331,912.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,081.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 89.99700
    ----------------------------------------------------------------
0   0031212202     MORTGAGORS: SOGHOMONIAN          VAHE
                               SOGHOMONIAN          PRISCILLA
    REGION CODE    ADDRESS   : 4632 MONARCA DRIVE
        01         CITY      :    TARZANA
                   STATE/ZIP : CA  91356
    MORTGAGE AMOUNT :   354,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    351,831.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,256.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 68.73800
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,752,500.00
                               P & I AMT:     15,872.52
                               UPB AMT:   1,736,336.07

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           45
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031212210     MORTGAGORS: TUNG                 CHRISTINA
                               TUNG                 JASON
    REGION CODE    ADDRESS   : 625 HARBOR COLONY COURT
        01         CITY      :    REDWOOD CITY
                   STATE/ZIP : CA  94065
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,474.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,651.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 64.51600
    ----------------------------------------------------------------
0   0031212699     MORTGAGORS: NEWBILL              JON
                               NEWBILL              KARYN
    REGION CODE    ADDRESS   : 685 OLDSTONE PLACE
        01         CITY      :    SIMI VALLEY
                   STATE/ZIP : CA  93065
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,576.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,708.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 59.70100
    ----------------------------------------------------------------
0   0031213259     MORTGAGORS: PRENCIPE             HUMBERT
                               PRENCIPE             TERESA
    REGION CODE    ADDRESS   : 5 BASSWOOD LANE
        01         CITY      :    ANDOVER
                   STATE/ZIP : MA  01810
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,931.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,219.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 41.42000
    ----------------------------------------------------------------
0   0031213838     MORTGAGORS: CHUNG                KENNY
                               CHUNG                SONIA
    REGION CODE    ADDRESS   : 3940 SANTA CARLOTTA STREET
        01         CITY      :    GLENDALE
                   STATE/ZIP : CA  91214
    MORTGAGE AMOUNT :   220,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    218,651.21  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,023.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 73.33300
    ----------------------------------------------------------------
0   0031215353     MORTGAGORS: SCHELLINGER          RICHARD
                               SCHELLINGER          JUNE
    REGION CODE    ADDRESS   : 6108 CHELTON DRIVE
        01         CITY      :    OAKLAND
                   STATE/ZIP : CA  94611
    MORTGAGE AMOUNT :   347,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    345,568.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,216.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 77.11100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,717,000.00
                               P & I AMT:     15,819.81
                               UPB AMT:   1,708,202.04

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           46
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031215361     MORTGAGORS: GEDAN                SHARON

    REGION CODE    ADDRESS   : 7959 WOODROW WILSON
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90046
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,284.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,575.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 43.07600
    ----------------------------------------------------------------
0   0031217599     MORTGAGORS: FRITZLER             MARK
                               FRITZLER             CARLA
    REGION CODE    ADDRESS   : 740 REBECCA COURT
        01         CITY      :    CHICO
                   STATE/ZIP : CA  95926
    MORTGAGE AMOUNT :   376,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    373,671.60  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,432.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031217664     MORTGAGORS: LOOS                 KARL
                               LOOS                 ANN
    REGION CODE    ADDRESS   : 30 THOREAU WAY
        01         CITY      :    SUDBURY
                   STATE/ZIP : MA  01776
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    375,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,476.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 61.47500
    ----------------------------------------------------------------
0   0031217714     MORTGAGORS: THANOUKOS            JOHN
                               THANOUKOS            ANGELA
    REGION CODE    ADDRESS   : 3150 GLENWAY DIVE
        01         CITY      :    NORTHBROOK
                   STATE/ZIP : IL  60062
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,053.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,696.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 32.78600
    ----------------------------------------------------------------
0   0031219546     MORTGAGORS: NAVARRA              SALVATORE

    REGION CODE    ADDRESS   : 312 W. ADAMS AVE
        01         CITY      :    MAGNOLIA
                   STATE/ZIP : NJ  08049
    MORTGAGE AMOUNT :    50,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     49,697.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       463.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.68100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,381,000.00
                               P & I AMT:     12,644.45
                               UPB AMT:   1,375,706.98

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           47
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031219553     MORTGAGORS: ASHCRAFT             HOWARD
                               EZZY                 MARILYN
    REGION CODE    ADDRESS   : 903 GRAND STREET
        01         CITY      :    ALAMEDA
                   STATE/ZIP : CA  94501
    MORTGAGE AMOUNT :   355,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    351,315.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,166.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 69.88180
    ----------------------------------------------------------------
0   0031219603     MORTGAGORS: SUNDERLAND           DANIEL
                               SUNDERLAND           MARGARET
    REGION CODE    ADDRESS   : 22 HARRINGTON RIDGE ROAD
        01         CITY      :    SHERBORN
                   STATE/ZIP : MA  01770
    MORTGAGE AMOUNT :   344,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    342,902.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,067.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 65.52381
    ----------------------------------------------------------------
0   0031219942     MORTGAGORS: LEE                  DORAN

    REGION CODE    ADDRESS   : 4628 LASHEART DR
        01         CITY      :    LA CANADA
                   STATE/ZIP : CA  91011
    MORTGAGE AMOUNT :   344,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    341,915.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,188.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.81400
    ----------------------------------------------------------------
0   0031220155     MORTGAGORS: WOLTER               DALE
                               WOLTER               CAROLYN
    REGION CODE    ADDRESS   : 10110 BETTY JANE LANE
        01         CITY      :    DALLAS
                   STATE/ZIP : TX  75229
    MORTGAGE AMOUNT :   352,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    350,925.20  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,238.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031220163     MORTGAGORS: SANDERS              JAMES
                               SANDERS              MICHELE
    REGION CODE    ADDRESS   : 760 CASSIA PLACE
        01         CITY      :    CHULA VISTA
                   STATE/ZIP : CA  91910
    MORTGAGE AMOUNT :   255,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,221.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,345.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 77.27200
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,650,000.00
                               P & I AMT:     15,006.92
                               UPB AMT:   1,641,280.32

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           48
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031220312     MORTGAGORS: SCHUSTER             MARK
                               BUTLER SHUSTER       MARIE
    REGION CODE    ADDRESS   : 1500 MATTHEWS AVENUE
        01         CITY      :    MANHATTAN BEACH
                   STATE/ZIP : CA  90266
    MORTGAGE AMOUNT :   254,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    252,392.60  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,283.03  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 72.57100
    ----------------------------------------------------------------
0   0031220411     MORTGAGORS: SANDQUIST            DEAN
                               SANDQUIST            DIANE
    REGION CODE    ADDRESS   : 78 SEA WAY
        01         CITY      :    SAN RAFAEL
                   STATE/ZIP : CA  94901
    MORTGAGE AMOUNT :   299,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    297,045.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,625.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 47.84000
    ----------------------------------------------------------------
0   0031220726     MORTGAGORS: CRACCHIOLD           JOHN
                               CRACCHIOLD           VICKIE
    REGION CODE    ADDRESS   : 215 MADRONE AVENUE
        01         CITY      :    LARKSPUR
                   STATE/ZIP : CA  94939
    MORTGAGE AMOUNT :   392,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    389,437.80  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,441.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031220775     MORTGAGORS: BEZOU                JANICE
                               NUNES                JULIE
    REGION CODE    ADDRESS   : 2039 15TH AVENUE
        01         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94116
    MORTGAGE AMOUNT :   306,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    304,063.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,750.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 62.44800
    ----------------------------------------------------------------
0   0031221351     MORTGAGORS: SANDERS              STEVEN
                               SANDERS              MARIA
    REGION CODE    ADDRESS   : 9124 EAGLE HILLS DRIVE
        01         CITY      :    LAS VEGAS
                   STATE/ZIP : NV  89134
    MORTGAGE AMOUNT :   867,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    864,509.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     8,099.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   015
    LTV :                 64.99600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,118,100.00
                               P & I AMT:     19,200.24
                               UPB AMT:   2,107,449.45

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           49
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031222599     MORTGAGORS: PARKER               SANDRA

    REGION CODE    ADDRESS   : 5706 VIA MONTECITO
        01         CITY      :    LOOMIS
                   STATE/ZIP : CA  95650
    MORTGAGE AMOUNT :   437,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    431,429.14  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,024.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 56.30600
    ----------------------------------------------------------------
0   0031223134     MORTGAGORS: MCCARTHY             PATRICK
                               HARREN               KATHLEEN
    REGION CODE    ADDRESS   : 1708 WALNUT AVENUE
        01         CITY      :    MANHATTAN BEACH
                   STATE/ZIP : CA  90266
    MORTGAGE AMOUNT :   491,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    486,672.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,450.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 72.78500
    ----------------------------------------------------------------
0   0031223332     MORTGAGORS: CERVANTES            RAOUL
                               CERVANTES            REBECCA
    REGION CODE    ADDRESS   : 1078 CALLE CARRILLO
        01         CITY      :    SAN DIMAS
                   STATE/ZIP : CA  91773
    MORTGAGE AMOUNT :   263,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    261,499.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,403.11  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031223662     MORTGAGORS: STEWARD              ROY
                               STEWARD              HELEN
    REGION CODE    ADDRESS   : 54 PONDEROSA CIRCLE
        01         CITY      :    PALM DESERT
                   STATE/ZIP : CA  92211
    MORTGAGE AMOUNT :   295,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    292,251.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,692.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 70.23800
    ----------------------------------------------------------------
0   0031227077     MORTGAGORS: PHAN                 BINH
                               TRIEU                KIM
    REGION CODE    ADDRESS   : 1017 SOUTH CREEKVIEW LANE
        01         CITY      :    ANAHEIM
                   STATE/ZIP : CA  92808
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,880.19  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,115.82  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 74.79600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,717,050.00
                               P & I AMT:     15,686.89
                               UPB AMT:   1,699,733.33

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           50
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031229313     MORTGAGORS: KENNETT              HOMER
                               KENNETT              MERRY
    REGION CODE    ADDRESS   : 8902 CEDAR TRAIL EAST
        01         CITY      :    BOERNE
                   STATE/ZIP : TX  78006
    MORTGAGE AMOUNT :    75,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     74,758.19  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       663.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 42.85700
    ----------------------------------------------------------------
0   0031230006     MORTGAGORS: LATNER               NORA
                               LATNER               LESLIE
    REGION CODE    ADDRESS   : 21413 LADEENE AVENUE
        01         CITY      :    TORRANCE
                   STATE/ZIP : CA  90503
    MORTGAGE AMOUNT :   259,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,447.74  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,419.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 84.91800
    ----------------------------------------------------------------
0   0031230014     MORTGAGORS: HUNTER               ALEX
                               HUNTER               LAUREL
    REGION CODE    ADDRESS   : 19 MOUNTAIN LAUREL
        01         CITY      :    DOVE CANYON
                   STATE/ZIP : CA  92679
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    273,297.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,510.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 69.38200
    ----------------------------------------------------------------
0   0031230188     MORTGAGORS: PEARSON              RICHARD
                               PEARSON              BONNIE
    REGION CODE    ADDRESS   : 180 PINE RIDGE ROAD
        01         CITY      :    NEWTON
                   STATE/ZIP : MA  02168
    MORTGAGE AMOUNT :   150,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    149,551.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,401.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 32.60800
    ----------------------------------------------------------------
0   0031230345     MORTGAGORS: BURGUS               REX
                               BURGUS               MILDRED
    REGION CODE    ADDRESS   : 20495 VIA CASTILE
        01         CITY      :    YORBA LINDA
                   STATE/ZIP : CA  92886
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,954.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,269.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.54500
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,109,000.00
                               P & I AMT:     10,264.10
                               UPB AMT:   1,104,009.43

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           51
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031230477     MORTGAGORS: SCIBILIA             JOSEPH

    REGION CODE    ADDRESS   : 41 HILTON AVENUE
        01         CITY      :    HEMPSTEAD
                   STATE/ZIP : NY  11550
    MORTGAGE AMOUNT :   130,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    129,620.14  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,232.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 55.31900
    ----------------------------------------------------------------
0   0031230949     MORTGAGORS: SCHLEYER             ROBERT
                               SCHLEYER             ELIZABETH
    REGION CODE    ADDRESS   : 727 SOUTH RACINE AVENUE #C
        01         CITY      :    CHICAGO
                   STATE/ZIP : IL  60607
    MORTGAGE AMOUNT :   245,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,515.52  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,271.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 71.63700
    ----------------------------------------------------------------
0   0031231160     MORTGAGORS: HOSEY                JOHN
                               GREENSPAN            RENATA
    REGION CODE    ADDRESS   : 1164 REGAL OAK DRIVE
        01         CITY      :    ROCKVILLE
                   STATE/ZIP : MD  20852
    MORTGAGE AMOUNT :   278,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    276,532.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,598.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 79.98700
    ----------------------------------------------------------------
0   0031231475     MORTGAGORS: SKINNER              BARBARA

    REGION CODE    ADDRESS   : 13615 TEAL RIDGE COURT
        01         CITY      :    LA MIRADA
                   STATE/ZIP : CA  90638
    MORTGAGE AMOUNT :   202,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    201,060.81  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,861.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.98800
    ----------------------------------------------------------------
0   0031232705     MORTGAGORS: ARMSTRONG            T.

    REGION CODE    ADDRESS   : 382 NORTH STREET
        01         CITY      :    BURLINGTON
                   STATE/ZIP : VT  05401
    MORTGAGE AMOUNT :   112,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    111,676.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,070.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   250
    LTV :                 70.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     967,500.00
                               P & I AMT:      9,034.25
                               UPB AMT:     962,405.49

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           52
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031233455     MORTGAGORS: PRICE                GARY
                               PRICE                LYNNE
    REGION CODE    ADDRESS   : 17225 SAN FRANCISCAN DRIVE
        01         CITY      :    CASTRO VALLEY
                   STATE/ZIP : CA  94552
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,064.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,638.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.65000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      6.65000  PRODUCT CODE      :   002
    LTV :                 61.28700
    ----------------------------------------------------------------
0   0031233471     MORTGAGORS: LEWCZYK              STANLEY
                               LEWCYZK              KATHRYN
    REGION CODE    ADDRESS   : 1500 MAURINE PLACE
        01         CITY      :    FULLERTON
                   STATE/ZIP : CA  92831
    MORTGAGE AMOUNT :   326,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    323,200.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,005.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.40000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.40000  PRODUCT CODE      :   002
    LTV :                 74.98850
    ----------------------------------------------------------------
0   0031233521     MORTGAGORS: ROGERS               MARY
                               ROGERS               ROBERT
    REGION CODE    ADDRESS   : 193 TIMBER PINES DRIVE
        01         CITY      :    DEFIANCE
                   STATE/ZIP : MO  63341
    MORTGAGE AMOUNT :   233,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    230,146.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,153.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.45000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.45000  PRODUCT CODE      :   002
    LTV :                 74.67900
    ----------------------------------------------------------------
0   0031233679     MORTGAGORS: WOLFE                RONALD
                               WOLFE                BRENDA
    REGION CODE    ADDRESS   : 1358 CHELSEA WAY
        01         CITY      :    LIVERMORE
                   STATE/ZIP : CA  94550
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,556.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,358.82  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.15000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.15000  PRODUCT CODE      :   250
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031233703     MORTGAGORS: HUANG                SUMIN
                               HUANG                WEI-O
    REGION CODE    ADDRESS   : 808 MIRAMAR AVENUE
        01         CITY      :    CLAREMONT
                   STATE/ZIP : CA  91711
    MORTGAGE AMOUNT :   478,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    473,786.43  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,259.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.85000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.85000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,597,600.00
                               P & I AMT:     14,415.67
                               UPB AMT:   1,580,754.35

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           53
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031233711     MORTGAGORS: SCHAUMBURGER         JEFF
                               DAVIS                JAY
    REGION CODE    ADDRESS   : 2505 INWOOD DRIVE
        01         CITY      :    HOUSTON
                   STATE/ZIP : TX  77019
    MORTGAGE AMOUNT :   265,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    262,416.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,389.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 50.15000
    ----------------------------------------------------------------
0   0031233729     MORTGAGORS: BRAZEE               HAROLD
                               BRAZEE               JOANN
    REGION CODE    ADDRESS   : 21602 LOS ALIMOS STREET
        01         CITY      :    CHATSWORTH
                   STATE/ZIP : CA  91311
    MORTGAGE AMOUNT :   230,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,819.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,073.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.05000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.05000  PRODUCT CODE      :   002
    LTV :                 68.65671
    ----------------------------------------------------------------
0   0031233737     MORTGAGORS: CHANG                ALEX
                               CHANG                JENNIE
    REGION CODE    ADDRESS   : 2352 ROUTH DRIVE
        01         CITY      :    ROWLAND HEIGHTS
                   STATE/ZIP : CA  91748
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    325,888.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,012.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 61.80900
    ----------------------------------------------------------------
0   0031233745     MORTGAGORS: BIFANO               MICHAEL
                               BIFANO               ROSALIE
    REGION CODE    ADDRESS   : 4544 CAMINO MOLINERO
        01         CITY      :    SANTA BARBARA
                   STATE/ZIP : CA  93110
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,436.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,587.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.45000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.45000  PRODUCT CODE      :   002
    LTV :                 50.90900
    ----------------------------------------------------------------
0   0031233752     MORTGAGORS: STREICHER            STANLEY

    REGION CODE    ADDRESS   : 943 PEPPERIDGE TERRACE
        01         CITY      :    BOCA RATON
                   STATE/ZIP : FL  33486
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    261,768.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,456.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 73.61100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,370,800.00
                               P & I AMT:     12,519.56
                               UPB AMT:   1,355,328.66

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           54
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031233760     MORTGAGORS: MENA                 ROBERT
                               MENA                 CLAUDIA
    REGION CODE    ADDRESS   : 10412 MIRA VISTA DRIVE
        01         CITY      :    SANTA ANA
                   STATE/ZIP : CA  92705
    MORTGAGE AMOUNT :   261,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,677.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,345.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 70.54000
    ----------------------------------------------------------------
0   0031233786     MORTGAGORS: LEE                  ROBERT
                               LEE                  PEGGY
    REGION CODE    ADDRESS   : 7628 MARINA COVE DRIVE
        01         CITY      :    SACRAMENTO
                   STATE/ZIP : CA  95831
    MORTGAGE AMOUNT :   353,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    349,725.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,232.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.30000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.30000  PRODUCT CODE      :   002
    LTV :                 57.30500
    ----------------------------------------------------------------
0   0031233794     MORTGAGORS: SETIABRATA           JIMMY
                               ALAMSAH              HELEN
    REGION CODE    ADDRESS   : 260 S. CRESCENT DR.
        01         CITY      :    BEVERLY HILLS
                   STATE/ZIP : CA  90210
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    394,994.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,640.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.20000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.20000  PRODUCT CODE      :   002
    LTV :                 62.50000
    ----------------------------------------------------------------
0   0031233802     MORTGAGORS: BRADWAY              DENISE

    REGION CODE    ADDRESS   : 1124 SEAGULL PARK ROAD NORTH
        01         CITY      :    WEST PALM BEACH
                   STATE/ZIP : FL  33411
    MORTGAGE AMOUNT :   232,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    229,713.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,181.82  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.70000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.70000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031233828     MORTGAGORS: PAQUETTE             RODNEY
                               PAQUETTE             LINDA
    REGION CODE    ADDRESS   : 115 CROOKED CREEK TRAIL
        01         CITY      :    BARRINGTON
                   STATE/ZIP : IL  60010
    MORTGAGE AMOUNT :   267,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    262,718.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,452.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.35000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.35000  PRODUCT CODE      :   002
    LTV :                 68.46100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,513,500.00
                               P & I AMT:     13,852.75
                               UPB AMT:   1,494,829.38

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           55
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031233851     MORTGAGORS: TUCKER               CRAIG
                               TUCKER               LONA
    REGION CODE    ADDRESS   : 197 RIVO ALTO CANAL
        01         CITY      :    LONG BEACH
                   STATE/ZIP : CA  90803
    MORTGAGE AMOUNT :   445,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    432,531.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,037.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.15000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.15000  PRODUCT CODE      :   002
    LTV :                 55.62500
    ----------------------------------------------------------------
0   0031233869     MORTGAGORS: JAOJOCO              ANA
                               JA0JOCO              OSCARLITO
    REGION CODE    ADDRESS   : 1318 HALIBUT STREET
        01         CITY      :    FOSTER CITY
                   STATE/ZIP : CA  94404
    MORTGAGE AMOUNT :   284,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    280,368.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,544.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.95000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      6.95000  PRODUCT CODE      :   002
    LTV :                 63.82000
    ----------------------------------------------------------------
0   0031233877     MORTGAGORS: DITTEMORE            DAVID
                               DITTEMORE            LINDA
    REGION CODE    ADDRESS   : 5488 SHADOW LANE
        01         CITY      :    RANCHO CUCAMONGA
                   STATE/ZIP : CA  91737
    MORTGAGE AMOUNT :   276,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    273,383.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,488.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.05000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.05000  PRODUCT CODE      :   002
    LTV :                 78.85700
    ----------------------------------------------------------------
0   0031233893     MORTGAGORS: LIN                  WEN
                               LIN                  MEI-YING
    REGION CODE    ADDRESS   : 27402 LARCHBLUFF DRIVE
        01         CITY      :    RANCHO PALOS VERDES
                   STATE/ZIP : CA  90275
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    394,929.49  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,606.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.05000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.05000  PRODUCT CODE      :   002
    LTV :                 66.66600
    ----------------------------------------------------------------
0   0031233901     MORTGAGORS: ZEYRA-BAKER          EFRAT

    REGION CODE    ADDRESS   : 59 CONANT VALLEY ROAD
        01         CITY      :    POUND RIDGE
                   STATE/ZIP : NY  10576
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    345,750.43  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,254.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.55000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.55000  PRODUCT CODE      :   002
    LTV :                 66.28700
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,755,000.00
                               P & I AMT:     15,931.45
                               UPB AMT:   1,726,963.81

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           56
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031233919     MORTGAGORS: WAELTZ               MARK

    REGION CODE    ADDRESS   : 60 SPOONBILL ROAD
        01         CITY      :    MANALAPAN
                   STATE/ZIP : FL  33462
    MORTGAGE AMOUNT :   445,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    354,779.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,074.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.30000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.30000  PRODUCT CODE      :   002
    LTV :                 74.78900
    ----------------------------------------------------------------
0   0031234271     MORTGAGORS: RIDDICK              JOHN
                               RIDDICK              SARAH
    REGION CODE    ADDRESS   : 602 ROLLINS CT
        01         CITY      :    COLUMBIA
                   STATE/ZIP : MO  65203
    MORTGAGE AMOUNT :   360,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    358,876.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,260.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031234370     MORTGAGORS: GOLUBCHIK            ANATOLY
                               GOLUBCHIK            YELENA
    REGION CODE    ADDRESS   : 200 WINSTON DRIVE  UNIT 2519
        01         CITY      :    CLIFFSIDE PARK
                   STATE/ZIP : NJ  07016
    MORTGAGE AMOUNT :   268,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    261,599.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,489.03  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031234966     MORTGAGORS: MARSHALL             NOEL
                               GUSTAFSON            ANN
    REGION CODE    ADDRESS   : 11044 PEAKS PIKE ROAD
        01         CITY      :    SEBASTOPOL
                   STATE/ZIP : CA  95472
    MORTGAGE AMOUNT :   348,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    346,902.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,127.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 62.70270
    ----------------------------------------------------------------
0   0031235674     MORTGAGORS: WENTZ                THEODORE
                               WENTZ                ELIZABETH
    REGION CODE    ADDRESS   : 2026 GLENWOOD DRIVE
        01         CITY      :    OCEAN CITY
                   STATE/ZIP : NJ  08226
    MORTGAGE AMOUNT :   440,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    440,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,016.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,861,500.00
                               P & I AMT:     16,969.34
                               UPB AMT:   1,762,157.61

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           57
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031235799     MORTGAGORS: HOPPE                KEVIN
                               HOPPE                MARY
    REGION CODE    ADDRESS   : 39857 AMBERLEY CIRCLE
        01         CITY      :    TEMECULA
                   STATE/ZIP : CA  92591
    MORTGAGE AMOUNT :   164,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    163,792.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,499.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 94.97100
    ----------------------------------------------------------------
0   0031235906     MORTGAGORS: AUBEL                ROBERT
                               JANIN-AUBEL          RACHEL
    REGION CODE    ADDRESS   : 5 PALOMA DRIVE
        01         CITY      :    CORTE MADERA
                   STATE/ZIP : CA  94925
    MORTGAGE AMOUNT :   285,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,215.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,581.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 73.07690
    ----------------------------------------------------------------
0   0031236284     MORTGAGORS: IBARRA               ALMA
                               PERA                 MICHAEL
    REGION CODE    ADDRESS   : 27981 EL PORTAL DRIVE
        01         CITY      :    HAYWARD
                   STATE/ZIP : CA  94542
    MORTGAGE AMOUNT :   236,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    233,848.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,187.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031236862     MORTGAGORS: CUTILLO              STEPHEN
                               CUTILLO              SUSAN
    REGION CODE    ADDRESS   : 84 COUNTRYSIDE DRIVE
        01         CITY      :    GILFORD
                   STATE/ZIP : NH  03246
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,497.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,717.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 78.94700
    ----------------------------------------------------------------
0   0031237753     MORTGAGORS: FACTOR               ANDREW

    REGION CODE    ADDRESS   : 3544 AMESBURY ROAD
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90027
    MORTGAGE AMOUNT :   399,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,994.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,700.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,384,500.00
                               P & I AMT:     12,687.33
                               UPB AMT:   1,377,348.48

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           58
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031237951     MORTGAGORS: CHO                  TONY
                               CHO                  GRACE
    REGION CODE    ADDRESS   : 23836 EAST GOLDRUSH DR
        01         CITY      :    DIAMOND BAR
                   STATE/ZIP : CA  91765
    MORTGAGE AMOUNT :   266,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    265,586.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,450.68  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031239767     MORTGAGORS: MCGRATH              MAURICE
                               MCGRATH              LUANA
    REGION CODE    ADDRESS   : 270 PALISADES BEACH ROAD #303
        01         CITY      :    SANTA MONICA
                   STATE/ZIP : CA  90402
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    596,324.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,519.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 70.58800
    ----------------------------------------------------------------
0   0031239866     MORTGAGORS: THOMSEN              ALEX
                               THOMSEN              THERESA
    REGION CODE    ADDRESS   : 1718 TERRAPIN WAY
        01         CITY      :    NEWPORT BEACH
                   STATE/ZIP : CA  92660
    MORTGAGE AMOUNT :   262,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,254.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,373.28  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 59.54500
    ----------------------------------------------------------------
0   0031239890     MORTGAGORS: HOUGH                SUSAN
                               SLICE                LEE
    REGION CODE    ADDRESS   : 2014 STRATFORD AVENUE
        01         CITY      :    SOUTH PASADENA
                   STATE/ZIP : CA  91030
    MORTGAGE AMOUNT :   252,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,422.43  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,282.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 84.00000
    ----------------------------------------------------------------
0   0031239957     MORTGAGORS: VIRAG                FRANK
                               VIRAG                MARGARET
    REGION CODE    ADDRESS   : 25581 HARRINGTON COURT
        01         CITY      :    LAGUNA HILLS
                   STATE/ZIP : CA  92653
    MORTGAGE AMOUNT :   360,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    357,266.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,260.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 67.92400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,740,400.00
                               P & I AMT:     15,887.19
                               UPB AMT:   1,729,855.41

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           59
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031239999     MORTGAGORS: PARKER               G
                               PARKER               MARTA
    REGION CODE    ADDRESS   : 12640 BROOKPARK ROAD
        01         CITY      :    OAKLAND
                   STATE/ZIP : CA  94619
    MORTGAGE AMOUNT :   299,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    295,220.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,568.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/08
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 73.82700
    ----------------------------------------------------------------
0   0031240880     MORTGAGORS: AVRAHAM              SHALOM
                               AVRAHAM              HAVA
    REGION CODE    ADDRESS   : 22 HEATH HILL ROAD
        01         CITY      :    BROOKLINE
                   STATE/ZIP : MA  02167
    MORTGAGE AMOUNT :   461,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    459,576.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,208.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 67.79411
    ----------------------------------------------------------------
0   0031242506     MORTGAGORS: BOTTIGLIERI          CARMEN
                               BOTTIGLIERI          THERESE
    REGION CODE    ADDRESS   : 6560 PLUM RANCH ROAD
        01         CITY      :    SANTA ROSA
                   STATE/ZIP : CA  95404
    MORTGAGE AMOUNT :   579,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :    577,641.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,248.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 46.35600
    ----------------------------------------------------------------
0   0031244197     MORTGAGORS: WILLIAMS             KENNETH
                               WILLIAMS             CYNIE
    REGION CODE    ADDRESS   : 5701 WOODMONT COURT
        01         CITY      :    PLANO
                   STATE/ZIP : TX  75093
    MORTGAGE AMOUNT :   750,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    747,607.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,688.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   015
    LTV :                 72.81500
    ----------------------------------------------------------------
0   0031245178     MORTGAGORS: HOWARD               NOEL
                               HOWARD               PAMELA
    REGION CODE    ADDRESS   : 3 BARLOW DRIVE
        01         CITY      :    TEWKSBURY TOWNSHIP
                   STATE/ZIP : NJ  07830
    MORTGAGE AMOUNT :   380,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    378,748.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,310.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 67.85714
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,469,450.00
                               P & I AMT:     23,024.98
                               UPB AMT:   2,458,795.12

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           60
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031246093     MORTGAGORS: JUSTICE              THOMAS
                               JUSTICE              TONI
    REGION CODE    ADDRESS   : 3219 WHISPERWIND COVE
        01         CITY      :    MEMPHIS
                   STATE/ZIP : TN  38125
    MORTGAGE AMOUNT :   304,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    304,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,732.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031246374     MORTGAGORS: MCCLAIN              PATRICK
                               MCCLAIN              KATHLEEN
    REGION CODE    ADDRESS   : 2518 MONTGOMERY PLACE
        01         CITY      :    EL DORADO HILLS
                   STATE/ZIP : CA  95762
    MORTGAGE AMOUNT :   294,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    292,257.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,767.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 42.30200
    ----------------------------------------------------------------
0   0031248057     MORTGAGORS: GOHAR-SINAEE         DAVID

    REGION CODE    ADDRESS   : 1428 PANDORA AVENUE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90024
    MORTGAGE AMOUNT :   333,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    329,795.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,969.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 50.07500
    ----------------------------------------------------------------
0   0031248149     MORTGAGORS: YOUNG                EDWARD
                               YOUNG                JULIE
    REGION CODE    ADDRESS   : 4601 ELDER AVENUE
        01         CITY      :    SEAL BEACH
                   STATE/ZIP : CA  90740
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    238,513.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,190.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 70.58800
    ----------------------------------------------------------------
0   0031248339     MORTGAGORS: SLACK                RICHARD
                               SLACK                CHRISTY
    REGION CODE    ADDRESS   : 124 SAND POINT COURT
        01         CITY      :    COPPELL
                   STATE/ZIP : TX  75019
    MORTGAGE AMOUNT :   238,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    237,631.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,109.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,409,400.00
                               P & I AMT:     12,770.16
                               UPB AMT:   1,402,197.86

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           61
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031248768     MORTGAGORS: LEDWIDGE             THOMAS
                               LEDWIDGE             SANCI
    REGION CODE    ADDRESS   : 16021 WEST TROON CIRCLE
        01         CITY      :    MIAMI LAKES
                   STATE/ZIP : FL  33014
    MORTGAGE AMOUNT :   390,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    386,366.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,560.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 60.00000
    ----------------------------------------------------------------
0   0031249097     MORTGAGORS: CANADY               KEVIN

    REGION CODE    ADDRESS   : 4768 HILLSBORO CIRCLE
        01         CITY      :    SANTA ROSA
                   STATE/ZIP : CA  95405
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,417.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,247.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 55.55555
    ----------------------------------------------------------------
0   0031249618     MORTGAGORS: WHITAKER             NEIL
                               WHITAKER             CATHY
    REGION CODE    ADDRESS   : 166 WEST 4600 NORTH
        01         CITY      :    PROVO
                   STATE/ZIP : UT  84604
    MORTGAGE AMOUNT :   243,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    242,224.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,167.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 74.76900
    ----------------------------------------------------------------
0   0031250236     MORTGAGORS: HOLLINGSWORTH        MICHAEL
                               GOSNELL              PATRICIA
    REGION CODE    ADDRESS   : 5338 PASEO CALIENTE
        01         CITY      :    YORBA LINDA
                   STATE/ZIP : CA  92686
    MORTGAGE AMOUNT :   193,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    191,778.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,734.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 51.46600
    ----------------------------------------------------------------
0   0031252505     MORTGAGORS: BALKO                MICHAEL
                               BALKO                JULIA
    REGION CODE    ADDRESS   : 12 LOCUST AVENUE
        01         CITY      :    LAKESIDE PARK
                   STATE/ZIP : KY  41017
    MORTGAGE AMOUNT :   256,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    256,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,318.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 64.64600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,332,000.00
                               P & I AMT:     12,028.12
                               UPB AMT:   1,324,787.91

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           62
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031252570     MORTGAGORS: BOCCHINO             ANTHONY
                               BOCCHINO             LINDA
    REGION CODE    ADDRESS   : 115 EDGEWOOD ROAD
        01         CITY      :    ARDMORE
                   STATE/ZIP : PA  19003
    MORTGAGE AMOUNT :   340,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    340,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,079.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.81200
    ----------------------------------------------------------------
0   0031253198     MORTGAGORS: HANSEN               MITCHELL
                               HANSEN               ELLEN
    REGION CODE    ADDRESS   : 12 WASHINGTON DRIVE
        01         CITY      :    CRANBURY
                   STATE/ZIP : NJ  08512
    MORTGAGE AMOUNT :   277,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,509.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 69.59700
    ----------------------------------------------------------------
0   0031253933     MORTGAGORS: YOUNG                LARRY

    REGION CODE    ADDRESS   : 10 KAREN ROAD
        01         CITY      :    NEWTON
                   STATE/ZIP : MA  02168
    MORTGAGE AMOUNT :   333,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    332,558.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,021.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   250
    LTV :                 66.05900
    ----------------------------------------------------------------
0   0031255029     MORTGAGORS: BERGUM               RONALD
                               BERGUM               BELINDA
    REGION CODE    ADDRESS   : 4710 PLUMMER COURT
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92130
    MORTGAGE AMOUNT :   530,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    528,309.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,726.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 71.62162
    ----------------------------------------------------------------
0   0031256225     MORTGAGORS: LAVERY               DANIEL
                               LAVERY               SUSAN
    REGION CODE    ADDRESS   : 710 SYCAMORE VALLEY DR
        01         CITY      :    JEFFERSON CITY
                   STATE/ZIP : MO  65109
    MORTGAGE AMOUNT :   258,571.14  OPTION TO CONVERT :
    UNPAID BALANCE :    258,571.14  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,288.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 68.04500
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,739,171.14
                               P & I AMT:     15,625.78
                               UPB AMT:   1,736,439.67

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           63
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031256480     MORTGAGORS: RIEMER               GEORGE
                               RIEMER               MICHELLE
    REGION CODE    ADDRESS   : 18890 BAKER ROAD
        01         CITY      :    BEND
                   STATE/ZIP : OR  97702
    MORTGAGE AMOUNT :   590,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    587,375.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,261.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 68.20800
    ----------------------------------------------------------------
0   0031256985     MORTGAGORS: THOMAS               ROGER
                               THOMAS               CHRISTINE
    REGION CODE    ADDRESS   : 2 DE FARGE WAY
        01         CITY      :    MORRIS TOWNSHIP
                   STATE/ZIP : NJ  07960
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    320,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,876.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 74.41800
    ----------------------------------------------------------------
0   0031257918     MORTGAGORS: SUZUKI               KAZUHIRO
                               SUZUKI               CAROL
    REGION CODE    ADDRESS   : 705 CLEARVIEW DRIVE
        01         CITY      :    NASHVILLE
                   STATE/ZIP : TN  37205
    MORTGAGE AMOUNT :   263,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    262,170.25  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,363.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 77.35200
    ----------------------------------------------------------------
0   0031259237     MORTGAGORS: LEVY                 MARK
                               LEVY                 STELLA
    REGION CODE    ADDRESS   : 201 PARKER ROAD
        01         CITY      :    BLOOMSBURY
                   STATE/ZIP : NJ  08804
    MORTGAGE AMOUNT :   253,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    253,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,256.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 76.43500
    ----------------------------------------------------------------
0   0031259740     MORTGAGORS: RICHTER              H.
                               RADER                DIANE
    REGION CODE    ADDRESS   : 1243 GREGORY AVENUE
        01         CITY      :    WILMETTE
                   STATE/ZIP : IL  60091
    MORTGAGE AMOUNT :   335,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    335,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,011.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 74.44400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,761,000.00
                               P & I AMT:     15,769.58
                               UPB AMT:   1,757,546.23

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           64
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031260482     MORTGAGORS: SMITH                TIMOTHY
                               SMITH                LAURA
    REGION CODE    ADDRESS   : 4204 SPRINGHILL ESTATES DRIVE
        01         CITY      :    PARKER
                   STATE/ZIP : TX  75002
    MORTGAGE AMOUNT :   264,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,372.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031260763     MORTGAGORS: PERCIVAL             DENNIS
                               PERCIVAL             PAMELA
    REGION CODE    ADDRESS   : 148 SOUTH 2050 EAST
        01         CITY      :    LAYTON
                   STATE/ZIP : UT  84040
    MORTGAGE AMOUNT :   256,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    255,690.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,305.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 75.44100
    ----------------------------------------------------------------
0   0031262090     MORTGAGORS: HART                 LISA
                               MORTENSON            JEFFREY
    REGION CODE    ADDRESS   : 3425 CAMINO ALEGRE
        01         CITY      :    CARLSBAD
                   STATE/ZIP : CA  92009
    MORTGAGE AMOUNT :   347,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,200.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,169.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 78.02200
    ----------------------------------------------------------------
0   0031262892     MORTGAGORS: COGLIANESE           JEFFERY

    REGION CODE    ADDRESS   : 1950 GROVE AVENUE
        01         CITY      :    SCHAUMBURG
                   STATE/ZIP : IL  60193
    MORTGAGE AMOUNT :   107,444.00  OPTION TO CONVERT :
    UNPAID BALANCE :    107,444.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       943.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 74.09900
    ----------------------------------------------------------------
0   0031263999     MORTGAGORS: SKULICK              EUGENE
                               SKULICK              YOLANDA
    REGION CODE    ADDRESS   : 3502 TRENTON WAY
        01         CITY      :    EL DORADO HILLS
                   STATE/ZIP : CA  95762
    MORTGAGE AMOUNT :   294,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,601.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 79.45900
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,269,144.00
                               P & I AMT:     11,392.85
                               UPB AMT:   1,268,334.76

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           65
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031264005     MORTGAGORS: MASON                DARREN
                               KROGIUS              KARIN
    REGION CODE    ADDRESS   : 178 SHORECLIFF DRIVE
        01         CITY      :    CORONA DEL MAR AREA
                   STATE/ZIP : CA  92625
    MORTGAGE AMOUNT :   541,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    539,791.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,867.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 45.12500
    ----------------------------------------------------------------
0   0031264047     MORTGAGORS: HARDY                LESLIE
                               HARDY                RACHEL
    REGION CODE    ADDRESS   : 2000 OAK VALLEY CIRCLE
        01         CITY      :    EDMOND
                   STATE/ZIP : OK  73003
    MORTGAGE AMOUNT :   436,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    436,500.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,046.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0031265689     MORTGAGORS: BANKS                RAYMOND
                               BANKS                PAMELA
    REGION CODE    ADDRESS   : 2809 TYLER AVENUE
        01         CITY      :    WAUKEGAN
                   STATE/ZIP : IL  60087
    MORTGAGE AMOUNT :    67,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :     67,200.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       780.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/08
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 56.94900
    ----------------------------------------------------------------
0   0031265978     MORTGAGORS: HENTSCHEL            JOHN
                               HENTSCHEL            JOLINE
    REGION CODE    ADDRESS   : 26 RIVER ROAD
        01         CITY      :    GLOUCESTER
                   STATE/ZIP : MA  01930
    MORTGAGE AMOUNT :   309,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    308,633.80  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,804.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031266190     MORTGAGORS: MC KINNEY            TIMOTHY
                               MCKINNEY             CYNTHIA
    REGION CODE    ADDRESS   : 211 S PRINCETON AVENUE
        01         CITY      :    WENONAH
                   STATE/ZIP : NJ  08090
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    300,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,613.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,654,800.00
                               P & I AMT:     15,111.60
                               UPB AMT:   1,652,125.39

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           66
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031266497     MORTGAGORS: RAYNOR               GEORGE

    REGION CODE    ADDRESS   : 124 A MOUNTAIN VIEW ROAD
        01         CITY      :    CORTLANDT MANOR
                   STATE/ZIP : NY  10566
    MORTGAGE AMOUNT :   232,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    231,275.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,101.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031269947     MORTGAGORS: MEARA                JOHN
                               MEARA                THERESA
    REGION CODE    ADDRESS   : 6625 WENONGA TERRACE
        01         CITY      :    MISSION HILLS
                   STATE/ZIP : KS  66208
    MORTGAGE AMOUNT :   528,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    526,316.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,709.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031270895     MORTGAGORS: SWENSON              LYLE

    REGION CODE    ADDRESS   : 1864 HILLCREST AVENUE
        01         CITY      :    ST. PAUL
                   STATE/ZIP : MN  55116
    MORTGAGE AMOUNT :   279,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    279,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,527.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 71.72200
    ----------------------------------------------------------------
0   0031270960     MORTGAGORS: DILLARD              WALLACE
                               DILLARD              MARIE
    REGION CODE    ADDRESS   : 8505 WYNDHAM COURT
        01         CITY      :    HOUSTON
                   STATE/ZIP : TX  77040
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    280,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,595.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 62.22200
    ----------------------------------------------------------------
0   0031271224     MORTGAGORS: MEDICH               JOHN
                               SCHRETZMAN           LORI
    REGION CODE    ADDRESS   : 5820 HANCOCK LANE
        01         CITY      :    GURNEE
                   STATE/ZIP : IL  60031
    MORTGAGE AMOUNT :   130,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    130,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,141.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 64.03900
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,449,000.00
                               P & I AMT:     13,074.82
                               UPB AMT:   1,446,591.97

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           67
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031271398     MORTGAGORS: ERICKSON             STEVEN
                               ERICKSON             LAURIE
    REGION CODE    ADDRESS   : 6083 WEST KENT DRIVE
        01         CITY      :    CHANDLER
                   STATE/ZIP : AZ  85226
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,073.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,738.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 94.35700
    ----------------------------------------------------------------
0   0031272263     MORTGAGORS: O'LEARY              DENNIS
                               O'LEARY              LORA
    REGION CODE    ADDRESS   : 4770 TARANTELLA LANE
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92130
    MORTGAGE AMOUNT :   295,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    295,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,713.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 67.81600
    ----------------------------------------------------------------
0   0031272354     MORTGAGORS: PATIL                PANDIT
                               PATIL                SUDHA
    REGION CODE    ADDRESS   : 1204 S HUNTRESS COURT
        01         CITY      :    MCLEAN
                   STATE/ZIP : VA  22102
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    647,971.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,887.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 74.28500
    ----------------------------------------------------------------
0   0031273550     MORTGAGORS: LYNN                 DONALD
                               LYNN                 KARYN
    REGION CODE    ADDRESS   : 2514 EAST 73RD AVENUE
        01         CITY      :    SPOKANE
                   STATE/ZIP : WA  99223
    MORTGAGE AMOUNT :   500,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    497,003.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,565.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 74.53000
    ----------------------------------------------------------------
0   0031273659     MORTGAGORS: NGYUEN               DONALD
                               TRAN                 PHUONG
    REGION CODE    ADDRESS   : 1517 AUGUSTA COURT
        01         CITY      :    MILPITAS
                   STATE/ZIP : CA  95035
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    644,169.02  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,842.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 65.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,395,100.00
                               P & I AMT:     21,747.90
                               UPB AMT:   2,383,217.49

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           68
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031276728     MORTGAGORS: GARSON               ELIOT
                               GARSON               LEA
    REGION CODE    ADDRESS   : 207 NORTH BOWMAN AVE.
        01         CITY      :    MERION  STATION
                   STATE/ZIP : PA  19066
    MORTGAGE AMOUNT :   368,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    368,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,307.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 76.66600
    ----------------------------------------------------------------
0   0031277684     MORTGAGORS: HAVILAND             TIMOTHY
                               HAVILAND             ELLEN
    REGION CODE    ADDRESS   : 4149 LYMER  DRIVE
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92116
    MORTGAGE AMOUNT :   272,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    271,178.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,521.47  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031278187     MORTGAGORS: SARACINO             HUGH
                               SARACINO             DEIRDRE
    REGION CODE    ADDRESS   : 14090 BOQUITA DRIVE
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92014
    MORTGAGE AMOUNT :   256,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,431.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,355.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 64.81012
    ----------------------------------------------------------------
0   0031278245     MORTGAGORS: SCHWEICKART          RUSSELL
                               RAMSEY               NANCY
    REGION CODE    ADDRESS   : 125 RED HILL CIRCLE
        01         CITY      :    TIBURON
                   STATE/ZIP : CA  94920
    MORTGAGE AMOUNT :   365,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    362,715.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,306.28  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 65.17857
    ----------------------------------------------------------------
0   0031279300     MORTGAGORS: TOERGE               NORMAN
                               TOERGE               BRENDA
    REGION CODE    ADDRESS   : 8 SUNPEAK
        01         CITY      :    IRVINE
                   STATE/ZIP : CA  92612
    MORTGAGE AMOUNT :   618,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    616,050.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,554.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 63.71100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,879,000.00
                               P & I AMT:     17,045.20
                               UPB AMT:   1,872,375.68

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           69
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031279938     MORTGAGORS: SHARIFI              MOHAMMAD
                               SHARIFI              MAHASTY
    REGION CODE    ADDRESS   : 27940 WINDING WAY
        01         CITY      :    MALIBU
                   STATE/ZIP : CA  90265
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    398,791.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,708.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 38.46150
    ----------------------------------------------------------------
0   0031282551     MORTGAGORS: MC MICHAEL           M.

    REGION CODE    ADDRESS   : 107 WILLOWBURN ROAD
        01         CITY      :    VILLANOVA
                   STATE/ZIP : PA  19085
    MORTGAGE AMOUNT :   114,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    113,648.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,040.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 35.62500
    ----------------------------------------------------------------
0   0031282999     MORTGAGORS: FELDMAN              MARK
                               FELDMAN              ROBIN
    REGION CODE    ADDRESS   : 1211 OSPREY CT
        01         CITY      :    MARCO ISLAND
                   STATE/ZIP : FL  33937
    MORTGAGE AMOUNT :   264,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,193.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,428.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 71.35100
    ----------------------------------------------------------------
0   0031285406     MORTGAGORS: ALEJO                FRANCISCO
                               ALEJO                CATHERINE
    REGION CODE    ADDRESS   : 491 PANORAMA DRIVE
        01         CITY      :    BENICIA
                   STATE/ZIP : CA  94510
    MORTGAGE AMOUNT :   310,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    310,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,829.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 83.78300
    ----------------------------------------------------------------
0   0031285737     MORTGAGORS: NESS                 MARK
                               NESS                 NANCY
    REGION CODE    ADDRESS   : 17704 BEARPATH TRAIL
        01         CITY      :    EDEN PRAIRIE
                   STATE/ZIP : MN  55347
    MORTGAGE AMOUNT :   482,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    480,008.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,300.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 73.06800
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,570,250.00
                               P & I AMT:     14,308.15
                               UPB AMT:   1,565,642.83

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           70
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031287436     MORTGAGORS: GREEN                DAVID
                               GREEN                DEBRA
    REGION CODE    ADDRESS   : 10520 WYTON DRIVE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90024
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    598,065.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,309.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 50.93300
    ----------------------------------------------------------------
0   0031288095     MORTGAGORS: ARNOLD               SALLY
                               WEIR                 CHRISTINE
    REGION CODE    ADDRESS   : 316 CALIFORNIA STREET
        01         CITY      :    SANTA CRUZ
                   STATE/ZIP : CA  95060
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    300,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,675.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 63.15700
    ----------------------------------------------------------------
0   0031288509     MORTGAGORS: CANNON               TIMOTHY
                               POLITEO              ANNE
    REGION CODE    ADDRESS   : 707 CARMEL AVENUE
        01         CITY      :    ALBANY
                   STATE/ZIP : CA  94706
    MORTGAGE AMOUNT :   245,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,202.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0031288780     MORTGAGORS: KASCHAK              WILLIAM
                               KASCHAK              LUCILA
    REGION CODE    ADDRESS   : 5432 ALTA VISTA ROAD
        01         CITY      :    BETHESDA
                   STATE/ZIP : MD  20814
    MORTGAGE AMOUNT :   229,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    229,600.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,095.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 76.53300
    ----------------------------------------------------------------
0   0031288863     MORTGAGORS: LIN                  HONG-DER
                               LIN                  LI-SHEI
    REGION CODE    ADDRESS   : 15416 HARROW LANE
        01         CITY      :    POWAY
                   STATE/ZIP : CA  92064
    MORTGAGE AMOUNT :   450,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    448,564.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,013.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 62.06900
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,824,600.00
                               P & I AMT:     16,296.44
                               UPB AMT:   1,821,230.32

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           71
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031290661     MORTGAGORS: SINGHAL              SEEMA
                               SINGHAL              DEEPAK
    REGION CODE    ADDRESS   : 351 SNYDER LANE
        01         CITY      :    MOUNTAIN VIEW
                   STATE/ZIP : CA  94043
    MORTGAGE AMOUNT :   256,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    255,450.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,321.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.99513
    ----------------------------------------------------------------
0   0031290786     MORTGAGORS: FRATTO               FELIX
                               FRATTO               PATRICIA
    REGION CODE    ADDRESS   : 11922 SOUTH HIDDEN CANYON LANE
        01         CITY      :    SANDY
                   STATE/ZIP : UT  84092
    MORTGAGE AMOUNT :   352,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    352,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,139.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 64.00000
    ----------------------------------------------------------------
0   0031292386     MORTGAGORS: IANNONE              DONALD
                               IANNONE              MARY
    REGION CODE    ADDRESS   : 6838 DEEPWOOD LANE
        01         CITY      :    MAYFIELD VILLAGE
                   STATE/ZIP : OH  44143
    MORTGAGE AMOUNT :   311,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    311,300.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,841.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 70.75000
    ----------------------------------------------------------------
0   0031292766     MORTGAGORS: BAILEY               CHARLES
                               BAILEY               GWENDOLYN
    REGION CODE    ADDRESS   : 58063 TROPHY LANE
        01         CITY      :    SUNRIVER
                   STATE/ZIP : OR  97707
    MORTGAGE AMOUNT :   416,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    416,300.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,712.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 59.47100
    ----------------------------------------------------------------
0   0031294085     MORTGAGORS: GOLDBACH             RICHARD

    REGION CODE    ADDRESS   : 420 FOXHAVEN # 3109
        01         CITY      :    NAPLES
                   STATE/ZIP : FL  34105
    MORTGAGE AMOUNT :    75,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     75,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       648.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   250
    LTV :                 59.28800
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,410,850.00
                               P & I AMT:     12,663.25
                               UPB AMT:   1,410,050.29

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           72
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031295280     MORTGAGORS: ROSS                 STEVEN
                               SHIH                 KITTY
    REGION CODE    ADDRESS   : 13103 BACH WAY
        01         CITY      :    CERRITOS
                   STATE/ZIP : CA  90703
    MORTGAGE AMOUNT :   334,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    332,946.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,002.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 74.22200
    ----------------------------------------------------------------
0   0031296478     MORTGAGORS: BIEBER               DANNY
                               BIEBER               JEANNE
    REGION CODE    ADDRESS   : 60 INA COURT
        01         CITY      :    ALAMO
                   STATE/ZIP : CA  94507
    MORTGAGE AMOUNT :   448,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    448,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,026.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 64.00000
    ----------------------------------------------------------------
0   0031298003     MORTGAGORS: LEVINE               EDWARD
                               LEVINE               SANDRA
    REGION CODE    ADDRESS   : 18951 EAST WILDWOOD CIRCLE
        01         CITY      :    VILLA PARK
                   STATE/ZIP : CA  92861
    MORTGAGE AMOUNT :   365,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    363,885.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,357.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 52.14280
    ----------------------------------------------------------------
0   0031298128     MORTGAGORS: DARNELL              ROGER
                               DARNELL              MARGARET
    REGION CODE    ADDRESS   : 1613 EAST BAY AVENUE
        01         CITY      :    NEWPORT BEACH
                   STATE/ZIP : CA  92661
    MORTGAGE AMOUNT :   550,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    550,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,867.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 27.50000
    ----------------------------------------------------------------
0   0031298730     MORTGAGORS: LASKO                GEORGE
                               LASKO                RHONDA
    REGION CODE    ADDRESS   : 13121 SAGE HEN ROAD
        01         CITY      :    VICTORVILLE
                   STATE/ZIP : CA  92392
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,907.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,170.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.54500
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,047,000.00
                               P & I AMT:     18,423.98
                               UPB AMT:   2,043,739.47

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           73
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031301815     MORTGAGORS: WEICHERS             JOHN
                               WEICHERS             SONIA
    REGION CODE    ADDRESS   : 1319 E. IRON BOBERG CIRCLE
        01         CITY      :    DRAPER
                   STATE/ZIP : UT  84020
    MORTGAGE AMOUNT :   287,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    286,084.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,559.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.72200
    ----------------------------------------------------------------
0   0031301856     MORTGAGORS: BERMAN               JONATHAN
                               BERMAN               LYNDA
    REGION CODE    ADDRESS   : 4343 MONTVIEW BOULEVARD
        01         CITY      :    DENVER
                   STATE/ZIP : CO  80207
    MORTGAGE AMOUNT :   459,362.00  OPTION TO CONVERT :
    UNPAID BALANCE :    459,362.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,193.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 71.77500
    ----------------------------------------------------------------
0   0031302805     MORTGAGORS: BRESSON              DAVID
                               BRESSON              KAREN
    REGION CODE    ADDRESS   : 1888 NORTH REDDING WAY
        01         CITY      :    UPLAND
                   STATE/ZIP : CA  91784
    MORTGAGE AMOUNT :   232,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    230,550.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,104.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.15000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.15000  PRODUCT CODE      :   250
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031302847     MORTGAGORS: DE BRUIN             JOHANNES
                               DE BRUIN             NADINE
    REGION CODE    ADDRESS   : 229 ARBOLEDA ROAD
        01         CITY      :    SANTA BARBARA
                   STATE/ZIP : CA  93110
    MORTGAGE AMOUNT :   460,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    457,114.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,160.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.10000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.10000  PRODUCT CODE      :   250
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031302854     MORTGAGORS: THOMSEN              ERIK
                               THOMSEN              ULLA
    REGION CODE    ADDRESS   : 32 FLICKER DRIVE
        01         CITY      :    NOVATO
                   STATE/ZIP : CA  94949
    MORTGAGE AMOUNT :   235,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    233,544.74  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,145.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   250
    LTV :                 79.66101
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,673,362.00
                               P & I AMT:     15,163.38
                               UPB AMT:   1,666,656.23

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           74
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031302862     MORTGAGORS: CHANG                WINJING
                               LOWTHER              MIRIAM
    REGION CODE    ADDRESS   : 3238 WRIGHTWOOD DRIVE
        01         CITY      :    STUDIO CITY AREA LOS ANGE
                   STATE/ZIP : CA  91604
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    498,335.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,321.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 79.05100
    ----------------------------------------------------------------
0   0031303886     MORTGAGORS: TREHARNE             JOHN
                               TREHARNE             MARY
    REGION CODE    ADDRESS   : 5345 CYPRESS RESERVE PL
        01         CITY      :    WINTER PARK
                   STATE/ZIP : FL  32792
    MORTGAGE AMOUNT :   239,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    238,254.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,164.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 89.97200
    ----------------------------------------------------------------
0   0031304439     MORTGAGORS: BROOKS               MICHAEL
                               CRAIGHEAD            VIRGINIA
    REGION CODE    ADDRESS   : 16155 W. BAYAUD DRIVE
        01         CITY      :    GOLDEN
                   STATE/ZIP : CO  80401
    MORTGAGE AMOUNT :   521,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    518,718.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,682.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 74.96400
    ----------------------------------------------------------------
0   0031304918     MORTGAGORS: COHEN                RICHARD
                               MCCOOL               JAN
    REGION CODE    ADDRESS   : 12 MENTONE DRIVE
        01         CITY      :    CARMEL
                   STATE/ZIP : CA  93923
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,907.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,170.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 40.46200
    ----------------------------------------------------------------
0   0031307077     MORTGAGORS: RICE                 THOMAS
                               DESMOND              KATHERINE
    REGION CODE    ADDRESS   : 10824 GARFIELD AVE
        01         CITY      :    CULVER CITY
                   STATE/ZIP : CA  90230
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    259,179.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,336.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,870,000.00
                               P & I AMT:     16,676.46
                               UPB AMT:   1,863,395.33

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           75
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031308448     MORTGAGORS: JACOBS               ROBERT
                               JACOBS               SANDRA
    REGION CODE    ADDRESS   : 4717 ELF TRAIL
        01         CITY      :    BELTON BELL COUNTY
                   STATE/ZIP : TX  76513
    MORTGAGE AMOUNT :   348,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,500.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,940.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.00000  PRODUCT CODE      :   002
    LTV :                 72.60400
    ----------------------------------------------------------------
0   0031309420     MORTGAGORS: SCOZZAFAVA           BERNARD
                               SCOZZAFAVA           PATRICIA
    REGION CODE    ADDRESS   : 259 GLEN ROAD
        01         CITY      :    WESTON
                   STATE/ZIP : MA  02193
    MORTGAGE AMOUNT :   403,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    403,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,650.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 60.14900
    ----------------------------------------------------------------
0   0031310089     MORTGAGORS: VALENTE              MARK
                               VALENTE              TIFFANY
    REGION CODE    ADDRESS   : 503 CHATELAINE COURT
        01         CITY      :    DANVILLE
                   STATE/ZIP : CA  94506
    MORTGAGE AMOUNT :   352,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,804.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,273.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.55000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.55000  PRODUCT CODE      :   250
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031312960     MORTGAGORS: TRAHANOVSKY          MARK
                               TRAHANOVSKY          VALERIE
    REGION CODE    ADDRESS   : 20674 PASEO DE LA CUMBRE
        01         CITY      :    YORBA LINDA
                   STATE/ZIP : CA  92887
    MORTGAGE AMOUNT :   250,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,100.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,300.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 69.08800
    ----------------------------------------------------------------
0   0031313398     MORTGAGORS: MUELLER              MICHAEL
                               MUELLER              BONNIE
    REGION CODE    ADDRESS   : 1520 CHANDLER ROAD
        01         CITY      :    HUNTSVILLE
                   STATE/ZIP : AL  35801
    MORTGAGE AMOUNT :   324,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    322,966.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,889.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 70.43400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,677,600.00
                               P & I AMT:     15,054.78
                               UPB AMT:   1,673,371.33

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           76
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031313455     MORTGAGORS: LOPEZ                JOSE
                               LOPEZ                MARTA
    REGION CODE    ADDRESS   : 26 MILL RD
        01         CITY      :    MANALAPAN
                   STATE/ZIP : NJ  07726
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    400,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,623.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031316011     MORTGAGORS: SULMEYER             GAIL

    REGION CODE    ADDRESS   : 1701 EAST VALLEY ROAD
        01         CITY      :    SANTA BARBARA
                   STATE/ZIP : CA  93108
    MORTGAGE AMOUNT :   598,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    596,591.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,337.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 33.71800
    ----------------------------------------------------------------
0   0031316474     MORTGAGORS: LAHIJANI             NOSRAT

    REGION CODE    ADDRESS   : 9706 CHIPSTEAD CIRCLE
        01         CITY      :    SPRING
                   STATE/ZIP : TX  77379
    MORTGAGE AMOUNT :   252,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,196.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,247.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031316755     MORTGAGORS: KARASIEWSKI          RICHARD
                               RIDGEWAY             ROBIN
    REGION CODE    ADDRESS   : 5908 RISING STAR
        01         CITY      :    ELKRIDGE
                   STATE/ZIP : MD  21075
    MORTGAGE AMOUNT :   298,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,511.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,682.11  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 94.99300
    ----------------------------------------------------------------
0   0031317126     MORTGAGORS: DIMARTINO            RITA
                               CERVASIO             RONALD
    REGION CODE    ADDRESS   : POLE 142A OLD PLAINFIELD PIKE
        01         CITY      :    FOSTER
                   STATE/ZIP : RI  02825
    MORTGAGE AMOUNT :   238,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    236,542.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,189.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 65.20500
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,786,900.00
                               P & I AMT:     16,080.08
                               UPB AMT:   1,776,841.16

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           77
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031317167     MORTGAGORS: ROBERTS              RONALD

    REGION CODE    ADDRESS   : 160 BLACKLAND DRIVE
        01         CITY      :    ATLANTA
                   STATE/ZIP : GA  30342
    MORTGAGE AMOUNT :   395,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    394,365.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,583.47  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031317365     MORTGAGORS: BAKER                RAYMOND
                               BAKER                IDA
    REGION CODE    ADDRESS   : 4208 HIGHLANDS BRIDGE ROAD
        01         CITY      :    SARASOTA
                   STATE/ZIP : IL  34235
    MORTGAGE AMOUNT :   304,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    304,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,775.11  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031318454     MORTGAGORS: KOH                  PETER

    REGION CODE    ADDRESS   : 601 NOVELDA ROAD
        01         CITY      :    CITY OF ALHAMBRA
                   STATE/ZIP : CA  91801
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    279,154.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,595.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031318488     MORTGAGORS: MORRIS               JOEL
                               MORRIS               DIANE
    REGION CODE    ADDRESS   : 4660 BRADFORD HEIGHTS
        01         CITY      :    COLORADO SPRINGS
                   STATE/ZIP : CO  80906
    MORTGAGE AMOUNT :   390,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    388,742.60  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,451.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 40.20600
    ----------------------------------------------------------------
0   0031319759     MORTGAGORS: PAUL                 EDWARD
                               PAUL                 MARJORIE
    REGION CODE    ADDRESS   : 9001 ATLANTIC AVENUE
        01         CITY      :    MARGATE
                   STATE/ZIP : NJ  08402
    MORTGAGE AMOUNT :   294,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,642.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 66.06700
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,663,600.00
                               P & I AMT:     15,047.93
                               UPB AMT:   1,660,262.37

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           78
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031320724     MORTGAGORS: HUGHES               WALTER
                               MEHOK                PATRICIA
    REGION CODE    ADDRESS   : 14604 PEBBLE HILL LANE
        01         CITY      :    NORTH POTOMAC
                   STATE/ZIP : MD  20878
    MORTGAGE AMOUNT :   244,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    244,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,210.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031321227     MORTGAGORS: YANG                 JAE
                               YANG                 SUNG
    REGION CODE    ADDRESS   : 5019 SCOTT STREET
        01         CITY      :    TORRANCE
                   STATE/ZIP : CA  90503
    MORTGAGE AMOUNT :   296,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,765.03  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031321532     MORTGAGORS: RAFFEL               JOSEPH
                               RAFFEL               STEPHANIE
    REGION CODE    ADDRESS   : 1643 NORTH HUNTERS WAY
        01         CITY      :    ORANGE
                   STATE/ZIP : CA  92669
    MORTGAGE AMOUNT :   510,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    508,390.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,584.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 68.00000
    ----------------------------------------------------------------
0   0031321656     MORTGAGORS: NICELY               ERIC
                               NICELY               CHERYL
    REGION CODE    ADDRESS   : 9023 MADISON LANE
        01         CITY      :    KNOXVILLE
                   STATE/ZIP : TN  37922
    MORTGAGE AMOUNT :   343,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    340,829.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,082.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 61.69000
    ----------------------------------------------------------------
0   0031321672     MORTGAGORS: WALDRIP              RANDALL
                               WALDRIP              DIANE
    REGION CODE    ADDRESS   : 1233 CUNNINGHAM CREEK DRIVE
        01         CITY      :    JACKSONVILLE
                   STATE/ZIP : FL  32259
    MORTGAGE AMOUNT :   296,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,195.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,683.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,689,250.00
                               P & I AMT:     15,325.78
                               UPB AMT:   1,683,415.82

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           79
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031322456     MORTGAGORS: NOBLE                COREY
                               NOBLE                DEBORAH
    REGION CODE    ADDRESS   : 442 NORTH STONE AVENUE
        01         CITY      :    LAGRANGE PARK
                   STATE/ZIP : IL  60526
    MORTGAGE AMOUNT :   110,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    110,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       981.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 62.85700
    ----------------------------------------------------------------
0   0031322506     MORTGAGORS: LEVY                 MORRIS

    REGION CODE    ADDRESS   : 1530 N. DEARBORN PKWAY #15N
        01         CITY      :    CHICAGO
                   STATE/ZIP : IL  60611
    MORTGAGE AMOUNT :   270,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    270,800.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,472.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 69.99200
    ----------------------------------------------------------------
0   0031323488     MORTGAGORS: GRIMES               JEFF
                               GRIMES               LINDA
    REGION CODE    ADDRESS   : 1524 VIRGINIA AVENUE
        01         CITY      :    REDWOOD CITY
                   STATE/ZIP : CA  94061
    MORTGAGE AMOUNT :   233,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    232,280.74  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,126.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 66.00500
    ----------------------------------------------------------------
0   0031323645     MORTGAGORS: MOSTAEDI             M
                               ZANDI                SHANDIZ
    REGION CODE    ADDRESS   : 3520 CROSS CREEK LANE
        01         CITY      :    MALIBU
                   STATE/ZIP : CA  90265
    MORTGAGE AMOUNT :   750,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    747,659.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,793.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   015
    LTV :                 63.82978
    ----------------------------------------------------------------
0   0031324106     MORTGAGORS: PINES                HELEN
                               PINES                SHELDON
    REGION CODE    ADDRESS   : 11122 BRUNSWICK WAY
        01         CITY      :    SANTA ANA
                   STATE/ZIP : CA  92705
    MORTGAGE AMOUNT :   227,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,200.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,042.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 59.01200
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,591,000.00
                               P & I AMT:     14,415.93
                               UPB AMT:   1,587,940.13

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           80
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031324544     MORTGAGORS: ETCHELL              DAVID
                               ETCHELL              ANN
    REGION CODE    ADDRESS   : 418 PADDOCK COURT
        01         CITY      :    SANTA ROSA
                   STATE/ZIP : CA  95401
    MORTGAGE AMOUNT :   297,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,052.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,648.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 75.18987
    ----------------------------------------------------------------
0   0031324551     MORTGAGORS: SON                  WILLIAM
                               HAN                  JEEHEE
    REGION CODE    ADDRESS   : 12133 OAKVIEW WAY
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92128
    MORTGAGE AMOUNT :   326,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    324,058.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,953.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 74.99100
    ----------------------------------------------------------------
0   0031324577     MORTGAGORS: LONG                 RANDALL
                               LONG                 MARY
    REGION CODE    ADDRESS   : 22431 RIDGEBROOK
        01         CITY      :    MISSION VIEJO
                   STATE/ZIP : CA  92692
    MORTGAGE AMOUNT :   365,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    363,311.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,311.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031324593     MORTGAGORS: GANDOLA              KENT
                               GANDOLA              RENEE
    REGION CODE    ADDRESS   : 13146 SEA KNOLL COURT
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92130
    MORTGAGE AMOUNT :   320,150.00  OPTION TO CONVERT :
    UNPAID BALANCE :    318,188.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,945.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 74.99400
    ----------------------------------------------------------------
0   0031324601     MORTGAGORS: REPLOGLE             WILLIAM
                               REPLOGLE             BARBARA
    REGION CODE    ADDRESS   : 506 BRINDLEY PLACE, SW
        01         CITY      :    LEESBURG
                   STATE/ZIP : VA  20175
    MORTGAGE AMOUNT :   295,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    293,410.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,633.65  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.99400
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,604,150.00
                               P & I AMT:     14,493.24
                               UPB AMT:   1,595,022.44

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           81
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031324619     MORTGAGORS: TRAN                 SON
                               TRAN                 DIEU-HUONG
    REGION CODE    ADDRESS   : 3736 DUNFORD WAY
        01         CITY      :    SANTA CLARA
                   STATE/ZIP : CA  95051
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    268,346.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,483.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 66.99700
    ----------------------------------------------------------------
0   0031324635     MORTGAGORS: LORITSCH             RICHARD
                               LORITSCH             KAZUYO
    REGION CODE    ADDRESS   : 306 PHEASANT LANE
        01         CITY      :    ZEPHYR COVE
                   STATE/ZIP : NV  89448
    MORTGAGE AMOUNT :   416,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    411,513.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,797.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031324650     MORTGAGORS: BARRELET             BLAISE
                               BAUDOIN              AGNES
    REGION CODE    ADDRESS   : 11442 MEADOW GRASS LANE
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92128
    MORTGAGE AMOUNT :   265,150.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,285.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,328.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 69.99200
    ----------------------------------------------------------------
0   0031325301     MORTGAGORS: BRAZIL               MICHAEL
                               BRAZIL               LINDA
    REGION CODE    ADDRESS   : 505 HARLEQUIN LANE
        01         CITY      :    SEVERNA PARK
                   STATE/ZIP : MD  21146
    MORTGAGE AMOUNT :   404,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    402,411.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,603.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031325657     MORTGAGORS: TROUNG               MI
                               TROUNG               LE
    REGION CODE    ADDRESS   : 2096 FALCON RIDGE CIRCLE
        01         CITY      :    PETALUMA
                   STATE/ZIP : CA  94954
    MORTGAGE AMOUNT :   200,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    199,382.60  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,825.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 55.56300
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,555,150.00
                               P & I AMT:     14,038.15
                               UPB AMT:   1,545,939.01

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           82
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031325665     MORTGAGORS: FRANKS               JON

    REGION CODE    ADDRESS   : 825 COEUR D'ALENE AVENUE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90291
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,219.80  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,264.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 74.62600
    ----------------------------------------------------------------
0   0031329899     MORTGAGORS: STAJDUHAR            MARTIN
                               STAJDUHAR            LISA
    REGION CODE    ADDRESS   : 101 WILLIAMSBURG COURT
        01         CITY      :    COLLEYVILLE
                   STATE/ZIP : TX  76034
    MORTGAGE AMOUNT :   279,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    279,250.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,490.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 69.98700
    ----------------------------------------------------------------
0   0031332752     MORTGAGORS: MURRAY               WILLIAM
                               MURRAY               DEBRA
    REGION CODE    ADDRESS   : 2932 MELANIE LANE
        01         CITY      :    OAKTON
                   STATE/ZIP : VA  22124
    MORTGAGE AMOUNT :   435,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    435,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,970.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031332836     MORTGAGORS: GRIJALVA             FRANK
                               GRIJALVA             AIDA
    REGION CODE    ADDRESS   : 13443 PALA AVENUE
        01         CITY      :    SYLMAR
                   STATE/ZIP : CA  91342
    MORTGAGE AMOUNT :   244,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    244,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,176.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031332976     MORTGAGORS: FROMMEL              THOMAS
                               WATANABE             KEIKO
    REGION CODE    ADDRESS   : 9S534 LORRAINE DRIVE
        01         CITY      :    HINSDALE
                   STATE/ZIP : IL  60521
    MORTGAGE AMOUNT :   301,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    301,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,726.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 78.18100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,509,250.00
                               P & I AMT:     13,628.72
                               UPB AMT:   1,508,469.80

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           83
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031335540     MORTGAGORS: MARKS                GREGORY
                               MARKS                KIMBERLY
    REGION CODE    ADDRESS   : 3534 DUMBARTON ROAD
        01         CITY      :    ATLANTA
                   STATE/ZIP : GA  30327
    MORTGAGE AMOUNT :   471,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    471,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,200.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 53.82800
    ----------------------------------------------------------------
0   0031335649     MORTGAGORS: KANTROWITZ           BRETT
                               KANTROWITZ           DENISE
    REGION CODE    ADDRESS   : 2133 MCNELL ROAD
        01         CITY      :    OJAI AREA
                   STATE/ZIP : CA  93023
    MORTGAGE AMOUNT :   533,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    531,871.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,907.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 72.58500
    ----------------------------------------------------------------
0   0031336670     MORTGAGORS: SHENKMAN             ZEEV
                               SHENKMAN             RUTH
    REGION CODE    ADDRESS   : 1724 MARTINS LANE
        01         CITY      :    GLANDWYNE
                   STATE/ZIP : PA  19035
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,093.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,781.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 68.18100
    ----------------------------------------------------------------
0   0031336795     MORTGAGORS: CAMPBELL             GEORGE
                               CAMPBELL             LESLIE
    REGION CODE    ADDRESS   : 4824 LONGCOVE DRIVE
        01         CITY      :    STOCKTON
                   STATE/ZIP : CA  95219
    MORTGAGE AMOUNT :   312,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    310,994.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,760.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031337314     MORTGAGORS: FERRARI              WALTER
                               FERRARI              JANICE
    REGION CODE    ADDRESS   : 2103 SAPOTA DRIVE
        01         CITY      :    LA HABRA HEIGHTS
                   STATE/ZIP : CA  90631
    MORTGAGE AMOUNT :   381,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    379,784.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,397.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 73.98000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,997,500.00
                               P & I AMT:     18,048.36
                               UPB AMT:   1,992,743.89

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           84
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031337330     MORTGAGORS: HORLICK              ROBERT
                               HORLICK              LAURA
    REGION CODE    ADDRESS   : 18913 KIRCOLM LANE NORTHRIDGE AREA
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  91326
    MORTGAGE AMOUNT :   171,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    170,466.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,548.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 72.15100
    ----------------------------------------------------------------
0   0031337348     MORTGAGORS: MEYER                GEORGE
                               MEYER                TSUEY
    REGION CODE    ADDRESS   : 18706 WRIGHT PLACE
        01         CITY      :    ARTESIA
                   STATE/ZIP : CA  90701
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    259,179.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,336.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 76.47000
    ----------------------------------------------------------------
0   0031339336     MORTGAGORS: VANSCHELT            WALLACE

    REGION CODE    ADDRESS   : 2320 NE RENE AVE
        01         CITY      :    GRESHAM
                   STATE/ZIP : OR  97030
    MORTGAGE AMOUNT :   118,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    118,421.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,059.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 92.81300
    ----------------------------------------------------------------
0   0031340201     MORTGAGORS: KASS                 JEFFREY
                               KASS                 MARY
    REGION CODE    ADDRESS   : 2454 UPLAND COURT
        01         CITY      :    LIVERMORE
                   STATE/ZIP : CA  94550
    MORTGAGE AMOUNT :   406,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    404,100.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,677.68  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 73.81800
    ----------------------------------------------------------------
0   0031340953     MORTGAGORS: LEE                  TONY
                               TUMALI-LEE           CHRISTINE
    REGION CODE    ADDRESS   : 1049 EAST BROOKDALE PLACE
        01         CITY      :    FULLERTON
                   STATE/ZIP : CA  92831
    MORTGAGE AMOUNT :   264,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,176.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,391.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,219,800.00
                               P & I AMT:     11,014.52
                               UPB AMT:   1,215,343.90

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           85
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031341043     MORTGAGORS: SYKES                RAYMOND
                               SYKES                JUDY
    REGION CODE    ADDRESS   : 17912 HALLCROFT LANE
        01         CITY      :    HUNTINGTON BEACH
                   STATE/ZIP : CA  92647
    MORTGAGE AMOUNT :   276,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    275,166.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,558.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031341126     MORTGAGORS: HAWKINS              MRYTLE
                               ANONGOS              JULIE
    REGION CODE    ADDRESS   : 16103 MERIDIAN ROAD
        01         CITY      :    SALINAS
                   STATE/ZIP : CA  93907
    MORTGAGE AMOUNT :   259,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    258,200.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,364.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 76.17600
    ----------------------------------------------------------------
0   0031341647     MORTGAGORS: EBERT                THOMAS
                               EBERT                DIANE
    REGION CODE    ADDRESS   : 28231 N 68TH ST
        01         CITY      :    SCOTTSDALE
                   STATE/ZIP : AZ  85331
    MORTGAGE AMOUNT :   146,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    146,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,312.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 69.52300
    ----------------------------------------------------------------
0   0031342926     MORTGAGORS: CHAO                 PI
                               CHAO                 YUH
    REGION CODE    ADDRESS   : 45758 BRIDGEPORT DRIVE
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94539
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    299,093.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,781.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 56.07400
    ----------------------------------------------------------------
0   0031342934     MORTGAGORS: METZGAR              STEVEN
                               BRADY-METZGAR        JOANNE
    REGION CODE    ADDRESS   : 17530 HILLCREST DR
        01         CITY      :    MEADOW VISTA
                   STATE/ZIP : CA  95722
    MORTGAGE AMOUNT :   180,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    179,432.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,617.89  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 60.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,161,000.00
                               P & I AMT:     10,634.09
                               UPB AMT:   1,157,892.99

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           86
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031342942     MORTGAGORS: GIANVECCHIO          RICHARD
                               GIANVECCHIO          HSIANG-MEI
    REGION CODE    ADDRESS   : 22926 PENNSYLVANIA AVENUE
        01         CITY      :    TORRANCE
                   STATE/ZIP : CA  90501
    MORTGAGE AMOUNT :   289,650.00  OPTION TO CONVERT :
    UNPAID BALANCE :    288,765.58  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,664.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.35600
    ----------------------------------------------------------------
0   0031343544     MORTGAGORS: HASTINGS             CARL
                               HASTINGS             CAROLYN
    REGION CODE    ADDRESS   : 57 ELM COURT
        01         CITY      :    LAKE OZARK
                   STATE/ZIP : MO  65049
    MORTGAGE AMOUNT :   336,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    334,962.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,067.22  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031343569     MORTGAGORS: CREACH               DONALD
                               RASCHKE              KAREN
    REGION CODE    ADDRESS   : 8019 RIVERSIDE DRIVE
        01         CITY      :    RICHMOND
                   STATE/ZIP : VA  23225
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,495.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,623.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 66.66600
    ----------------------------------------------------------------
0   0031343577     MORTGAGORS: DODDS                JOHN
                               DODDS                TERESA
    REGION CODE    ADDRESS   : 2329 S. QUEEN STREET
        01         CITY      :    ARLINGTON
                   STATE/ZIP : VA  22202
    MORTGAGE AMOUNT :   256,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    253,536.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,283.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031343619     MORTGAGORS: WETHERINGTON         DONALD
                               WETHERINGTON         KATHERINE
    REGION CODE    ADDRESS   : 2795 SHAWNEE TRAIL
        01         CITY      :    TROUTVILLE
                   STATE/ZIP : VA  24175
    MORTGAGE AMOUNT :   440,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    438,641.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,016.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,721,650.00
                               P & I AMT:     15,654.86
                               UPB AMT:   1,713,402.52

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           87
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031343627     MORTGAGORS: TAYLOR               DOROTHY

    REGION CODE    ADDRESS   : 101 HILL LOOP
        01         CITY      :    SPICEWOOD
                   STATE/ZIP : TX  78669
    MORTGAGE AMOUNT :   229,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    226,424.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,108.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.05100
    ----------------------------------------------------------------
0   0031343635     MORTGAGORS: REIF                 FREDERIC
                               REIF                 ANN
    REGION CODE    ADDRESS   : 49 MEADOWBROOK COUNTY CLUB EST
        01         CITY      :    BALLWIN
                   STATE/ZIP : MO  63011
    MORTGAGE AMOUNT :   370,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    368,857.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,377.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 71.15300
    ----------------------------------------------------------------
0   0031344237     MORTGAGORS: PFEIL                MICHAEL
                               PFEIL                ARLENE
    REGION CODE    ADDRESS   : 46 ARCHIBALD STREET
        01         CITY      :    METHUEN
                   STATE/ZIP : MA  01844
    MORTGAGE AMOUNT :   130,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    130,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,150.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 52.00000
    ----------------------------------------------------------------
0   0031344278     MORTGAGORS: LUDES                BRAD
                               LUDES                DEBRA
    REGION CODE    ADDRESS   : 14445 GALY STREET
        01         CITY      :    TUSTIN
                   STATE/ZIP : CA  92780
    MORTGAGE AMOUNT :   263,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    262,636.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,368.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 73.19400
    ----------------------------------------------------------------
0   0031345119     MORTGAGORS: CASPERSEN            RANDY
                               CASPERSEN            ROBYN
    REGION CODE    ADDRESS   : 121 HOWSON LANE
        01         CITY      :    GLENMOORE
                   STATE/ZIP : PA  19343
    MORTGAGE AMOUNT :   380,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    380,250.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,444.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,373,000.00
                               P & I AMT:     12,449.74
                               UPB AMT:   1,368,168.59

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           88
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031346141     MORTGAGORS: PIERCE               ROBERT
                               PIERCE               ELLEN
    REGION CODE    ADDRESS   : 7583 E REALTY ROAD
        01         CITY      :    LODI
                   STATE/ZIP : CA  95240
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    320,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,831.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 53.33300
    ----------------------------------------------------------------
0   0031346430     MORTGAGORS: SZAMBORSKI           RICHARD
                               SZAMBORSKI           VICKI
    REGION CODE    ADDRESS   : 30454 VIA VICTORIA
        01         CITY      :    RANCHO PALOS VERDES
                   STATE/ZIP : CA  90275
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    373,879.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,502.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 68.18100
    ----------------------------------------------------------------
0   0031346448     MORTGAGORS: CRABB                ROCKY
                               CRABB                JANICE
    REGION CODE    ADDRESS   : 14451 ASHBURY DR
        01         CITY      :    CHINO HILLS
                   STATE/ZIP : CA  91709
    MORTGAGE AMOUNT :   259,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    258,191.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,346.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 78.48400
    ----------------------------------------------------------------
0   0031346760     MORTGAGORS: ORR                  MARCIA
                               HEDRICK              WILLIAM
    REGION CODE    ADDRESS   : 1034 LINDEN AVENUE
        01         CITY      :    WILMETTE
                   STATE/ZIP : IL  60091
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,085.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,606.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 46.03100
    ----------------------------------------------------------------
0   0031349632     MORTGAGORS: BALDWIN              RONALD
                               BALDWIN              CINDY
    REGION CODE    ADDRESS   : 13915 PINNACLE DRIVE
        01         CITY      :    WICHITA
                   STATE/ZIP : KS  67230
    MORTGAGE AMOUNT :   487,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    484,481.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,450.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,731,500.00
                               P & I AMT:     15,737.61
                               UPB AMT:   1,725,637.71

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           89
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031351687     MORTGAGORS: LIUM                 ROBERT
                               LIUM                 PATRICIA
    REGION CODE    ADDRESS   : 5501 BURNING TREE
        01         CITY      :    PLANO
                   STATE/ZIP : TX  75093
    MORTGAGE AMOUNT :   391,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    391,900.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,522.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.99500
    ----------------------------------------------------------------
0   0031353709     MORTGAGORS: COSTANZO             CHRISTOPHER

    REGION CODE    ADDRESS   : 1421 LYNNMERE ROAD
        01         CITY      :    THOUSAND OAKS
                   STATE/ZIP : CA  91360
    MORTGAGE AMOUNT :   436,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    436,800.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,956.68  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.85300
    ----------------------------------------------------------------
0   0031354020     MORTGAGORS: CHENG                JOSEPH
                               ONISHI               YUKO
    REGION CODE    ADDRESS   : 25682 NELLIE GAIL ROAD
        01         CITY      :    LAGUNA HILLS
                   STATE/ZIP : CA  92653
    MORTGAGE AMOUNT :   358,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    356,918.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,318.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 46.19300
    ----------------------------------------------------------------
0   0031354046     MORTGAGORS: CHILDS               HENRY

    REGION CODE    ADDRESS   : 2495 TIERRA DRIVE
        01         CITY      :    LOS OSOS
                   STATE/ZIP : CA  93402
    MORTGAGE AMOUNT :   170,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    169,480.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,563.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 50.00000
    ----------------------------------------------------------------
0   0031354368     MORTGAGORS: SHORES               RONALD
                               SHORES               DEBORAH
    REGION CODE    ADDRESS   : 1840 CASTELLANA ROAD
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92037
    MORTGAGE AMOUNT :   494,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    492,441.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,440.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 76.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,850,700.00
                               P & I AMT:     16,801.98
                               UPB AMT:   1,847,541.17

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           90
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031355241     MORTGAGORS: YANG                 LI
                               YANG                 EI-FENG
    REGION CODE    ADDRESS   : 9727 CLAGETT FARM DRIVE
        01         CITY      :    POTOMAC
                   STATE/ZIP : MD  20854
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    398,751.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,623.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031358765     MORTGAGORS: COWLEY               RAMIRO
                               COWLEY               MIRIAM
    REGION CODE    ADDRESS   : 2647 WEST 71ST PLACE
        01         CITY      :    HIALEAH
                   STATE/ZIP : FL  33016
    MORTGAGE AMOUNT :    64,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     64,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       611.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   250
    LTV :                 64.00000
    ----------------------------------------------------------------
0   0031360670     MORTGAGORS: RESSLER              KAREN

    REGION CODE    ADDRESS   : 629 NORTH  SANDUSKY STREET
        01         CITY      :    MOUNT VERNON
                   STATE/ZIP : OH  43050
    MORTGAGE AMOUNT :    36,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     36,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       357.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.62500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      8.62500  PRODUCT CODE      :   250
    LTV :                 72.00000
    ----------------------------------------------------------------
0   0031362361     MORTGAGORS: WOLFE                JEFFREY
                               WOLFE                SHAUNA
    REGION CODE    ADDRESS   : 4728 LIVINGSTONE PLACE
        01         CITY      :    SANTA ROSA
                   STATE/ZIP : CA  95405
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,065.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,566.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 69.04760
    ----------------------------------------------------------------
0   0031362379     MORTGAGORS: RUSSO                MICHAEL
                               RUSSO                PASCALE
    REGION CODE    ADDRESS   : 2940 RIDGEPASS DRIVE
        01         CITY      :    CAMERON PARK
                   STATE/ZIP : CA  95682
    MORTGAGE AMOUNT :   289,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    288,107.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,638.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 77.06600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,079,000.00
                               P & I AMT:      9,796.51
                               UPB AMT:   1,075,924.55

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           91
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031362387     MORTGAGORS: BRANDT               CHARLES
                               BRANDT               DONNA
    REGION CODE    ADDRESS   : 2625 BLUCHER VALLEY ROAD
        01         CITY      :    SEBASTOPOL
                   STATE/ZIP : CA  95472
    MORTGAGE AMOUNT :   256,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    255,165.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,247.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 73.14200
    ----------------------------------------------------------------
0   0031362403     MORTGAGORS: SAKSENA              SANDEEP
                               SAKSENA              GAURI
    REGION CODE    ADDRESS   : 1541 SHUMAKER WAY
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95131
    MORTGAGE AMOUNT :   252,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    251,911.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,289.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 95.00000
    ----------------------------------------------------------------
0   0031363351     MORTGAGORS: GARVIN               EDWARD
                               GARVIN               JEANNE
    REGION CODE    ADDRESS   : 571 VIEJO ROAD
        01         CITY      :    CARMEL
                   STATE/ZIP : CA  93923
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    650,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,751.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 40.62500
    ----------------------------------------------------------------
0   0031363484     MORTGAGORS: CHAN                 ANDREW
                               CHANG                CAROL
    REGION CODE    ADDRESS   : 12380 PALMTAG DRIVE
        01         CITY      :    SARATOGA
                   STATE/ZIP : CA  95070
    MORTGAGE AMOUNT :   291,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    290,101.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,656.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 52.24400
    ----------------------------------------------------------------
0   0031374713     MORTGAGORS: RIVERA               SALVADORE
                               RIVERA               JEAN
    REGION CODE    ADDRESS   : 2962 BURDECK DR
        01         CITY      :    OAKLAND
                   STATE/ZIP : CA  94602
    MORTGAGE AMOUNT :   245,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    244,251.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,253.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 72.91600
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,694,700.00
                               P & I AMT:     15,198.86
                               UPB AMT:   1,691,430.65

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           92
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031374721     MORTGAGORS: BECERRA              CARLOS

    REGION CODE    ADDRESS   : 20760 VIA MARISA
        01         CITY      :    YORBA LINDA
                   STATE/ZIP : CA  92886
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    269,166.52  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,464.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0031378409     MORTGAGORS: EVANS                STACEE

    REGION CODE    ADDRESS   : 23680 SCHOENBORN STREET
        01         CITY      :    WEST HILLS (AREA) LOS ANG
                   STATE/ZIP : CA  91304
    MORTGAGE AMOUNT :   254,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,354.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 73.62310
    ----------------------------------------------------------------
0   0031380256     MORTGAGORS: DASGUPTA             ASIM
                               DASGUPTA             SUCHITRA
    REGION CODE    ADDRESS   : 3314 MALCOLM AVENUE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90034
    MORTGAGE AMOUNT :   353,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    353,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,172.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 78.44400
    ----------------------------------------------------------------
0   0031380322     MORTGAGORS: HONG                 CHRISTOPHER
                               HONG                 CARI
    REGION CODE    ADDRESS   : 10335 WALAVISTA ROAD
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90064
    MORTGAGE AMOUNT :   283,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,623.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.46600
    ----------------------------------------------------------------
0   0031380421     MORTGAGORS: HERNANDEZ            JOE
                               HERNANDEZ            DOROTHY
    REGION CODE    ADDRESS   : 1828 ARROYO CHAMISO
        01         CITY      :    SANTA FE
                   STATE/ZIP : NM  87505
    MORTGAGE AMOUNT :   267,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    267,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,169.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   03/01/08
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 36.57500
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,427,000.00
                               P & I AMT:     13,785.00
                               UPB AMT:   1,426,166.52

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           93
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031387327     MORTGAGORS: MOK                  ATHO
                               MOK                  TINA
    REGION CODE    ADDRESS   : 919 SHORE BREEZE DRIVE
        01         CITY      :    SACRAMENTO
                   STATE/ZIP : CA  95831
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,228.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,282.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 79.36500
    ----------------------------------------------------------------
0   0031389695     MORTGAGORS: BOERGER              WILLARD
                               BOERGER              ELIZABETH
    REGION CODE    ADDRESS   : 26352 WILDWOOD LANE
        01         CITY      :    SAN JUAN CAPISTRANO
                   STATE/ZIP : CA  92675
    MORTGAGE AMOUNT :   245,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,271.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.38400
    ----------------------------------------------------------------
0   0031390198     MORTGAGORS: HANSEN               HOWARD
                               MCMULLEN             HELEN
    REGION CODE    ADDRESS   : 163 SEA ROAD
        01         CITY      :    KENNEBUNK
                   STATE/ZIP : ME  04043
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    259,214.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,410.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 63.41400
    ----------------------------------------------------------------
0   0031391105     MORTGAGORS: WILLIAMSON           BRIAN
                               WILLIAMSON           NANCY
    REGION CODE    ADDRESS   : 1052 EAST ANGELENO AVENUE
        01         CITY      :    BURBANK
                   STATE/ZIP : CA  91501
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    239,242.81  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,157.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 60.00000
    ----------------------------------------------------------------
0   0031391154     MORTGAGORS: FISHER               KATHLEEN
                               FISHER               MARK
    REGION CODE    ADDRESS   : 232 SE SPOKANE STREET A-1
        01         CITY      :    PORTLAND
                   STATE/ZIP : OR  97202
    MORTGAGE AMOUNT :   296,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    295,035.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,598.86  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 56.38000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,291,000.00
                               P & I AMT:     11,719.62
                               UPB AMT:   1,287,721.15

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           94
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031396336     MORTGAGORS: KAUFMAN              JAMES
                               STIKA                CATHERINE
    REGION CODE    ADDRESS   : 982 PINE AVENUE
        01         CITY      :    WINNETKA
                   STATE/ZIP : IL  60093
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    373,842.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,423.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 53.19100
    ----------------------------------------------------------------
0   0031397011     MORTGAGORS: ATKINSON             MONICA

    REGION CODE    ADDRESS   : 5755 NORTHEAST 56TH STREET
        01         CITY      :    SEATTLE
                   STATE/ZIP : WA  98105
    MORTGAGE AMOUNT :   297,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    297,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,732.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 82.96000
    ----------------------------------------------------------------
0   0031397581     MORTGAGORS: RAHBARI              SASSAN
                               RAHBARI              AZITA
    REGION CODE    ADDRESS   : 11592 SAGEWOOD DRIVE
        01         CITY      :    MOORPARK
                   STATE/ZIP : CA  93021
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    290,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,626.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 73.41700
    ----------------------------------------------------------------
0   0031402779     MORTGAGORS: ANDERSON             MICHAEL
                                ANDERSON            RUTH
    REGION CODE    ADDRESS   : 4 BELL
        01         CITY      :    IRVINE
                   STATE/ZIP : CA  92620
    MORTGAGE AMOUNT :   243,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,750.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,156.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031404932     MORTGAGORS: VITTORI              DEAN
                               VITTORI              SUSAN
    REGION CODE    ADDRESS   : 1520 DIX STREET
        01         CITY      :    SAN MATTEO
                   STATE/ZIP : CA  94401
    MORTGAGE AMOUNT :   212,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    212,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,832.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 77.09000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,417,750.00
                               P & I AMT:     12,771.50
                               UPB AMT:   1,416,592.39

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           95
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031407091     MORTGAGORS: BAUER                EDWARD
                               BAUER                BARBARA
    REGION CODE    ADDRESS   : 420 MERION
        01         CITY      :    GRANITE BAY
                   STATE/ZIP : CA  95746
    MORTGAGE AMOUNT :   388,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    386,815.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,569.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 62.58000
    ----------------------------------------------------------------
0   0031407240     MORTGAGORS: DAVIS                MICHAEL
                               DAVIS                CATHY
    REGION CODE    ADDRESS   : 19676 S FERGUSON TERRACE
        01         CITY      :    OREGON CITY
                   STATE/ZIP : OR  97045
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,695.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,299.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 55.55500
    ----------------------------------------------------------------
0   0031407265     MORTGAGORS: HASLERUD             BRUCE
                               HASLERUD             MAUREEN
    REGION CODE    ADDRESS   : 1411 DONEGAL DRIVE
        01         CITY      :    WOODBURY
                   STATE/ZIP : MN  55125
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,744.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,536.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031407281     MORTGAGORS: MARINOFF             STEVEN

    REGION CODE    ADDRESS   : 4401-4407 FARQUHAR AVENUE
        01         CITY      :    LOS ALAMITOS
                   STATE/ZIP : CA  90720
    MORTGAGE AMOUNT :   281,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,005.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,628.65  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 74.05200
    ----------------------------------------------------------------
0   0031407356     MORTGAGORS: LI                   GANG
                               SONG                 XIAOLING
    REGION CODE    ADDRESS   : 4732 AMBRUZZI DRIVE
        01         CITY      :    CYPRESS
                   STATE/ZIP : CA  90630
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    256,760.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,373.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 74.28500
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,459,400.00
                               P & I AMT:     13,407.55
                               UPB AMT:   1,447,021.08

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           96
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031407380     MORTGAGORS: OLIVAS               BRETT

    REGION CODE    ADDRESS   : 1830 SE ST ANDREWS DRIVE
        01         CITY      :    PORTLAND
                   STATE/ZIP : OR  97202
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    237,745.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,190.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031407430     MORTGAGORS: CHOW                 KOH

    REGION CODE    ADDRESS   : 20241 EDGEMONT PLACE
        01         CITY      :    WALNUT
                   STATE/ZIP : CA  91789
    MORTGAGE AMOUNT :   254,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    252,179.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,359.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 84.83300
    ----------------------------------------------------------------
0   0031407679     MORTGAGORS: SALINAS              JOSE
                               SALINAS              JUANITA
    REGION CODE    ADDRESS   : 585 FM 462 N
        01         CITY      :    HONDO
                   STATE/ZIP : TX  78861
    MORTGAGE AMOUNT :   264,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,745.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,428.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031407752     MORTGAGORS: VADUGANATHAN         PERIYANAN
                               VADUGANATHAN         NACHAMMAI
    REGION CODE    ADDRESS   : 5109 GRAND LAKE
        01         CITY      :    BELLAIRE
                   STATE/ZIP : TX  77401
    MORTGAGE AMOUNT :   427,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    421,143.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,876.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 78.09800
    ----------------------------------------------------------------
0   0031407802     MORTGAGORS: ASHBY                ROBERT
                               ASHBY                BARBARA
    REGION CODE    ADDRESS   : 7185 WEST FIREBIRD DRIVE
        01         CITY      :    GLENDALE
                   STATE/ZIP : AZ  85038
    MORTGAGE AMOUNT :   267,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    265,133.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,461.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 94.89300
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,454,000.00
                               P & I AMT:     13,316.51
                               UPB AMT:   1,436,947.79

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           97
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031407836     MORTGAGORS: CHEN                 CHI-CHAO
                               CHEN                 CHARLEEEN
    REGION CODE    ADDRESS   : 13789 SW MISTELTOE DRIVE
        01         CITY      :    TIGARD
                   STATE/ZIP : OR  97224
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    314,172.81  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,989.22  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 76.00900
    ----------------------------------------------------------------
0   0031407885     MORTGAGORS: WASHBURN             WILLIAM
                               LOGAN-WASHBURN       ANNE
    REGION CODE    ADDRESS   : 17 INWOOD AUTUMN
        01         CITY      :    SAN ANTONIO
                   STATE/ZIP : TX  78248
    MORTGAGE AMOUNT :   292,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    286,567.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,686.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031407893     MORTGAGORS: JONES                SHARON

    REGION CODE    ADDRESS   : 71 ANCIENT HILLS LANE
        01         CITY      :    HENDERSON
                   STATE/ZIP : NV  89014
    MORTGAGE AMOUNT :   245,690.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,690.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,140.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 75.13400
    ----------------------------------------------------------------
0   0031407984     MORTGAGORS: MORIHARA             HIROSHI
                               MCSWAIN              MARY
    REGION CODE    ADDRESS   : 4140 S. E. AUGUSTA LOOP
        01         CITY      :    GRESHAM
                   STATE/ZIP : OR  97080
    MORTGAGE AMOUNT :   555,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    546,329.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,066.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 72.54900
    ----------------------------------------------------------------
0   0031408032     MORTGAGORS: DIAMANT              JOEL
                               DIAMANT              CAROLINE
    REGION CODE    ADDRESS   : 933 AVACADO PLACE
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92014
    MORTGAGE AMOUNT :   460,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    453,557.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,269.82  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 65.80000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,873,290.00
                               P & I AMT:     17,151.84
                               UPB AMT:   1,846,317.06

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           98
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031408040     MORTGAGORS: LEI                  WILLIAM
                               LEI                  WEI-CHING
    REGION CODE    ADDRESS   : 1819 ALPHA AVENUE
        01         CITY      :    SOUTH PASADENA
                   STATE/ZIP : CA  91030
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    395,122.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,708.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 59.25900
    ----------------------------------------------------------------
0   0031408131     MORTGAGORS: PORTER               CLARENCE

    REGION CODE    ADDRESS   : 25835 WHATTA VIEW
        01         CITY      :    SAN ANTONIO
                   STATE/ZIP : TX  78258
    MORTGAGE AMOUNT :   279,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,869.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,646.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 90.00000
    ----------------------------------------------------------------
0   0031408149     MORTGAGORS: GIAMMALVA            VINCENT
                               GIAMMALVA            SALLY
    REGION CODE    ADDRESS   : 506 LINDENWOOD DRIVE
        01         CITY      :    HOUSTON
                   STATE/ZIP : TX  77024
    MORTGAGE AMOUNT :   361,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    356,699.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,297.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 43.10200
    ----------------------------------------------------------------
0   0031408156     MORTGAGORS: THOMAS               BRIAN

    REGION CODE    ADDRESS   : 4591 TIVOLI STREET
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92107
    MORTGAGE AMOUNT :   355,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    351,146.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,295.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   11/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 72.55100
    ----------------------------------------------------------------
0   0031408198     MORTGAGORS: YEE                  KUAN
                               CHOU                 HUI
    REGION CODE    ADDRESS   : 20325 VIA LAS VILLAS
        01         CITY      :    YORBA LINDA
                   STATE/ZIP : CA  92887
    MORTGAGE AMOUNT :   338,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    334,884.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,109.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 74.96900
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,733,700.00
                               P & I AMT:     16,056.38
                               UPB AMT:   1,712,723.26

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:           99
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031408313     MORTGAGORS: EBERT                WILLIAM
                               EBERT                LEIGH
    REGION CODE    ADDRESS   : 13806 MAYLONG COURT
        01         CITY      :    PINE
                   STATE/ZIP : CO  80470
    MORTGAGE AMOUNT :   420,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    416,253.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,953.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031408354     MORTGAGORS: KERN                 JAMES

    REGION CODE    ADDRESS   : 21935 WHITEWOOD DRIVE
        01         CITY      :    STEAMBOAT SPRINGS
                   STATE/ZIP : CO  80487
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    256,178.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,484.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   002
    LTV :                 69.14800
    ----------------------------------------------------------------
0   0031408479     MORTGAGORS: SYIAU                LONG-TZONG
                               HSIAO                WANG
    REGION CODE    ADDRESS   : 8205 KINGHURST ROAD
        01         CITY      :    SAN GABRIEL
                   STATE/ZIP : CA  91775
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    318,082.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,989.22  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 84.21000
    ----------------------------------------------------------------
0   0031408511     MORTGAGORS: KHOURY               ELIA
                               KHOURY               JANE
    REGION CODE    ADDRESS   : 1351 CRESTVIEW DRIVE
        01         CITY      :    SAN CARLOS
                   STATE/ZIP : CA  94070
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    318,061.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,966.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 58.60800
    ----------------------------------------------------------------
0   0031408610     MORTGAGORS: CHANG                JOSEPH
                               CHANG                KUI
    REGION CODE    ADDRESS   : 1571 VIA CAMPAGNA
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95120
    MORTGAGE AMOUNT :   281,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    279,202.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,506.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 58.41900
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,601,000.00
                               P & I AMT:     14,899.84
                               UPB AMT:   1,587,777.04

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:          100
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031408685     MORTGAGORS: DEY                  RON
                               DEY                  CANDY
    REGION CODE    ADDRESS   : 11898 SE EASTBOURNE LANE
        01         CITY      :    PORTLAND
                   STATE/ZIP : OR  97236
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,670.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,282.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 63.93800
    ----------------------------------------------------------------
0   0031408701     MORTGAGORS: HWANG                TEDDY

    REGION CODE    ADDRESS   : 3165 SAN PASQUAL STREET
        01         CITY      :    PASADENA
                   STATE/ZIP : CA  91107
    MORTGAGE AMOUNT :   434,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    430,043.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,023.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.00000
    ----------------------------------------------------------------
0   0031408727     MORTGAGORS: ROBINSON             JOAN

    REGION CODE    ADDRESS   : 1431 CAMINO PABLO
        01         CITY      :    MORAGA
                   STATE/ZIP : CA  94556
    MORTGAGE AMOUNT :   312,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    309,093.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,848.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 60.00000
    ----------------------------------------------------------------
0   0031408735     MORTGAGORS: CARONNA              JOHN
                               CARONNA              STEPHANIE
    REGION CODE    ADDRESS   : 10 RICH ACRES ROAD
        01         CITY      :    ORINDA
                   STATE/ZIP : CA  94563
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,687.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,048.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 66.66600
    ----------------------------------------------------------------
0   0031408768     MORTGAGORS: ANDERSON             KEVIN
                               ANDERSON             MIKKEL
    REGION CODE    ADDRESS   : 960 EAST PAR THREE CIRCLE
        01         CITY      :    FRUIT HEIGHTS
                   STATE/ZIP : UT  84037
    MORTGAGE AMOUNT :   608,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    604,435.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,766.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 78.45100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,954,000.00
                               P & I AMT:     17,969.00
                               UPB AMT:   1,938,929.84

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:          101
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031408800     MORTGAGORS: CHIM                 MING
                               CHIM                 MING
    REGION CODE    ADDRESS   : 527 WEST WOODRUFF AVENUE
        01         CITY      :    ARCADIA
                   STATE/ZIP : CA  91007
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    346,668.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,145.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   12/01/12
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 72.91600
    ----------------------------------------------------------------
0   0031411846     MORTGAGORS: ALSTON               JOHN
                               ALSTON               DELIA
    REGION CODE    ADDRESS   : 2443 EAST EMERALD AVENUE
        01         CITY      :    MESA
                   STATE/ZIP : AZ  85204
    MORTGAGE AMOUNT :   392,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    392,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,578.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 78.40000
    ----------------------------------------------------------------
0   0031411937     MORTGAGORS: CHAIKEN              JENNIFER

    REGION CODE    ADDRESS   : 637 ALVARADO STREET
        01         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94114
    MORTGAGE AMOUNT :   581,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    581,250.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,224.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031411945     MORTGAGORS: SMITH                MICHAEL
                               SMITH                ELOISE
    REGION CODE    ADDRESS   : 27542 GOLD DUST LANE
        01         CITY      :    LAGUNA HILLS
                   STATE/ZIP : CA  92653
    MORTGAGE AMOUNT :   467,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    467,500.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,234.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 71.92300
    ----------------------------------------------------------------
0   0031413487     MORTGAGORS: LEE                  MIN

    REGION CODE    ADDRESS   : 2380 CUMBERLAND ROAD
        01         CITY      :    SAN MARINO
                   STATE/ZIP : CA  91108
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,902.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,269.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 59.82900
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,140,750.00
                               P & I AMT:     19,452.98
                               UPB AMT:   2,135,321.21

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:          102
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031413552     MORTGAGORS: FRANCIS              WILLIAM

    REGION CODE    ADDRESS   : 3610 PORT TRINIDAD
        01         CITY      :    GALVESTON
                   STATE/ZIP : TX  77550
    MORTGAGE AMOUNT :   360,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    355,977.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,545.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.50000  MATURITY DATE     :   10/01/12
    CURRENT INT RATE:      8.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
0   0031413578     MORTGAGORS: ANDERSON             CANYON

    REGION CODE    ADDRESS   : 170 EAST 1350 NORTH
        01         CITY      :    BOUNTIFUL
                   STATE/ZIP : UT  84010
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,411.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,093.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   12/01/07
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 71.62100
    ----------------------------------------------------------------
0   0031413586     MORTGAGORS: KENG                 HSINGMIN
                               WANG-KENG            IRENE
    REGION CODE    ADDRESS   : 1521 VIA CORONEL
        01         CITY      :    PALOS VERDES ESTA
                   STATE/ZIP : CA  90274
    MORTGAGE AMOUNT :   958,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    952,067.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     8,745.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   01/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   015
    LTV :                 70.96200
    ----------------------------------------------------------------
0   0031418049     MORTGAGORS: DEBROFF              BRIAN
                               DEBROFF              KAREN
    REGION CODE    ADDRESS   : 2220 HUNTINGTON TURNPIKE
        01         CITY      :    TRUMBULL
                   STATE/ZIP : CT  06611
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,812.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,738.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 68.96551
    ----------------------------------------------------------------
0   0031422504     MORTGAGORS: ESHE                 RICHARD

    REGION CODE    ADDRESS   : 5 PRAIRIE FALCON LANE
        01         CITY      :    LITTLETON
                   STATE/ZIP : CO  80127
    MORTGAGE AMOUNT :   480,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    478,485.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,314.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 71.64100
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,363,000.00
                               P & I AMT:     22,437.25
                               UPB AMT:   2,345,754.10

<PAGE>

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 03/01/98
    P.O. BOX 5260              TMS AG0004980715  01
                                PAGE:          103
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   ----------------------------------------------------------------
0   0031422553     MORTGAGORS: MATULIC              ANTE
                               MATULIC              CATALINA
    REGION CODE    ADDRESS   : 53 STAGHOUND PASSAGE
        01         CITY      :    CORTE MADERA
                   STATE/ZIP : CA  94925
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,228.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,282.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 62.50000
    ----------------------------------------------------------------
0   0031422603     MORTGAGORS: WELLS                EDWIN
                               WELLS                MELANIE
    REGION CODE    ADDRESS   : 3601 HWY 114 #708
        01         CITY      :    FT WORTH
                   STATE/ZIP : TX  76247
    MORTGAGE AMOUNT :   243,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,013.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,259.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.00000
    ----------------------------------------------------------------
0   0031422660     MORTGAGORS: NGUYEN               HUNG
                               LE                   BICH
    REGION CODE    ADDRESS   : 17508 LORI ANN LANE
        01         CITY      :    CERRITOS
                   STATE/ZIP : CA  90703
    MORTGAGE AMOUNT :   264,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,336.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    ----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    3
                               LOAN AMT:     757,750.00
                               P & I AMT:      6,877.92
                               UPB AMT:     756,242.10
0                   TOTAL      NUM OF LOANS:  513
                               LOAN AMT: 173,922,124.14
                               P & I AMT:  1,587,754.62
                               UPB AMT: 172,770,729.53

<PAGE>


                             EXHIBIT D

                  FORM OF SERVICER'S CERTIFICATE


                     ________________,   _______
                           (month)        (year)

                GE CAPITAL MORTGAGE SERVICES, INC.
           REMIC Multi-Class Pass-Through Certificates,
                           Series 1998-7


           Pursuant to the Pooling and Servicing Agreement dated
as of March 1, 1998 (the "Agreement") between GE Capital Mortgage
Services, Inc. (the "Company"), and State Street Bank and Trust
Company (the "Trustee"), governing the Certificates referred to
above, the Company hereby certifies to the Trustee:

           With respect to the Agreement and as of the
Determination Date for this month:

      A.  Mortgage Loan Information:

           (1) Aggregate Scheduled Monthly
                 Payments:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (2)   Aggregate Monthly Payments received and Monthly
                 Advances made this Month:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (3)   Aggregate Principal Prepayments in part received
                 and applied in the applicable Prepayment Period:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________


<PAGE>


           (4)   Aggregate Principal Prepayments in full received
                 in the applicable Prepayment
                 Period:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (5)   Aggregate Insurance Proceeds (including
                 purchases of Mortgage Loans by primary mortgage
                 insurers) for
                 prior month:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (6)   Aggregate Liquidation Proceeds for prior month:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (7) Aggregate Purchase Prices for
                 Defaulted and Modified
                 Mortgage Loans:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (8)   Aggregate Purchase Prices (and substitution
                 adjustments) for Defective Mortgage Loans:
                     (a) Principal                       $________
                     (b) Interest                        $________
                     (c) Total                           $________

           (9) Pool Scheduled Principal
                 Balance:                                $________

          (10) Available Funds:                          $________

          (11) Realized Losses for
                 prior month:                            $________


<PAGE>


          (12) Aggregate Realized
                 Losses and Debt
                 Service Reductions:
                     (a) Deficient Valuations            $________
                     (b) Special Hazard
                           Losses                        $________
                     (c) Fraud Losses                    $________
                     (d) Excess Bankruptcy
                           Losses                        $________
                     (e) Excess Special
                           Hazard Losses                 $________
                     (f) Excess Fraud
                           Losses                        $________
                     (g) Debt Service
                           Reductions                    $________

          (13) Compensating Interest Payment:            $________

          (14) Accrued Certificate Interest,
                Unpaid Class Interest Shortfalls
                 and Pay-out Rate:

                Class A       $__________      $__________    ____%
                Class M       $__________      $__________    ____%
                Class B1      $__________      $__________    ____%
                Class B2      $__________      $__________    ____%
                Class B3      $__________      $__________    ____%
                Class B4      $__________      $__________    ____%
                Class B5      $__________      $__________    ____%
                Class R       $__________      $__________    ____%

          (15) Principal distributable:

                Class A        $__________
                Class PO       $__________
                Class M        $__________
                Class B1       $__________
                Class B2       $__________
                Class B3       $__________
                Class B4       $__________
                Class B5       $__________
                Class R        $__________

          (16) Additional distributions to
                 the Class R Certificate
                 pursuant to Section 4.01(b):  $_____________


<PAGE>


          (17) Distributions Allocable to
                  Unanticipated Recoveries:

                Class A      $__________
                Class PO     $__________
                Class M      $__________
                Class B1     $__________
                Class B2     $__________
                Class B3     $__________
                Class B4     $__________
                Class B5     $__________
                Class R      $__________


      B.  Other Amounts:

           1. Senior Percentage for such
                Distribution Date:             _____________%

           2. Senior Prepayment Percentage
                for such Distribution Date:    _____________%


           3. Junior Percentage
                for such Distribution Date:    _____________%

           4. Junior Prepayment Percentage
                for such Distribution Date:    _____________%

           5. Subordinate Certificate
                Writedown Amount for
                such Distribution Date:         $_____________

           6. Prepayment Distribution
                Triggers satisfied:            Yes        No

                Class B1                       ____      ____
                Class B2                       ____      ____
                Class B3                       ____      ____
                Class B4                       ____      ____
                Class B5                       ____      ____

          7. Base Servicing Fee:               $___________

          8. Supplemental Servicing Fee:  $____________

Capitalized terms used in this Certificate shall have the same
meanings as in the Agreement.


<PAGE>



                             EXHIBIT E

       FORM OF TRANSFER CERTIFICATE AS TO ERISA MATTERS FOR
             DEFINITIVE ERISA-RESTRICTED CERTIFICATES



State Street Bank and Trust Company
Corporate Trust Department
225 Franklin Street
Boston, Massachusetts   02110


      [NAME OF OFFICER] ______________________ hereby certifies
that:

      1. That he [she] is [title of officer] _________________ of
[name of Investor] _______________________________________ (the
"Investor"), a ________________________ [description of type of
entity] duly organized and existing under the laws of the [State
of ____________] [United States], on behalf of which he [she]
makes this affidavit.

      2. The Investor (i) is not, and on ________________ [insert
date of transfer of Certificate to Investor] will not be, and on
such date will not be investing the funds of, an employee benefit
plan subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA") or a plan subject to Section 4975 of
the Code or (ii) is an insurance company investing assets of its
general account and the exemptions provided by Section III(a) of
Department of Labor Prohibited Transaction Class Exemption 95-60,
60 Fed. Reg. 35925 (July 12, 1995) (the "Exemptions") apply to
the Investor's acquisition and holding or any ERISA-Restricted
Certificate.

      3. The Investor hereby acknowledges that under the terms of
the Pooling and Servicing Agreement (the "Agreement") between
State Street Bank and Trust Company, as Trustee and GE Capital
Mortgage Services, Inc., dated as of March 1, 1998, no transfer
of any ERISA-Restricted Certificate shall be permitted to be made
to any person unless the Trustee has received (i) a certificate
from such transferee to the effect that (x) such transferee is
not an employee benefit plan subject to ERISA or a plan subject
to Section 4975 of the Code (a "Plan") and is not using the
assets of any such employee benefit or other plan to acquire any
such Certificate or (y) such transferee is an insurance company
investing assets of its general account and the Exemptions apply
to such transferee's acquisition and holding of any such
Certificate or (ii) an opinion of counsel satisfactory to the
Trustee to the effect that the purchase and holding of any such
Certificate will not constitute or result in the assets of the
Trust Fund created by the Agreement being deemed to be "plan
assets" and subject to the prohibited transaction provisions of
ERISA or Section 4975 of the Code and will not subject the


<PAGE>


Trustee or the Company to any obligation in addition to those
undertaken in the Agreement (provided, however, that the Trustee
will not require such certificate or opinion in the event that,
as a result of change of law or otherwise, counsel satisfactory
to the Trustee has rendered an opinion to the effect that the
purchase and holding of any such Certificate by a Plan or a
Person that is purchasing or holding any such Certificate with
the assets of a Plan will not constitute or result in a
prohibited transaction under ERISA or Section 4975 of the Code).

      [4.  The ERISA-Restricted Certificates shall be registered
in the name of ______________________________________________ as
nominee for the Investor.]

      IN WITNESS WHEREOF, the Investor has caused this instrument
to be executed on its behalf, pursuant to authority of its Board
of Directors, by its [title of officer] __________________ and
its corporate seal to be hereunder attached, attested by its
[Assistant] Secretary, this ____ day of _________, 199_.



                               ____________________________
                               [name of Investor]


                               By:_________________________
                                  Name:
                                  Title:


      The undersigned hereby 
acknowledges that it is holding 
and will hold the ERISA-Restricted 
Certificates at the exclusive
direction of and as nominee of 
the Investor named above.


_______________________________
[name of nominee]


By:____________________________
   Name:
   Title:


<PAGE>


                             EXHIBIT F

         FORM OF RESIDUAL CERTIFICATE TRANSFEREE AFFIDAVIT



STATE OF             )
                     ) ss.:
COUNTY OF            )

           [NAME OF OFFICER], _________________ being first duly
sworn, deposes and says:

           1. That he [she] is [title of officer] ___________
_____________ of [name of Purchaser] ________________________
_________________ (the "Purchaser"), a _______________________
[description of type of entity] duly organized and existing under
the laws of the [State of __________] [United States], on behalf
of which he [she] makes this affidavit.

           2.   That the Purchaser's Taxpayer Identification
Number is [           ].

           3. That the Purchaser is not a "disqualified
organization" within the meaning of Section 860E(e)(5) of the
Internal Revenue Code of 1986, as amended (the "Code") and will
not be a "disqualified organization" as of [date of transfer],
and that the Purchaser is not acquiring a Residual Certificate
(as defined below) for the account of, or as agent (including a
broker, nominee, or other middleman) for, any person or entity
from which it has not received an affidavit substantially in the
form of this affidavit. For these purposes, a "disqualified
organization" means the United States, any state or political
subdivision thereof, any foreign government, any international
organization, any agency or instrumentality of any of the
foregoing (other than an instrumentality if all of its activities
are subject to tax and a majority of its board of directors is
not selected by such governmental entity), any cooperative
organization furnishing electric energy or providing telephone
service to persons in rural areas as described in Code Section
1381(a)(2)(C), or any organization (other than a farmers'
cooperative described in Code Section 521) that is exempt from
federal income tax unless such organization is subject to the tax
on unrelated business income imposed by Code Section 511. As used
herein, "Residual Certificate" means any Certificate designated
as a "Class R Certificate" of GE Capital Mortgage Services,
Inc.'s REMIC Multi-Class Pass-Through Certificates, Series
1998-7.

           4. That the Purchaser is not, and on __________
[insert date of transfer of Residual Certificate to Purchaser]
will not be, and is not and on such date will not be investing


<PAGE>


the assets of, an employee benefit plan subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or
a plan subject to Code Section 4975 or a person or entity that is
using the assets of any employee benefit plan or other plan to
acquire a Residual Certificate.

           5. That the Purchaser hereby acknowledges that under
the terms of the Pooling and Servicing Agreement (the
"Agreement") between State Street Bank and Trust Company, as
Trustee, and GE Capital Mortgage Services, Inc., dated as of
March 1, 1998, no transfer of the Residual Certificates shall be
permitted to be made to any person unless the Trustee has
received a certificate from such transferee to the effect that
such transferee is not an employee benefit plan subject to ERISA
or a plan subject to Section 4975 of the Code and is not using
the assets of any employee benefit plan or other plan to acquire
Residual Certificates.

           6. That the Purchaser does not hold REMIC residual
securities as nominee to facilitate the clearance and settlement
of such securities through electronic book-entry changes in
accounts of participating organizations (such entity, a "Book-
Entry Nominee").

           7. That the Purchaser does not have the intention to
impede the assessment or collection of any federal, state or
local taxes legally required to be paid with respect to such
Residual Certificate.

           8. That the Purchaser will not transfer a Residual
Certificate to any person or entity (i) as to which the Purchaser
has actual knowledge that the requirements set forth in paragraph
3, paragraph 6 or paragraph 10 hereof are not satisfied or that
the Purchaser has reason to believe does not satisfy the
requirements set forth in paragraph 7 hereof, and (ii) without
obtaining from the prospective Purchaser an affidavit
substantially in this form and providing to the Trustee a written
statement substantially in the form of Exhibit G to the
Agreement.

           9. That the Purchaser understands that, as the holder
of a Residual Certificate, the Purchaser may incur tax
liabilities in excess of any cash flows generated by the interest
and that it intends to pay taxes associated with holding such
Residual Certificate as they become due.

           10. That the Purchaser (i) is not a Non-U.S. Person or
(ii) is a Non-U.S. Person that holds a Residual Certificate in
connection with the conduct of a trade or business within the
United States and has furnished the transferor and the Trustee
with an effective Internal Revenue Service Form 4224 or successor
form at the time and in the manner required by the Code or (iii)


<PAGE>


is a Non-U.S. Person that has delivered to both the transferor
and the Trustee an opinion of a nationally recognized tax counsel
to the effect that the transfer of such Residual Certificate to
it is in accordance with the requirements of the Code and the
regulations promulgated thereunder and that such transfer of a
Residual Certificate will not be disregarded for federal income
tax purposes. "Non-U.S. Person" means an individual, corporation,
partnership or other person other than a citizen or resident of
the United States, a corporation, partnership or other entity
created or organized in or under the laws of the United States or
any political subdivision thereof, or an estate or trust that is
subject to U.S. federal income tax regardless of the source of
its income.

           11. That the Purchaser agrees to such amendments of
the Pooling and Servicing Agreement as may be required to further
effectuate the restrictions on transfer of any Residual
Certificate to such a "disqualified organization," an agent
thereof, a Book-Entry Nominee, or a person that does not satisfy
the requirements of paragraph 7 and paragraph 10 hereof.

           12. That the Purchaser consents to the designation of
the Company as its agent to act as "tax matters person" of the
Trust Fund, as applicable, pursuant to the Pooling and Servicing
Agreement.


<PAGE>


           IN WITNESS WHEREOF, the Purchaser has caused this
instrument to be executed on its behalf, pursuant to authority of
its Board of Directors, by its [title of officer] this _____ day
of __________, 19__.



                          _________________________________
                          [name of Purchaser]


                          By:______________________________
                             Name:
                             Title:


           Personally appeared before me the above-named [name of
officer] ________________, known or proved to me to be the same
person who executed the foregoing instrument and to be the [title
of officer] _________________ of the Purchaser, and acknowledged
to me that he [she] executed the same as his [her] free act and
deed and the free act and deed of the Purchaser.


           Subscribed and sworn before me this _____ day of
__________, 19__.


NOTARY PUBLIC


______________________________


COUNTY OF_____________________

STATE OF______________________

My commission expires the _____ day of __________, 19__.


<PAGE>


                             EXHIBIT G

         [LETTER FROM TRANSFEROR OF RESIDUAL CERTIFICATE]

                        _________________
                               Date

State Street Bank and Trust Company
Corporate Trust Department
225 Franklin Street
8th Floor
Boston, Massachusetts   02110

           Re:  GE Capital Mortgage Services, Inc.
                REMIC Multi-Class Pass-Through
                Certificates, Series 1998-7
                __________________________________

Ladies and Gentlemen:
           _______________________ (the "Transferor") has
reviewed the attached affidavit of _____________________________
(the "Transferee"), and has no actual knowledge that such
affidavit is not true and has no reason to believe that the
information contained in paragraph 7 thereof is not true, and has
no reason to believe that the Transferee has the intention to
impede the assessment or collection of any federal, state or
local taxes legally required to be paid with respect to a
Residual Certificate. In addition, the Transferor has conducted a
reasonable investigation at the time of the transfer and found
that the Transferee had historically paid its debts as they came
due and found no significant evidence to indicate that the
Transferee will not continue to pay its debts as they become due.
                        Very truly yours,


                               _______________________________
                               Name:
                               Title:


<PAGE>


                             EXHIBIT H

                 ADDITIONAL SERVICER COMPENSATION



QUALIFIED ADMINISTRATIVE EXPENSES
(Conventional, Non-Conforming Loans)


Assumption Fees                           $550 - $800

Late Charges                              Per Loan Documents

Appraisal/Inspection Fees                 Reasonable and Customary
                                          Charges

Partial Release Fees                      $300

Easements                                 $150

Insufficient Funds Charges                $15

Document Requests (copies of loan file documents, additional
pay-off quotations, amortization schedules, payment
histories)                                $0

Modification Fees                         Reasonable and Customary
                                          Charges


<PAGE>


                             EXHIBIT I

                   FORM OF INVESTMENT LETTER FOR
                DEFINITIVE RESTRICTED CERTIFICATES



                                                   _________________
                                                         Date

State Street Bank and Trust Company
Corporate Trust Department
225 Franklin Street
8th Floor
Boston, Massachusetts   02110

                Re:  GE Capital Mortgage Services, Inc.
                  REMIC Multi-Class Pass Through
                     Certificates, Series 1998-7

Ladies and Gentlemen:

      1. The undersigned, a [title of officer] _______________ of
[name of Investor] _________________________________________ (the
"Investor"), a ____________________________ [description of type
of entity] duly organized and existing under the laws of the
[State of __________________] [United States], hereby certifies
as follows:

      2. The Investor hereby acknowledges that under the terms of
the Pooling and Servicing Agreement between State Street Bank and
Trust Company, as Trustee, and GE Capital Mortgage Services, Inc.
(the "Company"), dated as of March 1, 1998 (the "Agreement"), no
transfer of a Restricted Certificate may be made unless such
transfer is exempt from the registration requirements of the
Securities Act of 1933, as amended (the "Securities Act"), and
any applicable state securities laws, or is made in accordance
with the Securities Act and such laws.

      3. The Investor understands that (a) the Restricted
Certificates have not been and will not be registered or
qualified under the Securities Act, or the securities laws of any
state, (b) neither the Company nor the Trustee is required, and
neither intends, to so register or qualify the Restricted
Certificates, (c) the Restricted Certificates cannot be resold
unless (i) they are registered and qualified under the Securities
Act and the applicable state securities laws or (ii) such sale is
exempt from the requirements of the Securities Act, (d) the
Agreement contains restrictions regarding the transfer of the
Restricted Certificates and (e) the Restricted Certificates will
bear a legend to the foregoing effect.


<PAGE>


      4. The Investor is acquiring the Restricted Certificates
for its own account for investment only and not with a view to or
for sale or other transfer in connection with any distribution of
the Restricted Certificates in any manner that would violate the
Securities Act or any applicable state securities laws.

      5. The investor (a) is a substantial, sophisticated
institutional investor having such knowledge and experience in
financial and business matters, and in particular in such matters
related to securities similar to the Restricted Certificates,
such that it is capable of evaluating the merits and risks of
investment in the Restricted Certificates, (b) is able to bear
the economic risks of such an investment and (c) is an
"accredited investor" within the meaning of Rule 501(a)(1), (2),
(3) or (7) promulgated pursuant to the Securities Act.

      6. The Investor will not authorize nor has it authorized
any person to (a) offer, pledge, sell, dispose of or otherwise
transfer any Restricted Certificate, any interest in any
Restricted Certificate or any other similar security to any
person in any manner, (b) solicit any offer to buy or to accept a
pledge, disposition or other transfer of any Restricted
Certificate, any interest in any Restricted Certificate or any
other similar security from any person in any manner, (c)
otherwise approach or negotiate with respect to any Restricted
Certificate, any interest in any Restricted Certificate or any
other similar security with any person in any manner, (d) make
any general solicitation by means of general advertising or in
any other manner, or (e) take any other action that would
constitute a distribution of any Restricted Certificate under the
Securities Act, that would render the disposition of any
Restricted Certificate a violation of Section 5 of the Securities
Act or any state securities law, or that could require
registration or qualification pursuant thereto. Neither the
Investor nor anyone acting on its behalf has offered the
Restricted Certificates for sale or made any general solicitation
by means of general advertising or in any other manner with
respect to the Restricted Certificates. The Investor will not
sell or otherwise transfer any of the Restricted Certificates,
except in compliance with the provisions of the Agreement.

      7. If an Investor in a Restricted Certificate sells or
otherwise transfers any such Certificate to a transferee other
than a "qualified institutional buyer" under Rule 144A of the
Securities Act, such Investor will obtain (a) from any subsequent
purchaser the same certifications, representations, warranties
and covenants contained in the foregoing paragraphs and in this
paragraph or (b) an opinion of counsel in form and substance
satisfactory to the Trustee pursuant to the Agreement.

      8.   The Investor hereby indemnifies the Trustee and the
Company against any liability that may result if the Investor's


<PAGE>


transfer of a Restricted Certificate (or any portion thereof) is
not exempt from the registration requirements of the Securities
Act and any applicable state securities laws or is not made in
accordance with such federal and state laws. Such indemnification
of the Trustee and the Company shall survive the termination of
the Agreement.

      [9.  The Restricted Certificates shall be registered in the
name of _____________________________ as nominee for the
Investor.]

           IN WITNESS WHEREOF, the Investor has caused this
instrument to be executed on its behalf, pursuant to authority of
its Board of Directors, by its [title of officer] _____________
this _____ day of __________, 19__.


                          _________________________________
                          [name of Investor]


                          By:______________________________
                             Name:
                             Title:


      The undersigned hereby
acknowledges that it is holding 
and will hold the Restricted 
Certificates at the exclusive 
direction of and as nominee 
of the Investor named above.

_____________________________
[name of nominee]


By:__________________________
   Name:
   Title:


<PAGE>


                             EXHIBIT J

                FORM OF DISTRIBUTION DATE STATEMENT


                     _______________,  ______
                          (month)      (year)

                GE CAPITAL MORTGAGE SERVICES, INC.
           REMIC Multi-Class Pass-Through Certificates,
                           Series 1998-7

           Pursuant to the Pooling and Servicing Agreement dated
as of March 1, 1998 (the "Agreement") between GE Capital Mortgage
Services, Inc. (the "Company"), and State Street Bank and Trust
Company (the "Trustee"), governing the Certificates referred to
above, the Company hereby certifies to the Trustee:

           With respect to the Agreement and as of the
Determination Date for this month:

           The amounts below are for a Single Certificate of
$1,000:

           (1) Amount of distribution
                 allocable to principal:

                     Class A                        $__________
                     Class PO                       $__________
                     Class M                        $__________
                     Class B1                       $__________
                     Class B2                       $__________
                     Class B3                       $__________
                     Class B4                       $__________
                     Class B5                       $__________
                     Class R                        $__________

           (2)   Aggregate principal prepayments included in
                 distribution:

                     Class A                        $__________
                     Class PO                       $__________
                     Class M                        $__________
                     Class B1                       $__________
                     Class B2                       $__________
                     Class B3                       $__________
                     Class B4                       $__________
                     Class B5                       $__________
                     Class R                        $__________


<PAGE>


           (3)  Amount of distribution allocable to interest;
                Pay-out Rate:

                     Class A       $__________      ____%
                     Class M       $__________      ____%
                     Class B1      $__________      ____%
                     Class B2      $__________      ____%
                     Class B3      $__________      ____%
                     Class B4      $__________      ____%
                     Class B5      $__________      ____%
                     Class R       $__________      ____%

           (4) Amount of distribution allocable to Unanticipated
               Recoveries:

                     Class A      $__________ ____%
                     Class PO     $__________ ____%
                     Class M      $__________  ____%
                     Class B1     $__________  ____%
                     Class B2     $__________  ____%
                     Class B3     $__________  ____%
                     Class B4     $__________  ____%
                     Class B5     $__________  ____%
                     Class R      $__________  ____%

           (5) Servicing Compensation:                   $__________

           The amounts below are for the aggregate of all
Certificates:

           (6) Pool Scheduled Principal
                 Balance; number of
                 Mortgage Loans:          $__________     __________

           (7)   Class Certificate Principal Balance (or Notional
                 Principal Balance) of each Class; Certificate
                 Principal Balance (or Notional Principal
                 Balance) of Single Certificate of each Class:


                                   2
<PAGE>



                                                      Single
                                                    Certificate
                  Class           Balance             Balance

                Class A        $__________          $__________
                Class PO       $__________          $__________
                Class M        $__________          $__________
                Class B1       $__________          $__________
                Class B2       $__________          $__________
                Class B3       $__________          $__________
                Class B4       $__________          $__________
                Class B5       $__________          $__________
                Class R        $__________          $__________

           (8)    Book value of real estate acquired on behalf of
                  Certificate- holders; number of related
                  Mortgage Loans:

                                          $__________    __________

          (9)    Aggregate Scheduled Principal Balance and number
                 of delinquent Mortgage Loans:

           30-59 days delinquent          $__________    __________
           60-89 days delinquent          $__________    __________
           90 or more days delinquent     $__________    __________
           In foreclosure                 $__________    __________

          (10) Aggregate Scheduled
                 Principal Balance and
                 number of replaced
                 Mortgage Loans:          $__________    __________

          (11) Aggregate Scheduled
                Principal Balance and
                 number of modified
                 Mortgage Loans:          $__________    __________

          (12) Senior Percentage for such
                 Distribution Date:                      __________%

          (13) Senior Prepayment Percentage
                 for such Distribution Date:             __________%

          (14) Junior Percentage for
                 such Distribution Date:                 __________%



                                   3

<PAGE>


          (15) Junior Prepayment Percentage
                 for such Distribution Date:             __________%

Capitalized terms used in this Statement shall have the same
meanings as in the Agreement.


                                 4
<PAGE>


                             EXHIBIT K

                    FORM OF SPECIAL SERVICING
                   AND COLLATERAL FUND AGREEMENT


      This SPECIAL SERVICING AND COLLATERAL FUND AGREEMENT (the
"Agreement") is made and entered into as of ____________________,
199_, between GE Capital Mortgage Services, Inc. (the "Company")
and _____________________________ (the "Purchaser").

                       PRELIMINARY STATEMENT

      ___________________________ or an affiliate thereof is the
holder of the entire interest in REMIC Multi-Class Pass-Through
Certificates, Series 199_-__, Class B_ (the "Class B_
Certificates"). The Class B_ Certificates were issued pursuant to
a Pooling and Servicing Agreement (the "Pooling and Servicing
Agreement") dated as of ________ 1, 199_ between the Company (in
its capacity as servicer thereunder, the "Servicer") and State
Street Bank and Trust Company as Trustee.

      ____________________________ or an affiliate thereof
intends to resell all of the Class B_ Certificates directly to
the Purchaser on or promptly after the date hereof.

      In connection with such sale, the parties hereto have
agreed that the Company, as Servicer, will engage in certain
special servicing procedures relating to foreclosures for the
benefit of the Purchaser, and that the Purchaser will deposit
funds in a collateral fund to cover any losses attributable to
such procedures as well as all advances and costs in connection
therewith, as set forth herein.

      [The parties hereto have further agreed that the Purchaser
will have no rights, and the Company will have no obligations
under this Agreement until the Class Certificate Principal
Balance of the REMIC Multi-Class Pass-Through Certificates,
Series 199_-__, Class B5 (the "Class B5 Certificates") has been
reduced to zero, and any Special Servicing and Collateral Fund
Agreement in respect of such Class between the Company and the
Purchaser has been terminated.]

      In consideration of the mutual agreements herein contained,
the receipt and sufficiency of which are hereby acknowledged, the
Company and the Purchaser agree that the following provisions
shall become effective and shall be binding on and enforceable by
the Company and the Purchaser upon the acquisition by the
Purchaser of the Class B_ Certificates.


<PAGE>


                             ARTICLE I

                            DEFINITIONS

      Section 1.01.  Defined Terms.  Whenever used in this
Agreement, the following words and phrases, unless the context
otherwise requires, shall have the following meanings:

      Business Day: Any day other than (i) a Saturday or a Sunday
of (ii) a day on which banking institutions in New York City or
Boston, Massachusetts are required or authorized by law or
executive order to be closed.

      Collateral Fund:  The fund established and maintained
pursuant to Section 3.01 hereof.

      Collateral Fund Permitted Investments: Either (i)
obligations of, or obligations fully guaranteed as to principal
and interest by, the United States, or any agency or
instrumentality thereof, provided such obligations are backed by
the full faith and credit of the United States, (ii) repurchase
agreements on obligations specified in clause (i) provided that
the unsecured obligations of the party agreeing to repurchase
such obligations are at the time rated by each Rating Agency in
the highest long-term rating category, (iii) federal funds,
certificates of deposit, time deposits and banker's acceptances
of any U.S. depository institution or trust company incorporated
under the laws of the United States or any state provided that
the debt obligations of such depository institution or trust
company at the date of acquisition thereof have been rated by
each Rating Agency in the highest long-term rating category, (iv)
commercial paper of any corporation incorporated under the laws
of the United States or any state thereof which on the date of
acquisition has the highest short term rating of each Rating
Agency, and (v) other obligations or securities that are
acceptable to each Rating Agency as a Collateral Fund Permitted
Investment hereunder and will not, as evidenced in writing,
result in a reduction or withdrawal in the then current rating of
the Certificates and, for each of the preceding clauses, the
maturity thereof shall be not later than the earlier to occur of
(A) 30 days from the date of the related investment and (B) the
Business Day preceding the next succeeding Distribution Date.

      Commencement of Foreclosure: The first official action
required under local law in order to commence foreclosure
proceedings or to schedule a trustee's sale under a deed of
trust, including (i) in the case of a mortgage, any filing or
service of process necessary to commence an action to foreclose,
or (ii) in the case of a deed of trust, the posting, publishing,
filing or delivery of a notice of sale, but not including in


                                 2
<PAGE>


either case (x) any notice of default, notice of intent to
foreclose or sell or any other action prerequisite to the actions
specified in (i) or (ii) above and, upon the consent of the
Purchaser which will be deemed given unless expressly withheld
within two Business Days of notification, (y) the acceptance of a
deed-in-lieu of foreclosure (whether in connection with a sale of
the related property or otherwise) or (z) initiation and
completion of a short pay-off.

      Current Appraisal: With respect to any Mortgage Loan as to
which the Purchaser has made an Election to Delay Foreclosure, an
appraisal of the related Mortgaged Property obtained by the
Purchaser as nearly contemporaneously as practicable to the time
of the Purchaser's election, prepared based on the Company's
customary requirements for such appraisals.

      Election to Delay Foreclosure:  Any election by the
Purchaser to delay the Commencement of Foreclosure, made in
accordance with Section 2.02(b).

      Election to Foreclose:  Any election by the Purchaser to
proceed with the Commencement of Foreclosure, made in accordance
with Section 2.03(a).

      Required Collateral Fund Balance: As of any date of
determination, an amount equal to the aggregate of all amounts
previously required to be deposited in the Collateral Fund
pursuant to Section 2.02(d) (after adjustments for all
withdrawals and deposits prior to such date pursuant to Section
2.02(e)) and Section 2.03(b) (after adjustment for all
withdrawals and deposits prior to such date pursuant to Section
2.03(c)) and Section 3.02, reduced by all withdrawals therefrom
prior to such date pursuant to Section 2.02(g) and Section
2.03(d).

      Section 1.02.  Definitions Incorporated by Reference.  All
capitalized terms not otherwise defined in this Agreement shall
have the meanings assigned in the Pooling and Servicing
Agreement.


                                 3
<PAGE>


                            ARTICLE II

                   SPECIAL SERVICING PROCEDURES

      Section 2.01.  Reports and Notices.

      (a) In connection with the performance of its duties under
the Pooling and Servicing Agreement relating to the realization
upon defaulted Mortgage Loans, the Company as Servicer shall
provide to the Purchaser the following notices and reports:

           (i) Within five Business Days after each Distribution
      Date (or included in or with the monthly statements to
      Certificateholders pursuant to the Pooling and Servicing
      Agreement), the Company, as Servicer, shall provide to the
      Purchaser a report, using the same methodology and
      calculations in its standard servicing reports, indicating
      for the Trust Fund the number of Mortgage Loans that are
      (A) thirty days, (B) sixty days, (C) ninety days or more
      delinquent or (D) in foreclosure, and indicating for each
      such Mortgage Loan the loan number and outstanding
      principal balance.

          (ii) Prior to the Commencement of Foreclosure in
      connection with any Mortgage Loan, the Company shall
      provide the Purchaser with a notice (sent by facsimile
      transmission) of such proposed and imminent foreclosure,
      stating the loan number and the aggregate amount owing
      under the Mortgage Loan. Such notice may be provided to the
      Purchaser in the form of a copy of a referral letter from
      the Company to an attorney requesting the institution of
      foreclosure or a copy of a request to foreclose received by
      the Company from the related primary servicer which has
      been approved by the Company.

      (b) If requested by the Purchaser, the Company shall make
its servicing personnel available (during their normal business
hours) to respond to reasonable inquiries, in writing by
facsimile transmission, by the Purchaser in connection with any
Mortgage Loan identified in a report under subsection (a)(i) or
(a)(ii) which has been given to the Purchaser, provided, that (1)
the Company shall only be required to provide information that is
readily accessible to its servicing personnel and is non-
confidential and (2) the Company shall respond within five
Business Days orally or in writing by facsimile transmission.

      (c) In addition to the foregoing, the Company shall provide
to the Purchaser such information as the Purchaser may reasonably
request concerning each Mortgage Loan that is at least sixty days
delinquent and each Mortgage Loan which has become real estate


                                 4
<PAGE>


owned, through the final liquidation thereof, provided, that the
Company shall only be required to provide information that is
readily accessible to its servicing personnel and is non-
confidential.

      Section 2.02.  Purchaser's Election to Delay Foreclosure
Proceedings.

      (a) The Purchaser shall be deemed to direct the Company
that in the event that the Company does not receive written
notice of the Purchaser's election pursuant to subsection (b)
below within 24 hours (exclusive of any intervening non-Business
Days) of transmission of the notice provided by the Company under
Section 2.01(a)(ii) subject to extension as set forth in Section
2.02(b), the Company may proceed with the Commencement of
Foreclosure in respect of such Mortgage Loan in accordance with
its normal foreclosure policies without further notice to the
Purchaser. Any foreclosure that has been initiated may be
discontinued (i) without notice to the Purchaser if the Mortgage
Loan has been brought current or if a refinancing or prepayment
occurs with respect to the Mortgage Loan (including by means of a
short payoff approved by the Company) or (ii) with notice to the
Purchaser if the Company has reached the terms of a forbearance
agreement with the borrower. In such latter case the Company may
complete such forbearance agreement unless instructed otherwise
by the Purchaser within two Business Days of notification.

      (b) In connection with any Mortgage Loan with respect to
which a notice under Section 2.01(a)(ii) has been given to the
Purchaser, the Purchaser may elect to instruct the Company to
delay the Commencement of Foreclosure until such time as the
Purchaser determines that the Company may proceed with the
Commencement of Foreclosure. Such election must be evidenced by
written notice received within 24 hours (exclusive of any
intervening non-Business Days) of transmission of the notice
provided by the Company under Section 2.01(a)(ii). The Purchaser
shall send a copy of such notice of election to each Rating
Agency as soon as practicable thereafter. Such 24-hour period
shall be extended for no longer than an additional four Business
Days after the receipt of the information if the Purchaser
requests additional information related to such foreclosure
within such 24-hour period; provided, however, that the Purchaser
will have at least one Business Day to make such election
following its receipt of any requested additional information.
Any such additional information shall (i) not be confidential in
nature and (ii) be obtainable by the Company from existing
reports, certificates or statements or otherwise be readily
accessible to its servicing personnel. The Purchaser agrees that
it has no right to deal with the mortgagor. However, if the
Company's normal foreclosure policies include acceptance of a


                                 5
<PAGE>


deed-in-lieu of foreclosure or short payoff, the Purchaser will
be notified and given two Business Days to respond.

      (c) With respect to any Mortgage Loan as to which the
Purchaser has made an Election to Delay Foreclosure, the
Purchaser shall obtain a Current Appraisal as soon as
practicable, and shall provide the Company with a copy of such
Current Appraisal.

      (d) Within two Business Days of making any Election to
Delay Foreclosure, the Purchaser shall remit by wire transfer to
the Trustee, for deposit in the Collateral Fund, an amount, as
calculated by the Company, equal to the sum of (i) 125% of the
greater of the Scheduled Principal Balance of the Mortgage Loan
and the value shown in the Current Appraisal referred to in
subsection (c) above (or, if such Current Appraisal has not yet
been obtained, the Company's estimate thereof, in which case the
required deposit under this subsection shall be adjusted upon
obtaining such Current Appraisal), and (ii) three months'
interest on the Mortgage Loan at the applicable Mortgage Rate. If
any Election to Delay Foreclosure extends for a period in excess
of three months (such excess period being referred to herein as
the "Excess Period"), the Purchaser shall remit by wire transfer
in advance to the Trustee for deposit in the Collateral Fund the
amount of each additional month's interest, as calculated by the
Company, equal to interest on the Mortgage Loan as the applicable
Mortgage Rate for the Excess Period. The terms of this Agreement
will no longer apply to the servicing of any Mortgage Loan upon
the failure of the Purchaser to deposit the above amounts
relating to the Mortgage Loan within two Business Days of (i) the
Election to Delay Foreclosure or (ii) the beginning of the
related Excess Period, as the case may be.

      (e) With respect to any Mortgage Loan as to which the
Purchaser has made an Election to Delay Foreclosure, the Company
or the Trustee may withdraw from the Collateral Fund from time to
time amounts necessary to reimburse the Company for all related
Monthly Advances and Liquidation Expenses thereafter made by the
Company as Servicer in accordance with the Pooling and Servicing
Agreement. To the extent that the amount of any such Liquidation
Expense is determined by the Company based on estimated costs,
and the actual costs are subsequently determined to be higher,
the Company or the Trustee may withdraw the additional amount
from the Collateral Fund to reimburse the Company. In the event
that the Mortgage Loan is brought current by the mortgagor, the
amounts so withdrawn from the Collateral Fund shall be
redeposited therein as and to the extent that reimbursement
therefor from amounts paid by the mortgagor is not prohibited
pursuant to the Pooling and Servicing Agreement as of the date
hereof. Except as provided in the preceding sentence, amounts


                                 6
<PAGE>


withdrawn from the Collateral Fund to cover Monthly Advances and
Liquidation Expenses shall not be redeposited therein or
otherwise reimbursed to the Purchaser. If and when any such
Mortgage Loan is brought current by the mortgagor, all amounts
remaining in the Collateral Fund in respect of such Mortgage Loan
(after adjustment for all previous withdrawals and deposits
pursuant to this subsection and after reimbursement to the
Servicer for all related Monthly Advances) shall be released to
the Purchaser.

      (f) With respect to any Mortgage Loan as to which the
Purchaser has made an Election to Delay Foreclosure, the Company
shall continue to service the Mortgage Loan in accordance with
its customary procedures (other than the delay in Commencement of
Foreclosure as provided herein). If and when, following such
election, the Purchaser shall notify the Company that it believes
that it is appropriate to do so, the Company shall proceed with
the Commencement of Foreclosure; provided that, in any event, if
the Mortgage Loan is not brought current by the mortgagor by the
time the loan becomes 6 months delinquent, the Purchaser's
election shall no longer be effective, unless the Purchaser shall
have purchased the related Mortgage Loan promptly following (and
in any event not later than the third Business Day after) the end
of such 6-month period in the manner provided in the following
two sentences, and the Company shall be entitled to proceed with
the Commencement of Foreclosure. Any purchase of such Mortgage
Loan by the Purchaser pursuant to the preceding sentence shall be
at a purchase price equal to the unpaid principal balance of the
Mortgage Loan plus accrued interest at the Mortgage Rate from the
date last paid by the mortgagor. Such purchase price shall be
deposited by the Purchaser into the Collateral Fund in
immediately available funds on the Business Day which is the date
of purchase and the Purchaser shall instruct the Trustee (with
notice to the Company) to withdraw such amount therefrom on such
Business Day and remit the same to the Trust Fund for application
as Liquidation Proceeds pursuant to the Pooling and Servicing
Agreement. Following such withdrawal, all amounts remaining in
the Collateral Fund in respect of such Mortgage Loan (after
adjustment for all previous withdrawals and deposits pursuant to
this Agreement and after reimbursement to the Servicer for all
related Monthly Advances) shall be released to the Purchaser.

      (g) Upon the occurrence of a liquidation with respect to
any Mortgage Loan as to which the Purchaser made an Election to
Delay Foreclosure and as to which the Company proceeded with the
Commencement of Foreclosure in accordance with subsection (f)
above, the Company shall calculate the amount, if any, by which
the value shown on the Current Appraisal obtained under
subsection (c) exceeds the actual sales price obtained for the
related Mortgaged Property (net of Liquidation Expenses and


                                 7
<PAGE>


unreimbursed Monthly Advances related to the extended foreclosure
period), and the Company or the Trustee shall withdraw the amount
of such excess from the Collateral Fund and shall remit the same
to the Trust Fund for application as additional Liquidation
Proceeds pursuant to the Pooling and Servicing Agreement. After
making such withdrawal, all amounts remaining in the Collateral
Fund in respect of such Mortgage Loan (after adjustment for all
withdrawals and deposits pursuant to subsection (e) and after
reimbursement to the Servicer for all related Monthly Advances)
shall be released to the Purchaser.

      Section 2.03.  Purchaser's Election to Commence Foreclosure
Proceedings.

      (a) In connection with any Mortgage Loan identified in a
report under Section 2.01(a)(i)(B), the Purchaser may elect to
instruct the Company to proceed with the Commencement of
Foreclosure as soon as practicable. Such election must be
evidenced by written notice received by the Company by 5:00 p.m.,
New York City time, on the third Business Day following the
delivery of such report under Section 2.01(a)(i).

      (b) Within two Business Days of making any Election to
Foreclose, the Purchaser shall remit to the Trustee, for deposit
in the Collateral Fund, an amount, as calculated by the Company,
equal to 125% of the current Scheduled Principal Balance of the
Mortgage Loan and three months' interest on the Mortgage Loan at
the applicable Mortgage Rate. If and when any such Mortgage Loan
is brought current by the mortgagor, all amounts in the
Collateral Fund in respect of such Mortgage Loan (after
adjustment for all withdrawals and deposits pursuant to
subsection (c) below) shall be released to the Purchaser. The
terms of this Agreement will no longer apply to the servicing of
any Mortgage Loan upon the failure of the Purchaser to deposit
the above amounts relating to the Mortgage Loan within two
Business Days of the Election to Foreclose.

      (c) With respect to any Mortgage Loan as to which the
Purchaser has made an Election to Foreclose, the Company shall
continue to service the Mortgage Loan in accordance with its
customary procedures. In connection therewith, the Company shall
have the same rights to make withdrawals for Monthly Advances and
Liquidation Expenses from the Collateral Fund as are provided
under Section 2.02(e), and the Company shall make reimbursements
thereto to the limited extent provided under such subsection. The
Company shall not be required to proceed with the Commencement of
Foreclosure if (i) the same is stayed as a result of the
mortgagor's bankruptcy or is otherwise barred by applicable law,
or to the extent that all legal conditions precedent thereto have
not yet been complied with, or (ii) the


                                 8

<PAGE>


Company believes there is a breach of representations or
warranties by the Company, which may result in a repurchase or
substitution of such Mortgage Loan, or (iii) the Company has or
expects to have the right under the Pooling and Servicing
Agreement to purchase the defaulted Mortgage Loan and intends to
exercise such right or (iv) the Company reasonably believes the
Mortgaged Property may be contaminated with or affected by
hazardous wastes or hazardous substances (and the Company
supplies the Purchaser with information supporting such belief)
or (v) the same is prohibited by or is otherwise inconsistent
with the provisions of the Pooling and Servicing Agreement. Any
foreclosure that has been initiated may be discontinued (i)
without notice to the Purchaser if the Mortgage Loan has been
brought current or if a refinancing or prepayment occurs with
respect to the Mortgage Loan (including by means of a short
payoff approved by the Purchaser) or (ii) with notice to the
Purchaser if the Company has reached the terms of a forbearance
agreement unless instructed otherwise by the Purchaser within two
Business Days of notification.

      (d) Upon the occurrence of a liquidation with respect to
any Mortgage Loan as to which the Purchaser made an Election to
Foreclose and as to which the Company proceeded with the
Commencement of Foreclosure in accordance with subsection (c)
above, the Company shall calculate the amount, if any, by which
the Scheduled Principal Balance of the Mortgage Loan at the time
of liquidation (plus all unreimbursed Monthly Advances and
Liquidation Expenses in connection therewith other than those
previously paid from the Collateral Fund) exceeds the actual
sales price obtained for the related Mortgaged Property, and the
Company or the Trustee shall withdraw the amount of such excess
from the Collateral Fund and shall remit the same to the Trust
Fund for application as additional Liquidation Proceeds pursuant
to the Pooling and Servicing Agreement. After making such
withdrawal, all amounts remaining in the Collateral Fund (after
adjustment for all withdrawals and deposits pursuant to
subsection (c) above and after reimbursement to the Servicer for
all related Monthly Advances) in respect of such Mortgage Loan
shall be released to the Purchaser.

      Section 2.04.  Termination.

      (a) With respect to all Mortgage Loans included in the
Trust Fund, the Purchaser's right to make any Election to Delay
Foreclosure or any Election to Foreclose and the Company's
obligations under Section 2.01 shall terminate on the earliest to
occur of the following: (i) at such time as the Class Certificate
Principal Balance of the Class B_ Certificates has been reduced
to zero, (ii) if the greater of (x) 43% (or such lower or higher
percentage that represents the Company's actual


                                 9
<PAGE>


loss experience with respect to the Mortgage Loans in the related
pool) of the aggregate principal balance of all Mortgage Loans
that are in foreclosure or are more than 90 days delinquent on a
contractual basis and the aggregate book value of REO properties
or (y) the aggregate amount that the Company estimates through
its normal servicing practices will be required to be withdrawn
from the Collateral Fund with respect to Mortgage Loans as to
which the Purchaser has made an Election to Delay Foreclosure or
an Election to Foreclose exceeds (z) the then-current Class
Certificate Principal Balance of the Class B_ Certificates, or
(iii) upon any transfer by the Purchaser of any interest (other
than the minority interest therein, but only if the transferee
provides written acknowledgment to the Company of the Purchaser's
right hereunder and that such transferee will have no rights
hereunder) in the Class B_ Certificates [or in the Class B5
Certificates] (whether or not such transfer is registered under
the Pooling and Servicing Agreement), including any such transfer
in connection with a termination of the Trust Fund. Unless
earlier terminated as set forth herein, this Agreement and the
respective rights, obligations and responsibilities of the
Purchaser and the Company hereunder shall terminate immediately
upon (x) the later to occur of (i) the final liquidation of the
last Mortgage Loan as to which the Purchaser made any Election to
Delay Foreclosure or any Election to Foreclose and the withdrawal
of all remaining amounts in the Collateral Fund as provided
herein and (ii) ten (10) Business Days' notice or (y) the
occurrence of any event that results in the Purchaser becoming an
"affiliate" of the Trustee within the meaning of the Prohibited
Transaction Exemption (as defined in the Pooling and Servicing
Agreement).

      (b) The Purchaser's rights pursuant to Section 2.02 or 2.03
of this Agreement shall terminate with respect to a Mortgage Loan
as to which the Purchaser has exercised its rights under Section
2.02 or 2.03 hereof, upon Purchaser's failure to deposit any
amounts required pursuant to Section 2.02(d) or 2.03(b) after one
Business Day's notice of such failure.

      Section 2.05. Notification. The Purchaser shall promptly
notify the Trustee and the Company if such Purchaser becomes
aware of any discussions, plans or events that might lead to such
Person's becoming an "affiliate" (within the meaning of the
Prohibited Transaction Exemption) of the Trustee, provided that
the contents of any such notification shall be kept confidential
by the parties to this Agreement.


                                10
<PAGE>


                            ARTICLE III

                COLLATERAL FUND; SECURITY INTEREST

      Section 3.01. Collateral Fund. Upon payment by the
Purchaser of the initial amount required to be deposited in the
Collateral Fund pursuant to Article II, the Company shall request
the Trustee to establish and maintain with the Trustee a
segregated account entitled "REMIC Multi-Class Pass-Through
Certificates 199_-__ Collateral Fund, for the benefit of GE
Capital Mortgage Services, Inc. and State Street Bank and Trust
Company on behalf of Certificateholders, as secured parties" (the
"Collateral Fund"). Amounts held in the Collateral Fund shall
continue to be the property of the Purchaser, subject to the
first priority security interest granted hereunder for the
benefit of such secured parties, until withdrawn from the
Collateral Fund pursuant to the Section 2.02 or 2.03 hereof.

      Upon the termination of this Agreement and the liquidation
of all Mortgage Loans as to which the Purchaser has made any
Election to Delay Foreclosure or any Election to Foreclose
pursuant to Section 2.04 hereof, the Company shall distribute to
the Purchaser all amounts remaining in the Collateral Fund
together with any investment earnings thereon (after giving
effect to all withdrawals therefrom permitted under this
Agreement).

      The Purchaser shall not take or direct the Company or the
Trustee to take any action contrary to any provision of the
Pooling and Servicing Agreement. In no event shall the Purchaser
(i) take or cause the Trustee or the Company to take any action
that could cause any REMIC established under the Pooling and
Servicing Agreement to fail to qualify as a REMIC or cause the
imposition on any such REMIC of any "prohibited transaction" or
"prohibited contribution" taxes or (ii) cause the Trustee or the
Company to fail to take any action necessary to maintain the
status of any such REMIC as a REMIC.

      Section 3.02. Collateral Fund Permitted Investments. The
Company shall, at the written direction of the Purchaser, direct
the Trustee to invest the funds in the Collateral Fund in the
name of the Trustee in Collateral Fund Permitted Investments.
Such direction shall not be changed more frequently then
quarterly. In the absence of any direction, the Company shall
direct the Trustee select such investments in accordance with the
definition of Collateral Fund Permitted Investments in its
discretion.

      All income and gain realized from any investment as well as
any interest earned on deposits in the Collateral Fund (net of


                                11
<PAGE>


any losses on such investments) and any payments of principal
made in respect of any Collateral Fund Permitted Investment shall
be deposited in the Collateral Fund upon receipt. All costs and
realized losses associated with the purchase and sale of
Collateral Fund Permitted Investments shall be borne by the
Purchaser and the amount of net realized losses shall be promptly
deposited by the Purchaser in the Collateral Fund. The Company
shall periodically (but not more frequently than monthly) direct
the Trustee to distribute to the Purchaser upon request an amount
of cash, to the extent cash is available therefor in the
Collateral Fund, equal to the amount by which the balance of the
Collateral Fund, after giving effect to all other distributions
to be made from the Collateral Fund on such date, exceeds the
Required Collateral Fund Balance. Any amounts so distributed
shall be released from the lien and security interest of this
Agreement.

      Section 3.03. Grant of Security Interest. In order to
secure the obligations of the Purchaser hereunder to the Company
and the Trustee for the benefit of Certificateholders (other than
its obligations under Section 4.10), the Purchaser hereby grants
to the Company and to the Trustee for the benefit of the
Certificateholders a security interest in and lien on all of the
Purchaser's right, title and interest, whether now owned or
hereafter acquired, in and to: (1) the Collateral Fund, (2) all
amounts deposited in the Collateral Fund and Collateral Fund
Permitted Investments in which such amounts are invested (and the
distributions and proceeds of such investments) and (3) all cash
and non-cash proceeds of any of the foregoing, including proceeds
of the voluntary or involuntary conversion thereof (all of the
foregoing collectively, the "Collateral").

      The Purchaser acknowledges the lien on and security
interest in the Collateral for the benefit of the Company and the
Trustee on behalf of the Certificateholders. The Purchaser shall
take all actions requested by the Company or the Trustee as may
be reasonably necessary to perfect the security interest created
under this Agreement in the Collateral and cause it to be prior
to all other security interests and liens, including the
execution and delivery to the Company or at its direction the
Trustee for filing of appropriate financing statements in
accordance with applicable law.

      Section 3.04.  Collateral Shortfalls.  In the event that
amounts on deposit in the Collateral Fund at any time are
insufficient to cover any withdrawals therefrom that the Company
or the Trustee is then entitled to make hereunder, the Purchaser
shall be obligated to pay such amounts to the Company or the
Trustee immediately upon demand.  Such obligation shall
constitute a general corporate obligation of the Purchaser.  The


                                12
<PAGE>


failure to pay such amounts within two Business Days of such
demand (except for amounts to cover interest on a Mortgage Loan
pursuant to Sections 2.02(d) and 2.03(b)), shall cause an
immediate termination of the Purchaser's right to make any
Election to Delay Foreclosure or Election to Foreclose and the
Company's obligations under this Agreement with respect to all
Mortgage Loans to which such insufficiencies relate, without the
necessity of any further notice or demand on the part of the
Company.

                            ARTICLE IV

                     MISCELLANEOUS PROVISIONS

      Section 4.01. Amendment. This Agreement may be amended from
time to time by the Company and the Purchaser by written
agreement signed by the Company and the Purchaser provided that
no such amendment shall have a material adverse effect on the
holders of other Classes of Certificates.

      Section 4.02.  Counterparts.  This Agreement may be executed
simultaneously in any number of counterparts, each of which
counterparts shall be deemed to be an original, and such
counterparts shall constitute but one and the same instrument.

      Section 4.03. Governing Law. This Agreement shall be
construed in accordance with the laws of the State of New York
and the obligations, rights and remedies of the parties hereunder
shall be determined in accordance with such laws.

      Section 4.04.  Notices.  All demands, notices and direction
hereunder shall be in writing or by telecopy and shall be deemed
effective upon receipt to:

      (a) in the case of the Company, with respect to notices
pursuant to Sections 2.02 and 2.03 hereto,

           GE Capital Mortgage Services, Inc.
           2000 West Loop South
           Suite 1917
           Houston, Texas 77027
           Attention: Mark Pendergrass
           Telephone: (713) 964-4207
           Facsimile: (713) 964-4100

with respect to all other notices pursuant to this Agreement,

           GE Capital Mortgage Services, Inc.
           Three Executive Campus
           Cherry Hill, New Jersey  08002


                                13
<PAGE>


           Attention:  General Counsel
           Telephone:  (609) 661-6515
           Facsimile:  (609) 661-6875

or such other address as may hereafter be furnished in writing by
the Company, or

      (b) in the case of the Purchaser, with respect to notices
pursuant to Section 2.01,

           ________________________________
           ________________________________
           ________________________________
           Attention:______________________
           Telephone:______________________
           Facsimile:______________________

           with respect to all other notices pursuant to this
Agreement,

           ________________________________
           ________________________________
           ________________________________
           Attention:______________________
           Telephone:______________________
           Facsimile:______________________

or such other address as may hereafter be furnished in writing by
the Purchaser, or

      (c)  in the case of the Trustee,

           State Street Bank and Trust Company
           Corporate Trust Department
           Two International Place, Fifth Floor
           Boston, Massachusetts  02110
           Attention:  Karen Beard
           Telephone:  (617) 664-5465
           Facsimile:  (617) 664-5367

      Section 4.05. Severability of Provisions. If any one or
more of the covenants, agreements, provisions or terms of this
Agreement shall be for any reason whatsoever, including
regulatory, held invalid, then such covenants, agreements,
provisions or terms shall be deemed severable from the remaining
covenants, agreements, provisions or terms of this Agreement and
shall in no way affect the validity or enforceability of the
other provisions of this Agreement.


                                14
<PAGE>


      Section 4.06. Successor and Assigns. The provisions of this
Agreement shall be binding upon and inure to the benefit of the
parties hereto and the respective successors and assigns of the
parties hereto; provided, however, that the rights under this
Agreement cannot be assigned by the Purchaser without the consent
of the Company.

      Section 4.07.  Article and Section Headings.  The article
and section headings herein are for convenience of reference only
and shall not limit or otherwise affect the meaning hereof.

      Section 4.08.  Third Party Beneficiaries.  The Trustee on
behalf of Certificateholders is the intended third party
beneficiary of this Agreement.

      Section 4.09. Confidentiality. The Purchaser agrees that
all information supplied by or on behalf of the Company pursuant
to Section 2.01 or 2.02, including individual account
information, is the property of the Company and the Purchaser
agrees to use such information solely for the purposes set forth
in this Agreement and to hold such information confidential and
not to disclose such information.

      Section 4.10. Indemnification. The Purchaser agrees to
indemnify and hold harmless the Company against any and all
losses, claims, damages or liabilities to which it may be
subject, insofar as such losses, claims, damages or liabilities
(or actions in respect thereof) arise out of or are based upon
actions taken by the Company in accordance with the provisions of
this Agreement and which actions conflict or are alleged to
conflict with the Company's obligations under the Pooling and
Servicing Agreement. The Purchaser hereby agrees to reimburse the
Company on demand for the reasonable legal or other expenses
incurred by it in connection with investigating or defending any
such loss, claim, damage, liability or action.

      [Section 4.11. Delayed Effectiveness. The Purchaser agrees
that, notwithstanding any other provision of this Agreement, the
Purchaser shall have no rights hereunder, and the Company shall
have no obligations hereunder, until the Class Certificate
Principal Balance of the Class B5 Certificates has been reduced
to zero and any Special Servicing and Collateral Fund Agreement
between the Company and the Purchaser relating to such Class B5
Certificates has been terminated.]


                                15
<PAGE>


      IN WITNESS WHEREOF, the Company and the Purchaser have
caused their names to be signed hereto by their respective
officers thereunto duly authorized, all as of the day and year
first above written.

                               GE CAPITAL MORTGAGE SERVICES, INC.



                               By:_______________________________
                                  Name:
                                  Title:


                               [PURCHASER]



                                By:_______________________________
                                  Name:
                                  Title:

Acknowledged and agreed to:

STATE STREET BANK AND TRUST COMPANY



By:______________________________
   Name:
   Title:


                                16
<PAGE>


                             EXHIBIT L


             FORM OF LOST NOTE AFFIDAVIT AND AGREEMENT

           I, _________________________________________, being
duly sworn, do hereby state under oath that:

           1. I am a duly elected ______________________ of GE
      Capital Mortgage Services, Inc. (the "Company") and am duly
      authorized to make this affidavit.

           2. This affidavit is being delivered in connection
      with the transfer of the Mortgage Loan described in
      Paragraph 3 hereof by the Company pursuant to the Pooling
      and Servicing Agreement dated as of [date] between the
      Company, Seller and Servicer, and State Street Bank and
      Trust Company, Trustee, relating to the Company's REMIC
      Multi-Class Pass-Through Certificates, Series [____]
      ("Agreement"). Such Mortgage Loan constitutes a Designated
      Loan.

           3. The Company is the payee under the following
      described Mortgage Note ("Mortgage Note") which evidences
      the obligation of the borrower(s) to repay the Mortgage
      Loan:

                Loan Number: ___________________________________

                Mortgage Note Date:_____________________________

                Borrower(s): ___________________________________

                Original Payee (if not the Company): ___________

                Original Amount:________________________________

                Mortgage Rate: _________________________________

                Address of Mortgaged Property: _________________

                ________________________________________________


           4. The Company is the lawful owner of the Mortgage
Note and has not cancelled, altered, assigned or hypothecated the
Mortgage Note.

           5. A thorough and diligent search for the executed
original Mortgage Note was undertaken and was unsuccessful.


<PAGE>


           6. Attached hereto is a true and correct copy of the
Mortgage Note.

           7. The Mortgage Note has not been endorsed by the
Company in any manner inconsistent with its transfer of the
Mortgage Loan under the Agreement.

           8. Without limiting the generality of the rights and
remedies of the Trustee contained in the Agreement, the Company
hereby confirms and agrees that in the event the inability to
produce the executed original Mortgage Note results in a breach
of the representations and warranties appearing in Agreement
subsections 2.03(a)(ii) (the validity and enforceability of the
lien created by the Mortgage Loan) or (x) (no valid offset,
defense or counterclaim to any Mortgage Note or Mortgage), the
Company shall repurchase the Mortgage Loan at the Purchase Price
and otherwise in accordance with Section 2.03(b) of the
Agreement. In addition, the Company covenants and agrees to
indemnify the Trustee and the Trust Fund from and hold them
harmless against any and all losses, liabilities, damages, claims
or expenses (other than those resulting from negligence or bad
faith of the Trustee) arising from the Company's failure to have
delivered the Mortgage Note to the Trustee, including without
limitation any such losses, liabilities, damages, claims or
expenses arising from any action to enforce the indebtedness
evidenced by the Mortgage Note or any claim by any third party
who is the holder of such indebtedness by virtue of possession of
the Mortgage Note.

           9. In the event that the Company locates the executed
original Mortgage Note, it shall promptly provide the Mortgage
Note to the Trustee.

           10. Capitalized terms not otherwise defined herein
shall have the meanings given them in the Agreement.

Date: _______________________

                                    ______________________________
                                    (signature)

                                    ______________________________
                                    (print name)

                                    ______________________________
                                    (print title)



                                 2
<PAGE>


State of New Jersey  )
                     )    ss:
                     )

           On this ____________________day of ___________________,
199__, before me appeared ____________________________, to me
personally known, who acknowledged the execution of the foregoing
and who, having been duly sworn states that he/she is a/the
________________________of GE Capital Mortgage Services, Inc.,
that any representations therein contained are true, that this
Lost Note Affidavit was signed and sealed on behalf of GE Capital
Mortgage Services, Inc. and that this Lost Note Affidavit is the
free act and deed of GE Capital Mortgage Services, Inc.


                          ________________________________________
                          (Notary Public)


[Notarial Seal]



                                 3
<PAGE>


                             EXHIBIT M


                   SCHEDULE OF DESIGNATED LOANS



                               None


<PAGE>


                             EXHIBIT N

             SCHEDULE OF PLEDGED ASSET MORTGAGE LOANS



                               None



<PAGE>


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