GE CAPITAL MORTGAGE SERVICES INC
8-K, 1998-12-11
ASSET-BACKED SECURITIES
Previous: AMERON INTERNATIONAL CORP, 8-K, 1998-12-11
Next: BRAUVIN INCOME PROPERTIES LP 6, SC 14D1/A, 1998-12-11



9



                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) November 30, 1998


                GE CAPITAL MORTGAGE SERVICES, INC.
          (as Seller and Servicer under the Pooling and
        Servicing Agreement, dated as of November 1, 1998,
         providing for the issuance of REMIC Multi-Class
            Pass-Through Certificates, Series 1998-22)



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

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




                      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 November 30, 1998, GE Capital Mortgage Services, Inc.
("GECMSI") offered to investors certain classes of its REMIC
Multi-Class Pass-Through Certificates, Series 1998-22 (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 1998-22") 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
October 22, 1998 as supplemented by the Prospectus Supplement
dated November 23, 1998.

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

       Class A1                                   $196,733,112.00
       Class A2                                     $1,008,959.00
       Class B1                                       $504,000.00
       Class B2                                       $505,000.00
       Class B3                                       $807,000.00
       Class B4                                       $404,000.00
       Class B5                                       $302,837.25
       Class M                                      $1,513,000.00
       Class PO                                        $13,827.97
       Class R                                            $100.00
                                                  ---------------
       Total:                                     $201,791,836.22



The initial Junior Percentage and initial Senior Percentage for
Pool 1998-22 are approximately 2.00% and 98.00%, respectively.
The "Bankruptcy Loss Amount," the "Fraud Loss Amount" and the
"Special Hazard Loss Amount" for Pool 1998-22 as of the initial
issuance of the Certificates are $100,000.00, $2,017,918.00 and
$2,250,981.00, respectively, representing approximately .05%,
1.00%, and 1.12%, respectively, of the aggregate Scheduled
Principal Balances of the Mortgage Loans as of November 1, 1998
(the "Cut-off Date").


Description of the Mortgage Pool and the Mortgaged Properties

Pool 1998-22

Pool 1998-22 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
$201,791,836.22.

The interest rates (the "Mortgage Rates") borne by the 644
Mortgage Loans conveyed by GECMSI to Pool 1998-22 range from
6.0000% to 8.6250% and the weighted average Mortgage Rate as of
the Cut-off Date is 7.0055% 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 1998-22 ranged
from $27,450.00 to $1,150,000.00, and, as of the Cut-off Date,
the average outstanding Scheduled Principal Balance of the
Mortgage Loans in Pool 1998-22 is $313,341.36, 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 1998-22 is October
1992, and the latest scheduled maturity date of any such Mortgage
Loan is November 2013. The weighted average loan-to-value ratio
of the Mortgage Loans as of the Cut-off Date in Pool 1998-22 is
66.2189%.


                                2
<PAGE>



The Mortgage Loans in Pool 1998-22 have the following
characteristics as of the Cut-off Date.

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 1998-22:

                                        AGGREGATE                        % OF
                                         BALANCES                     POOL BY
 MORTGAGE           # OF                    AS OF                   AGGREGATE
    RATES          LOANS             CUT-OFF DATE                     BALANCE
 --------          -----             ------------                   ---------
  6.0000%              1              $254,000.00                     0.1259%
  6.1250%              1              $271,074.63                     0.1343%
  6.2500%              4              $957,927.20                     0.4747%
  6.3750%              7            $2,260,405.40                     1.1202%
  6.5000%             24            $7,074,781.25                     3.5060%
  6.6250%             30           $10,429,766.01                     5.1686%
  6.7500%             69           $22,396,592.33                    11.0989%
  6.8750%            128           $43,980,295.91                    21.7948%
  7.0000%            111           $38,968,280.47                    19.3111%
  7.1250%             85           $28,423,607.85                    14.0856%
  7.2500%             68           $20,628,101.72                    10.2225%
  7.3750%             43           $11,324,205.66                     5.6118%
  7.5000%             24            $5,805,671.89                     2.8771%
  7.6250%             23            $5,949,487.20                     2.9483%
  7.7500%              9            $1,316,395.02                     0.6524%
  7.8750%              8              $941,780.02                     0.4667%
  8.0000%              6              $619,576.27                     0.3070%
  8.2500%              2               $86,746.33                     0.0430%
  8.6250%              1              $103,141.06                     0.0511%
                   -----          ---------------                   ---------
    Total            644          $201,791,836.22                   100.0000%


                                3
<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 1998-22 :

                                                   AGGREGATE            % OF
                                                    BALANCES         POOL BY
           ORIGINAL           # OF                     AS OF       AGGREGATE
           BALANCES          LOANS              CUT-OFF DATE         BALANCE
           --------          -----              ------------       ---------
 $      0 - 227,150            112            $13,210,808.60         6.5468%
 $227,151 - 250,000             45            $10,934,153.21         5.4185%
 $250,001 - 300,000            181            $49,616,312.56        24.5878%
 $300,001 - 350,000            110            $35,544,164.39        17.6143%
 $350,001 - 400,000             75            $28,076,437.18        13.9136%
 $400,001 - 450,000             30            $12,658,863.41         6.2732%
 $450,001 - 600,000             64            $32,360,215.86        16.0364%
 $600,001 - 650,000             20            $12,651,327.52         6.2695%
 $650,001 - 1,000,000 +          7             $6,739,553.49         3.3399%
                              ----           ---------------       ---------
                  Total        644           $201,791,836.22       100.0000%

The largest outstanding Scheduled Principal Balance of any
Mortgage Loan, as of the Cut-off Date, in Pool 1998-22 is
$1,125,490.28.

The smallest outstanding Scheduled Principal Balance of any
Mortgage Loan, as of the Cut-off Date, in Pool 1998-22 is
$27,450.00.

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 1998-22:

                                              AGGREGATE              % OF
                                               BALANCES           POOL BY
    YEAR OF             # OF                      AS OF         AGGREGATE
ORIGINATION            LOANS               CUT-OFF DATE           BALANCE
- -----------            -----               ------------         ---------
       1992                1                $254,198.64           0.1260%
       1993                1                $222,730.05           0.1104%
       1998              642            $201,314,907.53          99.7636%
                         ---            ---------------          ------- 
      Total              644            $201,791,836.22         100.0000%


                                4
<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 1998-22:

       LOAN-                            AGGREGATE               % OF
     TO-VALUE                            BALANCES            POOL BY
     RATIO AT         # OF                  AS OF          AGGREGATE
    ORIGINATION      LOANS           CUT-OFF DATE            BALANCE
    -----------      -----           ------------          ---------
 00.000 - 50.00         93         $30,969,849.40           15.3474%
 50.001 - 60.00         87         $26,124,516.80           12.9463%
 60.001 - 70.00        150         $51,275,101.95           25.4099%
 70.001 - 75.00        103         $32,169,832.75           15.9421%
 75.001 - 80.00        184         $55,323,919.87           27.4164%
 80.001 - 85.00          6          $1,225,167.13            0.6071%
 85.001 - 90.00         14          $3,246,111.85            1.6086%
 90.001 - 95.00          7          $1,457,336.47            0.7222%
                       ---        ---------------          ---------
      Total            644        $201,791,836.22          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 1998-22:

                                       AGGREGATE             % OF
                                        BALANCES          POOL BY
TYPE OF              # OF                  AS OF        AGGREGATE
DWELLING            LOANS           CUT-OFF DATE          BALANCE
- --------            -----           ------------        ---------
Single-family         591        $188,154,633.93         93.2420%
 detached
Single-family          12          $2,936,933.93          1.4554%
 attached
Condominium            29          $8,555,180.58          4.2396%
2 - 4 Family Units     12          $2,145,087.78          1.0630%
                      ---        ---------------        ---------
Total                 644        $201,791,836.22        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 1998-22:

                                              AGGREGATE               % OF
                                               BALANCES            POOL BY
                        # OF                      AS OF          AGGREGATE
OCCUPANCY              LOANS               CUT-OFF DATE            BALANCE
- ---------              -----               ------------          ---------
Owner Occupied           602            $193,711,896.17           95.9959%
Vacation                  19              $4,933,827.89            2.4450%
Investment                23              $3,146,112.16            1.5591%
                         ---            ---------------          ---------
Total                    644            $201,791,836.22          100.0000%


                                5
<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
    1998-22:

                                              AGGREGATE               % OF
                                               BALANCES            POOL BY
                      # OF                        AS OF          AGGREGATE
STATE                LOANS                 CUT-OFF DATE            BALANCE
- -----                -----                 ------------          ---------
Alabama                  3                  $525,966.94            0.2606%
Alaska                   1                  $519,725.21            0.2576%
Arizona                 17                $5,925,382.51            2.9364%
California             234               $77,508,924.91           38.4104%
Colorado                26                $8,160,604.81            4.0441%
Connecticut              9                $2,763,540.09            1.3695%
Delaware                 1                  $342,793.02            0.1699%
Florida                 24                $8,551,449.82            4.2378%
Georgia                 24                $7,425,335.40            3.6797%
Hawaii                   2                  $421,920.41            0.2091%
Illinois                20                $6,004,090.43            2.9754%
Indiana                  7                $1,720,900.64            0.8528%
Iowa                     3                  $906,625.74            0.4493%
Kansas                   1                  $147,083.50            0.0729%
Maine                    1                  $137,484.11            0.0681%
Maryland                15                $4,402,665.95            2.1818%
Massachusetts           27                $8,175,204.54            4.0513%
Michigan                11                $4,352,580.65            2.1570%
Minnesota               16                $4,035,988.20            2.0001%
Missouri                12                $3,532,363.73            1.7505%
Montana                  1                  $259,161.73            0.1284%
Nevada                   3                  $855,224.69            0.4238%
New Hampshire            4                $1,076,226.90            0.5333%
New Jersey              18                $4,842,779.74            2.3999%
New Mexico               3                  $703,327.31            0.3485%
New York                12                $3,862,381.75            1.9140%
North Carolina           9                $1,448,890.12            0.7180%
Ohio                    14                $4,633,825.79            2.2963%
Oklahoma                 4                  $951,136.50            0.4713%
Oregon                   2                  $675,059.30            0.3345%
Pennsylvania             9                $2,778,062.88            1.3767%
Rhode Island             4                $1,582,103.92            0.7840%
South Carolina           2                  $556,553.83            0.2758%
South Dakota             1                  $249,193.98            0.1235%
Tennessee                9                $2,775,953.48            1.3757%
Texas                   37               $10,052,190.28            4.9815%
Utah                     4                $1,673,085.44            0.8291%
Vermont                  4                  $664,722.04            0.3294%
Virginia                22                $6,657,296.13            3.2991%
Washington              14                $4,926,365.89            2.4413%


                                6
<PAGE>

Wisconsin               12                $4,405,582.55            2.1832%
Wyoming                  2                  $602,081.36            0.2984%
                       ---              --------------           ---------
Total                  644              $201,791,836.22          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 1998-22:

                                          AGGREGATE              % OF
                                           BALANCES           POOL BY
 YEAR OF            # OF                      AS OF         AGGREGATE
MATURITY           LOANS               CUT-OFF DATE           BALANCE
- --------           -----               ------------         ---------
    2008               8              $1,546,703.63           0.7665%
    2013             636            $200,245,132.59          99.2335%
                     ---            ---------------         ---------
   Total             644            $201,791,836.22         100.0000%

The weighted average scheduled remaining term to maturity of the
Mortgage Loans in Pool 1998-22 calculated as of the Cut-off Date
is 177 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
1998-22:


                                              AGGREGATE           % OF
                                               BALANCES        POOL BY
PURPOSE                   # OF                    AS OF      AGGREGATE
OF LOAN                  LOANS             CUT-OFF DATE        BALANCE
- -------                  -----             ------------      ---------
Purchase                   168           $51,498,537.25       25.5206%
Rate Term/Refinance        360          $116,440,841.79       57.7035%
Cash-out Refinance         116           $33,852,457.18       16.7759%
                           ---          ---------------      ---------
Total                      644          $201,791,836.22      100.0000%


                                8
<PAGE>



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

1.1  The Underwriting Agreement, dated as of January 22, 1998,
     and the related Terms Agreement, dated as of November 23,
     1998, for certain of the Series 1998-22 Certificates between
     GE Capital Mortgage Services, Inc. and Merrill Lynch ,
     Pierce, Fenner & Smith Incorporated.

1.2  The Underwriting Agreement, dated as of May 22, 1996, and
     the related Terms Agreement, dated as of November 23, 1998,
     for certain of the Series 1998-22 Certificates between GE
     Capital Mortgage Services, Inc. and Lehman Brothers Inc..

4.1  The Pooling and Servicing Agreement for the Series 1998-22
     Certificates, dated as of November 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 November 30, 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 November 30, 1998


                               11
<PAGE>



                          EXHIBIT INDEX




The exhibits are being filed herewith:



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


1.1            The Underwriting Agreement, dated as of January
               22, 1998, and the related Terms Agreement, dated
               as of November 23, 1998, for certain of the Series
               1998-22 Certificates between GE Capital Mortgage
               Services, Inc. and Merrill Lynch, Pierce, Fenner &
               Smith Incorporated.

1.2            The Underwriting Agreement, dated as of May 22,
               1996, and the related Terms Agreement, dated as of
               November 23, 1998, for certain of the Series
               1998-22 Certificates between GE Capital Mortgage
               Services, Inc. and Lehman Brothers Inc..

4.1            The Pooling and Servicing Agreement for the Series
               1998-22 Certificates, dated as of November 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


Merrill Lynch, Pierce, Fenner & Smith          New York, New York
             Incorporated                        January 22, 1998
Merrill Lynch World Headquarters
North Tower
World Financial Center
New York, New York  10281-1201


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 one or more pools 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


<PAGE>


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
           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


                               - 2 -
<PAGE>


           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 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


                               - 3 -
<PAGE>


           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
           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).


                               - 4 -
<PAGE>


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


                               - 5 -
<PAGE>


      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 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
      (each such filing of such materials, 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


                               - 6 -
<PAGE>


      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
      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


                               - 7 -
<PAGE>


      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(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


                               - 8 -
<PAGE>


      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 LLP, 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 LLP
      with respect to its letters furnished pursuant to Section
      6(i) of this 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 this Agreement, any other costs and expenses specified
      in the related Terms Agreement as "Additional Expenses",
      and all expenses (e.g., shipping, postage and courier
      costs) associated with the delivery of the related
      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 such Prospectus is
      delivered to investors on the day immediately preceding the
      related Closing Date, the Company will pay such courier
      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:


                               - 9 -
<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 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), 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


                              - 10 -
<PAGE>


           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
           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 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


                              - 11 -
<PAGE>


           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 "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


                              - 12 -
<PAGE>


           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;

                       (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) This Agreement, the related Terms
           Agreement and the related Pooling and Servicing
           Agreement have been duly authorized, executed and
           delivered by the Company under the law of the State of
           New Jersey;

                       (iv)    The issuance and sale of the
           Offered Certificates have been duly authorized by the
           Company;

                        (v) 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;

                       (vi) 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

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


                              - 13 -
<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 his or 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 LLP, 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


                              - 14 -
<PAGE>


           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
           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);


                              - 15 -
<PAGE>


                      (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 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


                              - 16 -
<PAGE>


      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
      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;


                              - 17 -
<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.

                (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.


                              - 18 -
<PAGE>


           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
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


                              - 19 -
<PAGE>


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
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


                              - 20 -
<PAGE>


Term Sheets (or amendments or supplements thereof) furnished to
the Company by the Underwriter pursuant to Section 8 or Section 9
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
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


                              - 21 -
<PAGE>


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
      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


                              - 22 -
<PAGE>


          (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; provided,
      however, that in no case shall the Underwriter be
      responsible under this subparagraph (ii) for any amount in
      excess of the aggregate Purchase Price for the Offered
      Certificates. 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
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 that 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


                              - 23 -
<PAGE>


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.

           (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; and

              (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


                              - 24 -
<PAGE>


           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.

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 any
Computational Materials or Structural Term Sheets with respect to
Series 1998-1 and any subsequent Series of Certificates as to
which it acts as Underwriter have been prepared and disseminated
by the Underwriter and not by or on behalf of the Company, and
that such materials included and shall include a disclaimer in
form satisfactory to the Company to the effect that such
materials have been prepared and disseminated by the Underwriter,
and that the content and accuracy of such materials have not been
reviewed by the Company.

           (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


                              - 25 -
<PAGE>


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, that
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 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 that constitute "Collateral
Term Sheets." Each delivery of a Collateral Term Sheet to the
Company pursuant to this paragraph


                              - 26 -
<PAGE>


(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; and

                    (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.

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


                              - 27 -
<PAGE>


will have been prepared and disseminated by the Underwriter and
not by or on behalf of the Company, and that such materials 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,
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,


                              - 28 -
<PAGE>


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
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


                              - 29 -
<PAGE>


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.


MERRILL LYNCH, PIERCE, FENNER & SMITH
             INCORPORATED


By:_________________________________
   Name:
   Title:


<PAGE>


                                                          EXHIBIT A

                GE CAPITAL MORTGAGE SERVICES, INC.

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

                         TERMS AGREEMENT
                   (to Underwriting Agreement,
                      dated January 22, 1998
             between the Company and the Underwriter)


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

           Merrill Lynch, Pierce, Fenner & Smith Incorporated
(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,


                          MERRILL LYNCH, PIERCE, FENNER & SMITH
                                      INCORPORATED


                          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 1998-22

                         TERMS AGREEMENT
                   (to Underwriting Agreement,
                     dated January 22, 1998,
             between the Company and the Underwriter)


GE Capital Mortgage Services, Inc.             New York, New York
Three Executive Campus                          November 23, 1998
Cherry Hill, NJ 08002


           Merrill Lynch, Pierce, Fenner & Smith Incorporated
(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
1998-22 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 1998-2 Certificates are registered with the Securities
and Exchange Commission by means of an effective Registration
Statement (No. 333-51151). Capitalized terms used and not defined
herein have the meanings given them in the Underwriting
Agreement.

      Section 1. The Mortgage Pool: The Series 1998-22
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 November 1, 1998 (the
"Cut-off Date"):

      (a) Aggregate Principal Amount of the Mortgage Pool:
$201,791,836.22 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
$190,000,000.00 or greater than $210,000,000.00.

      (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
                     Principal    Interest      Purchase Price
       Class          Balance       Rate          Percentage
       -----          -------       ----          ----------
       Class A1    $196,733,112     6.00%         99.9375%
       Class A2       1,008,959     6.00%         99.9375%
       Class R              100     6.00%         99.9375%



      (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, November 30,
1998 (the "Closing Date").

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

      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,

                           MERRILL LYNCH, PIERCE, FENNER & SMITH
                                        INCORPORATED


                           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


Lehman Brothers Inc.                             New York, New York
American Express Tower                                 May 22, 1996
Three World Financial Center
New York, New York 10285

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


                               - 2 -
<PAGE>


           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 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
      (each such filing of such materials, 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 


                               - 6 -
<PAGE>


      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
      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 LLP
      with respect to its letters furnished pursuant to Section
      6(i) of this 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 this Agreement, any other costs and expenses specified
      in the related Terms Agreement as "Additional Expenses",
      and all expenses (e.g., shipping, postage and courier
      costs) associated with the delivery of the related
      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 such Prospectus is
      delivered to investors on the day immediately preceding the
      related Closing Date, the Company will pay such courier
      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;


                               - 9 -
<PAGE>


                       (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 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


                              - 10 -
<PAGE>


           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
           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 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


                              - 11 -
<PAGE>


           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 "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:


                              - 12 -
<PAGE>


                        (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;

                       (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


                              - 13 -
<PAGE>


           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,
      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


                              - 14 -
<PAGE>


                      (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
           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


                              - 15 -
<PAGE>


           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 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 Proper-
      ties" or "Description of the Mortgage Pools and the


                              - 16 -
<PAGE>


      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
      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


                              - 17 -
<PAGE>


           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.

                (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


                              - 18 -
<PAGE>


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
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


                              - 19 -
<PAGE>


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
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 or Section 9
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


                              - 20 -
<PAGE>


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
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)


                              - 21 -
<PAGE>


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
      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


                              - 22 -
<PAGE>


      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
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 that 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


                              - 23 -
<PAGE>


"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:

                (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; and

              (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.

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)


                              - 24 -
<PAGE>


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 any
Computational Materials or Structural Term Sheets with respect to
any Series of Certificates furnished to prospective investors
from and after May 21, 1996 have been prepared and disseminated
by the Underwriter and not by or on behalf of the Company, and
that such materials included and shall include a disclaimer in
form satisfactory to the Company to the effect that such
materials have been prepared and disseminated by the Underwriter,
and that the content and accuracy of such materials have not been
reviewed by the Company.

           (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


                              - 25 -
<PAGE>


material fact required to be stated therein or necessary to make
the statements therein not misleading; provided, however, that
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 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 that 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


                              - 26 -
<PAGE>


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; and

                    (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.

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
will have been prepared and disseminated by the Underwriter and
not by or on behalf of the Company, and that such materials 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


                              - 27 -
<PAGE>


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
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


                              - 28 -
<PAGE>


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
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


                              - 29 -
<PAGE>


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.

LEHMAN 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 May 22, 1996
             between the Company and the Underwriter)


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

           Lehman 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,

                               LEHMAN 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 1998-22

                         TERMS AGREEMENT
                    (to Underwriting Agreement
                       dated May 22, 1996,
             between the Company and the Underwriter)

GE Capital Mortgage Services, Inc.             New York, New York
Three Executive Campus                          November 23, 1998
Cherry Hill, NJ 08002

           Lehman 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 1998-22 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 1998-22 Certificates are
registered with the Securities and Exchange Commission by means
of an effective Registration Statement (No. 333-51151).
Capitalized terms used and not defined herein have the meanings
given them in the Underwriting Agreement.

      Section 1. The Mortgage Pool: The Series 1998-22
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 November 1, 1998 (the
"Cut-off Date"):

           (a) Aggregate Principal Amount of the Mortgage Pool:
      $201,791,836.22 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 $210,000,000.00 or greater than
      $190,000,000.00.

           (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
                     Principal      Interest    Purchase Price
        Class         Balance         Rate        Percentage
        -----         -------         ----        ----------
        Class M     $1,513,000        6.00%        95.3125%
        Class B1       504,000        6.00%        93.3750%
        Class B2       505,000        6.00%        90.0000%


           (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, November 30,
1998 (the "Closing Date").

      Section 4. Required Ratings: The Class M, Class B1 and
Class B2 Certificates shall have received Required Ratings of
"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,

                               LEHMAN 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.,

                        Seller and Servicer


                                and




               STATE STREET BANK AND TRUST COMPANY,

                              Trustee







                  POOLING AND SERVICING AGREEMENT

                   Dated as of November 1, 1998




           REMIC Multi-Class Pass-Through Certificates,
                          Series 1998-22









<PAGE>



                         Table of Contents
                                                               Page


                             ARTICLE I
                            DEFINITIONS

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


                            ARTICLE II
  CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES

Section 2.01. Conveyance of Mortgage Loans.......................33
Section 2.02. Acceptance by Trustee..............................37
Section 2.03. Representations and Warranties of the Company; 
              Mortgage Loan Repurchase ..........................38
Section 2.04. Execution of Certificates..........................44
Section 2.05. Designations under the REMIC Provisions............44


                            ARTICLE III
          ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

Section 3.01. Company to Act as Servicer.........................45
Section 3.02. Collection of Certain Mortgage Loan Payments; 
              Mortgage Loan Payment Record; Certificate Account .48
Section 3.03. Collection of Taxes, Assessments and Other Items...51
Section 3.04. Permitted Debits to the Mortgage Loan 
              Payment Record ....................................51
Section 3.05. Maintenance of the Primary Insurance Policies......53
Section 3.06. Maintenance of Hazard Insurance....................53
Section 3.07. Assumption and Modification Agreements.............54
Section 3.08. Realization Upon Defaulted Mortgage Loans..........55
Section 3.09. Trustee to Cooperate; Release of Mortgage Files....58
Section 3.10. Servicing Compensation; Payment of Certain 
              Expenses by the Company ...........................58
Section 3.11. Reports to the Trustee; Certificate 
              Account Statements ................................59
Section 3.12. Annual Statement as to Compliance..................59
Section 3.13. Annual Independent Public Accountants' 
              Servicing Report ..................................59
Section 3.14. Access to Certain Documentation and 
              Information Regarding the Mortgage Loans ..........60
Section 3.15. Maintenance of Certain Servicing Policies..........60
Section 3.16. Optional Purchase of Defaulted Mortgage Loans......60


                            ARTICLE IV
                      PAYMENTS AND STATEMENTS

Section 4.01. Distributions......................................60
Section 4.02. Method of Distribution.............................64


<PAGE>

Section 4.03. Allocation of Losses...............................65
Section 4.04. Monthly Advances; Purchases of Defaulted 
              Mortgage Loans ....................................67
Section 4.05. Statements to Certificateholders...................67
Section 4.06. Servicer's Certificate.............................70
Section 4.07. Reports of Foreclosures and Abandonments of 
              Mortgaged Property ................................70
Section 4.08. Reduction of Base Servicing Fees by 
              Compensating Interest Payments ....................70
Section 4.09. Surety Bond........................................70


                             ARTICLE V
                         THE CERTIFICATES

Section 5.01. The Certificates...................................70
Section 5.02. Registration of Transfer and Exchange 
              of Certificates ...................................72
Section 5.03. Mutilated, Destroyed, Lost or Stolen Certificates..77
Section 5.04. Persons Deemed Owners..............................77
Section 5.05. Access to List of Certificateholders' 
              Names and Addresses ...............................77
Section 5.06. Representation of Certain Certificateholders.......78
Section 5.07. Determination of COFI..............................78
Section 5.08. Determination of LIBOR.............................79


                            ARTICLE VI
                            THE COMPANY

Section 6.01. Liability of the Company...........................80
Section 6.02. Merger or Consolidation of, or Assumption of 
              the Obligations of, the Company ...................80
Section 6.03. Assignment.........................................80
Section 6.04. Limitation on Liability of the Company and Others..81
Section 6.05. The Company Not to Resign..........................81


                            ARTICLE VII
                              DEFAULT

Section 7.01. Events of Default..................................81
Section 7.02. Trustee to Act; Appointment of Successor...........83
Section 7.03. Notification to Certificateholders.................84


                           ARTICLE VIII
                            THE TRUSTEE

Section 8.01. Duties of Trustee..................................84
Section 8.02. Certain Matters Affecting the Trustee..............85
Section 8.03. Trustee Not Liable for Certificates 
              or Mortgage Loans .................................86
Section 8.04. Trustee May Own Certificates.......................87
Section 8.05. The Company to Pay Trustee's Fees and Expenses.....87


                               ii
<PAGE>

Section 8.06. Eligibility Requirements for Trustee...............87
Section 8.07. Resignation or Removal of Trustee..................87
Section 8.08. Successor Trustee..................................88
Section 8.09. Merger or Consolidation of Trustee.................88
Section 8.10. Appointment of Co-Trustee or Separate Trustee......89
Section 8.11. Compliance with REMIC Provisions; Tax Returns......90


                            ARTICLE IX
                            TERMINATION

Section 9.01. Termination upon Repurchase by the Company 
              or Liquidation of All Mortgage Loans ..............90
Section 9.02. Additional Termination Requirements................91


                             ARTICLE X
                     MISCELLANEOUS PROVISIONS

Section 10.01. Amendment.........................................92
Section 10.02. Recordation of Agreement..........................93
Section 10.03. Limitation on Rights of Certificateholders........93
Section 10.04. Governing Law.....................................94
Section 10.05. Notices...........................................94
Section 10.06. Notices to the Rating Agencies....................95
Section 10.07. Severability of Provisions........................95
Section 10.08. Certificates Nonassessable and Fully Paid.........95


                               iii
<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
EXHIBIT O       Senior Principal Priorities

                               v


<PAGE>


     THIS POOLING AND SERVICING AGREEMENT, dated as of November
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 Directed Component: 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 and any Accretion Directed
     Components 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
     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


<PAGE>


      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
     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%.


                                2
<PAGE>


          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 December of each year that the Certificates are
     outstanding, commencing in December 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
     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(b), 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).


                                3
<PAGE>

           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.

          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.

          BBA: The British Bankers' Association.

          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 R and Class PO
     Certificates, constitutes a Class of Book-Entry
     Certificates.

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


                                4
<PAGE>

          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.

          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, other than any LIBOR Certificate, and as of
     any Distribution Date, the per annum fixed rate specified in
     Section 5.01(b). With respect to any Class of LIBOR
     Certificates, the per annum variable rate at any time at
     which interest accrues on the Certificates of such Class, as
     determined pursuant to Section 5.01(e).

          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.



                                5
<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.

          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: November 30, 1998.



                                6
<PAGE>

          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: Any of the components of a Class of
     Component Certificates having the designations and the
     initial Component Principal Balances as follows:

                               Initial Component
              Designation      Principal Balance
              -----------      -----------------
                   N/A              N/A

          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).


                                7
<PAGE>

          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 as such 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.

          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: November 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.).


                                8
<PAGE>

          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.

          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(a)(5) 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: The Mortgage Loan listed in Exhibit M
     hereto.

          Designated Telerate Page: The Dow Jones Telerate
     Service page 3750 (or such other page as may replace page
     3750 on that service or such other service as may be
     nominated by the BBA for the purpose of displaying the
     Interest Settlement Rates).

          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 6.00% per annum.

                                9
<PAGE>

          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
     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 Class A2 or Junior
     Certificate.

                               10
<PAGE>

          Event of Default: An event described in Section 7.01.

          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
     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).

                               11
<PAGE>

          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 $2,017,918 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
     Cut-off 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. As of any Distribution Date on or after the fifth
     anniversary of the Cut-off Date the Fraud Loss Amount shall
     be zero.

          Group I Final Distribution Date: The Distribution Date
     on which the aggregate Certificate Principal Balance of the
     Group I Senior Certificates is reduced to zero.

          Group I Senior Certificate: Any Class A1 or Class R
     Certificate.

          Group II Senior Certificate: Any Class A2 Certificate.

          Group II Senior Percentage: With respect to any
     Distribution Date, the percentage (carried to six decimal
     places) obtained by dividing (x) the aggregate Certificate
     Principal Balance of the Group II Senior Certificates
     immediately preceding such Distribution Date, by (y) the
     aggregate Certificate Principal Balance of all the
     Certificates (other than the Class PO Certificates)
     immediately preceding such Distribution Date.

          Group II Senior Prepayment Distribution Percentage: 0%
     through the Distribution Date in November 2003; 30%
     thereafter through the Distribution Date in November 2004;
     40% thereafter through the Distribution Date in November
     2005; 60% thereafter through the Distribution Date in
     November 2006; 80% thereafter through the Distribution Date
     in November 2007; and 100% thereafter.

          Group II Senior Principal Distribution Amount: With
     respect to any Distribution Date, the sum of (a) the total
     of the amounts described in clauses (i) and (iii) of the
     definition of Senior Optimal Principal Amount for such date
     (without application of the Senior Percentage or the Senior
     Prepayment Percentage) multiplied by the Group II Senior
     Percentage for such date and (b) the total of the amounts
     described in clauses (ii), (iv) and (v) of the definition of
     Senior Optimal Principal Amount (without application of the
     Senior Prepayment Percentage) for such date multiplied by
     the product of (x) the Group II Senior Percentage for such
     date and (y) the Group II Senior Prepayment 


                               12
<PAGE>

     Distribution Percentage for such date; provided, however,
     that (i) on the Group I Final Distribution Date, the Group
     II Senior Principal Distribution Amount will be increased by
     any remaining amounts pursuant to clause (a)(ii) of priority
     third of the Senior Principal Priorities after distributions
     of principal have been made on the Group I Senior
     Certificates and (ii) following the Group I Final
     Distribution Date, the Group II Senior Principal
     Distribution Amount will equal the amount pursuant to clause
     (a) of priority third of the Senior Principal Priorities.

          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
     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 Settlement Rate: With respect to any Interest
     Accrual Period, the rate (expressed as a percentage per
     annum) for one-month U.S. Dollar deposits reported by the
     BBA at 11:00 a.m. London time on the related LIBOR
     Determination Date and as it appears on the Designated
     Telerate Page.



                               13
<PAGE>

          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
          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


                               14
<PAGE>


     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);

          (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
     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: November 25, 2015.


                               15
<PAGE>


          LIBOR: With respect to any Interest Accrual Period, the
     per annum rate determined, pursuant to Section 5.08, on the
     basis of the Interest Settlement Rate or as otherwise
     provided in such Section.

          LIBOR Certificate: None.

          LIBOR Determination Date: The second London Banking 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,
     divided by the Original Value of the related Mortgaged
     Property.

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

          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


                               16
<PAGE>


     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 or leasehold estate 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 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.

                               17
<PAGE>

          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.

          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-Discount Mortgage Loan: Any Mortgage Loan with a
     Net Mortgage Rate greater than or equal to 6.00% 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 6.00%. 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.

                               18
<PAGE>

          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.

          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
     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


                               19
<PAGE>


     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

          (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


                               20
<PAGE>


     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 Amended
     and Restated Pledged Asset Mortgage Servicing Agreement,
     dated as of June 2, 1998, 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 6.00% over the Net Mortgage Rate of such
     Discount Mortgage Loan and the denominator of which is
     6.00%. 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 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


                               21
<PAGE>


     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
     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: 300% 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


                               22
<PAGE>


     Date, beginning on the Cut-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 November 23, 1998.

          Prohibited Transaction Exemption: U.S. Department of
     Labor Prohibited Transaction Exemption 90-29, 55 Fed. Reg.
     21459, May 24, 1990.

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


                               23
<PAGE>


     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
     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.


                               24
<PAGE>


     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.

          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.

                               25
<PAGE>

          Scheduled Certificate: 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, 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


                               26
<PAGE>


     each Mortgage Loan that was purchased by an insurer from the
     Trustee during the related Prepayment Period pursuant to the
     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 ten
     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 November
     2003 to and including the Distribution Date in November
     2004, the Senior Percentage for such Distribution Date plus
     70% of the Junior Percentage for such Distribution Date;

          (ii) for any Distribution Date subsequent to November
     2004 to and including the Distribution Date in November
     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 November
     2005 to and including the Distribution Date in November
     2006, the Senior Percentage for such Distribution Date plus
     40% of the Junior Percentage for such Distribution Date;


                               27
<PAGE>


          (iv) for any Distribution Date subsequent to November
     2006 to and including the Distribution Date in November
     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 December 2003 and November 2004, (b) 35% of the
     Original Subordinate Principal Balance if such Distribution
     Date occurs between and including December 2004 and November
     2005, (c) 40% of the Original Subordinate Principal Balance
     if such Distribution Date occurs between and including
     December 2005 and November 2006, (d) 45% of the Original
     Subordinate Principal Balance if such Distribution Date
     occurs between and including December 2006 and November 2007
     and (e) 50% of the Original Subordinate Principal Balance if
     such Distribution Date occurs during or after December 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
     December 2003 and November 2004, (b) 15% of the Original
     Subordinate Principal Balance if such Distribution Date
     occurs between and including December 2004 and November
     2005, (c) 20% of the Original Subordinate Principal Balance
     if such Distribution Date occurs between and including
     December 2005 and November 2006, (d) 25% of the Original
     Subordinate Principal Balance if such Distribution Date
     occurs between and including December 2006 and November 2007,


                               28
<PAGE>

     and (e) 30% of the Original Subordinate Principal Balance if
     such Distribution Date occurs during or after December 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
     Principal Balance or initial Notional Principal Balance of
     less than $1,000, such lesser amount.

          Special Event Loss: Any Fraud Loss, Special Hazard Loss
     or Deficient Valuation.

          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:

               (A) normal wear and tear;

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

               (C) 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 $2,250,981 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


                               29
<PAGE>

     "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
     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 2.05(b).

          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.

                               30
<PAGE>

          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
     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
     6.00%.

          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
     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:



                               31
<PAGE>

          (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) (which collateral funds will not constitute a part
     of any REMIC established hereunder); and

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


                               32
<PAGE>

     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
     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 of Certificates
     (and among the Certificates within each Class of
     Certificates) 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.

                               33
<PAGE>

      (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;

               (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, 


                               34
<PAGE>


          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
          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
(b) title insurance binders with respect to the Mortgage Loans
(other than with respect to a


                               35
<PAGE>


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
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. 


                               36
<PAGE>

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
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 UC 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 



                               37
<PAGE>

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
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;

                               38
<PAGE>

               (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 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 95.00%. As of the
          Cut-off Date, no more than 3.25% 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;



                               39
<PAGE>

               (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 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
          14.00% 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 2.00% 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 1.25% 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 1.25% 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 95.75% 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 93.00% 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 4.50%
          of the Mortgage Loans by Scheduled Principal Balance
          are secured by condominiums and, as of the Cut-off
          Date, none 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 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 



                               40
<PAGE>

          insurer. As of the Cut-off Date, no more than 0.75% 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 constituted Buydown Mortgage Loans.

               (xxi) The original principal balances of the
          Mortgage Loans range from $27,450 to $1,150,000;

               (xxii) As of the Cut-off Date, no more than 2.75%
          of the Mortgage Loans by Scheduled Principal Balance
          are secured by second homes and no more than 1.75% 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 Company's prospectus dated
          October 22, 1998, accompanying the Prospectus
          Supplement dated November 23, 1998, pursuant to which
          certain Classes of the Certificates were publicly
          offered;

               (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 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;



                               41
<PAGE>

               (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;

               (xxix) As of the Cut-Off Date, none of the
          Mortgage Loans 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;

                     (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; and

               (xxx) With respect to each Mortgage Loan
          identified on Exhibit C as having been originated or
          acquired under the Company's Enhanced Streamlined
          Refinance program, the value of the related Mortgaged
          Property, as of the date of 



                               42
<PAGE>

          such origination or acquisition under the Company's
          Enhanced Streamlined Refinance program, is no less than
          the value thereof established at the time the mortgage
          loan that is the subject of the refinancing was
          originated.

     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,
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 



                               43
<PAGE>

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
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
Certificate, 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.



                               44
<PAGE>

     (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 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.

                           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 



                               45
<PAGE>

          tax return of the Trust Fund for its first taxable year
          (and, if necessary, under applicable state law);

               (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;

               (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;

               (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 



                               46
<PAGE>

          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. 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
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


                               47
<PAGE>
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
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 



                               48
<PAGE>

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
longer 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 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;



                               49
<PAGE>

               (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 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 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 



                               50
<PAGE>

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 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 



                               51
<PAGE>

          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 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);

               (ix) To pay to the Company amounts received in
          respect of any Mortgage Loan purchased by the Company
          pursuant to Section 9.01 to the extent that the
          distribution of any such amounts on the final
          Distribution Date upon which the proceeds of such
          purchase are distributed would make the total amount




                               52
<PAGE>

          distributed in respect of any such Mortgage Loan on
          such Distribution Date greater than the purchase price
          therefor specified in clause (x) of the first sentence
          of Section 9.01; and

               (x) 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
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



                               53
<PAGE>

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 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 



                               54
<PAGE>

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 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.

      (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 



                               55
<PAGE>

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 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 



                               56
<PAGE>

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
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.



                               57
<PAGE>

      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, 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 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.



                               58
<PAGE>

      (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, 2000, 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, 2000, the Company shall:

      (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 



                               59
<PAGE>

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
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, however, 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 thereto;



                               60
<PAGE>

               (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, however, 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, as set forth in Exhibit O hereto; provided,
          however, that defined terms used in Exhibit O shall
          have the meanings assigned thereto in Article I hereof;

               (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;

               (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;


                               61
<PAGE>

               (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
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(f). Any distributions pursuant to this clause (b) shall not
reduce the Class Certificate Principal Balance of the Class R
Certificate.



                               62
<PAGE>

      (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)  [Reserved]

      (f) 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 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 (f). 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(f). Any
distributions made pursuant to this Section 4.01(f) 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 



                               63
<PAGE>

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).

      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 



                               64
<PAGE>

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 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
          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


                               65
<PAGE>

          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); and provided,
          further, that all such losses, other than Special Event
          Losses, that would otherwise be allocable to the Class
          A1 Certificates shall be allocable, first, to the Class
          A2 Certificates, until the Class Certificate Balance
          thereof has been reduced to zero, and second, to the
          Class A1 Certificates.

      (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
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 



                               66
<PAGE>

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.

      (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:



                               67
<PAGE>

               (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 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;



                               68
<PAGE>

               (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, the Group II Senior
          Percentage and the Junior Percentage for such
          Distribution Date;

               (xii) The Senior Prepayment Percentage, the Group
          II Senior Prepayment Distribution Percentage and the
          Junior Prepayment Percentage for such Distribution
          Date; and

               (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).



                               69
<PAGE>

     Section 4.06. Servicer's Certificate. Each month, not later
than the second Business Day next preceding each 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.

     (b) The Certificates shall be issued in an aggregate Initial
Certificate Principal Balance of $201,791,836.22. 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:


                               70
<PAGE>

                  Initial Class
                   Certificate       Certificate
                   Principal          Interest       Minimum
Designation         Balance             Rate       Denominations
- -----------         -------             ----       -------------

Class A1        $196,733,112.00        6.00%         $  25,000
Class A2           1,008,959.00        6.00             25,000
Class PO              13,827.97        0.00               (1)
Class M            1,513,000.00        6.00            100,000
Class B1             504,000.00        6.00            100,000
Class B2             505,000.00        6.00            100,000
Class B3             807,000.00        6.00            250,000
Class B4             404,000.00        6.00            250,000
Class B5             302,837.25        6.00            250,000
Class R                  100.00        6.00                100

- --------

(1)  The Class PO Certificates will be issued as a single
     Certificate evidencing the entire Class Certificate
     Principal Balance of such Class.

      (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
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.



                               71
<PAGE>

      (e)  [Reserved]

      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.

     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) 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 



                               72
<PAGE>

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
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


                               73
<PAGE>

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 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 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



                               74
<PAGE>

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
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-



                               75
<PAGE>

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
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 



                               76
<PAGE>

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:

     "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 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 



                               77
<PAGE>

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
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.



                               78
<PAGE>

     (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 for the
related Interest Accrual Period as such rate equal to the
Interest Settlement Rate. If such rate does not appear on the
Designated Telerate Page as of 11:00 a.m., London time, on the
applicable LIBOR Determination Date:

               (i) The Trustee will request the principal London
          office of each Reference Bank (as defined in Section
          5.08(e)) to provide such bank's offered quotation
          (expressed as a percentage per annum) to prime banks in
          the London interbank market for one-month U.S. Dollar
          deposits as of 11:00 a.m., London time, on the
          applicable LIBOR Determination Date.

               (ii) 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%). If on any
          LIBOR Determination Date only one or none of the
          Reference Banks provide such offered quotations, LIBOR
          for the next Interest Accrual Period will be the rate
          per annum 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 rate that three major
          banks in New York City selected by the Trustee are
          quoting as of approximately 11:00 a.m., New York City
          time, on the first day of the applicable Interest
          Accrual Period.

               (iii) If on any LIBOR Determination Date the
          Trustee is required but unable to determine LIBOR in
          the manner provided in subparagraph (ii) of this
          Section 5.08(a), 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.

     (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.



                               79
<PAGE>

     (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 display designated "LIBO" on the Reuters
Monitor Money Rates Service (the "Reuters Screen LIBO Page") 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 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, or if such page is no longer published, 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 



                               80
<PAGE>

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.

      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.

                           ARTICLE VII

                             DEFAULT

     Section 7.01. Events of Default. If any one of the following
events ("Events of Default") shall occur and be continuing:



                               81
<PAGE>

               (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 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 



                               82
<PAGE>

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
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 



                               83
<PAGE>

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.

                          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 



                               84
<PAGE>

          the direction of the Holders of Certificates of each
          Class affected thereby 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 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 



                               85
<PAGE>

          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
          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.



                               86
<PAGE>

     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 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 



                               87
<PAGE>

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
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 



                               88
<PAGE>

any corporation succeeding to the corporate trust business of the
Trustee, shall be the successor of the Trustee 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;

               (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



                               89
<PAGE>

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 REMIC 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 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) as of the first day of the
month in which such purchase price is to be distributed to
Certificateholders 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 



                               90
<PAGE>

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 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 



                               91
<PAGE>

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 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.



                               92
<PAGE>

     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
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 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 



                               93
<PAGE>

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 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, 10th
Floor, New York, New York 10004, Attention: Residential Mortgage
Surveillance, or, as to each such Person, at such other address
as shall be designated by such Person in a written notice 



                               94
<PAGE>

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
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.

                               * * *



                               95
<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 November, 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 November, 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 1998-22


         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 A1 Certificate
                                    Principal Balance:
Class A1                              $196,733,112

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.00%               Balance of this Certificate:
                                      $
Cut-off Date:
November 1, 1998

First Distribution Date:            CUSIP:  36157RWH4
December 28, 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 A1 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 November 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 December 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 1998-22, issued in ten Classes (Class A1,
Class A2, 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 A2, 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 A2, 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 A2, 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


<PAGE>


(x) is not an employee benefit plan subject to ERISA or a Plan or
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


<PAGE>


payment to the Certificateholders, or provision therefor, in
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 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 1998-22


         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 A2 Certificate
                                    Principal Balance:
Class A2                              $1,008,959

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.00%               Balance of this Certificate:
                                      $
Cut-off Date:
November 1, 1998

First Distribution Date:            CUSIP:  36157RWJ0
December 28, 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 A2 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 November 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 December 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>


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 1998-22


         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                               $100.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.00%               Balance of this Certificate:
                                      $
Cut-off Date:
November 1, 1998

First Distribution Date:            CUSIP: 36157RWK7
December 28, 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 November 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 December 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 1998-22, issued in ten Classes (Class A1,
Class A2, 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 A2, 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


<PAGE>


in the Agreement. Any such consent by the Holder of this
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 A2, 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 A2, 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


<PAGE>


transferee to the effect that, among other things, such
transferee (x) is not an employee benefit plan subject to ERISA
or a Plan or 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.


<PAGE>


           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
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 1998-22

         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                              $13,827.97

Certificate Interest                Initial Certificate Principal
  Rate per annum:                     Balance of this Certificate:
non-interest bearing                  $

Cut-off Date:
November 1, 1998

First Distribution Date:
December 28, 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 November 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 December 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 1998-22, issued in ten Classes (Class A1,
Class A2, 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 A2, 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 A2, 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 A2, 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


<PAGE>


(x) is not an employee benefit plan subject to ERISA or a Plan or
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


<PAGE>


payment to the Certificateholders, or provision therefor, in
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 1998-22


          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                               $1,513,000

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.00%               Balance of this Certificate:
                                      $
Cut-off Date:
November 1, 1998

First Distribution Date:            CUSIP: 36157RWL5
December 28, 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 November 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 December 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 1998-22, issued in ten Classes (Class A1,
Class A2, 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 A2, 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 A2, 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 A2, 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


<PAGE>


(x) is not an employee benefit plan subject to ERISA or a Plan or
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


<PAGE>


payment to the Certificateholders, or provision therefor, in
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 1998-22


          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                              $504,000

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.00%               Balance of this Certificate:
                                      $
Cut-off Date:
November 1, 1998

First Distribution Date:            CUSIP: 36157RWM3
December 28, 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 November 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 December 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 1998-22


          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                              $505,000

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.00%               Balance of this Certificate:
                                      $
Cut-off Date:
November 1, 1998

First Distribution Date:            CUSIP: 36157RWN1
December 28, 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 November 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 December 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


<PAGE>


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 1998-22


          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                              $807,000.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.00%               Balance of this Certificate:
                                      $
Cut-off Date:
November 1, 1998

First Distribution Date:            CUSIP: 36157RWV3
December 28, 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 November 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 December 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 1998-22, issued in ten Classes (Class A1,
Class A2, 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 A2, 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 A2, 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 A2, 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


<PAGE>


(x) is not an employee benefit plan subject to ERISA or a Plan or
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


<PAGE>


payment to the Certificateholders, or provision therefor, in
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 1998-22


          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                              $404,000.00

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.00%               Balance of this Certificate:
                                      $
Cut-off Date:
November 1, 1998

First Distribution Date:            CUSIP: 36157RWW1
December 28, 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 November 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 December 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 1998-22


          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                              $302,837.25

Certificate Interest                Initial Certificate Principal
Rate per annum: 6.00%               Balance of this Certificate:
                                      $
Cut-off Date:
November 1, 1998

First Distribution Date:            CUSIP: 36157RWX9
December 28, 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 November 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 December 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


<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 and Enhanced Streamlined Refinance program
loans shall be designated as such.]

1
    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:            1
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0006356554     MORTGAGORS: PETERSON             MARTIN

    REGION CODE    ADDRESS   : 3930    BEECHWOOD DR
        03         CITY      :    ATLANTA
                   STATE/ZIP : GA  30327
    MORTGAGE AMOUNT :   291,147.83  OPTION TO CONVERT :
    UNPAID BALANCE :    222,730.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,719.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   07/01/08
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 55.45600
    -----------------------------------------------------------------
0   0007691793     MORTGAGORS: ILVENTO              JOSEPH
                               DEAN                 JUDY
    REGION CODE    ADDRESS   : 905 VIA FRUTERIA
        02         CITY      :    SANTA BARBARA
                   STATE/ZIP : CA  93110
    MORTGAGE AMOUNT :   999,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    973,533.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     9,049.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   04/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 37.00000
    -----------------------------------------------------------------
0   0007692676     MORTGAGORS: WAGEMAN              DAVID
                               WAGEMAN              KATHLEEN
    REGION CODE    ADDRESS   : 3627 LARK STREET
        02         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92103
    MORTGAGE AMOUNT :   438,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    430,821.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,068.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 60.53700
    -----------------------------------------------------------------
0   0007692841     MORTGAGORS: KAGAN                VLADIMIR
                               GABAI                GALINA
    REGION CODE    ADDRESS   : 9121 SAYRE
        02         CITY      :    MORTON GROVE
                   STATE/ZIP : IL  60053
    MORTGAGE AMOUNT :   156,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    153,066.59  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,424.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 69.33300
    -----------------------------------------------------------------
0   0007693195     MORTGAGORS: FELTENSTEIN          SIDNEY

    REGION CODE    ADDRESS   : 5328 N BAY RD
        02         CITY      :    MIAMI BEACH
                   STATE/ZIP : FL  33140
    MORTGAGE AMOUNT : 1,150,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :  1,125,490.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :    10,742.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   015
    LTV :                 63.88800
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   3,035,047.83
                               P & I AMT:     28,004.19
                               UPB AMT:   2,905,642.30

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:            2
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007693203     MORTGAGORS: PASCOCELLO           VINCENT
                               PASCOCELLO           LISA
    REGION CODE    ADDRESS   : 29  HEATHROW LANE
        02         CITY      :    OLD BRIDGE
                   STATE/ZIP : NJ  08857
    MORTGAGE AMOUNT :   135,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    132,639.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,262.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 70.00000
    -----------------------------------------------------------------
0   0007693252     MORTGAGORS: CHIARELLA            MECHELE
                               CHIARELLA            LUCIA
    REGION CODE    ADDRESS   : 2389  STEUBEN STREET
        02         CITY      :    UNION
                   STATE/ZIP : NJ  07083
    MORTGAGE AMOUNT :    90,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     87,862.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       834.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 45.00000
    -----------------------------------------------------------------
0   0007693278     MORTGAGORS: TUNISON              GRACE

    REGION CODE    ADDRESS   : 703 W PALM STREET
        02         CITY      :    LANTANA
                   STATE/ZIP : FL  33462
    MORTGAGE AMOUNT :    45,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     43,957.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       413.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 56.25000
    -----------------------------------------------------------------
0   0007693393     MORTGAGORS: LEDERMAN             JAMES
                               LEDERMAN             KATHLEEN
    REGION CODE    ADDRESS   : 73536 FOXTAIL LANE
        02         CITY      :    PALM DESERT
                   STATE/ZIP : CA  92260
    MORTGAGE AMOUNT :    55,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     54,009.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       517.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 69.62000
    -----------------------------------------------------------------
0   0007693526     MORTGAGORS: DUNWORTH             CHARLES
                               DUNWORTH             DONNA
    REGION CODE    ADDRESS   : 5653  RAINES LANE
        02         CITY      :    INDIANAPOLIS
                   STATE/ZIP : IN  46254
    MORTGAGE AMOUNT :    96,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     94,143.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       876.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 71.11100
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     421,100.00
                               P & I AMT:      3,904.36
                               UPB AMT:     412,611.50

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:            3
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007698244     MORTGAGORS: LEE                  GERALD
                               LEE                  SAIQUIN
    REGION CODE    ADDRESS   : 3688 ANZA STREET
        02         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94121
    MORTGAGE AMOUNT :   570,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    561,190.20  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,243.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 69.09091
    -----------------------------------------------------------------
0   0007698525     MORTGAGORS: BROWN                DAVID
                               BROWN                PATRICIA
    REGION CODE    ADDRESS   : 500 70TH STREET GULF
        02         CITY      :    MARATHON
                   STATE/ZIP : FL  33050
    MORTGAGE AMOUNT :   130,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    127,529.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,177.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 47.27200
    -----------------------------------------------------------------
0   0007698541     MORTGAGORS: TRAN                 MIKE

    REGION CODE    ADDRESS   : 116 MOSLEY AVENUE
        02         CITY      :    MILLEDGEVILLE
                   STATE/ZIP : GA  31061
    MORTGAGE AMOUNT :   122,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    117,490.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,139.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 75.77639
    -----------------------------------------------------------------
0   0007698673     MORTGAGORS: DELGADO              PABLO
                               DELGADO              ELIZABETH
    REGION CODE    ADDRESS   : 7377 HARDEE ROAD
        02         CITY      :    MIAMI
                   STATE/ZIP : FL  33143
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    492,104.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,529.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 45.45400
    -----------------------------------------------------------------
0   0007698707     MORTGAGORS: ASEROV               ARIE
                               ASEROV               RINA
    REGION CODE    ADDRESS   : 5824 PARK ROAD
        02         CITY      :    FORT LAUDERDALE
                   STATE/ZIP : FL  33312
    MORTGAGE AMOUNT :    67,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :     66,230.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       616.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,389,500.00
                               P & I AMT:     12,706.12
                               UPB AMT:   1,364,545.10

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:            4
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007707664     MORTGAGORS: ROGERS               THOMAS
                               ROGERS               JENNY
    REGION CODE    ADDRESS   : 105 STONEBRIDGE WAY
        01         CITY      :    OAK RIDGE
                   STATE/ZIP : TN  37830
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    371,391.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,344.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 57.69200
    -----------------------------------------------------------------
0   0007707706     MORTGAGORS: USHER                CHARLES

    REGION CODE    ADDRESS   : 1616 WILMINGTON ISLAND ROAD
        01         CITY      :    SAVANNAH
                   STATE/ZIP : GA  31410
    MORTGAGE AMOUNT :   387,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    383,275.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,451.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 73.71400
    -----------------------------------------------------------------
0   0007708001     MORTGAGORS: HARDAWAY             NANCY

    REGION CODE    ADDRESS   : 512 MONROE STREET
        01         CITY      :    NASHVILLE
                   STATE/ZIP : TN  37208
    MORTGAGE AMOUNT :    92,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     83,199.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       826.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   04/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007718901     MORTGAGORS: BELFER               DONALD
                               BELFER               PARTICIA
    REGION CODE    ADDRESS   : 7 CRANBERRY LANE UNIT 4
        02         CITY      :    BURLINGTON
                   STATE/ZIP : MA  01803
    MORTGAGE AMOUNT :   230,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,596.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,087.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.75778
    -----------------------------------------------------------------
0   0007718976     MORTGAGORS: HADDAD               CHARLES
                               HADDAD               JUDELLA
    REGION CODE    ADDRESS   : 1961 RIVER ROAD
        02         CITY      :    JACKSONVILLE
                   STATE/ZIP : FL  32207
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    284,184.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,696.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 66.66600
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,384,500.00
                               P & I AMT:     12,407.29
                               UPB AMT:   1,349,647.94

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:            5
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007719024     MORTGAGORS: WALLACE              WALKER

    REGION CODE    ADDRESS   : 1017 W. CHOCTAWHATCHEE ROAD
        02         CITY      :    NICEVILLE
                   STATE/ZIP : FL  32449
    MORTGAGE AMOUNT :   588,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    580,433.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,244.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 78.40000
    -----------------------------------------------------------------
0   0007719339     MORTGAGORS: DUNCAN               BRIAN
                               DUNCAN               ANDRA
    REGION CODE    ADDRESS   : 3218 10TH AVENUE W.
        02         CITY      :    SEATTLE
                   STATE/ZIP : WA  98119
    MORTGAGE AMOUNT :   464,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    459,486.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,105.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007721376     MORTGAGORS: COE                  DAVID
                               COE                  LINDA
    REGION CODE    ADDRESS   : 1 COBURN WOODS ROAD
        02         CITY      :    HAMPTON FALLS
                   STATE/ZIP : NH  03844
    MORTGAGE AMOUNT :   380,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    372,668.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,369.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007721384     MORTGAGORS: MORSE                AARON
                               MORSE                STEPHANIE
    REGION CODE    ADDRESS   : 671 WORTH LANE
        02         CITY      :    SCOTTS VALLEY
                   STATE/ZIP : CA  95066
    MORTGAGE AMOUNT :   397,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    386,293.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,568.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 63.52000
    -----------------------------------------------------------------
0   0007721392     MORTGAGORS: SOUTHER              RAYMOND
                               SOUTHER              CAROLYN
    REGION CODE    ADDRESS   : 741 OAK HILL ROAD
        02         CITY      :    APTOS
                   STATE/ZIP : CA  95003
    MORTGAGE AMOUNT :   361,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    356,102.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,194.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 59.18000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,190,800.00
                               P & I AMT:     19,482.70
                               UPB AMT:   2,154,985.66

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:            6
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007721400     MORTGAGORS: LIN                  MIKE
                               LIN                  KICO
    REGION CODE    ADDRESS   : 3329 MARCEL COURT
        02         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95135
    MORTGAGE AMOUNT :   360,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    355,465.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,261.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 67.92400
    -----------------------------------------------------------------
0   0007721418     MORTGAGORS: MUSUMECHE            ROCCO

    REGION CODE    ADDRESS   : 404 SKYCREST DRIVE
        02         CITY      :    DANVILLE
                   STATE/ZIP : CA  94506
    MORTGAGE AMOUNT :   299,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,725.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,729.47  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 64.30100
    -----------------------------------------------------------------
0   0007721426     MORTGAGORS: MARTIN               LLOYD
                               MARTIN               CAROLYN
    REGION CODE    ADDRESS   : 7049 WHITNEY FARM LANE
        02         CITY      :    JAMESVILLE
                   STATE/ZIP : NY  13078
    MORTGAGE AMOUNT :   312,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    308,777.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,782.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 69.33300
    -----------------------------------------------------------------
0   0007721442     MORTGAGORS: DOIG                 ROBERT
                               DOIG                 MARGARET
    REGION CODE    ADDRESS   : 2140 VIZCAYA CIRCLE
        02         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95124
    MORTGAGE AMOUNT :   286,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    282,474.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,630.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 59.58300
    -----------------------------------------------------------------
0   0007721459     MORTGAGORS: HASSE                ROBERT

    REGION CODE    ADDRESS   : 24678 FOOTHILLS DRIVE NORTH
        02         CITY      :    GOLDEN
                   STATE/ZIP : CO  80401
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    345,144.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,097.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 64.22018
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,607,000.00
                               P & I AMT:     14,501.24
                               UPB AMT:   1,586,587.77

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:            7
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007721491     MORTGAGORS: GIBSON               CHARLES
                               GIBSON               STEPHANIE
    REGION CODE    ADDRESS   : 6220 ST. HELENA HWY
        02         CITY      :    NAPA
                   STATE/ZIP : CA  94558
    MORTGAGE AMOUNT :   245,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    242,591.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,151.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 61.25000
    -----------------------------------------------------------------
0   0007721509     MORTGAGORS: SUN                  LIANG
                               LIU                  CHUNG
    REGION CODE    ADDRESS   : 640 VILLA CENTRE WAY
        02         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95128
    MORTGAGE AMOUNT :   322,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    317,023.20  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,962.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 70.00000
    -----------------------------------------------------------------
0   0007721517     MORTGAGORS: LACHTANSKI           MICHAEL
                               SANDS                KAREN
    REGION CODE    ADDRESS   : 1574 CARMEL DRIVE
        02         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95125
    MORTGAGE AMOUNT :   367,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    362,475.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,274.89  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007721525     MORTGAGORS: BURLINGAME           NORMAN
                               BURLINGAME           GAIL
    REGION CODE    ADDRESS   : 2819 JEAN LANE
        02         CITY      :    WESTLAKE VILLAGE
                   STATE/ZIP : CA  91361
    MORTGAGE AMOUNT :   423,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    417,992.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,747.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 70.00000
    -----------------------------------------------------------------
0   0007721533     MORTGAGORS: LARCADA              ALBERTO
                               LARCADA              PAMELA
    REGION CODE    ADDRESS   : 11401 OLD CUTLER ROAD
        02         CITY      :    CORAL GABLES
                   STATE/ZIP : FL  33156
    MORTGAGE AMOUNT :   550,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    542,922.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,905.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 44.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,907,700.00
                               P & I AMT:     17,040.94
                               UPB AMT:   1,883,004.46

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:            8
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007721541     MORTGAGORS: LAU                  PAUL
                               LAU                  MARIA
    REGION CODE    ADDRESS   : 1085 JAMAICA STREET
        02         CITY      :    FOSTER CITY
                   STATE/ZIP : CA  94404
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    266,707.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,502.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 60.00000
    -----------------------------------------------------------------
0   0007721558     MORTGAGORS: BRAUER               STEFAN
                               BEGLEY-BRAUER        KIM
    REGION CODE    ADDRESS   : 117 SOUTH NAVARRA DRIVE
        02         CITY      :    SCOTTS VALLEY
                   STATE/ZIP : CA  95066
    MORTGAGE AMOUNT :   277,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,305.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,451.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 67.89200
    -----------------------------------------------------------------
0   0007721566     MORTGAGORS: DREW                 ELOISE

    REGION CODE    ADDRESS   : 2013 GARLAND COURT
        02         CITY      :    WALNUT CREEK
                   STATE/ZIP : CA  94595
    MORTGAGE AMOUNT :   324,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    319,962.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,957.68  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007721574     MORTGAGORS: LANNING              KEVIN
                               LANNING              RIMA
    REGION CODE    ADDRESS   : 2984 HOLIDAY COURT
        02         CITY      :    MORGAN HILL
                   STATE/ZIP : CA  95037
    MORTGAGE AMOUNT :   370,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    365,238.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,299.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 74.74747
    -----------------------------------------------------------------
0   0007721582     MORTGAGORS: GEORGE               WILLIAM
                               GEORGE               CHRISTI
    REGION CODE    ADDRESS   : 1972 CIMARRON STREET
        02         CITY      :    MORGAN HILL
                   STATE/ZIP : CA  95037
    MORTGAGE AMOUNT :   315,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    309,471.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,637.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/08
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 50.40000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,556,000.00
                               P & I AMT:     14,848.85
                               UPB AMT:   1,535,686.08

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:            9
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007721590     MORTGAGORS: BISHOP               PAUL
                               BISHOP               JANE
    REGION CODE    ADDRESS   : 15 NORTH PELICAN DRIVE
        02         CITY      :    KEY LARGO
                   STATE/ZIP : FL  33037
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    594,287.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,392.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 31.57800
    -----------------------------------------------------------------
0   0007721608     MORTGAGORS: GUEVARA              GILBERTO
                               GUEVARA              LOURDES
    REGION CODE    ADDRESS   : 7839 EAST SAN LUIS DRIVE
        02         CITY      :    ORANGE
                   STATE/ZIP : CA  92869
    MORTGAGE AMOUNT :   292,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    288,971.60  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,732.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 74.05000
    -----------------------------------------------------------------
0   0007721616     MORTGAGORS: HOLMQUIST            DAVID

    REGION CODE    ADDRESS   : 260 EAST STRAWBERRY DRIVE
        02         CITY      :    MILL VALLEY
                   STATE/ZIP : CA  94941
    MORTGAGE AMOUNT :   300,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,755.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,743.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 49.26200
    -----------------------------------------------------------------
0   0007721624     MORTGAGORS: BARI                 WAGIH
                               BARI                 PENELOPE
    REGION CODE    ADDRESS   : 805 SOUTH MCKNIGHT ROAD
        02         CITY      :    ST LOUIS
                   STATE/ZIP : MO  63124
    MORTGAGE AMOUNT :   385,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    382,116.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,494.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 73.47619
    -----------------------------------------------------------------
0   0007721632     MORTGAGORS: MANSBERY             DAVID
                               MANSBERY             LAURIE
    REGION CODE    ADDRESS   : 38 WINDJAMMER COURT
        02         CITY      :    HILTON HEAD ISLAND
                   STATE/ZIP : SC  29928
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    276,397.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,497.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 84.21052
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,858,750.00
                               P & I AMT:     16,859.91
                               UPB AMT:   1,838,529.18

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           10
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007721640     MORTGAGORS: MINOOKA              HIROTSUGU
                               MINOOKA              ANN
    REGION CODE    ADDRESS   : 1076 S. BLANEY AVENUE
        02         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95129
    MORTGAGE AMOUNT :   342,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    339,835.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,074.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 72.00000
    -----------------------------------------------------------------
0   0007721657     MORTGAGORS: CHENG                LONG-FUNG
                               CHENG                FWU-JEN
    REGION CODE    ADDRESS   : 43500 LAUREL GLEN COMMON
        02         CITY      :    FREMONT
                   STATE/ZIP : CA  94539
    MORTGAGE AMOUNT :   521,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    514,670.49  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,543.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007721665     MORTGAGORS: TOY                  CONSTANCE
                               TOY                  THOMAS
    REGION CODE    ADDRESS   : 331 PARROTT DRIVE
        02         CITY      :    SAN MATEO
                   STATE/ZIP : CA  94402
    MORTGAGE AMOUNT :   477,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    471,421.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,291.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 63.24503
    -----------------------------------------------------------------
0   0007721681     MORTGAGORS: HERHUSKY             MICHAEL
                               HERHUSKY             EVAMARIE
    REGION CODE    ADDRESS   : 24817 OUTLOOK COURT
        02         CITY      :    CARMEL
                   STATE/ZIP : CA  93923
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    491,106.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,459.28  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 69.93007
    -----------------------------------------------------------------
0   0007721699     MORTGAGORS: ADEBAYO              MATTHEW

    REGION CODE    ADDRESS   : 3220 GATELAND COURT
        02         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95148
    MORTGAGE AMOUNT :   263,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,849.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,404.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.25700
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,104,500.00
                               P & I AMT:     18,773.38
                               UPB AMT:   2,077,883.24

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           11
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007721707     MORTGAGORS: CHEUNG               EDMUND
                               CHEUNG               ARLENE
    REGION CODE    ADDRESS   : 3506 MILBURN STREET
        02         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95148
    MORTGAGE AMOUNT :   333,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    330,572.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,999.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0007721715     MORTGAGORS: GIULIANI             FRANK
                               GIULIANI             COLLEEN
    REGION CODE    ADDRESS   : 539 CUESTA DRIVE
        02         CITY      :    APTOS
                   STATE/ZIP : CA  95003
    MORTGAGE AMOUNT :   276,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    273,400.58  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,500.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 32.47000
    -----------------------------------------------------------------
0   0007721731     MORTGAGORS: YU                   TIM
                               JEW                  NATALIE
    REGION CODE    ADDRESS   : 3115 GOUGH STREET
        02         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94123
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    644,009.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,979.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 65.65600
    -----------------------------------------------------------------
0   0007721756     MORTGAGORS: TOY                  ANTHONY
                               TOY                  GRACE
    REGION CODE    ADDRESS   : 10130 CRESCENT ROAD
        02         CITY      :    CUPERTINO
                   STATE/ZIP : CA  95014
    MORTGAGE AMOUNT :   342,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    338,778.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,097.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 50.66666
    -----------------------------------------------------------------
0   0007721764     MORTGAGORS: OBSTFELD             MAURICE
                               FUCHS                LESLIE ANN
    REGION CODE    ADDRESS   : 811 SAN DIEGO ROAD
        02         CITY      :    BERKELEY
                   STATE/ZIP : CA  94707
    MORTGAGE AMOUNT :   305,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    302,158.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,784.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 56.48148
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,906,750.00
                               P & I AMT:     17,361.64
                               UPB AMT:   1,888,919.68

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           12
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007721772     MORTGAGORS: KULLA                MARC
                               KULLA                LING LING
    REGION CODE    ADDRESS   : 530 MINTON LANE
        02         CITY      :    MOUNTAIN VIEW
                   STATE/ZIP : CA  94041
    MORTGAGE AMOUNT :   305,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    302,096.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,741.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 76.25000
    -----------------------------------------------------------------
0   0007721780     MORTGAGORS: CRAMER               KIRBY

    REGION CODE    ADDRESS   : 3238 WEST LAKE SAMMAMISH PKWY S.E.
        02         CITY      :    BELLEVUE
                   STATE/ZIP : WA  98008
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,385.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,511.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 48.19277
    -----------------------------------------------------------------
0   0007721798     MORTGAGORS: BOSS                 GERRY
                               PILZ                 RENATE
    REGION CODE    ADDRESS   : 6309 MUIRLANDS DRIVE
        02         CITY      :    LA JOLLA
                   STATE/ZIP : CA  92037
    MORTGAGE AMOUNT :   495,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    490,185.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,380.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 55.61700
    -----------------------------------------------------------------
0   0007721806     MORTGAGORS: OLIN                 PAUL
                               OLIN                 MARION
    REGION CODE    ADDRESS   : 70 ATWOOD AVENUE
        02         CITY      :    SAUSALITO
                   STATE/ZIP : CA  94965
    MORTGAGE AMOUNT :   410,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    405,778.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,685.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 32.80000
    -----------------------------------------------------------------
0   0007721814     MORTGAGORS: SINGH                ANIL
                               SINGH                RADHA
    REGION CODE    ADDRESS   : 3521 GRAYBURN RD
        02         CITY      :    PASADENA
                   STATE/ZIP : CA  91107
    MORTGAGE AMOUNT :   380,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    377,621.14  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,442.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 66.08695
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,990,000.00
                               P & I AMT:     17,761.08
                               UPB AMT:   1,973,066.44

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           13
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007721822     MORTGAGORS: WINGES               JERRY
                               HSU-WINGES           CHARLENE
    REGION CODE    ADDRESS   : 60 BATES ROAD
        02         CITY      :    HILLSBOROUGH
                   STATE/ZIP : CA  94010
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    326,431.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,012.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 26.93877
    -----------------------------------------------------------------
0   0007721830     MORTGAGORS: MCQUILLIN            KEVIN
                               MCQUILLIN            KATHERINE
    REGION CODE    ADDRESS   : 16085 REDWOOD LODGE ROAD
        02         CITY      :    LOS GATOS
                   STATE/ZIP : CA  95030
    MORTGAGE AMOUNT :   340,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    336,763.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,056.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 59.64912
    -----------------------------------------------------------------
0   0007721848     MORTGAGORS: BAKSH                MOHAMED
                               BAKSH                SUSAN
    REGION CODE    ADDRESS   : 1967 BURGESS CIRCLE
        02         CITY      :    PLACENTIA
                   STATE/ZIP : CA  92870
    MORTGAGE AMOUNT :   264,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    262,233.80  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,416.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 77.85200
    -----------------------------------------------------------------
0   0007721863     MORTGAGORS: KANOH                KATSUHIKO
                               KANOH                PATRICIA
    REGION CODE    ADDRESS   : 44 EVIREL PLACE
        02         CITY      :    OAKLAND
                   STATE/ZIP : CA  94611
    MORTGAGE AMOUNT :   242,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    239,646.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,141.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 71.17647
    -----------------------------------------------------------------
0   0007721871     MORTGAGORS: GOLD                 DAVID
                               GOLD                 KATHERINE
    REGION CODE    ADDRESS   : 2907 SW PERIANDER
        02         CITY      :    PORTLAND
                   STATE/ZIP : OR  97201
    MORTGAGE AMOUNT :   394,950.00  OPTION TO CONVERT :
    UNPAID BALANCE :    390,028.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,605.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 71.80900
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,571,650.00
                               P & I AMT:     14,231.67
                               UPB AMT:   1,555,103.78

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           14
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007721939     MORTGAGORS: JINDAL               SATISH
                               JINDAL               SHIKHA
    REGION CODE    ADDRESS   : 375 ATHERTON STREET
        02         CITY      :    MILTON
                   STATE/ZIP : MA  02186
    MORTGAGE AMOUNT :   420,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    414,653.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,775.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007721947     MORTGAGORS: NOLAN                BRYAN
                               NOLAN                KAREN
    REGION CODE    ADDRESS   : 7 HIGHFIELD COURT
        02         CITY      :    COCKEYSVILLE HUNT
                   STATE/ZIP : MD  21030
    MORTGAGE AMOUNT :   340,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    334,398.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,985.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 61.15108
    -----------------------------------------------------------------
0   0007721954     MORTGAGORS: OGLESBY              CHARLES

    REGION CODE    ADDRESS   : 3319 TANGLEY STREET
        02         CITY      :    HOUSTON
                   STATE/ZIP : TX  77005
    MORTGAGE AMOUNT :   450,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    443,134.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,016.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007722044     MORTGAGORS: MARTINENAS           VITAS
                               MARTINENAS           WENDY
    REGION CODE    ADDRESS   : 684 CATAMOUNT ROAD
        02         CITY      :    FAIRFIELD
                   STATE/ZIP : CT  06430
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    286,147.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,526.22  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 67.44186
    -----------------------------------------------------------------
0   0007722051     MORTGAGORS: CHAFETZ              LAURENCE
                               CHAFETZ              RACHEL
    REGION CODE    ADDRESS   : 195 WOODWARD STREET
        02         CITY      :    NEWTON
                   STATE/ZIP : MA  02159
    MORTGAGE AMOUNT :   649,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    642,754.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,788.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 72.51396
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,149,400.00
                               P & I AMT:     19,091.53
                               UPB AMT:   2,121,087.82

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           15
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722135     MORTGAGORS: HYDE                 GENEVA
                               DAVIS                TERRY
    REGION CODE    ADDRESS   : 1253 PASADENA AVENUE
        02         CITY      :    ATLANTA
                   STATE/ZIP : GA  30306
    MORTGAGE AMOUNT :   252,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,652.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,195.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 65.79634
    -----------------------------------------------------------------
0   0007722192     MORTGAGORS: LESNAK               LAWRENCE
                               LESNAK               LILLIAN
    REGION CODE    ADDRESS   : 9155 EAST STAR HILL TRAIL
        02         CITY      :    LITTLETON
                   STATE/ZIP : CO  80124
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    495,239.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,494.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 74.59124
    -----------------------------------------------------------------
0   0007722226     MORTGAGORS: MIYOSHI              DUANE
                               MIYOSHI              JOCELYN
    REGION CODE    ADDRESS   : 1316 DUKE WAY
        02         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95125
    MORTGAGE AMOUNT :   368,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    364,382.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,231.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 58.88000
    -----------------------------------------------------------------
0   0007722234     MORTGAGORS: LIM                  HOWARD
                               LIM                  SUN
    REGION CODE    ADDRESS   : 9090 CREST HILL COURT
        02         CITY      :    GILROY
                   STATE/ZIP : CA  95020
    MORTGAGE AMOUNT :   227,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    225,037.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,042.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 64.91428
    -----------------------------------------------------------------
0   0007722242     MORTGAGORS: GOSPE                STEPHEN
                               BONETTI              LISA
    REGION CODE    ADDRESS   : 1629 CANARY DRIVE
        02         CITY      :    SUNNYVALE
                   STATE/ZIP : CA  94087
    MORTGAGE AMOUNT :   249,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,954.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,277.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 45.40491
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,596,700.00
                               P & I AMT:     14,240.10
                               UPB AMT:   1,581,266.08

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           16
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722259     MORTGAGORS: THUMMA               BALA
                               THUMMA               RENUKA
    REGION CODE    ADDRESS   : 939 COVENTRY CIRCLE
        02         CITY      :    MILPITAS
                   STATE/ZIP : CA  95035
    MORTGAGE AMOUNT :   253,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,243.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,312.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 78.42105
    -----------------------------------------------------------------
0   0007722275     MORTGAGORS: LO                   ROXANA
                               YU                   CLEMENT
    REGION CODE    ADDRESS   : 147 MENDOSA AVENUE
        02         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94116
    MORTGAGE AMOUNT :   538,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    532,878.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,835.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 71.73300
    -----------------------------------------------------------------
0   0007722291     MORTGAGORS: KALRA                GURJEET
                               KALRA                JOGINDER
    REGION CODE    ADDRESS   : 2629 CHAMBERS LANE
        02         CITY      :    PLANO
                   STATE/ZIP : TX  75093
    MORTGAGE AMOUNT :   408,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    404,625.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,615.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 65.37600
    -----------------------------------------------------------------
0   0007722317     MORTGAGORS: RAMOJI               RAVINDRAN
                               RAMOJI               KANAKALATHA
    REGION CODE    ADDRESS   : 624 ANGUS DRIVE
        02         CITY      :    MILPITAS
                   STATE/ZIP : CA  95035
    MORTGAGE AMOUNT :   278,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    275,381.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,518.22  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 52.95200
    -----------------------------------------------------------------
0   0007722325     MORTGAGORS: LIU                  TZUNG-YING
                               HWA                  JUDI
    REGION CODE    ADDRESS   : 1202 SOUTH 8TH STREET
        02         CITY      :    ARCADIA
                   STATE/ZIP : CA  91006
    MORTGAGE AMOUNT :   380,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    376,497.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,495.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 61.29000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,857,900.00
                               P & I AMT:     16,777.66
                               UPB AMT:   1,839,627.14

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           17
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722333     MORTGAGORS: LUM                  EDWARD
                               LUM                  SIEW-KAM
    REGION CODE    ADDRESS   : 10 STONEBROOK
        02         CITY      :    IRVINE
                   STATE/ZIP : CA  92620
    MORTGAGE AMOUNT :   276,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,253.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,480.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 71.68800
    -----------------------------------------------------------------
0   0007722341     MORTGAGORS: PHAM                 TIN
                               HUYEN                HUU
    REGION CODE    ADDRESS   : 321 MONROE DRIVE
        02         CITY      :    PALO ALTO
                   STATE/ZIP : CA  94306
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    396,025.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,484.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007722358     MORTGAGORS: ZHANG                YIMIN
                               LU                   QING
    REGION CODE    ADDRESS   : 3777 CASS WAY
        02         CITY      :    PALO ALTO
                   STATE/ZIP : CA  94306
    MORTGAGE AMOUNT :   450,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    435,583.20  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,076.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 66.07900
    -----------------------------------------------------------------
0   0007722366     MORTGAGORS: VYAS                 SATISH
                               VYAS                 KUSUM
    REGION CODE    ADDRESS   : 3969 LAPLAYA LANE
        02         CITY      :    ORCHARD LAKE
                   STATE/ZIP : MI  48324
    MORTGAGE AMOUNT :   502,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    496,102.81  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,516.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 35.89200
    -----------------------------------------------------------------
0   0007722374     MORTGAGORS: LESTER               MARC
                               LESTER               AMY
    REGION CODE    ADDRESS   : 67 MEADOW DRIVE
        02         CITY      :    MILL VALLEY
                   STATE/ZIP : CA  94941
    MORTGAGE AMOUNT :   246,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,658.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,211.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 57.88200
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,874,500.00
                               P & I AMT:     16,769.19
                               UPB AMT:   1,845,622.68

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           18
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722382     MORTGAGORS: LESLIE               DONALD
                               SWIFT                GAYLE
    REGION CODE    ADDRESS   : 5795 BENNETT VALLEY RD.
        02         CITY      :    SANTA ROSA
                   STATE/ZIP : CA  95404
    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     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 55.71400
    -----------------------------------------------------------------
0   0007722390     MORTGAGORS: WAIBEL               ALBRECHT

    REGION CODE    ADDRESS   : 5 OWL HILL COURT
        02         CITY      :    ORINDA
                   STATE/ZIP : CA  94563
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    316,853.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,809.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 71.11100
    -----------------------------------------------------------------
0   0007722408     MORTGAGORS: OLDENKAMP            DAVID
                               OLDENKAMP            MARJORIE
    REGION CODE    ADDRESS   : 17816 RAYEN STREET
        02         CITY      :    NORTHRIDGE
                   STATE/ZIP : CA  91325
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    255,268.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,318.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 65.00000
    -----------------------------------------------------------------
0   0007722416     MORTGAGORS: INOKUCHI             THAD
                               INOKUCHI             KATHY
    REGION CODE    ADDRESS   : 154 MERCED AVENUE
        02         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94127
    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     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 54.23700
    -----------------------------------------------------------------
0   0007722424     MORTGAGORS: BENEDETTI            DONNA
                               BENEDETTI            PAUL
    REGION CODE    ADDRESS   : 255 KANE DRIVE
        02         CITY      :    HOLLISTER
                   STATE/ZIP : CA  95023
    MORTGAGE AMOUNT :   253,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,565.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,256.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 77.84600
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,543,000.00
                               P & I AMT:     13,776.71
                               UPB AMT:   1,526,984.93

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           19
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722432     MORTGAGORS: BIEN                 ELLIOT
                               ZISHKA               B.
    REGION CODE    ADDRESS   : 23 PALOMINO ROAD
        02         CITY      :    NOVATO
                   STATE/ZIP : CA  94947
    MORTGAGE AMOUNT :   360,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    357,646.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,160.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 60.00000
    -----------------------------------------------------------------
0   0007722440     MORTGAGORS: KWONG                MICHAEL
                               CHOY                 SUSAN
    REGION CODE    ADDRESS   : 110 CASTENADA AVENUE
        02         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94116
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,918.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,452.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 44.35400
    -----------------------------------------------------------------
0   0007722457     MORTGAGORS: BICKERTON            CHARLIE
                               BICKERTON            SUSAN
    REGION CODE    ADDRESS   : 4450 WALNUT BOULEVARD
        02         CITY      :    WALNUT CREEK
                   STATE/ZIP : CA  94596
    MORTGAGE AMOUNT :   600,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    596,243.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,434.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 76.33500
    -----------------------------------------------------------------
0   0007722465     MORTGAGORS: BERENBAUM            BLAKE
                               BERENBAUM            JAMIE
    REGION CODE    ADDRESS   : 82 FLORENCE DRIVE
        02         CITY      :    RICHBORO
                   STATE/ZIP : PA  18954
    MORTGAGE AMOUNT :   340,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    337,871.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,079.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 77.27200
    -----------------------------------------------------------------
0   0007722473     MORTGAGORS: XU                   PING
                               MEI                  ZEQUN
    REGION CODE    ADDRESS   : 10289 BRITTANY COURT
        02         CITY      :    CUPERTINO
                   STATE/ZIP : CA  95014
    MORTGAGE AMOUNT :   308,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    306,071.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,789.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 62.53800
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,883,000.00
                               P & I AMT:     16,918.17
                               UPB AMT:   1,862,752.98

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           20
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722499     MORTGAGORS: VOGL                 DAVID

    REGION CODE    ADDRESS   : 410 MOSELEY ROAD
        02         CITY      :    HILLSBOROUGH
                   STATE/ZIP : CA  94010
    MORTGAGE AMOUNT :   444,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    441,159.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,959.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 40.36300
    -----------------------------------------------------------------
0   0007722507     MORTGAGORS: EPINO                ROGELIO
                               EPINO                CELIA
    REGION CODE    ADDRESS   : 4085 EAGLE NEST LANE
        02         CITY      :    DANVILLE
                   STATE/ZIP : CA  94506
    MORTGAGE AMOUNT :   368,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    365,671.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,307.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 47.17900
    -----------------------------------------------------------------
0   0007722515     MORTGAGORS: EL SANADI            RAEF
                               EL SANADI            MARY
    REGION CODE    ADDRESS   : 10 SANTA MARIA
        02         CITY      :    FOOTHILL RANCH
                   STATE/ZIP : CA  92610
    MORTGAGE AMOUNT :   279,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,309.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,586.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 70.63200
    -----------------------------------------------------------------
0   0007722523     MORTGAGORS: REDDY                VIJAY
                               REDDY                SURYA
    REGION CODE    ADDRESS   : 4102 MARGARET COURT
        02         CITY      :    SAN MATEO
                   STATE/ZIP : CA  94403
    MORTGAGE AMOUNT :   322,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    320,524.49  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,966.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0007722549     MORTGAGORS: LIU                  DAVID

    REGION CODE    ADDRESS   : 98 CRESTLAKE DRIVE
        02         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94132
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    321,347.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,035.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 66.32600
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,738,500.00
                               P & I AMT:     15,856.59
                               UPB AMT:   1,726,012.11

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           21
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722663     MORTGAGORS: GOLDBERG             FREDRIC
                               GOLDBERG             JULIA
    REGION CODE    ADDRESS   : 130 ANSELM ROAD
        02         CITY      :    RICHBORO
                   STATE/ZIP : PA  18954
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    327,911.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,966.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 77.64700
    -----------------------------------------------------------------
0   0007722671     MORTGAGORS: SULLENBARGER         DANIEL
                               SULLENBARGER         LAUREN
    REGION CODE    ADDRESS   : 18806 MOUNTAIN SPRING DRIVE
        02         CITY      :    SPRING
                   STATE/ZIP : TX  77379
    MORTGAGE AMOUNT :   247,050.00  OPTION TO CONVERT :
    UNPAID BALANCE :    244,647.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,186.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 71.60800
    -----------------------------------------------------------------
0   0007722689     MORTGAGORS: FIORILLO             STEVEN
                               LEFEBVRE             CINDY
    REGION CODE    ADDRESS   : 1296 MAYETTE AVENUE
        02         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95125
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    268,309.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,445.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 52.94100
    -----------------------------------------------------------------
0   0007722697     MORTGAGORS: MAGANA               JAMES
                               MAGANA               SHIRLEY
    REGION CODE    ADDRESS   : 24 ROCKLAND MILLS #24
        02         CITY      :    ROCKLAND
                   STATE/ZIP : DE  19732
    MORTGAGE AMOUNT :   345,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    342,793.02  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,076.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0007722713     MORTGAGORS: BOLDT                JOHN
                               BOLDT                VERONICA
    REGION CODE    ADDRESS   : 248 CANADA VERDE
        02         CITY      :    SAN ANTONIO
                   STATE/ZIP : TX  78232
    MORTGAGE AMOUNT :   248,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    241,985.21  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,248.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 71.94200
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,440,250.00
                               P & I AMT:     12,923.22
                               UPB AMT:   1,425,646.65

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           22
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722739     MORTGAGORS: GARG                 AMIT
                               GARG                 MANJU
    REGION CODE    ADDRESS   : 25 BALFOUR DRIVE
        02         CITY      :    BLOOMFIELD HILLS
                   STATE/ZIP : MI  48304
    MORTGAGE AMOUNT :   632,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    620,056.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,682.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 52.68300
    -----------------------------------------------------------------
0   0007722747     MORTGAGORS: COLLINS              THOMAS
                               COLLINS              BETSY
    REGION CODE    ADDRESS   : 649 RADCLIFFE AVENUE
        02         CITY      :    PACIFIC PALISADES
                   STATE/ZIP : CA  90272
    MORTGAGE AMOUNT :   368,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    361,472.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,362.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 52.62800
    -----------------------------------------------------------------
0   0007722762     MORTGAGORS: HENDERSON            STEVEN
                               HENDERSON            ELIZABETH
    REGION CODE    ADDRESS   : 2184 EBBESEN AVENUE
        02         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95124
    MORTGAGE AMOUNT :   287,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,423.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,619.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 73.58900
    -----------------------------------------------------------------
0   0007722770     MORTGAGORS: RANA                 RAJESH
                               RANA                 CHHAYA
    REGION CODE    ADDRESS   : 2313 VERSAILLES COURT
        02         CITY      :    HEATH
                   STATE/ZIP : TX  75087
    MORTGAGE AMOUNT :   460,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :    448,712.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,170.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   04/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.71600
    -----------------------------------------------------------------
0   0007722788     MORTGAGORS: PEROTTI              ROBERT
                               PEROTTI              TERESA
    REGION CODE    ADDRESS   : 2716 WESLEY AVENUE
        02         CITY      :    OCEAN CITY
                   STATE/ZIP : NJ  08226
    MORTGAGE AMOUNT :   386,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    382,403.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,523.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 79.58700
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,134,050.00
                               P & I AMT:     19,359.87
                               UPB AMT:   2,096,069.33

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           23
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722796     MORTGAGORS: MORROW               MICHAEL
                               HEATON               CAROLE
    REGION CODE    ADDRESS   : 179 PINE STREET
        02         CITY      :    MEDFIELD
                   STATE/ZIP : MA  02052
    MORTGAGE AMOUNT :   385,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :    378,017.25  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,491.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 66.34200
    -----------------------------------------------------------------
0   0007722804     MORTGAGORS: JETTON               RICHARD
                               JETTON               ANNA
    REGION CODE    ADDRESS   : 2890 REDWOOD ROAD
        02         CITY      :    NAPA
                   STATE/ZIP : CA  94558
    MORTGAGE AMOUNT :   255,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,799.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,327.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0007722812     MORTGAGORS: LORTZ                WILLIAM
                               LORTZ                PATRICE
    REGION CODE    ADDRESS   : 3724 NICHOLE AVENUE
        02         CITY      :    PLEASANTON
                   STATE/ZIP : CA  94588
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    295,160.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,675.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 31.74600
    -----------------------------------------------------------------
0   0007722820     MORTGAGORS: LOWRY                MARK
                               LOWRY                DEBRA
    REGION CODE    ADDRESS   : 2437 IRMA WAY
        02         CITY      :    CASTRO VALLEY
                   STATE/ZIP : CA  94546
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,176.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,675.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0007722838     MORTGAGORS: JOHNSON              JOSEPH

    REGION CODE    ADDRESS   : 84 EAGLE CHASE RD.
        02         CITY      :    WOODBURY
                   STATE/ZIP : NY  11797
    MORTGAGE AMOUNT :   440,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    433,126.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,016.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,680,450.00
                               P & I AMT:     15,187.08
                               UPB AMT:   1,648,280.15

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           24
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722846     MORTGAGORS: DIBBLE               THEODORE
                               DIBBLE               ANNA
    REGION CODE    ADDRESS   : 27 BURNING TREE DRIVE
        02         CITY      :    NOVATO
                   STATE/ZIP : CA  94949
    MORTGAGE AMOUNT :   532,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    521,672.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,744.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007722853     MORTGAGORS: AVNER                FRED

    REGION CODE    ADDRESS   : 155 LINDA VISTA WAY
        02         CITY      :    MILLBRAE
                   STATE/ZIP : CA  94030
    MORTGAGE AMOUNT :   268,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,477.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,353.03  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 70.52600
    -----------------------------------------------------------------
0   0007722861     MORTGAGORS: HIRSCHMANN           JOSEPH
                               HIRSCHMANN           SANDRA
    REGION CODE    ADDRESS   : 1275 BLACK MOUNTAIN ROAD
        02         CITY      :    HILLSBOROUGH
                   STATE/ZIP : CA  94010
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    639,515.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,797.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 60.46500
    -----------------------------------------------------------------
0   0007722879     MORTGAGORS: GRIFFIN              JAMES
                               GRIFFIN              TAMMY
    REGION CODE    ADDRESS   : 4113 MONTPELIER RD
        02         CITY      :    ROCKVILLE
                   STATE/ZIP : MD  20853
    MORTGAGE AMOUNT :   332,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    325,622.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,984.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007722895     MORTGAGORS: EAGLE  M.D.          KIM
                               EAGLE                DARLENE
    REGION CODE    ADDRESS   : 2820 E DELHI
        02         CITY      :    ANN ARBOR
                   STATE/ZIP : MI  48103
    MORTGAGE AMOUNT :   393,650.00  OPTION TO CONVERT :
    UNPAID BALANCE :    386,008.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,510.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 60.56100
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,175,650.00
                               P & I AMT:     19,389.67
                               UPB AMT:   2,137,295.95

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           25
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722903     MORTGAGORS: KELLY                ROBERT
                               KELLY                MAUREEN
    REGION CODE    ADDRESS   : 4 PILGRIM ROAD
        02         CITY      :    MARSHFIELD
                   STATE/ZIP : MA  02050
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    313,982.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,921.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 74.41800
    -----------------------------------------------------------------
0   0007722911     MORTGAGORS: DEALY                ROBERT
                               STARK                SHELLEY
    REGION CODE    ADDRESS   : 6580 BEACON STREET
        02         CITY      :    PITTSBURGH
                   STATE/ZIP : PA  15217
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    297,113.07  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,675.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0007722929     MORTGAGORS: BASKIN               ELIOT
                               BASKIN               HILARY
    REGION CODE    ADDRESS   : 2253 AUGUSTA DRIVE
        02         CITY      :    EVERGREEN
                   STATE/ZIP : CO  80439
    MORTGAGE AMOUNT :   355,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,231.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,143.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007722937     MORTGAGORS: BALAKRISHNAN         SIVASUBRAMANYA
                               BALAKRISHNAN         ROJA
    REGION CODE    ADDRESS   : 11560 FOREST LAKES DRIVE
        02         CITY      :    ROLLA
                   STATE/ZIP : MO  65401
    MORTGAGE AMOUNT :   298,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    292,705.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,662.19  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0007722945     MORTGAGORS: COSBY                MICHAEL
                               COSBY                ANNE
    REGION CODE    ADDRESS   : 6170 SOUTH POTOMAC WAY
        02         CITY      :    ENGLEWOOD
                   STATE/ZIP : CO  80111
    MORTGAGE AMOUNT :   339,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    333,076.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,052.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.99800
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,613,300.00
                               P & I AMT:     14,454.54
                               UPB AMT:   1,585,109.67

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           26
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007722952     MORTGAGORS: HUFF                 LINDA
                               MARBLE               JOHN
    REGION CODE    ADDRESS   : 1608 NW LACAMAS DRIVE
        02         CITY      :    CAMAS
                   STATE/ZIP : WA  98607
    MORTGAGE AMOUNT :   255,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,993.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,274.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 63.27500
    -----------------------------------------------------------------
0   0007722960     MORTGAGORS: GARNER               STEVEN
                               GARNER               STACY
    REGION CODE    ADDRESS   : 1131 S KENTWOOD
        02         CITY      :    SPRINGFIELD
                   STATE/ZIP : MO  65804
    MORTGAGE AMOUNT :   393,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    384,089.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,565.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007722978     MORTGAGORS: GARB                 RONALD
                               BROWN                KAREN
    REGION CODE    ADDRESS   : 5449 JOHN DREAPER DRIVE
        02         CITY      :    HOUSTON
                   STATE/ZIP : TX  77056
    MORTGAGE AMOUNT :   316,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    309,994.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,862.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007722986     MORTGAGORS: ELSE                 THOMAS
                               ELSE                 KAREN
    REGION CODE    ADDRESS   : 546-A MINER ROAD
        02         CITY      :    ORINDA
                   STATE/ZIP : CA  95463
    MORTGAGE AMOUNT :   616,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    600,297.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,579.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   03/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 69.21300
    -----------------------------------------------------------------
0   0007733975     MORTGAGORS: SCHMIDT              ROBERT
                               SCHMIDT              MARY
    REGION CODE    ADDRESS   : 61 BEECHAM COURT
        02         CITY      :    OWINGS MILLS
                   STATE/ZIP : MD  21117
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,053.42  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,212.28  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 48.82800
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,830,600.00
                               P & I AMT:     16,494.23
                               UPB AMT:   1,792,427.32

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           27
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007733983     MORTGAGORS: LYDAY                LARRY
                               LYDAY                LENNA
    REGION CODE    ADDRESS   : 11117 SLOOP COURT
        02         CITY      :    INDIANAPOLIS
                   STATE/ZIP : IN  46236
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    275,288.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,497.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 59.57400
    -----------------------------------------------------------------
0   0007733991     MORTGAGORS: BENSKO               JAMES
                               BENSKO               ROWAN
    REGION CODE    ADDRESS   : 3176 REDSTONE ROAD
        02         CITY      :    BOULDER
                   STATE/ZIP : CO  80303
    MORTGAGE AMOUNT :   333,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    330,869.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,969.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 70.10500
    -----------------------------------------------------------------
0   0007734007     MORTGAGORS: HE                   STEVEN
                               HE                   XIAOHUA
    REGION CODE    ADDRESS   : 5252 TAMMANY TRAIL
        02         CITY      :    CARMEL
                   STATE/ZIP : IN  46033
    MORTGAGE AMOUNT :   247,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,519.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,203.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.99352
    -----------------------------------------------------------------
0   0007734015     MORTGAGORS: WILSON               DAVID
                               WILSON               DEBRA
    REGION CODE    ADDRESS   : 3235 N. OHIO STREET
        02         CITY      :    ARLINGTON
                   STATE/ZIP : VA  22207
    MORTGAGE AMOUNT :   424,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    421,842.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,845.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0007734049     MORTGAGORS: LAIR                 JAMES
                               LAIR                 JANISE
    REGION CODE    ADDRESS   : 2050 EAKINS COURT
        02         CITY      :    RESTON
                   STATE/ZIP : VA  20191
    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     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 70.86600
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,554,600.00
                               P & I AMT:     13,980.85
                               UPB AMT:   1,542,686.43

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           28
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007734056     MORTGAGORS: ALONSO               CARLOS
                               LUBELL               ANNE
    REGION CODE    ADDRESS   : 390 MILL CREEK BEND
        02         CITY      :    ATLANTA
                   STATE/ZIP : GA  30307
    MORTGAGE AMOUNT :   310,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    308,016.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,764.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 63.83600
    -----------------------------------------------------------------
0   0007734064     MORTGAGORS: WHITE                LLOYD
                               WHITE                NATALIE
    REGION CODE    ADDRESS   : 806 KLEBERG COURT
        02         CITY      :    SOUTHLAKE
                   STATE/ZIP : TX  76092
    MORTGAGE AMOUNT :   269,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    267,322.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,344.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 78.22600
    -----------------------------------------------------------------
0   0007734080     MORTGAGORS: TOWERY               VICTOR
                               TOWERY               STACY
    REGION CODE    ADDRESS   : 7528 RIVER FORK DRIVE
        02         CITY      :    NASHVILLE
                   STATE/ZIP : TN  37221
    MORTGAGE AMOUNT :   239,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :    237,901.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,118.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 89.98300
    -----------------------------------------------------------------
0   0007734098     MORTGAGORS: HOWLAND              KENNETH

    REGION CODE    ADDRESS   : 5631 HIGHLAND ROAD
        02         CITY      :    DANVILLE
                   STATE/ZIP : CA  94506
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,604.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,717.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 54.05400
    -----------------------------------------------------------------
0   0007734114     MORTGAGORS: JOHNSON              MARK
                               JOHNSON              JULIE
    REGION CODE    ADDRESS   : 200 LIDO PLACE
        02         CITY      :    FULLERTON
                   STATE/ZIP : CA  92835
    MORTGAGE AMOUNT :   291,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,178.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,635.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 72.75000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,409,550.00
                               P & I AMT:     12,581.30
                               UPB AMT:   1,399,023.50

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           29
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007734130     MORTGAGORS: REGLOS               RAMON
                               REGLOS               CORAZON
    REGION CODE    ADDRESS   : 804 RIDGEPOINTE COURT
        02         CITY      :    SAN RAMON
                   STATE/ZIP : CA  94583
    MORTGAGE AMOUNT :   476,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    471,320.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,179.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007734148     MORTGAGORS: SIEGAL               MICHAEL
                               SIEGAL               DAVIDA
    REGION CODE    ADDRESS   : 8850 NORTH KILDARE
        02         CITY      :    SKOKIE
                   STATE/ZIP : IL  60076
    MORTGAGE AMOUNT :   281,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,631.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,471.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 76.08100
    -----------------------------------------------------------------
0   0007734155     MORTGAGORS: GASTON               BERNARD
                               GASTON               MARGO
    REGION CODE    ADDRESS   : 7521 WEST 82ND STREET
        02         CITY      :    PLAYA DEL REY
                   STATE/ZIP : CA  90293
    MORTGAGE AMOUNT :   263,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,868.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,400.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 50.38314
    -----------------------------------------------------------------
0   0007734288     MORTGAGORS: WAITKUS              DEBORAH
                               WAITKUS              JOHN
    REGION CODE    ADDRESS   : 4631 EAST PALOMINO ROAD
        02         CITY      :    PHOENIX
                   STATE/ZIP : AZ  85018
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    345,401.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,318.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0007734296     MORTGAGORS: LEE                  JAY
                               LEE                  MELISSA
    REGION CODE    ADDRESS   : 3335 EAST TONTO DRIVE
        02         CITY      :    PHOENIX
                   STATE/ZIP : AZ  85044
    MORTGAGE AMOUNT :   438,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    436,603.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,906.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,833,500.00
                               P & I AMT:     16,276.40
                               UPB AMT:   1,792,825.19

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           30
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007734304     MORTGAGORS: JUSTICE              JAY
                               JUSTICE              KATHI
    REGION CODE    ADDRESS   : 2772 HUNTERS DRIVE
        02         CITY      :    GERMANTOWN
                   STATE/ZIP : TN  38138
    MORTGAGE AMOUNT :   248,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,226.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,246.47  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007740467     MORTGAGORS: LEEDY                MICHAEL
                               LEEDY                MARGARET
    REGION CODE    ADDRESS   : 318 MEADOW LN
        02         CITY      :    SEWICKLEY
                   STATE/ZIP : PA  15143
    MORTGAGE AMOUNT :   348,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    344,686.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,127.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007740475     MORTGAGORS: UMBAUGH              ROGER
                               UMBAUGH              CAROL
    REGION CODE    ADDRESS   : 19646 W 12TH ROAD
        02         CITY      :    PLYMOUTH
                   STATE/ZIP : IN  46563
    MORTGAGE AMOUNT :   272,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    267,102.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,425.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007740483     MORTGAGORS: IKNADOSSIAN          ARMEN
                               IKNADOSSIAN          SHAKE
    REGION CODE    ADDRESS   : 1385 CORONET AVE
        02         CITY      :    PASADENA
                   STATE/ZIP : CA  91107
    MORTGAGE AMOUNT :   281,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,295.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,506.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 73.94700
    -----------------------------------------------------------------
0   0007740509     MORTGAGORS: STEFFES              PETER
                               STEFFES              PATRICIA
    REGION CODE    ADDRESS   : 7799 BATTLES RD
        02         CITY      :    GATES MILLS
                   STATE/ZIP : OH  44040
    MORTGAGE AMOUNT :   516,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    512,554.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,459.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,665,000.00
                               P & I AMT:     14,765.91
                               UPB AMT:   1,649,865.86

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           31
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007740517     MORTGAGORS: HOLMBERG             BRIAN
                               STRICKLAND-HOLM      MARIE
    REGION CODE    ADDRESS   : 6005 RAINBOW HILL ROAD
        02         CITY      :    AGOURA HILLS
                   STATE/ZIP : CA  91301
    MORTGAGE AMOUNT :   486,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    482,957.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,402.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 77.14200
    -----------------------------------------------------------------
0   0007740525     MORTGAGORS: MILLER               GERALD
                               MILLER               CHERI
    REGION CODE    ADDRESS   : 1824 FALCON RIDGE DR
        02         CITY      :    PETALUMA
                   STATE/ZIP : CA  94954
    MORTGAGE AMOUNT :   371,950.00  OPTION TO CONVERT :
    UNPAID BALANCE :    370,763.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,317.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.99700
    -----------------------------------------------------------------
0   0007740582     MORTGAGORS: VAN VALER            JOE
                               VAN VALER            CONSTANCE
    REGION CODE    ADDRESS   : 344 LAWNWOOD DR
        02         CITY      :    GREENWOOD
                   STATE/ZIP : IN  46142
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,551.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,355.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 66.66600
    -----------------------------------------------------------------
0   0007740608     MORTGAGORS: GASHASH              H
                               GASHASH              ROWADA
    REGION CODE    ADDRESS   : 5451 GOVERNORS AVE
        02         CITY      :    CANTON
                   STATE/ZIP : OH  44718
    MORTGAGE AMOUNT :   231,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,504.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,112.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 71.20000
    -----------------------------------------------------------------
0   0007740616     MORTGAGORS: GREEN                CARRIE
                               VAREL                NICHOLAS
    REGION CODE    ADDRESS   : 3417 HAYNIE AVE
        02         CITY      :    UNIVERSITY PARK
                   STATE/ZIP : TX  75205
    MORTGAGE AMOUNT :   500,850.00  OPTION TO CONVERT :
    UNPAID BALANCE :    496,589.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,397.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 79.99900
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,850,200.00
                               P & I AMT:     16,584.58
                               UPB AMT:   1,835,366.95

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           32
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007740624     MORTGAGORS: SLOAN                JAMES
                               SLOAN                SUE
    REGION CODE    ADDRESS   : 5 RIPTIDE COURT
        02         CITY      :    SALEM
                   STATE/ZIP : SC  29676
    MORTGAGE AMOUNT :   282,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    280,156.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,475.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 79.77300
    -----------------------------------------------------------------
0   0007740673     MORTGAGORS: MEYERS               R.
                               MEYERS               DAWN
    REGION CODE    ADDRESS   : 5577 SALISBURY DRIVE
        02         CITY      :    ROANOKE
                   STATE/ZIP : VA  24018
    MORTGAGE AMOUNT :   259,950.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,501.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,354.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.99600
    -----------------------------------------------------------------
0   0007740954     MORTGAGORS: LACIS                ANDRIS
                               LACIS                DAGNIJA
    REGION CODE    ADDRESS   : 2850 PINE LAKE
        02         CITY      :    WEST BLOOMFIELD
                   STATE/ZIP : MI  48324
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,808.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,170.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 42.68200
    -----------------------------------------------------------------
0   0007740970     MORTGAGORS: BUCKINGHAM           MICHAEL
                               BUCKINGHAM           JULIE
    REGION CODE    ADDRESS   : 3994 OLD POSTE RD
        02         CITY      :    COLUMBUS
                   STATE/ZIP : OH  43221
    MORTGAGE AMOUNT :   448,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    443,734.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,026.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.29200
    -----------------------------------------------------------------
0   0007740988     MORTGAGORS: LIPPE                GARY
                               LIPPE                RANDI
    REGION CODE    ADDRESS   : 2624 BUTTERWING RD
        02         CITY      :    PEPPER PIKE
                   STATE/ZIP : OH  44124
    MORTGAGE AMOUNT :   310,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    308,038.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,786.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 34.44400
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,649,950.00
                               P & I AMT:     14,814.20
                               UPB AMT:   1,637,240.63

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           33
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007741044     MORTGAGORS: BEEBE                HUGH
                               STARR                CARIN
    REGION CODE    ADDRESS   : 537 E FRONT ST
        02         CITY      :    PERRYSBURG
                   STATE/ZIP : OH  43551
    MORTGAGE AMOUNT :   390,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    387,558.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,532.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0007741077     MORTGAGORS: PACE                 LAWRENCE
                               PACE                 BEATRICE
    REGION CODE    ADDRESS   : 2730 CHESTERTON ROAD
        02         CITY      :    SHAKER HTS.
                   STATE/ZIP : OH  44122
    MORTGAGE AMOUNT :   483,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    479,943.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,341.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 70.51000
    -----------------------------------------------------------------
0   0007741242     MORTGAGORS: WILLIAMSON           HUGH

    REGION CODE    ADDRESS   : 416 COLUMBINE STREET
        02         CITY      :    DENVER
                   STATE/ZIP : CO  80206
    MORTGAGE AMOUNT :   460,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    455,714.21  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,199.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 46.70000
    -----------------------------------------------------------------
0   0007741325     MORTGAGORS: WELLINGTON           L.

    REGION CODE    ADDRESS   : 30075 WELD COUNTY ROAD #18
        02         CITY      :    KENNESBURG
                   STATE/ZIP : CO  80643
    MORTGAGE AMOUNT :   100,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     98,384.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       919.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 41.66600
    -----------------------------------------------------------------
0   0007741333     MORTGAGORS: MURPHY               FRANCIS

    REGION CODE    ADDRESS   : 1150 ADMIRAL CROSSING
        02         CITY      :    ALPHARETTA
                   STATE/ZIP : GA  30005
    MORTGAGE AMOUNT :   341,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    338,888.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,112.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 70.30900
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,774,000.00
                               P & I AMT:     16,106.07
                               UPB AMT:   1,760,488.84

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           34
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007741382     MORTGAGORS: CANOUSE              JOHN
                               CANOUSE              CAROLYN
    REGION CODE    ADDRESS   : 275 SEALE LANE
        02         CITY      :    ALPHARETTA
                   STATE/ZIP : GA  30022
    MORTGAGE AMOUNT :   314,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    311,991.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,800.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 78.50000
    -----------------------------------------------------------------
0   0007741432     MORTGAGORS: DEGROOF              LUC

    REGION CODE    ADDRESS   : 1260 MOUNT PARAN ROAD
        02         CITY      :    ATLANTA
                   STATE/ZIP : GA  30327
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    645,930.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,887.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 46.42800
    -----------------------------------------------------------------
0   0007741440     MORTGAGORS: HARRIS               STEPHEN
                               HARRIS               CHERYL
    REGION CODE    ADDRESS   : 5005 VISTA DEL MONTE ST
        02         CITY      :    EL PASO
                   STATE/ZIP : TX  79922
    MORTGAGE AMOUNT :   337,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    324,037.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,956.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/08
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 56.16600
    -----------------------------------------------------------------
0   0007741457     MORTGAGORS: WOESTE               GREGORY
                               WOESTE               VICTORIA
    REGION CODE    ADDRESS   : 925 LAUREL AVENUE
        02         CITY      :    CINCINNATI
                   STATE/ZIP : OH  45246
    MORTGAGE AMOUNT :   350,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,785.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,145.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 73.68400
    -----------------------------------------------------------------
0   0007741473     MORTGAGORS: HENRY                ROBERT
                               HENRY                GEORGANN
    REGION CODE    ADDRESS   : 4181 N FERNHILL CIRCLE
        02         CITY      :    TUCSON
                   STATE/ZIP : AZ  85750
    MORTGAGE AMOUNT :   365,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    362,665.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,255.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 52.14200
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,016,000.00
                               P & I AMT:     19,045.93
                               UPB AMT:   1,992,409.71

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           35
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007741481     MORTGAGORS: EASTER               L.

    REGION CODE    ADDRESS   : 1075 COUNTRY CLUB CIR
        02         CITY      :    BIRMINGHAM
                   STATE/ZIP : AL  35244
    MORTGAGE AMOUNT :   432,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    430,680.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,974.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007741499     MORTGAGORS: STEARS               MICHAEL
                               STEARS               MARIE
    REGION CODE    ADDRESS   : 8449 FIRETHORN COURT
        02         CITY      :    LONGMONT
                   STATE/ZIP : CO  80503
    MORTGAGE AMOUNT :   482,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    478,982.60  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,366.11  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 56.50600
    -----------------------------------------------------------------
0   0007741507     MORTGAGORS: RANZER               JUDY
                               RANZER               MARK
    REGION CODE    ADDRESS   : 6221 N. CADENA DE MONTANAS
        02         CITY      :    TUCSON
                   STATE/ZIP : AZ  85718
    MORTGAGE AMOUNT :   284,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    282,163.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,513.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007741523     MORTGAGORS: CARUSO               MICHELA
                               BALLARD              DAVID
    REGION CODE    ADDRESS   : 414 MT. PARAN ROAD
        02         CITY      :    ATLANTA
                   STATE/ZIP : GA  30327
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    645,886.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,842.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 68.42100
    -----------------------------------------------------------------
0   0007741531     MORTGAGORS: STEPP                LARRY

    REGION CODE    ADDRESS   : 2270 PINEY POINT LANDING
        02         CITY      :    BLAIRSVILLE
                   STATE/ZIP : GA  30512
    MORTGAGE AMOUNT :   264,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    261,013.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,434.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 90.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,112,600.00
                               P & I AMT:     19,129.84
                               UPB AMT:   2,098,727.43

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           36
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007741549     MORTGAGORS: HARTSON              GARY
                               HARTSON              CHRISTINE
    REGION CODE    ADDRESS   : N8757 GRAND VIEW DR
        02         CITY      :    EAST TROY
                   STATE/ZIP : WI  53120
    MORTGAGE AMOUNT :   368,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    365,645.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,282.03  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 72.15600
    -----------------------------------------------------------------
0   0007741556     MORTGAGORS: STRICKLAND           WILLIAM
                               STRICKLAND           JEAN
    REGION CODE    ADDRESS   : 5640 FAIRWAY VIEW DR
        02         CITY      :    CHARLOTTE
                   STATE/ZIP : NC  28277
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    317,679.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,853.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007741564     MORTGAGORS: FISHER               DONA
                               FISHER               MICHAEL
    REGION CODE    ADDRESS   : 5613 EAGLE POINT ST
        02         CITY      :    EL PASO
                   STATE/ZIP : TX  79912
    MORTGAGE AMOUNT :   340,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    337,871.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,079.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007741572     MORTGAGORS: RIESER               DAVID
                               RIESER               ALEXANDRA
    REGION CODE    ADDRESS   : 1514 FOREST AVE
        02         CITY      :    WILMETTE
                   STATE/ZIP : IL  60091
    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     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007741580     MORTGAGORS: CONWAY               JOSEPH
                               CONWAY               KEVIN
    REGION CODE    ADDRESS   : 3835 REDCOAT WAY
        02         CITY      :    ALPHARETTA
                   STATE/ZIP : GA  30022
    MORTGAGE AMOUNT :   282,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    280,990.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,522.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 72.05000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,714,800.00
                               P & I AMT:     15,369.24
                               UPB AMT:   1,704,912.97

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           37
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007741598     MORTGAGORS: EDGERTON             DAVID
                               EDGERTON             COSETTE
    REGION CODE    ADDRESS   : 3479 AFRICA ROAD
        02         CITY      :    GALENA
                   STATE/ZIP : OH  43021
    MORTGAGE AMOUNT :   256,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,362.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,283.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 63.61829
    -----------------------------------------------------------------
0   0007741606     MORTGAGORS: TAYLOR               PETER
                               VANIG                THANES
    REGION CODE    ADDRESS   : 5212 E RED ROCK DR
        02         CITY      :    PHOENIX
                   STATE/ZIP : AZ  85018
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,400.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,229.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 38.75900
    -----------------------------------------------------------------
0   0007741614     MORTGAGORS: WEAVER               JEFFREY
                               WEAVER               PATRICIA
    REGION CODE    ADDRESS   : 111 RIDING TRAIL LN
        02         CITY      :    PITTSBURGH
                   STATE/ZIP : PA  15215
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    387,255.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,567.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 76.11700
    -----------------------------------------------------------------
0   0007741622     MORTGAGORS: SMITH                JAMES
                               SMITH                VALERIE
    REGION CODE    ADDRESS   : 6144 LLANFAIR DRIVE
        02         CITY      :    COLUMBIA
                   STATE/ZIP : MD  21044
    MORTGAGE AMOUNT :   268,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    266,045.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,390.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007741630     MORTGAGORS: MCGONIGLE            ROBERT
                               MCGONIGLE            CAROL
    REGION CODE    ADDRESS   : 1171 E PLACITA RANA
        02         CITY      :    TUCSON
                   STATE/ZIP : AZ  85718
    MORTGAGE AMOUNT :   364,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    361,745.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,322.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,538,000.00
                               P & I AMT:     13,793.21
                               UPB AMT:   1,517,809.69

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           38
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007741648     MORTGAGORS: MENCHIK              MARK
                               EVANS                BARBARA
    REGION CODE    ADDRESS   : 2543 SANDBURG STREET
        02         CITY      :    DUNN LORING
                   STATE/ZIP : VA  22027
    MORTGAGE AMOUNT :   281,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    279,221.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,525.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.98861
    -----------------------------------------------------------------
0   0007741663     MORTGAGORS: PEREZ                MANUAL
                               PEREZ                MARTA
    REGION CODE    ADDRESS   : 1212 FALLSMEAD WAY
        02         CITY      :    POTOMAC
                   STATE/ZIP : MD  20854
    MORTGAGE AMOUNT :   274,350.00  OPTION TO CONVERT :
    UNPAID BALANCE :    272,594.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,446.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 75.16400
    -----------------------------------------------------------------
0   0007741671     MORTGAGORS: OURIEL               JOY
                               OURIEL               KENNETH
    REGION CODE    ADDRESS   : 32419 PINEBROOK LANE
        02         CITY      :    PEPPER PIKE
                   STATE/ZIP : OH  44124
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    645,841.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,797.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 61.90400
    -----------------------------------------------------------------
0   0007741689     MORTGAGORS: ZIEGLER              THOMAS
                               ZIEGLER              JULE
    REGION CODE    ADDRESS   : 6506 KENWOOD ROAD
        02         CITY      :    CINCINNATI
                   STATE/ZIP : OH  45243
    MORTGAGE AMOUNT :   494,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    490,873.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,440.22  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 71.59400
    -----------------------------------------------------------------
0   0007741705     MORTGAGORS: POTTER               JAMES
                               POTTER               MARY
    REGION CODE    ADDRESS   : 1636 WEST LAUREL
        02         CITY      :    SPRINGFIELD
                   STATE/ZIP : IL  62704
    MORTGAGE AMOUNT :   318,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    316,985.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,836.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 63.22000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,017,350.00
                               P & I AMT:     18,045.90
                               UPB AMT:   2,005,518.26

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           39
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007741713     MORTGAGORS: HOLTAN               BRIAN

    REGION CODE    ADDRESS   : HILL VIEW DR
        02         CITY      :    PINEDALE
                   STATE/ZIP : WY  82951
    MORTGAGE AMOUNT :   255,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    253,351.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,256.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 59.30232
    -----------------------------------------------------------------
0   0007741721     MORTGAGORS: BERGGREN             RONALD
                               BERGGREN             LINDA
    REGION CODE    ADDRESS   : 26 GOLDEN EAGLE LANE
        02         CITY      :    LITTLETON
                   STATE/ZIP : CO  80127
    MORTGAGE AMOUNT :   458,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    456,539.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,084.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 68.35800
    -----------------------------------------------------------------
0   0007741739     MORTGAGORS: BRAYMER              JOHN
                               BRAYMER              META
    REGION CODE    ADDRESS   : 202 E OXFORD CIR
        02         CITY      :    RICHMOND
                   STATE/ZIP : VA  23221
    MORTGAGE AMOUNT :   345,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    343,899.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,076.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.67600
    -----------------------------------------------------------------
0   0007741747     MORTGAGORS: KUNKEL               ROBERT
                               KUNKEL               EVA
    REGION CODE    ADDRESS   : 506 UVEDALE
        02         CITY      :    RIVERSIDE
                   STATE/ZIP : IL  60546
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    239,251.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,174.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 49.18000
    -----------------------------------------------------------------
0   0007741754     MORTGAGORS: BURLEY               JOHN

    REGION CODE    ADDRESS   : 7027 WEST KIMBERLY WAY
        02         CITY      :    GLENDALE
                   STATE/ZIP : AZ  85308
    MORTGAGE AMOUNT :   174,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    171,704.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,604.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,472,400.00
                               P & I AMT:     13,196.47
                               UPB AMT:   1,464,745.51

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           40
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007741762     MORTGAGORS: PADGET               CHARLES
                               PADGET               LAURIE
    REGION CODE    ADDRESS   : 5 MOONBILL LN
        02         CITY      :    SAVANNAH
                   STATE/ZIP : GA  31411
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    398,682.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,484.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 76.19000
    -----------------------------------------------------------------
0   0007741770     MORTGAGORS: DUNCAN               RONALD
                               DUNCAN               SUZANNE
    REGION CODE    ADDRESS   : H 69 BOX 225-D
        02         CITY      :    KINGSTON
                   STATE/ZIP : OK  74349
    MORTGAGE AMOUNT :   284,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    282,183.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,532.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007741788     MORTGAGORS: GLOVER               WILLIAM
                               GLOVER               JOAN
    REGION CODE    ADDRESS   : 1775 E. BUCK RIDGE PLACE
        02         CITY      :    TUCSON
                   STATE/ZIP : AZ  85737
    MORTGAGE AMOUNT :   328,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    300,424.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,929.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 90.00000
    -----------------------------------------------------------------
0   0007743735     MORTGAGORS: KHERA                GORDI

    REGION CODE    ADDRESS   : 14223 NORTH 14TH DRIVE
        02         CITY      :    PHOENIX
                   STATE/ZIP : AZ  85023
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,522.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,651.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 61.53800
    -----------------------------------------------------------------
0   0007743743     MORTGAGORS: GORMLEY              WILLIAM
                               GORMLEY              NATALIA
    REGION CODE    ADDRESS   : 66 SADDLEBROOK LANE
        02         CITY      :    HOUSTON
                   STATE/ZIP : TX  77024
    MORTGAGE AMOUNT :   297,950.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,074.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,636.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 71.27900
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,710,450.00
                               P & I AMT:     15,235.09
                               UPB AMT:   1,672,888.07

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           41
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007743750     MORTGAGORS: SMITH                JAMES
                               SMITH                SUSAN
    REGION CODE    ADDRESS   : 10672 NE COUNTRY CLUB ROAD
        02         CITY      :    BAINBRIDGE ISLAND
                   STATE/ZIP : WA  98110
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    645,886.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,842.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 51.18100
    -----------------------------------------------------------------
0   0007743768     MORTGAGORS: NELSON               DOUGLAS
                               NELSON               TRUDY
    REGION CODE    ADDRESS   : 1645 LELAND AVENUE
        02         CITY      :    SPRINGFIELD
                   STATE/ZIP : IL  62704
    MORTGAGE AMOUNT :   352,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,612.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,139.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 53.74000
    -----------------------------------------------------------------
0   0007743776     MORTGAGORS: D'AMICO              ANTHONY
                               D'AMICO              DIANE
    REGION CODE    ADDRESS   : 13 HIGHLAND STREET
        02         CITY      :    WESTON
                   STATE/ZIP : MA  02193
    MORTGAGE AMOUNT :   308,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    306,050.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,768.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 73.63500
    -----------------------------------------------------------------
0   0007743792     MORTGAGORS: SHKRELI              NICK
                               SHKRELI              DED
    REGION CODE    ADDRESS   : 74 TRANQUILITY DRIVE
        02         CITY      :    EASTON
                   STATE/ZIP : CT  06612
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,074.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,357.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.25000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.25000  PRODUCT CODE      :   002
    LTV :                 42.30700
    -----------------------------------------------------------------
0   0007743800     MORTGAGORS: KETOVER              RICHARD
                               KETOVER              CAROL
    REGION CODE    ADDRESS   : 260 KEY PALM ROAD
        02         CITY      :    BOCA RATON
                   STATE/ZIP : FL  33432
    MORTGAGE AMOUNT :   457,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    452,602.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,075.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 29.48300
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,042,000.00
                               P & I AMT:     18,183.79
                               UPB AMT:   2,027,226.81

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           42
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007743818     MORTGAGORS: CURRAN               CHARLES
                               CURRAN               CELESTE
    REGION CODE    ADDRESS   : 13254 PINETREE LAKE DRIVE
        02         CITY      :    TOWN & COUNTRY
                   STATE/ZIP : MO  63017
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,360.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,229.30  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.25000  PRODUCT CODE      :   002
    LTV :                 79.97500
    -----------------------------------------------------------------
0   0007743826     MORTGAGORS: CARROLL              NINA

    REGION CODE    ADDRESS   : 340 NAHATAN STREET
        02         CITY      :    WESTWOOD
                   STATE/ZIP : MA  02090
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,169.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,458.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 58.33300
    -----------------------------------------------------------------
0   0007743834     MORTGAGORS: THENO                ANNETTE
                               THENO                RICHARD
    REGION CODE    ADDRESS   : 9 GARDNER LANE
        02         CITY      :    DELLWOOD
                   STATE/ZIP : MN  55110
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    372,575.13  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,318.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 62.50000
    -----------------------------------------------------------------
0   0007743842     MORTGAGORS: WILLIAMS             ROGER
                               WILLIAMS             LINDA
    REGION CODE    ADDRESS   : 640 DORNOCH
        02         CITY      :    ANN ARBOR
                   STATE/ZIP : MI  48103
    MORTGAGE AMOUNT :   433,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    430,200.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,831.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 67.76210
    -----------------------------------------------------------------
0   0007743859     MORTGAGORS: GLASS                MICHAEL
                               GLASS                DIANE
    REGION CODE    ADDRESS   : 80 OAK POINT
        02         CITY      :    WRENTHAM
                   STATE/ZIP : MA  02093
    MORTGAGE AMOUNT :   285,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    282,670.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,482.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 56.88600
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,633,000.00
                               P & I AMT:     14,320.41
                               UPB AMT:   1,620,976.17

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           43
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007743867     MORTGAGORS: TOMAKIN              ERIC
                               TOMAKIN              AMELIA
    REGION CODE    ADDRESS   : 4135 HOLBROOK ROAD
        02         CITY      :    RANDALLSTOWN
                   STATE/ZIP : MD  21133
    MORTGAGE AMOUNT :   251,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,881.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,241.23  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 78.53100
    -----------------------------------------------------------------
0   0007743875     MORTGAGORS: COX                  JAMES
                               COX                  AMY
    REGION CODE    ADDRESS   : 3517 MADISON ST
        02         CITY      :    OAK BROOK
                   STATE/ZIP : IL  60523
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    328,958.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,966.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 77.64700
    -----------------------------------------------------------------
0   0007743883     MORTGAGORS: SNYDER               STEPHEN
                               SNYDER               SUSAN
    REGION CODE    ADDRESS   : 8509 E BLACK POINT ROAD
        02         CITY      :    SYRACUSE
                   STATE/ZIP : IN  46567
    MORTGAGE AMOUNT :   480,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    476,272.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,314.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 34.28500
    -----------------------------------------------------------------
0   0007743891     MORTGAGORS: JOHNSON              DAVID
                               JOHNSON              PATRICIA
    REGION CODE    ADDRESS   : 5539 W MELINDA LAND
        02         CITY      :    GLENDALE
                   STATE/ZIP : AZ  85308
    MORTGAGE AMOUNT :   265,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,589.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,402.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 70.73300
    -----------------------------------------------------------------
0   0007743909     MORTGAGORS: GRIFFIN              RONALD
                               GRIFFIN              HOPE
    REGION CODE    ADDRESS   : 11616 WHITETAIL LANE
        02         CITY      :    ELLICOTT CITY
                   STATE/ZIP : MD  21042
    MORTGAGE AMOUNT :   601,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    597,196.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,401.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 77.54838
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,927,550.00
                               P & I AMT:     17,326.42
                               UPB AMT:   1,914,899.57

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           44
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007743917     MORTGAGORS: LAWN-TSAO            LILLY
                               TSAO                 JOSEPH
    REGION CODE    ADDRESS   : 61 FLANAGAN DRIVE
        02         CITY      :    FRAMINGHAM
                   STATE/ZIP : MA  01701
    MORTGAGE AMOUNT :   360,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    358,888.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,286.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 66.05500
    -----------------------------------------------------------------
0   0007743925     MORTGAGORS: RIEMANN              BRADLEY
                               RIEMANN              JILL
    REGION CODE    ADDRESS   : 298 LAC LABELLE DRIVE
        02         CITY      :    OCONOMOWOC
                   STATE/ZIP : WI  53066
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,259.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,381.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 64.32038
    -----------------------------------------------------------------
0   0007743933     MORTGAGORS: KING                 CLAYTON
                               SCHWEITZER-KING      NAOMI
    REGION CODE    ADDRESS   : 2185 E WHITMORE WAY
        02         CITY      :    SALT LAKE, SALT LAKE CITY
                   STATE/ZIP : UT  84121
    MORTGAGE AMOUNT :   255,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    252,222.49  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,261.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 68.34200
    -----------------------------------------------------------------
0   0007743941     MORTGAGORS: GUTERMAN             JOHN
                               GUTERMAN             MARY
    REGION CODE    ADDRESS   : 10376 N CORAL HILL ROAD
        02         CITY      :    EPHRAIM
                   STATE/ZIP : WI  54211
    MORTGAGE AMOUNT :   266,524.00  OPTION TO CONVERT :
    UNPAID BALANCE :    265,692.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,414.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 74.03400
    -----------------------------------------------------------------
0   0007743958     MORTGAGORS: ROSENBERG            DAVID

    REGION CODE    ADDRESS   : 10 ROCKLAND STREET
        02         CITY      :    DARTMOUTH
                   STATE/ZIP : MA  02748
    MORTGAGE AMOUNT :   288,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    286,097.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,508.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,435,124.00
                               P & I AMT:     12,853.09
                               UPB AMT:   1,426,160.25

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           45
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007743966     MORTGAGORS: HUITZINGH            KRUNO
                               HUITZINGH            BARBARA
    REGION CODE    ADDRESS   : 8305 BLUFFVIEW WAY
        02         CITY      :    COLORADO SPRINGS
                   STATE/ZIP : CO  80919
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,060.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,654.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 48.78000
    -----------------------------------------------------------------
0   0007743974     MORTGAGORS: SHARP                RAYMOND
                               SHARP                JOLEEN
    REGION CODE    ADDRESS   : 6591 HARBOR BEACH NORTHEAST
        02         CITY      :    PRIOR LAKE
                   STATE/ZIP : MN  55372
    MORTGAGE AMOUNT :   288,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    286,654.45  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,573.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 72.12500
    -----------------------------------------------------------------
0   0007743982     MORTGAGORS: CANDIA               GUILLERMO
                               CANDIA               MORELIA
    REGION CODE    ADDRESS   : 28 RESERVOIR ROAD
        02         CITY      :    COHASSET
                   STATE/ZIP : MA  02025
    MORTGAGE AMOUNT :   272,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    270,222.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,388.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 68.00000
    -----------------------------------------------------------------
0   0007744006     MORTGAGORS: KATO                 EUGENE

    REGION CODE    ADDRESS   : 340 131ST AVENUE NORTHEAST
        02         CITY      :    BELLEVUE
                   STATE/ZIP : WA  98005
    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     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 57.73190
    -----------------------------------------------------------------
0   0007744014     MORTGAGORS: HORITA               YONEKAZU
                               HORITA               MARILYN
    REGION CODE    ADDRESS   : 13321 GLEN TAYLOR LANE
        02         CITY      :    HERNDON
                   STATE/ZIP : VA  20171
    MORTGAGE AMOUNT :   265,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,304.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,363.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 77.94100
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,405,500.00
                               P & I AMT:     12,555.07
                               UPB AMT:   1,396,526.32

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           46
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007744022     MORTGAGORS: GRANT                DONNA
                               REILLY               PAUL
    REGION CODE    ADDRESS   : 19 GRAY SQUIRREL DRIVE
        02         CITY      :    NEW CANAAN
                   STATE/ZIP : CT  06840
    MORTGAGE AMOUNT :   472,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    470,494.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,209.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007744030     MORTGAGORS: RANCK                CHRISTOPHER
                               RANCK                CAROL
    REGION CODE    ADDRESS   : 1654 BRIDGEWATER DRIVEE
        02         CITY      :    LAKE MARY
                   STATE/ZIP : FL  32746
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,060.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,654.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 60.00000
    -----------------------------------------------------------------
0   0007744048     MORTGAGORS: ROSENBERG            NEIL
                               ROSENBERG            CATHERINE
    REGION CODE    ADDRESS   : 1610 NOVA ROAD
        02         CITY      :    PINE
                   STATE/ZIP : CO  80470
    MORTGAGE AMOUNT :   303,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    302,222.45  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,683.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007746746     MORTGAGORS: ALTEME               NORCILIA
                               ALTEME               VERTILUS
    REGION CODE    ADDRESS   : 14351 S.W. 289 STREET
        01         CITY      :    LEISURE CITY
                   STATE/ZIP : FL  33033
    MORTGAGE AMOUNT :    68,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :     68,158.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       628.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007746761     MORTGAGORS: KRAMOLIS             RUSSELL
                               KRAMOLIS             STACY
    REGION CODE    ADDRESS   : #2027 STEINKE ROAD
        01         CITY      :    WACO
                   STATE/ZIP : TX  76705
    MORTGAGE AMOUNT :    62,203.07  OPTION TO CONVERT :
    UNPAID BALANCE :     61,197.20  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       585.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   250
    LTV :                 62.83100
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,206,203.07
                               P & I AMT:     10,760.89
                               UPB AMT:   1,200,133.36

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           47
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007746779     MORTGAGORS: STARNES              FREDERICK
                               STARNES              JUDITH
    REGION CODE    ADDRESS   : 24116 FAIRWAY LANE
        01         CITY      :    TRABUCO CANYON
                   STATE/ZIP : CA  92679
    MORTGAGE AMOUNT :   196,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    194,845.60  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,844.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   250
    LTV :                 51.44400
    -----------------------------------------------------------------
0   0007746787     MORTGAGORS: FORMICA              WILLIAM
                               FORMICA              CAROL
    REGION CODE    ADDRESS   : 739 SCHLOSSER ROAD
        01         CITY      :    HARLEYSVILLE
                   STATE/ZIP : PA  19438
    MORTGAGE AMOUNT :   208,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    205,862.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,972.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   250
    LTV :                 71.72400
    -----------------------------------------------------------------
0   0007746795     MORTGAGORS: KIM                  DANIEL

    REGION CODE    ADDRESS   : 205 CHASE OAK CT
        01         CITY      :    YORKTOWN
                   STATE/ZIP : VA  23693
    MORTGAGE AMOUNT :   335,916.00  OPTION TO CONVERT :
    UNPAID BALANCE :    332,919.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,161.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   250
    LTV :                 79.03900
    -----------------------------------------------------------------
0   0007746803     MORTGAGORS: OU                   PINSON
                               OU                   JIN
    REGION CODE    ADDRESS   : 3135 COLONIAL CROSSING DRIVE
        01         CITY      :    SUGAR LAND
                   STATE/ZIP : TX  77479
    MORTGAGE AMOUNT :   148,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    146,181.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,361.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 74.74700
    -----------------------------------------------------------------
0   0007746811     MORTGAGORS: TROTTER              MICHAEL

    REGION CODE    ADDRESS   : 12 HILLVALE CIRCLE
        01         CITY      :    KNOXVILLE
                   STATE/ZIP : TN  37919
    MORTGAGE AMOUNT :   117,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    115,518.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,092.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 28.75600
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,005,816.00
                               P & I AMT:      9,434.03
                               UPB AMT:     995,327.10

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           48
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007746837     MORTGAGORS: MICKEVICE            JOHN
                               MICKEVICE            SHELLEY
    REGION CODE    ADDRESS   : 1590 CLAVEY ROAD
        01         CITY      :    HIGHLAND PARK
                   STATE/ZIP : IL  60035
    MORTGAGE AMOUNT :   112,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    111,313.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,030.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 70.00000
    -----------------------------------------------------------------
0   0007746910     MORTGAGORS: WILLIAMS             WAYNE
                               WILLIAMS             JUDY
    REGION CODE    ADDRESS   : 2900 GALAXY STREET
        01         CITY      :    GRANBURY
                   STATE/ZIP : TX  76049
    MORTGAGE AMOUNT :    50,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :     50,101.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       474.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   250
    LTV :                 36.00000
    -----------------------------------------------------------------
0   0007746928     MORTGAGORS: GALLANT              GLENN

    REGION CODE    ADDRESS   : 5596 BAYVIEW DRIVE
        01         CITY      :    LAUDERHILL
                   STATE/ZIP : FL  33308
    MORTGAGE AMOUNT :   566,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    562,532.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,206.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 37.73333
    -----------------------------------------------------------------
0   0007746944     MORTGAGORS: SOLOFF               CHARLES
                               SOLOFF               MARSHA
    REGION CODE    ADDRESS   : 12114 JUNIPER
        01         CITY      :    OVERLAND PARK
                   STATE/ZIP : KS  66209
    MORTGAGE AMOUNT :   148,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    147,083.50  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,351.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   250
    LTV :                 61.66700
    -----------------------------------------------------------------
0   0007746951     MORTGAGORS: CHIN                 SANDY

    REGION CODE    ADDRESS   : 2738 COLONY DRIVE,
        01         CITY      :    SUGAR LAND
                   STATE/ZIP : TX  77479
    MORTGAGE AMOUNT :    55,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :     54,747.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       525.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   250
    LTV :                 62.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     932,200.00
                               P & I AMT:      8,587.77
                               UPB AMT:     925,778.92

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           49
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007747082     MORTGAGORS: VANCE                LINDA

    REGION CODE    ADDRESS   : 180 SHEFFIELD COURT
        01         CITY      :    HOOVER
                   STATE/ZIP : AL  35226
    MORTGAGE AMOUNT :    64,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     62,636.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       597.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   04/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 51.20000
    -----------------------------------------------------------------
0   0007748221     MORTGAGORS: AKINS                CARY
                               AKINS                BARBARA
    REGION CODE    ADDRESS   : 18 CIRCLE DRIVE
        01         CITY      :    DOVER
                   STATE/ZIP : MA  02030
    MORTGAGE AMOUNT :   560,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    556,378.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,955.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 65.11628
    -----------------------------------------------------------------
0   0007748239     MORTGAGORS: MCKAY                DAVID
                               MCKAY                SHARON
    REGION CODE    ADDRESS   : 825 WEST STREET
        01         CITY      :    CARLISLE
                   STATE/ZIP : MA  01741
    MORTGAGE AMOUNT :   336,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    333,919.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,067.22  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 67.20000
    -----------------------------------------------------------------
0   0007748247     MORTGAGORS: HANNA                GEORGE

    REGION CODE    ADDRESS   : 7 PREAKNESS DRIVE
        01         CITY      :    LINCOLN
                   STATE/ZIP : RI  02865
    MORTGAGE AMOUNT :   356,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    354,876.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,199.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 67.80952
    -----------------------------------------------------------------
0   0007748254     MORTGAGORS: SULLIVAN             DANIEL
                               SULLIVAN             KATHLEEN
    REGION CODE    ADDRESS   : 16 GARWAINE DRIVE
        01         CITY      :    LINCOLN
                   STATE/ZIP : RI  02865
    MORTGAGE AMOUNT :   360,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    357,770.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,286.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,676,000.00
                               P & I AMT:     15,106.70
                               UPB AMT:   1,665,581.69

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           50
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007748262     MORTGAGORS: WANEBO               HAROLD
                               WANEBO               CLAIRE
    REGION CODE    ADDRESS   : 1001 MATUNUCK BEACH ROAD
        01         CITY      :    SOUTH KINGSTOWN
                   STATE/ZIP : RI  02879
    MORTGAGE AMOUNT :   239,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    237,487.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,148.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 70.29411
    -----------------------------------------------------------------
0   0007748270     MORTGAGORS: GRUBER               WILLIAM
                               GRUBER               ANN
    REGION CODE    ADDRESS   : 457 MOUNT AUBURN STREET #6
        01         CITY      :    CAMBRIDGE
                   STATE/ZIP : MA  02138
    MORTGAGE AMOUNT :   328,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    326,627.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,864.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 79.22800
    -----------------------------------------------------------------
0   0007748288     MORTGAGORS: ALTMAN               MICHAEL
                               OGUR                 BARBARA
    REGION CODE    ADDRESS   : 540 HURON AVENUE
        01         CITY      :    CAMBRIDGE
                   STATE/ZIP : MA  02138
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    322,852.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,831.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 47.10145
    -----------------------------------------------------------------
0   0007748304     MORTGAGORS: MAHONEY              THOMAS
                               MAHONEY              MARY
    REGION CODE    ADDRESS   : 16 BLODGETT AVENUE
        01         CITY      :    CLARENDON HILLS
                   STATE/ZIP : IL  60514
    MORTGAGE AMOUNT :   364,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    360,333.49  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,271.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 72.80000
    -----------------------------------------------------------------
0   0007748312     MORTGAGORS: TOBIA                DEBORAH

    REGION CODE    ADDRESS   : 17 SPRUCE HILL COURT
        01         CITY      :    PLEASANTVILLE
                   STATE/ZIP : NY  10570
    MORTGAGE AMOUNT :   580,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    574,596.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,294.60  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 76.82100
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,836,800.00
                               P & I AMT:     16,409.85
                               UPB AMT:   1,821,897.77

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           51
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007748338     MORTGAGORS: FITZGERALD           MICHAEL
                               FITZGERALD           CANDACE
    REGION CODE    ADDRESS   : 33 STOWECROFT DRIVE
        01         CITY      :    HAMPTON
                   STATE/ZIP : NH  03842
    MORTGAGE AMOUNT :   275,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,602.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,418.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 79.39481
    -----------------------------------------------------------------
0   0007748346     MORTGAGORS: WILLIAMS             FRED

    REGION CODE    ADDRESS   : 111 LEE BOULEVARD
        01         CITY      :    SAVANNAH
                   STATE/ZIP : GA  31405
    MORTGAGE AMOUNT :   284,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    282,908.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,519.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 55.83333
    -----------------------------------------------------------------
0   0007748353     MORTGAGORS: LIU                  YANG
                               ZHENG                PAN
    REGION CODE    ADDRESS   : 1474 BRIDGETON DRIVE
        01         CITY      :    COLUMBUS
                   STATE/ZIP : OH  43220
    MORTGAGE AMOUNT :   285,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,792.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,567.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0007748361     MORTGAGORS: PIPES                WILLIAM
                               PIPES                BARBARA
    REGION CODE    ADDRESS   : 3569 DEEP FOREST DRIVE
        01         CITY      :    PINETOP
                   STATE/ZIP : AZ  85935
    MORTGAGE AMOUNT :   239,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    238,446.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,223.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.99333
    -----------------------------------------------------------------
0   0007748387     MORTGAGORS: KING                 AUDREY

    REGION CODE    ADDRESS   : 448-A W PACIFIC AVENUE
        01         CITY      :    TELLURIDE
                   STATE/ZIP : CO  81435
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    495,341.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,564.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 71.73601
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,585,750.00
                               P & I AMT:     14,293.95
                               UPB AMT:   1,575,091.37

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           52
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007748403     MORTGAGORS: RUSSELL              RICHARD
                               RUSSELL              LILLIAN
    REGION CODE    ADDRESS   : 1702 WEST BOULEVARD
        01         CITY      :    RAPID CITY
                   STATE/ZIP : SD  57701
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,193.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,212.28  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 79.92404
    -----------------------------------------------------------------
0   0007748411     MORTGAGORS: HEATH                TERRY
                               HEATH                SHARON
    REGION CODE    ADDRESS   : 79003 HAWKINS
        01         CITY      :    CHAPEL HILL
                   STATE/ZIP : NC  27514
    MORTGAGE AMOUNT :   261,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,070.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,280.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 56.30107
    -----------------------------------------------------------------
0   0007748429     MORTGAGORS: KUMAR                MANJU

    REGION CODE    ADDRESS   : 719 PAMELA CIRCLE
        01         CITY      :    ARCADIA
                   STATE/ZIP : CA  91006
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    398,738.01  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,595.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 70.17543
    -----------------------------------------------------------------
0   0007748437     MORTGAGORS: VON UFFEL            JOHN
                               VON UFFEL            CATHERINE
    REGION CODE    ADDRESS   : 515 CLARINBRIDGE WAY
        01         CITY      :    ALPHARETTA
                   STATE/ZIP : GA  30022
    MORTGAGE AMOUNT :   296,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,483.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,622.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 71.17711
    -----------------------------------------------------------------
0   0007748452     MORTGAGORS: HAMILTON             KENNETH
                               HAMILTON             DOROTHY
    REGION CODE    ADDRESS   : 4745    BITTERSWEET
        01         CITY      :    SPRINGFIELD
                   STATE/ZIP : MO  65809
    MORTGAGE AMOUNT :   450,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    448,564.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,013.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 66.17647
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,658,200.00
                               P & I AMT:     14,724.39
                               UPB AMT:   1,651,050.54

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           53
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007748460     MORTGAGORS: GIAMMALVA            CHARLES
                               GIAMMALVA            MELODY
    REGION CODE    ADDRESS   : 6941 LAUREL VALLEY DRIVE
        01         CITY      :    FORT WORTH
                   STATE/ZIP : TX  76132
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    323,952.20  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,875.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 44.82758
    -----------------------------------------------------------------
0   0007748478     MORTGAGORS: ALBINGER             TODD
                               ALBINGER             NANCY
    REGION CODE    ADDRESS   : 3181 POWERS FORD
        01         CITY      :    MARIETTA
                   STATE/ZIP : GA  30067
    MORTGAGE AMOUNT :   284,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    282,660.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,517.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 76.89189
    -----------------------------------------------------------------
0   0007748486     MORTGAGORS: MICKLEY              ALBERT
                               MICKLEY              KIMBERLY
    REGION CODE    ADDRESS   : 371 CLIPPER BAY DRIVE
        01         CITY      :    ALPHARETTA
                   STATE/ZIP : GA  30002
    MORTGAGE AMOUNT :   385,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    382,510.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,406.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 78.89344
    -----------------------------------------------------------------
0   0007748494     MORTGAGORS: XINOS                BILL
                               XINOS                ELEFTHERIA
    REGION CODE    ADDRESS   : 32 WEST 104 SHEFFER RD.
        01         CITY      :    EOLA
                   STATE/ZIP : IL  60519
    MORTGAGE AMOUNT :   286,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    285,136.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,651.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 62.44541
    -----------------------------------------------------------------
0   0007748502     MORTGAGORS: VISSER               JAMES
                               VISSER               MARCIA
    REGION CODE    ADDRESS   : 31453 UPPER BEAR CREEK ROAD
        01         CITY      :    EVERGREEN
                   STATE/ZIP : CO  80439
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    496,766.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,424.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 74.07407
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,780,500.00
                               P & I AMT:     15,876.25
                               UPB AMT:   1,771,025.99

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           54
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007748510     MORTGAGORS: CHLEBOWSKI           LINDA

    REGION CODE    ADDRESS   : 1242 GLEN EAGLE LANE
        01         CITY      :    ST ALBANS
                   STATE/ZIP : MO  63073
    MORTGAGE AMOUNT :   463,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    461,555.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,194.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 46.30000
    -----------------------------------------------------------------
0   0007748528     MORTGAGORS: ICE                  RICHARD

    REGION CODE    ADDRESS   : 107 ANDERSON ROAD
        01         CITY      :    ALAMEDA
                   STATE/ZIP : CA  94502
    MORTGAGE AMOUNT :   299,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,491.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,567.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.25000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.25000  PRODUCT CODE      :   002
    LTV :                 70.14051
    -----------------------------------------------------------------
0   0007748536     MORTGAGORS: YATES                BRUCE
                               YATES                JANET
    REGION CODE    ADDRESS   : 24871 SAUSALITO STREET
        01         CITY      :    LAGUNA HILLS
                   STATE/ZIP : CA  92653
    MORTGAGE AMOUNT :   261,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,203.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,401.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 63.65853
    -----------------------------------------------------------------
0   0007748775     MORTGAGORS: LUSK                 JAMES
                               LUSK                 LAURIE
    REGION CODE    ADDRESS   : 1005 BEGONIA AVENUE
        01         CITY      :    COSTA MESA
                   STATE/ZIP : CA  92626
    MORTGAGE AMOUNT :   269,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    267,568.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,495.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 75.83098
    -----------------------------------------------------------------
0   0007748783     MORTGAGORS: GRAVES               SUZANNE

    REGION CODE    ADDRESS   : 3745 S MEADOW DR
        01         CITY      :    JACKSON
                   STATE/ZIP : WY  83001
    MORTGAGE AMOUNT :   351,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    348,730.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,106.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 55.27559
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,643,700.00
                               P & I AMT:     14,764.55
                               UPB AMT:   1,636,549.17

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           55
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0007748791     MORTGAGORS: VETTER               GEORGE
                               VETTER               MURIEL
    REGION CODE    ADDRESS   : 17  STONE TOWER LANE
        01         CITY      :    BARRINGTON
                   STATE/ZIP : RI  02806
    MORTGAGE AMOUNT :   635,950.00  OPTION TO CONVERT :
    UNPAID BALANCE :    631,968.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,760.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 68.75135
    -----------------------------------------------------------------
0   0007748809     MORTGAGORS: WHITE                MATTHEW
                               CARPENTIER           SYLVIE
    REGION CODE    ADDRESS   : 1902 FAIRVIEW
        01         CITY      :    COLUMBIA
                   STATE/ZIP : MO  65203
    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     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 75.93750
    -----------------------------------------------------------------
0   0031381452     MORTGAGORS: HELM                 MURRAY
                               HELM                 JACQUELYN
    REGION CODE    ADDRESS   : 1465 RODEO DRIVE
        01         CITY      :    LA JOLLA
                   STATE/ZIP : CA  92037
    MORTGAGE AMOUNT :   339,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    332,251.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,999.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 45.20000
    -----------------------------------------------------------------
0   0031433956     MORTGAGORS: FERNANDEZ            EUSEBIO
                               FERNANDEZ            GRACIELA
    REGION CODE    ADDRESS   : 12680 SW 77 STREET
        01         CITY      :    MIAMI
                   STATE/ZIP : FL  33183
    MORTGAGE AMOUNT :   145,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    141,671.80  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,283.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   04/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 42.02800
    -----------------------------------------------------------------
0   0031472863     MORTGAGORS: TEKEN                AVRAHAM
                               TEKEN                AUGUSTINA
    REGION CODE    ADDRESS   : 1183-1185 BOYLESTOWN STREET
        01         CITY      :    NEWTON
                   STATE/ZIP : MA  02164
    MORTGAGE AMOUNT :   236,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    230,770.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,074.26  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   04/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,599,200.00
                               P & I AMT:     14,285.07
                               UPB AMT:   1,578,887.19

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           56
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031542392     MORTGAGORS: RUTKOW               IRA
                               RUTKOW               BETH
    REGION CODE    ADDRESS   : 146 W. 57TH ST.
        01         CITY      :    NEW YORK
                   STATE/ZIP : NY  10019
    MORTGAGE AMOUNT :   455,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    453,610.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,185.65  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 70.00000
    -----------------------------------------------------------------
0   0031571466     MORTGAGORS: ALLEN                DON
                               ALLEN                LISA
    REGION CODE    ADDRESS   : 2007 LANYARD POINTE CIRCLE
        01         CITY      :    LEAGUE CITY
                   STATE/ZIP : TX  77573
    MORTGAGE AMOUNT :   259,150.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,172.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,329.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.98800
    -----------------------------------------------------------------
0   0031583198     MORTGAGORS: DECK                 CHRISTIAN

    REGION CODE    ADDRESS   : 12252 RUTH LAWN COURT
        01         CITY      :    JACKSONVILLE
                   STATE/ZIP : FL  32224
    MORTGAGE AMOUNT :    85,240.00  OPTION TO CONVERT :
    UNPAID BALANCE :     85,240.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       766.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031614274     MORTGAGORS: GUERIN               REGINE

    REGION CODE    ADDRESS   : 305 NORTH POMPANO BEACH BOULEVARD #
        01         CITY      :    POMPANO BEACH
                   STATE/ZIP : FL  33062
    MORTGAGE AMOUNT :    65,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     64,190.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       593.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 71.42800
    -----------------------------------------------------------------
0   0031618648     MORTGAGORS: DHANANI              SALIM
                               DHANANI              NASRAIN
    REGION CODE    ADDRESS   : 2900 SW 116TH AVE
        01         CITY      :    DAVIE
                   STATE/ZIP : FL  33330
    MORTGAGE AMOUNT :   612,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    606,173.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,500.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,476,390.00
                               P & I AMT:     13,375.34
                               UPB AMT:   1,463,386.66

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           57
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031634082     MORTGAGORS: STIFFLE              SCOTT

    REGION CODE    ADDRESS   : 4216 GREENVIEW
        01         CITY      :    CHICAGO
                   STATE/ZIP : IL  60613
    MORTGAGE AMOUNT :   558,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    556,277.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,093.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 74.89932
    -----------------------------------------------------------------
0   0031638547     MORTGAGORS: CORONA               NORBERTO
                               CORONA               INDELISA
    REGION CODE    ADDRESS   : 3157 EAST BRANDON STREET
        01         CITY      :    PASADENA
                   STATE/ZIP : CA  91107
    MORTGAGE AMOUNT :   138,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    136,335.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,289.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 78.85700
    -----------------------------------------------------------------
0   0031685738     MORTGAGORS: KRAMER               KANDY

    REGION CODE    ADDRESS   : 1801 WEST 27TH ST
        01         CITY      :    MIAMI BEACH
                   STATE/ZIP : FL  33140
    MORTGAGE AMOUNT : 1,000,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    993,602.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     8,918.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   015
    LTV :                 44.44400
    -----------------------------------------------------------------
0   0031698095     MORTGAGORS: REID                 TIMOTHY
                               REID                 DAPHNE
    REGION CODE    ADDRESS   : 226 HIGH STREET
        01         CITY      :    PETERSBURG
                   STATE/ZIP : VA  23803
    MORTGAGE AMOUNT :   121,850.00  OPTION TO CONVERT :
    UNPAID BALANCE :    121,070.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,086.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   250
    LTV :                 74.75400
    -----------------------------------------------------------------
0   0031716392     MORTGAGORS: BROWN                DANIEL
                               BROWN                JEANNE
    REGION CODE    ADDRESS   : MECHANICS ST
        01         CITY      :    JAMACIA
                   STATE/ZIP : VT  05343
    MORTGAGE AMOUNT :    56,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :     56,329.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       523.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 76.35100
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,874,350.00
                               P & I AMT:     16,911.90
                               UPB AMT:   1,863,615.69

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           58
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031722549     MORTGAGORS: METREY               GEORGE
                               METREY               CHERYL
    REGION CODE    ADDRESS   : 540 WAVERLY ROAD
        01         CITY      :    WYCKOFF
                   STATE/ZIP : NJ  07481
    MORTGAGE AMOUNT :   376,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    374,839.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,432.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031731524     MORTGAGORS: MOSLEH               MASOUD
                               MOSLEH               ELIZABETH
    REGION CODE    ADDRESS   : 21 WHISPERING WOODS DRIVE
        01         CITY      :    SMITH TOWN
                   STATE/ZIP : NY  11787
    MORTGAGE AMOUNT :   266,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    265,400.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,374.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   250
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0031735103     MORTGAGORS: MCLAIN               THOMAS
                               MCLAIN               CAROLANN
    REGION CODE    ADDRESS   : 1617 SW 20TH AVE
        01         CITY      :    BOCA RATON
                   STATE/ZIP : FL  33486
    MORTGAGE AMOUNT :   393,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    390,512.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,532.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 73.45700
    -----------------------------------------------------------------
0   0031735152     MORTGAGORS: GO                   JAE
                               GO                   JOY
    REGION CODE    ADDRESS   : 18 LOUIS DRIVE
        01         CITY      :    MONTVILLE
                   STATE/ZIP : NJ  07045
    MORTGAGE AMOUNT :   198,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    197,231.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,793.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 65.13100
    -----------------------------------------------------------------
0   0031741226     MORTGAGORS: LASALA               LINDA

    REGION CODE    ADDRESS   : 78 HUTCHINSON STREET
        01         CITY      :    CLARK
                   STATE/ZIP : NJ  07066
    MORTGAGE AMOUNT :   129,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    128,600.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,232.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   250
    LTV :                 78.18100
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,362,250.00
                               P & I AMT:     12,365.68
                               UPB AMT:   1,356,584.59

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           59
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031741895     MORTGAGORS: ZELLERS              MARGARET

    REGION CODE    ADDRESS   : 95 MAIN STREET
        01         CITY      :    SOUTHPORT
                   STATE/ZIP : CT  06490
    MORTGAGE AMOUNT :   227,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    225,516.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,993.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 37.83300
    -----------------------------------------------------------------
0   0031743610     MORTGAGORS: ECKOLD               BERND
                               ECKOLD               MARINELLA
    REGION CODE    ADDRESS   : 409 CONESTOGA WAY
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95123
    MORTGAGE AMOUNT :   279,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,148.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,566.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 69.75000
    -----------------------------------------------------------------
0   0031744592     MORTGAGORS: FLEISCHER            RONALD
                               FLEISCHER            CYNTHIA
    REGION CODE    ADDRESS   : 1413 THUNDERBIRD STREET
        01         CITY      :    BAKERSFIELD
                   STATE/ZIP : CA  93309
    MORTGAGE AMOUNT :    98,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :     97,784.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       891.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031746431     MORTGAGORS: BUCHANAN             ROBERT
                               BUCHANAN             CHANTAL
    REGION CODE    ADDRESS   : 74 LEXINGTON STREET,
        01         CITY      :    WESTON,
                   STATE/ZIP : MA  02493
    MORTGAGE AMOUNT :   249,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,500.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,207.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 54.83500
    -----------------------------------------------------------------
0   0031747124     MORTGAGORS: SMITH                CAROLE

    REGION CODE    ADDRESS   : 47 TUNBRIDGE ROAD
        01         CITY      :    HAVERFORD
                   STATE/ZIP : PA  19041
    MORTGAGE AMOUNT :   200,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    198,761.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,825.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   250
    LTV :                 61.16200
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,053,900.00
                               P & I AMT:      9,484.56
                               UPB AMT:   1,049,709.84

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           60
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031750144     MORTGAGORS: ZENG                 WEI
                               ZENG                 WINNIE
    REGION CODE    ADDRESS   : 131 KENNEY STREET
        01         CITY      :    MANCHESTER
                   STATE/ZIP : NH  03103
    MORTGAGE AMOUNT :    97,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :     96,955.82  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,163.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/08
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0031758469     MORTGAGORS: DITTAMORE            RAYMOND
                               DITTAMORE            JANICE
    REGION CODE    ADDRESS   : 2710 BAYSIDE WALK
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92109
    MORTGAGE AMOUNT :   397,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,568.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 66.16666
    -----------------------------------------------------------------
0   0031758709     MORTGAGORS: CLEVERLY             A.
                               MACDONALD            CAROLYN
    REGION CODE    ADDRESS   : 64 CRANBERRY LANE
        01         CITY      :    CHATHAM
                   STATE/ZIP : MA  02650
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,202.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,229.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 41.39000
    -----------------------------------------------------------------
0   0031760093     MORTGAGORS: STAVENIK             RICHARD
                               STAVENIK             RENEE
    REGION CODE    ADDRESS   : 9 SMOKE RUN
        01         CITY      :    PITTSTOWN
                   STATE/ZIP : NJ  08867
    MORTGAGE AMOUNT :   200,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    200,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,825.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   250
    LTV :                 56.49700
    -----------------------------------------------------------------
0   0031760515     MORTGAGORS: BRUCE                JOHN
                               BRUCE                EDNA
    REGION CODE    ADDRESS   : 525 SEASIDE WAY #2302
        01         CITY      :    LONG BEACH
                   STATE/ZIP : CA  90802
    MORTGAGE AMOUNT :   369,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    367,810.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,265.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 87.23400
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,313,500.00
                               P & I AMT:     12,052.75
                               UPB AMT:   1,310,968.78

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           61
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031763402     MORTGAGORS: CHAFFIN              LYLE
                               CHAFFIN              LORETTA
    REGION CODE    ADDRESS   : 1301 BENTBROOK LANE
        01         CITY      :    SHERMAN
                   STATE/ZIP : TX  75092
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    373,803.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,344.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 52.81600
    -----------------------------------------------------------------
0   0031763816     MORTGAGORS: LOWRY                JANEY
                               MINNOCK              SUSAN
    REGION CODE    ADDRESS   : 12535 CAMARERO COURT
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92130
    MORTGAGE AMOUNT :   264,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,202.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,447.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031764673     MORTGAGORS: SHEAN                THOMAS
                               SHEAN                KRISTA
    REGION CODE    ADDRESS   : 132 WHITE OAK WAY
        01         CITY      :    SANTA YNEZ
                   STATE/ZIP : CA  93460
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    280,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,497.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 40.00000
    -----------------------------------------------------------------
0   0031766850     MORTGAGORS: KLETTER              DAVID
                               KLETTER              LAURA
    REGION CODE    ADDRESS   : 167-172 COLONIAL ROAD UNIT 3
        01         CITY      :    STAMFORD
                   STATE/ZIP : CT  06906
    MORTGAGE AMOUNT :   292,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    290,668.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,649.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0031767866     MORTGAGORS: BROMLEY              GREGG
                               BROMLEY              NANCY
    REGION CODE    ADDRESS   : 20 LITTLE POND ROAD
        01         CITY      :    NORTHBORO
                   STATE/ZIP : MA  01532
    MORTGAGE AMOUNT :   276,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    275,637.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,504.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 74.72900
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,488,000.00
                               P & I AMT:     13,443.16
                               UPB AMT:   1,483,312.66

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           62
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031768237     MORTGAGORS: SILADI               DENNIS
                               SILADI               MARA
    REGION CODE    ADDRESS   : 66 WALLACKS DRIVE
        01         CITY      :    STAMFORD
                   STATE/ZIP : CT  06902
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,348.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,177.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 60.97500
    -----------------------------------------------------------------
0   0031770100     MORTGAGORS: SWINDELL             FOREST
                               SWINDELL             SARAH
    REGION CODE    ADDRESS   : 5639 EAST SANNA STREET
        01         CITY      :    PARADISE VALLEY
                   STATE/ZIP : AZ  85253
    MORTGAGE AMOUNT :   900,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    897,191.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     8,152.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   015
    LTV :                 60.00000
    -----------------------------------------------------------------
0   0031770183     MORTGAGORS: FENSTERMACHER        EDWARD
                               FENSTERMACHER        BARBARA
    REGION CODE    ADDRESS   : 7211 JACKSON CREEK ROAD
        01         CITY      :    BOZEMAN
                   STATE/ZIP : MT  59715
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    259,161.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,300.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 58.42696
    -----------------------------------------------------------------
0   0031770506     MORTGAGORS: MARTINEZ             VIRGIL

    REGION CODE    ADDRESS   : 1803 CHEROKEE DRIVE #2
        01         CITY      :    SALINAS
                   STATE/ZIP : CA  93906
    MORTGAGE AMOUNT :    51,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     50,509.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       454.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   250
    LTV :                 46.36300
    -----------------------------------------------------------------
0   0031770597     MORTGAGORS: CASTEN               BRUCE
                               CASTEN               MARILYN
    REGION CODE    ADDRESS   : 4309 ROYAL ABERDEEN
        01         CITY      :    COLUMBIA
                   STATE/ZIP : MO  65203
    MORTGAGE AMOUNT :   112,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    111,642.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       998.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 56.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,573,000.00
                               P & I AMT:     14,084.76
                               UPB AMT:   1,566,853.34

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           63
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031772049     MORTGAGORS: KICKLIGHTER          JERRY
                               KICKLIGHTER          BETTYE
    REGION CODE    ADDRESS   : 6184 OLD STONE MOUNTAIN ROAD,
        01         CITY      :    STONE MOUNTAIN,
                   STATE/ZIP : GA  30087
    MORTGAGE AMOUNT :   310,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    309,021.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,786.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.48718
    -----------------------------------------------------------------
0   0031772700     MORTGAGORS: TOLSON               LAURIE
                               TOLSON               DAVID
    REGION CODE    ADDRESS   : 118 WINN STREET
        01         CITY      :    BELMONT
                   STATE/ZIP : MA  02178
    MORTGAGE AMOUNT :   281,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    281,600.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,491.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031773039     MORTGAGORS: SAHNI                HARVINDER
                               KAHLON               JASWINDER
    REGION CODE    ADDRESS   : 47 GOLETA POINT DRIVE (CORONA DEL M
        01         CITY      :    NEWPORT BEACH
                   STATE/ZIP : CA  92625
    MORTGAGE AMOUNT : 1,093,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :  1,089,735.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :    10,210.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   015
    LTV :                 75.37900
    -----------------------------------------------------------------
0   0031773229     MORTGAGORS: VILLELA              CAIO
                               VILLELA              CLAUDIA
    REGION CODE    ADDRESS   : 260 LA CUESTA DRIVE
        01         CITY      :    SCOTTS VALLEY
                   STATE/ZIP : CA  95066
    MORTGAGE AMOUNT :   244,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,213.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,159.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 78.70900
    -----------------------------------------------------------------
0   0031777352     MORTGAGORS: MOLOCK               JANIS

    REGION CODE    ADDRESS   : 24 ASHLER AVENUE
        01         CITY      :    LOS GATOS
                   STATE/ZIP : CA  95030
    MORTGAGE AMOUNT :   373,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    371,784.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,274.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 48.12903
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,301,600.00
                               P & I AMT:     20,922.42
                               UPB AMT:   2,295,354.69

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           64
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031779937     MORTGAGORS: TRANTHAM             JOEY
                               TRANTHAM             JANE
    REGION CODE    ADDRESS   : 1008 SUMMIT PARK DR,ELK RIVER
        01         CITY      :    BANNER ELK
                   STATE/ZIP : NC  28604
    MORTGAGE AMOUNT :   420,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    418,660.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,745.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 41.27700
    -----------------------------------------------------------------
0   0031782279     MORTGAGORS: BIBLER               MARK
                               CARPENTER            HEATHER
    REGION CODE    ADDRESS   : 277 1/2 HILLCREST DRIVE,
        01         CITY      :    ENCINITAS,
                   STATE/ZIP : CA  92024
    MORTGAGE AMOUNT :   415,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    413,676.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,701.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 68.03200
    -----------------------------------------------------------------
0   0031782402     MORTGAGORS: ELFERS               PETER
                               ELFERS               JANE
    REGION CODE    ADDRESS   : 130 SCHUYLER ROAD,
        01         CITY      :    ALLENDALE,
                   STATE/ZIP : NJ  07401
    MORTGAGE AMOUNT :   440,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    432,977.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,954.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 66.46525
    -----------------------------------------------------------------
0   0031782444     MORTGAGORS: TOKAZ                LAURENCE
                               TOKAZ                PAMELA
    REGION CODE    ADDRESS   : 51 OFFERSON ROAD, UNIT 307,
        01         CITY      :    BEAVER CREEK,
                   STATE/ZIP : CO  81620
    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     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 48.00000
    -----------------------------------------------------------------
0   0031782931     MORTGAGORS: VEAL                 REX
                               VEAL                 VICKY
    REGION CODE    ADDRESS   : 6201 BLACKBERRY HILL
        01         CITY      :    NORCROSS
                   STATE/ZIP : GA  30092
    MORTGAGE AMOUNT :   327,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    326,256.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,919.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 66.52400
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,202,300.00
                               P & I AMT:     19,713.84
                               UPB AMT:   2,189,677.71

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           65
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031783418     MORTGAGORS: LIEU                 FRANK
                               LIEU                 JOYCE
    REGION CODE    ADDRESS   : 5324 AMBERGATE LANE
        01         CITY      :    DALLAS
                   STATE/ZIP : TX  75287
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    398,724.25  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,567.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 68.31700
    -----------------------------------------------------------------
0   0031783988     MORTGAGORS: FIAMENGO             TONY
                               FIAMENGO             FAYE
    REGION CODE    ADDRESS   : 1744 CUMBRE DRIVE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90732
    MORTGAGE AMOUNT :   355,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    353,939.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,316.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 77.17300
    -----------------------------------------------------------------
0   0031784309     MORTGAGORS: CHU                  CHENG
                               CHU                  CHINGYING
    REGION CODE    ADDRESS   : 18419 DANCY STREET,
        01         CITY      :    ROWLAND HEIGHTS,
                   STATE/ZIP : CA  91748
    MORTGAGE AMOUNT :   272,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    271,114.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,463.86  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 77.71428
    -----------------------------------------------------------------
0   0031785314     MORTGAGORS: HALEY                LARRY
                               HALEY                BONNIE
    REGION CODE    ADDRESS   : 9604 PONCE PLACE
        01         CITY      :    FORT WASHINGTON
                   STATE/ZIP : MD  20744
    MORTGAGE AMOUNT :   125,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    124,830.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,155.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031785348     MORTGAGORS: CAOILI               FELIPE
                               CAOILI               LYDIA
    REGION CODE    ADDRESS   : 1644 NATALIE AVENUE
        01         CITY      :    SANTA CLARA
                   STATE/ZIP : CA  95051
    MORTGAGE AMOUNT :   330,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    328,981.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,012.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 77.64700
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,482,600.00
                               P & I AMT:     13,515.32
                               UPB AMT:   1,477,590.54

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           66
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031787096     MORTGAGORS: MEHTA                BHARGESH
                               JANI                 PARUL
    REGION CODE    ADDRESS   : 2515 WINEBERRY COURT
        01         CITY      :    HUNTINGTOWN
                   STATE/ZIP : MD  20639
    MORTGAGE AMOUNT :   188,850.00  OPTION TO CONVERT :
    UNPAID BALANCE :    188,247.68  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,684.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.99700
    -----------------------------------------------------------------
0   0031787963     MORTGAGORS: BRYANT               STEPHEN
                               BRYANT               CAROL
    REGION CODE    ADDRESS   : 1117 32ND AVENUE
        01         CITY      :    SEATTLE
                   STATE/ZIP : WA  98144
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    318,968.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,831.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 76.19000
    -----------------------------------------------------------------
0   0031787971     MORTGAGORS: BATTLE               TIMOTHY
                               BATTLE               LONNELL
    REGION CODE    ADDRESS   : 4400 FERRY LANDING ROAD
        01         CITY      :    ALEXANDRIA
                   STATE/ZIP : VA  22309
    MORTGAGE AMOUNT :   284,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    282,241.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,592.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031788243     MORTGAGORS: COLGAN               GERALD
                               COLGAN               ELIZABETH
    REGION CODE    ADDRESS   : 23332 ALAMOS DRIVE
        01         CITY      :    NEWHALL
                   STATE/ZIP : CA  91321
    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     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 88.13500
    -----------------------------------------------------------------
0   0031788821     MORTGAGORS: GOLDSMITH            KEVIN
                               GOLDMSITH            CHRISTINE
    REGION CODE    ADDRESS   : 440 EL CAMINO CAMPO
        01         CITY      :    CORRALES
                   STATE/ZIP : NM  87048
    MORTGAGE AMOUNT :   347,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    347,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,118.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 57.35537
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,399,850.00
                               P & I AMT:     12,564.41
                               UPB AMT:   1,395,636.98

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           67
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031789613     MORTGAGORS: KELLER               LARRY
                               KELLER               DONNA
    REGION CODE    ADDRESS   : 128 EAST WESTWOOD ROAD
        01         CITY      :    PARK CITY
                   STATE/ZIP : UT  84098
    MORTGAGE AMOUNT :   273,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    272,138.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,453.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 66.58500
    -----------------------------------------------------------------
0   0031790421     MORTGAGORS: SMITH                BRUCE
                               SMITH                WANDA
    REGION CODE    ADDRESS   : 10824 WINDERMERE LANE
        01         CITY      :    FAIRFAX STATION
                   STATE/ZIP : VA  22039
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    500,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,459.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 74.07407
    -----------------------------------------------------------------
0   0031790645     MORTGAGORS: BOFFA                NICHOLAS
                               BOFFA                AILEENE
    REGION CODE    ADDRESS   : 1375 SONNY'S WAY
        01         CITY      :    HOLLISTER
                   STATE/ZIP : CA  95023
    MORTGAGE AMOUNT :   280,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    279,795.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,483.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 56.14000
    -----------------------------------------------------------------
0   0031790686     MORTGAGORS: ROGERS               MARTIN

    REGION CODE    ADDRESS   : 3115 SEGOVIA WAY
        01         CITY      :    CARLSBAD
                   STATE/ZIP : CA  92009
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    259,197.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,373.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031790843     MORTGAGORS: COOK                 STEPHEN
                               HARTMAN              LAURA
    REGION CODE    ADDRESS   : 68 EAST GALLOWAY DRIVE
        01         CITY      :    MEMPHIS
                   STATE/ZIP : TN  38111
    MORTGAGE AMOUNT :   910,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    910,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     7,989.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   015
    LTV :                 70.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,223,700.00
                               P & I AMT:     19,760.20
                               UPB AMT:   2,221,131.08

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           68
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031791189     MORTGAGORS: SCHATZ               RONALD
                               SCHATZ               MARCIA
    REGION CODE    ADDRESS   : 1041 GALDEN PLACE
        01         CITY      :    CHULA VISTA
                   STATE/ZIP : CA  91910
    MORTGAGE AMOUNT :   250,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,501.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,232.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.98700
    -----------------------------------------------------------------
0   0031791221     MORTGAGORS: CHITTUM              MARK
                               NELSEN               CONSTANCE
    REGION CODE    ADDRESS   : 1506-B POINT DRIVE
        01         CITY      :    FRISCO
                   STATE/ZIP : CO  80443
    MORTGAGE AMOUNT :   272,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    272,800.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,432.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.64149
    -----------------------------------------------------------------
0   0031792039     MORTGAGORS: REECE                DENNIS

    REGION CODE    ADDRESS   : 16962 KNOLLWOOD DRIVE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  91344
    MORTGAGE AMOUNT :   241,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    240,721.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,137.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 53.07600
    -----------------------------------------------------------------
0   0031793326     MORTGAGORS: LUNDGREN             ALSTON

    REGION CODE    ADDRESS   : 4208 SUNDANCE
        01         CITY      :    SANTA FE
                   STATE/ZIP : NM  87505
    MORTGAGE AMOUNT :   130,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    129,177.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,168.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 78.78700
    -----------------------------------------------------------------
0   0031793904     MORTGAGORS: MILTON               DAVID

    REGION CODE    ADDRESS   : 26 MIRADA ROAD
        01         CITY      :    HALF MOON BAY
                   STATE/ZIP : CA  94109
    MORTGAGE AMOUNT :   295,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,089.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,692.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 49.57900
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,189,600.00
                               P & I AMT:     10,663.79
                               UPB AMT:   1,186,289.72

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           69
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031794084     MORTGAGORS: HAWKANSON            JAMES
                               HAWKANSON            JANE
    REGION CODE    ADDRESS   : 10040 E HAPPY VALLEY RD # 279
        01         CITY      :    SCOTTSDALE
                   STATE/ZIP : AZ  85255
    MORTGAGE AMOUNT :   302,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    301,036.81  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,693.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 33.18600
    -----------------------------------------------------------------
0   0031794340     MORTGAGORS: BABINGTON            WILLIAM
                               BABINGTON            MARY
    REGION CODE    ADDRESS   : 3602 PARAMOUNT ROAD
        01         CITY      :    FAIRFAX
                   STATE/ZIP : VA  22033
    MORTGAGE AMOUNT :   278,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    274,422.80  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,479.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 52.45200
    -----------------------------------------------------------------
0   0031794613     MORTGAGORS: HANSON               SCOTT
                               HANSON               VALERIE
    REGION CODE    ADDRESS   : 2213 CARDIFF CIRCLE
        01         CITY      :    EL DORADO HILLS
                   STATE/ZIP : CA  95762
    MORTGAGE AMOUNT :   305,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    304,048.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,762.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 59.22300
    -----------------------------------------------------------------
0   0031794688     MORTGAGORS: KEMICK               MATTHEW
                               KEMICK               ALLURA
    REGION CODE    ADDRESS   : 1521 KELVIN COURT
        01         CITY      :    VIRGINA BEACH
                   STATE/ZIP : VA  23454
    MORTGAGE AMOUNT :   142,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    140,762.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,321.00  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 95.00000
    -----------------------------------------------------------------
0   0031794910     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     :     3,145.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 57.37705
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,377,500.00
                               P & I AMT:     12,402.45
                               UPB AMT:   1,370,270.07

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           70
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031795297     MORTGAGORS: PARKS                LARRY
                               PARKS                DEBORAH
    REGION CODE    ADDRESS   : 1421 WOODLAND PARK DRIVE
        01         CITY      :    GARLAND
                   STATE/ZIP : TX  75040
    MORTGAGE AMOUNT :    78,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :     77,562.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       709.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 90.00000
    -----------------------------------------------------------------
0   0031795966     MORTGAGORS: NGUYEN               THANH
                               VU                   OANH
    REGION CODE    ADDRESS   : 6872 LAFAYETTE DRIVE
        01         CITY      :    HUNTINGTON BEACH
                   STATE/ZIP : CA  92647
    MORTGAGE AMOUNT :   160,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    158,460.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,426.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 54.23700
    -----------------------------------------------------------------
0   0031796071     MORTGAGORS: LIKIS                FRANCES
                               BLUE                 WILLIAM
    REGION CODE    ADDRESS   : 4530 EVERETT DRIVE
        01         CITY      :    NASHVILLE
                   STATE/ZIP : TN  37215
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,114.40  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,654.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 93.75000
    -----------------------------------------------------------------
0   0031796592     MORTGAGORS: AUNG                 MYO
                               AUNG                 PATTI
    REGION CODE    ADDRESS   : 29831 VISTA DEL ARROYO
        01         CITY      :    AGOURA
                   STATE/ZIP : CA  91301
    MORTGAGE AMOUNT :   430,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    428,686.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,955.68  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 74.78200
    -----------------------------------------------------------------
0   0031798549     MORTGAGORS: KLAAS                THOMAS

    REGION CODE    ADDRESS   : 1212 9TH STREET, NW
        01         CITY      :    CANTON
                   STATE/ZIP : OH  44703
    MORTGAGE AMOUNT :    27,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :     27,450.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       266.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.25000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      8.25000  PRODUCT CODE      :   250
    LTV :                 90.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     995,750.00
                               P & I AMT:      9,012.96
                               UPB AMT:     986,273.97

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           71
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031801145     MORTGAGORS: BARLAY               ALBERT
                               BARCLAY              AGATHA
    REGION CODE    ADDRESS   : 11600 RIVER ROAD
        01         CITY      :    POTOMAC
                   STATE/ZIP : MD  20854
    MORTGAGE AMOUNT :   410,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    408,706.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,685.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 41.00000
    -----------------------------------------------------------------
0   0031801160     MORTGAGORS: HALEY                ROGER
                               HOLLINGSWORTH        ANNE
    REGION CODE    ADDRESS   : 2228 RIDGEPOINT COURT
        01         CITY      :    WALNUT CREEK
                   STATE/ZIP : CA  94596
    MORTGAGE AMOUNT :   383,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    381,791.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,442.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 59.84300
    -----------------------------------------------------------------
0   0031801368     MORTGAGORS: HO                   HUDDEE
                               LI                   ZHUONING
    REGION CODE    ADDRESS   : 1671 TUPOLO DRIVE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95124
    MORTGAGE AMOUNT :   322,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    321,482.53  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,898.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 75.88200
    -----------------------------------------------------------------
0   0031801517     MORTGAGORS: LEIST                LIANE
                               LEIST                ANN
    REGION CODE    ADDRESS   : 15128 VIA DE LA VALLE
        01         CITY      :    RANCHO SANTA FE
                   STATE/ZIP : CA  92067
    MORTGAGE AMOUNT :   550,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    548,245.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,905.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 73.33300
    -----------------------------------------------------------------
0   0031802127     MORTGAGORS: GARBA                IBRAHIM
                               GARBA                MARLISE
    REGION CODE    ADDRESS   : 1504 CARIA COURT
        01         CITY      :    BOULDER CITY
                   STATE/ZIP : NV  89005
    MORTGAGE AMOUNT :   264,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,674.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,395.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 78.35300
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,930,000.00
                               P & I AMT:     17,327.55
                               UPB AMT:   1,923,901.05

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           72
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031802390     MORTGAGORS: FISER                WILLIAM

    REGION CODE    ADDRESS   : 5418 SHERWOOD ROAD
        01         CITY      :    LITTLE ROCK
                   STATE/ZIP : AK  72207
    MORTGAGE AMOUNT :   526,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    519,725.21  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,695.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 65.81200
    -----------------------------------------------------------------
0   0031802515     MORTGAGORS: AHMED                ZAFAR
                               AHMED                FARZANEA
    REGION CODE    ADDRESS   : 27 MAHOGANY DRIVE
        01         CITY      :    IRVINE
                   STATE/ZIP : CA  92620
    MORTGAGE AMOUNT :   470,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    468,468.22  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,126.57  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 62.66600
    -----------------------------------------------------------------
0   0031802523     MORTGAGORS: DEMIROVIC            DZENET
                               DEMIROVIC            AMRA
    REGION CODE    ADDRESS   : 4237-39 UNIVERSITY AVENUE N.E.
        01         CITY      :    COLUMBIA HEIGHTS
                   STATE/ZIP : MN  55421
    MORTGAGE AMOUNT :   144,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    143,054.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,318.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 95.00000
    -----------------------------------------------------------------
0   0031802630     MORTGAGORS: SETHNA               NAVIL
                               SETHNA               MARY
    REGION CODE    ADDRESS   : 205 BRIAR LANE
        01         CITY      :    WESTWOOD
                   STATE/ZIP : MA  02090
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,497.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,318.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 72.82900
    -----------------------------------------------------------------
0   0031802689     MORTGAGORS: HIRSTEIN             DENNIS
                               HIRSTEIN             NORAH
    REGION CODE    ADDRESS   : 441 WEST JACKSON
        01         CITY      :    WEBSTER GROVES
                   STATE/ZIP : MO  63119
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,695.85  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,299.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 68.49300
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,650,900.00
                               P & I AMT:     14,759.01
                               UPB AMT:   1,636,441.87

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           73
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031802739     MORTGAGORS: GROSSMAN             DAVID
                               GROSSMAN             JAMIE
    REGION CODE    ADDRESS   : 55 34TH STREET
        01         CITY      :    AVALON
                   STATE/ZIP : NJ  08202
    MORTGAGE AMOUNT :   373,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    372,321.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,357.13  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 63.30508
    -----------------------------------------------------------------
0   0031802796     MORTGAGORS: MCMURRAY             SCOTT
                               MCMURRAY             DEBRA
    REGION CODE    ADDRESS   : RT 1 BOX 130B
        01         CITY      :    FORDLAND
                   STATE/ZIP : MO  65652
    MORTGAGE AMOUNT :   301,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,660.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,731.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 89.73200
    -----------------------------------------------------------------
0   0031802812     MORTGAGORS: REYNOLDS             BRUCE
                               REYNOLDS             JOSIE
    REGION CODE    ADDRESS   : 909 DENMEADE WALK
        01         CITY      :    MARIETTA
                   STATE/ZIP : GA  30064
    MORTGAGE AMOUNT :   259,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    256,910.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,385.37  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 94.98100
    -----------------------------------------------------------------
0   0031802853     MORTGAGORS: COOLEY               LINDA

    REGION CODE    ADDRESS   : 31391 AVENIDA MADRID
        01         CITY      :    SAN JAUN CAPISTRANO
                   STATE/ZIP : CA  92675
    MORTGAGE AMOUNT :   308,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    302,742.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,792.68  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 77.07500
    -----------------------------------------------------------------
0   0031802887     MORTGAGORS: WOOLEY               GREG

    REGION CODE    ADDRESS   : 7613 DUMAS DRIVE
        01         CITY      :    CUPERTINO
                   STATE/ZIP : CA  95014
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    286,308.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,606.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 39.18919
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,532,600.00
                               P & I AMT:     13,872.88
                               UPB AMT:   1,516,942.92

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           74
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031802895     MORTGAGORS: RAMIREZ              ABEL
                               MERCADO              GUADALUPE
    REGION CODE    ADDRESS   : 726 CONCORD AVENUE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  75128
    MORTGAGE AMOUNT :   368,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    363,463.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,385.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 79.82600
    -----------------------------------------------------------------
0   0031802911     MORTGAGORS: OSWALT               CHARLES
                               OSWALT               MARTHA
    REGION CODE    ADDRESS   : 2924 DEERWOOD DRIVE
        01         CITY      :    WACO
                   STATE/ZIP : TX  76710
    MORTGAGE AMOUNT :   285,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    282,257.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,541.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 63.33300
    -----------------------------------------------------------------
0   0031802929     MORTGAGORS: FENG                 HE
                               WU                   LISHEN
    REGION CODE    ADDRESS   : 602 ORANGE AVENUE
        01         CITY      :    MONTEREY PARK
                   STATE/ZIP : CA  91755
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    267,401.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,408.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 67.50000
    -----------------------------------------------------------------
0   0031802937     MORTGAGORS: UHLIG                DAVID
                               UHLIG                CARRIE
    REGION CODE    ADDRESS   : 370 BAILEY AVENUE
        01         CITY      :    PETALUMA
                   STATE/ZIP : CA  94952
    MORTGAGE AMOUNT :   149,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    148,107.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,364.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 47.01200
    -----------------------------------------------------------------
0   0031802945     MORTGAGORS: MANCHANDA            ANIL
                               MANCHANDA            RITU
    REGION CODE    ADDRESS   : 8990 SCOTT STREET
        01         CITY      :    SPRINGFIELD
                   STATE/ZIP : VA  22153
    MORTGAGE AMOUNT :   285,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,137.20  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,608.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 79.38800
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,358,300.00
                               P & I AMT:     12,308.83
                               UPB AMT:   1,344,367.25

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           75
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031802978     MORTGAGORS: FURMAN               ANCHEL
                               FURMAN               RACHEL
    REGION CODE    ADDRESS   : 4214 FARMDALE AVENUE
        01         CITY      :    LOS ANGELES, STUDIO CITY
                   STATE/ZIP : CA  91604
    MORTGAGE AMOUNT :   315,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    313,049.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,875.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 76.82900
    -----------------------------------------------------------------
0   0031802994     MORTGAGORS: MILNE                JAMES

    REGION CODE    ADDRESS   : 711 SOUTHDALE WAY
        01         CITY      :    WOODSIDE
                   STATE/ZIP : CA  94062
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    368,468.78  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,370.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 44.11700
    -----------------------------------------------------------------
0   0031803026     MORTGAGORS: CHEN                 SUNG-CHING
                               CHEN                 YU-YUN
    REGION CODE    ADDRESS   : 2221 CIELO PLACE
        01         CITY      :    ARCADIA
                   STATE/ZIP : CA  91006
    MORTGAGE AMOUNT :   246,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    244,493.10  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,263.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 44.72700
    -----------------------------------------------------------------
0   0031803042     MORTGAGORS: BREMER               TERRENCE
                               BREMER               MERILEE
    REGION CODE    ADDRESS   : 3221 HAZELWOOD WEST
        01         CITY      :    MINNETONKA
                   STATE/ZIP : MN  55391
    MORTGAGE AMOUNT :   293,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    291,165.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,654.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 71.99017
    -----------------------------------------------------------------
0   0031803109     MORTGAGORS: DEEB                 SALAH
                               DEEB                 ELHAM
    REGION CODE    ADDRESS   : 3500 HAVEN WAY
        01         CITY      :    BURBANK
                   STATE/ZIP : CA  91504
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    272,410.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,491.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 55.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,504,000.00
                               P & I AMT:     13,654.28
                               UPB AMT:   1,489,586.99

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           76
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031803125     MORTGAGORS: SNEDDON              LARRY
                               SNEDDON              SARAH
    REGION CODE    ADDRESS   : 813 BRIARWOOD ROAD
        01         CITY      :    NEWTOWN SQUARE
                   STATE/ZIP : PA  19073
    MORTGAGE AMOUNT :   323,550.00  OPTION TO CONVERT :
    UNPAID BALANCE :    320,600.15  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,999.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 62.70300
    -----------------------------------------------------------------
0   0031803133     MORTGAGORS: CHARTRAND            JEFFREY
                               CHARTRAND            JUDY
    REGION CODE    ADDRESS   : 28750 GLADER BOULEVARD
        01         CITY      :    LINDSTROM
                   STATE/ZIP : MN  55045
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    266,599.37  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,445.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 74.58500
    -----------------------------------------------------------------
0   0031803166     MORTGAGORS: LAUTENBACH           ROBERT
                               LAUTENBACH           JAYNE
    REGION CODE    ADDRESS   : 3151 ASHWORTH ROAD
        01         CITY      :    WAUKEE
                   STATE/ZIP : IA  50263
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    270,844.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,433.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 41.60300
    -----------------------------------------------------------------
0   0031803208     MORTGAGORS: AKHAVIN              MOHAMMAD
                               ALAGHEMAND           ZOHREN
    REGION CODE    ADDRESS   : 2331 NABAL STREET
        01         CITY      :    ESCONDIDO
                   STATE/ZIP : CA  92025
    MORTGAGE AMOUNT :   315,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    311,483.45  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,835.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 65.72900
    -----------------------------------------------------------------
0   0031803224     MORTGAGORS: HOBBS                DONALD
                               HOBBS                BARBARA
    REGION CODE    ADDRESS   : 19 DARTMOUTH LANE
        01         CITY      :    COTO DE CAZA
                   STATE/ZIP : CA  92679
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    256,632.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,373.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 66.66600
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,444,050.00
                               P & I AMT:     13,087.87
                               UPB AMT:   1,426,159.50

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           77
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031803794     MORTGAGORS: TRUSCOTT             WILLIAM

    REGION CODE    ADDRESS   : 13 WESTPORT LANE
        01         CITY      :    MARBLEHEAD
                   STATE/ZIP : MA  01945
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    300,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,592.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 53.09700
    -----------------------------------------------------------------
0   0031803935     MORTGAGORS: JAFFE                GLENN
                               JAFFE                EVE
    REGION CODE    ADDRESS   : 16871 CHARMEL LANE
        01         CITY      :    LOS ANGELES PACIFIC PALIS
                   STATE/ZIP : CA  90272
    MORTGAGE AMOUNT :   633,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    633,750.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,608.11  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 48.75000
    -----------------------------------------------------------------
0   0031804248     MORTGAGORS: CARTER               ROBERT
                               CARTER               BOBBIE
    REGION CODE    ADDRESS   : 75 FOLSOM STREET #1400
        01         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94105
    MORTGAGE AMOUNT :   315,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    315,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,897.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 48.09160
    -----------------------------------------------------------------
0   0031805765     MORTGAGORS: HARELIK              THEODORE
                               HARELIK              JOAN
    REGION CODE    ADDRESS   : 765 N. TIGERTAIL ROAD
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90049
    MORTGAGE AMOUNT :   356,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    354,434.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,204.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 41.45300
    -----------------------------------------------------------------
0   0031806763     MORTGAGORS: STORRIE              SCOTT
                               STORRIE              HAZ
    REGION CODE    ADDRESS   : 5044 LEE HILL DRIVE
        01         CITY      :    BOULDER
                   STATE/ZIP : CO  80302
    MORTGAGE AMOUNT :   296,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    290,069.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,660.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 62.31500
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,901,250.00
                               P & I AMT:     16,963.49
                               UPB AMT:   1,893,254.37

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           78
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031806789     MORTGAGORS: VASHISHTHA           NAINA

    REGION CODE    ADDRESS   : 1938 RIO BONITO DRIVE
        01         CITY      :    ROWLAND HEIGHTS AREA,
                   STATE/ZIP : CA  91748
    MORTGAGE AMOUNT :   368,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    364,534.12  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,333.46  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 74.34300
    -----------------------------------------------------------------
0   0031806813     MORTGAGORS: WALLACE              JEFFREY
                               WALLACE              ROBYN
    REGION CODE    ADDRESS   : SNOW ROAD
        01         CITY      :    EAST DOVER
                   STATE/ZIP : VT  05341
    MORTGAGE AMOUNT :   240,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    237,763.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,190.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 62.33700
    -----------------------------------------------------------------
0   0031806839     MORTGAGORS: MIRJAHANGIRI         SOHRAB
                               PEZESHKPOUR          PARIVASH
    REGION CODE    ADDRESS   : 34 NORTH SANTA TERESITA
        01         CITY      :    IRVINE
                   STATE/ZIP : CA  92606
    MORTGAGE AMOUNT :   283,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    280,829.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,568.04  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 70.00000
    -----------------------------------------------------------------
0   0031806847     MORTGAGORS: PETTY                HAROLD
                               PETTY                JUDY
    REGION CODE    ADDRESS   : 1155 EAST HWY. 22
        01         CITY      :    UNION CITY
                   STATE/ZIP : TN  38281
    MORTGAGE AMOUNT :   274,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    271,202.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,469.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 79.98900
    -----------------------------------------------------------------
0   0031806870     MORTGAGORS: TUNG                 SAMUEL
                               TUNG                 HELEN
    REGION CODE    ADDRESS   : 6407 EAST VIA ARBOLES
        01         CITY      :    ANAHEIM
                   STATE/ZIP : CA  92807
    MORTGAGE AMOUNT :   273,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    270,400.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,453.81  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 70.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,439,200.00
                               P & I AMT:     13,015.27
                               UPB AMT:   1,424,731.82

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           79
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031806912     MORTGAGORS: RODRIGUEZ            JORGE
                               RODRIGUEZ            MONICA
    REGION CODE    ADDRESS   : 3691 TOLAND AVENUE
        01         CITY      :    LOS ALAMITOS
                   STATE/ZIP : CA  90720
    MORTGAGE AMOUNT :   266,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,935.43  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,376.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 74.02700
    -----------------------------------------------------------------
0   0031806920     MORTGAGORS: BLIZZARD             THADD
                               BLIZZARD             VICTORIA
    REGION CODE    ADDRESS   : 34255 CORCORAN HILL LANE
        01         CITY      :    DAVIS
                   STATE/ZIP : CA  95616
    MORTGAGE AMOUNT :   440,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    435,811.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,954.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031806938     MORTGAGORS: SCHMIDT              DWAYNE
                               WILLIAMS             CANDACE
    REGION CODE    ADDRESS   : 327 NW 14TH STREET
        01         CITY      :    OKLAHOMA CITY
                   STATE/ZIP : OK  73103
    MORTGAGE AMOUNT :   311,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    306,928.91  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,846.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 68.22700
    -----------------------------------------------------------------
0   0031806946     MORTGAGORS: GILDEN               HOWARD

    REGION CODE    ADDRESS   : 4711 LA VILLA MARINA #B
        01         CITY      :    MARINA DEL REY AREA, LOS
                   STATE/ZIP : CA  90292
    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     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031806961     MORTGAGORS: SAFAR                SIAMAK
                               SAFAR                MEHRSHID
    REGION CODE    ADDRESS   : 2226 NORTH THREE SPRINGS DRIVE
        01         CITY      :    WESTLAKE VILLAGE
                   STATE/ZIP : CA  91361
    MORTGAGE AMOUNT :   560,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    556,417.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,994.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,834,300.00
                               P & I AMT:     16,455.50
                               UPB AMT:   1,816,629.60

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           80
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031808926     MORTGAGORS: MCDOUGALL            DAVID
                               BALFOUR              JACQUELINE
    REGION CODE    ADDRESS   : 1819 OAK TERRACE
        01         CITY      :    NEWCASTLE
                   STATE/ZIP : CA  95658
    MORTGAGE AMOUNT :   294,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    292,223.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,767.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   250
    LTV :                 76.76240
    -----------------------------------------------------------------
0   0031808991     MORTGAGORS: STOLZER              JEFF

    REGION CODE    ADDRESS   : 19431 SINGING HILLS DRIVE
        01         CITY      :    HORTHRIDGE
                   STATE/ZIP : CA  91326
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    244,737.80  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,229.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   250
    LTV :                 66.66600
    -----------------------------------------------------------------
0   0031809023     MORTGAGORS: BRESTYANSKY          JUDITH

    REGION CODE    ADDRESS   : 1 WHITEWOOD WAY
        01         CITY      :    IRVINE
                   STATE/ZIP : CA  92612
    MORTGAGE AMOUNT :    71,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     70,326.47  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       658.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 26.79200
    -----------------------------------------------------------------
0   0031809403     MORTGAGORS: SNELL                TIMOTHY

    REGION CODE    ADDRESS   : 1714 GOULD AVENUE SW
        01         CITY      :    PALM BAY
                   STATE/ZIP : FL  32908
    MORTGAGE AMOUNT :    30,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     30,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       265.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 73.17073
    -----------------------------------------------------------------
0   0031809718     MORTGAGORS: HOBGOOD              HAROLD
                               HOBGOOD              VIRGINIA
    REGION CODE    ADDRESS   : 450 COVINGTON COVE
        01         CITY      :    ALPHARETTA
                   STATE/ZIP : GA  30022
    MORTGAGE AMOUNT :   309,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    306,121.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,820.75  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 34.33300
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     954,000.00
                               P & I AMT:      8,741.41
                               UPB AMT:     943,408.41

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           81
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031811243     MORTGAGORS: SINGH                GURCHARN
                               SINGH                LATIKA
    REGION CODE    ADDRESS   : 40159 TESORO LANE
        01         CITY      :    PALMDALE
                   STATE/ZIP : CA  93551
    MORTGAGE AMOUNT :   257,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    255,022.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,296.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.99300
    -----------------------------------------------------------------
0   0031811250     MORTGAGORS: GLEASON              NEIL

    REGION CODE    ADDRESS   : 22672 MANDARINA LANE
        01         CITY      :    TRABUCO CANYON
                   STATE/ZIP : CA  92679
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,356.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,688.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 24.16600
    -----------------------------------------------------------------
0   0031811318     MORTGAGORS: MADISON              DAVID
                               MADISON              KIMBER
    REGION CODE    ADDRESS   : 1412 HUNTER'S CREEK ROAD
        01         CITY      :    EDMOND
                   STATE/ZIP : OK  73003
    MORTGAGE AMOUNT :   314,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    310,637.69  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,849.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.94900
    -----------------------------------------------------------------
0   0031811326     MORTGAGORS: STROM                NANCY

    REGION CODE    ADDRESS   : 614 COVENTRY LANE
        01         CITY      :    EDINA
                   STATE/ZIP : MN  55435
    MORTGAGE AMOUNT :   271,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    269,483.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,437.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031811441     MORTGAGORS: RIGGIO               DOMINICK
                               RIGGIO               KAREN
    REGION CODE    ADDRESS   : 2680 YAMPA VIEW ESTATES RD.
        01         CITY      :    STEAMBOAT SPRINGS
                   STATE/ZIP : CO  80477
    MORTGAGE AMOUNT :   410,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    407,405.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,685.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 74.14100
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,543,300.00
                               P & I AMT:     13,957.44
                               UPB AMT:   1,529,904.91

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           82
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031811607     MORTGAGORS: GIMBY                ROBERT
                               GIMBY                MARYLOU
    REGION CODE    ADDRESS   : MISTIC DRIVE
        01         CITY      :    MARSTONS MILLS
                   STATE/ZIP : MA  02648
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    246,884.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,282.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 59.80800
    -----------------------------------------------------------------
0   0031811631     MORTGAGORS: GRANT                BARBARA

    REGION CODE    ADDRESS   : 398 GREY WHALE
        01         CITY      :    THE SEA RANCH
                   STATE/ZIP : CA  95497
    MORTGAGE AMOUNT :   267,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    262,469.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,441.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 62.94100
    -----------------------------------------------------------------
0   0031811649     MORTGAGORS: NGAN                 HARK
                               NGAN                 BRENDA
    REGION CODE    ADDRESS   : 24872 SANDFLOWER COURT
        01         CITY      :    DANA POINT
                   STATE/ZIP : CA  92629
    MORTGAGE AMOUNT :   271,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    267,859.45  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,146.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/08
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 69.48700
    -----------------------------------------------------------------
0   0031811680     MORTGAGORS: BISHOP               CORT
                               BISHOP               AMMELITA
    REGION CODE    ADDRESS   : 1912 NORTH DIAMOND STREET
        01         CITY      :    ORANGE
                   STATE/ZIP : CA  92867
    MORTGAGE AMOUNT :   213,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    211,028.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,921.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 95.00000
    -----------------------------------------------------------------
0   0031811714     MORTGAGORS: MCCOY                DENNIS

    REGION CODE    ADDRESS   : 2048 CASA GRANDE STREET
        01         CITY      :    BENICIA
                   STATE/ZIP : CA  94510
    MORTGAGE AMOUNT :   109,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    107,591.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       973.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 60.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,111,450.00
                               P & I AMT:     10,765.77
                               UPB AMT:   1,095,835.13

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           83
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031815780     MORTGAGORS: CHEN                 CHING-FA
                               CHEN                 RAE-SHAE
    REGION CODE    ADDRESS   : 1165 SUMMITRIDGE DRIVE
        01         CITY      :    DIAMOND BAR
                   STATE/ZIP : CA  91765
    MORTGAGE AMOUNT :   286,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,673.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,574.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031815806     MORTGAGORS: GREENBERG            MARTI
                               GREENBERG            GARY
    REGION CODE    ADDRESS   : 411 EAST 53RD ST APT 3H & 3J
        01         CITY      :    NEW YORK
                   STATE/ZIP : NY  10022
    MORTGAGE AMOUNT :   400,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    376,494.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,712.69  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   04/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 53.40000
    -----------------------------------------------------------------
0   0031815822     MORTGAGORS: JENSSEN              PAUL
                               ESNERIO-JENSSEN      DEBRA
    REGION CODE    ADDRESS   : 23 SEARINGTOWN ROAD
        01         CITY      :    SEARINGTOWN
                   STATE/ZIP : NY  11507
    MORTGAGE AMOUNT :   243,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    240,756.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,276.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 74.98400
    -----------------------------------------------------------------
0   0031817083     MORTGAGORS: FROLOFF              DAVID

    REGION CODE    ADDRESS   : 3411 ISLAND ROAD
        01         CITY      :    WANTAGH
                   STATE/ZIP : NY  11793
    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     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031817224     MORTGAGORS: KASKO                MARILYN

    REGION CODE    ADDRESS   : 3825 ARIZONA PLACE
        01         CITY      :    PLANO
                   STATE/ZIP : TX  75023
    MORTGAGE AMOUNT :    96,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     95,683.74  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       836.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,166,600.00
                               P & I AMT:     10,677.70
                               UPB AMT:   1,136,175.35

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           84
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031817232     MORTGAGORS: TAYLOR               SHIRLEY
                               MORAN                RICHARD
    REGION CODE    ADDRESS   : 12233 SOUTH ANNA DRIVE
        01         CITY      :    ROCKVILLE
                   STATE/ZIP : VA  23146
    MORTGAGE AMOUNT :   289,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,517.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 77.68800
    -----------------------------------------------------------------
0   0031818917     MORTGAGORS: KREGAR               VASILY
                               KREGAR               ANNETTE
    REGION CODE    ADDRESS   : 150-28 9TH AVENUE
        01         CITY      :    WHITESTONE
                   STATE/ZIP : NY  11357
    MORTGAGE AMOUNT :   208,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    206,753.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,942.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 65.00000
    -----------------------------------------------------------------
0   0031819634     MORTGAGORS: YANG                 CHUI-HSU
                               YANG                 ESTHER
    REGION CODE    ADDRESS   : 2139 AVY AVENUE
        01         CITY      :    MENLO PARK
                   STATE/ZIP : CA  94025
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    279,126.17  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,536.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031820087     MORTGAGORS: DONAHUE              SARAH

    REGION CODE    ADDRESS   : 36 COVE STREET
        01         CITY      :    DUXBURY
                   STATE/ZIP : MA  02332
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    275,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,414.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 55.00000
    -----------------------------------------------------------------
0   0031821846     MORTGAGORS: GORDON               SCOTT
                               GORDON               NANCY
    REGION CODE    ADDRESS   : 1807 VIA PACIFICA
        01         CITY      :    APTOS
                   STATE/ZIP : CA  95003
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    280,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,458.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 54.90100
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,332,000.00
                               P & I AMT:     11,869.68
                               UPB AMT:   1,329,879.58

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           85
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031822430     MORTGAGORS: PEARLMAN             STEPHEN
                               PEARLMAN             LORRAINE
    REGION CODE    ADDRESS   : 103 UNDERCLIFF RD
        01         CITY      :    MONTCLAIR
                   STATE/ZIP : NJ  07042
    MORTGAGE AMOUNT :   490,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    490,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,370.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 89.90800
    -----------------------------------------------------------------
0   0031823503     MORTGAGORS: ROBERTSON            HOWARD
                               ROBERTSON            ROBERTA
    REGION CODE    ADDRESS   : 1911 EAST LEXINGTON AVENUE
        01         CITY      :    GILBERT
                   STATE/ZIP : AZ  85234
    MORTGAGE AMOUNT :   343,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    343,750.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,137.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 73.92400
    -----------------------------------------------------------------
0   0031823735     MORTGAGORS: GARCEAU              JAMES

    REGION CODE    ADDRESS   : 149 CHACE ST
        01         CITY      :    CLINTON
                   STATE/ZIP : MA  01510
    MORTGAGE AMOUNT :    41,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     41,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       473.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/08
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 37.61400
    -----------------------------------------------------------------
0   0031825128     MORTGAGORS: WHITE                ROBERT
                               WHITE                BONNIE
    REGION CODE    ADDRESS   : 1836 DOLCE DRIVE
        01         CITY      :    LAS VEGAS
                   STATE/ZIP : NV  89134
    MORTGAGE AMOUNT :   346,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    345,119.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,135.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 76.93300
    -----------------------------------------------------------------
0   0031825623     MORTGAGORS: KOSTERS              HOWARD
                               KOSTERS              JEAN
    REGION CODE    ADDRESS   : 913 CALLE MIRAMAR
        01         CITY      :    TORRANCE
                   STATE/ZIP : CA  90277
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    322,384.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,921.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 53.27800
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,545,950.00
                               P & I AMT:     14,038.66
                               UPB AMT:   1,542,253.62

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           86
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031825896     MORTGAGORS: THROWER              JIMMIE
                               THROWER              MARY
    REGION CODE    ADDRESS   : 136 BONAIRE AVENUE
        01         CITY      :    HERCULES,
                   STATE/ZIP : CA  94547
    MORTGAGE AMOUNT :   244,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,254.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,244.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 84.13700
    -----------------------------------------------------------------
0   0031826100     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 :    750,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,846.48  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   015
    LTV :                 62.50000
    -----------------------------------------------------------------
0   0031826142     MORTGAGORS: HICKEY               SCOTT
                               WOODS                JEAN
    REGION CODE    ADDRESS   : 7888 NORTH GREEN BAY ROAD
        01         CITY      :    RIVER HILLS
                   STATE/ZIP : WI  53217
    MORTGAGE AMOUNT :   328,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    325,924.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,948.16  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031826167     MORTGAGORS: GROSSE               WILLIAM
                               GROSSE               KATHRYN
    REGION CODE    ADDRESS   : 37278 N. STANTON POINT RD
        01         CITY      :    INGLESIDE
                   STATE/ZIP : IL  60046
    MORTGAGE AMOUNT :   266,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    264,316.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,390.89  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 54.28500
    -----------------------------------------------------------------
0   0031826183     MORTGAGORS: SHOAF                KIRBY
                               KAUL                 SUSAN
    REGION CODE    ADDRESS   : 1711 E DEAN ROAD
        01         CITY      :    FOX POINT
                   STATE/ZIP : WI  53217
    MORTGAGE AMOUNT :   289,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,171.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,597.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 58.14800
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,877,000.00
                               P & I AMT:     17,027.77
                               UPB AMT:   1,870,667.04

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           87
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031826845     MORTGAGORS: BENEDETTI            ROY
                               BENEDETTI            NANCY
    REGION CODE    ADDRESS   : 18 VISTA MONTEMAR
        01         CITY      :    LAGUNA NIGUEL
                   STATE/ZIP : CA  92677
    MORTGAGE AMOUNT :   646,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    644,460.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,810.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 61.57100
    -----------------------------------------------------------------
0   0031826936     MORTGAGORS: BUBAC                DAVID
                               BUBAC                SUSAN
    REGION CODE    ADDRESS   : 42 VALLEY
        01         CITY      :    PACIFIC
                   STATE/ZIP : MO  63069
    MORTGAGE AMOUNT :   135,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    134,672.98  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,269.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 90.00000
    -----------------------------------------------------------------
0   0031826969     MORTGAGORS: KLEMA                ELAINE

    REGION CODE    ADDRESS   : 18620 SW 244 STREET
        01         CITY      :    HOMESTEAD
                   STATE/ZIP : FL  33031
    MORTGAGE AMOUNT :    85,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     84,249.99  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       806.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   250
    LTV :                 45.94500
    -----------------------------------------------------------------
0   0031826985     MORTGAGORS: POTTLE               JUDITH

    REGION CODE    ADDRESS   : 8770-8772 WEST 26TH AVENUE
        01         CITY      :    LAKEWOOD
                   STATE/ZIP : CO  80215
    MORTGAGE AMOUNT :   177,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    175,131.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,693.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031827025     MORTGAGORS: DENHAM               N.

    REGION CODE    ADDRESS   : 5006 WHITEHOUSE TRAIL
        01         CITY      :    EVERGREEN
                   STATE/ZIP : CO  80439
    MORTGAGE AMOUNT :    78,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     77,045.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       723.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 42.62200
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,122,600.00
                               P & I AMT:     10,303.09
                               UPB AMT:   1,115,560.34

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           88
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031827041     MORTGAGORS: STEVENS              ALANSON

    REGION CODE    ADDRESS   : 8347 SOUTH CARR STREET
        01         CITY      :    LITTLETON
                   STATE/ZIP : CO  80128
    MORTGAGE AMOUNT :   183,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    179,794.72  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,735.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   250
    LTV :                 60.00000
    -----------------------------------------------------------------
0   0031827157     MORTGAGORS: HURD                 PETER

    REGION CODE    ADDRESS   : 1855 WASHINGTON STREET
        01         CITY      :    HOLLISTON
                   STATE/ZIP : MA  01746
    MORTGAGE AMOUNT :   184,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    182,229.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,641.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031827165     MORTGAGORS: PAULSON              KEN
                               PAULSON              ALLISON
    REGION CODE    ADDRESS   : 16711-13 BRUNSWICK AVENUE SE
        01         CITY      :    PRIOR LAKE
                   STATE/ZIP : MN  55372
    MORTGAGE AMOUNT :    94,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :     93,675.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       903.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   250
    LTV :                 70.00000
    -----------------------------------------------------------------
0   0031827223     MORTGAGORS: SADLER               WILLIAM
                               SADLER               BARBARA
    REGION CODE    ADDRESS   : 6010 NORTH COATIMUNDI DRIVE
        01         CITY      :    TUCSON
                   STATE/ZIP : AZ  85750
    MORTGAGE AMOUNT :   215,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    212,292.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,947.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   250
    LTV :                 68.25300
    -----------------------------------------------------------------
0   0031827249     MORTGAGORS: STEVENS              CHARLES
                               STEVENS              NEA
    REGION CODE    ADDRESS   : UPPER ATHENS ROAD
        01         CITY      :    ATHENS
                   STATE/ZIP : VT  05143
    MORTGAGE AMOUNT :   123,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    122,262.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,148.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 44.72700
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     799,500.00
                               P & I AMT:      7,376.28
                               UPB AMT:     790,254.24

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           89
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031827272     MORTGAGORS: COWLES               PHILLIP
                               COWLES               MARTHA
    REGION CODE    ADDRESS   : 1427 TYVOLA ROAD
        01         CITY      :    CHARLOTTE
                   STATE/ZIP : NC  28209
    MORTGAGE AMOUNT :    65,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :     64,525.58  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       617.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   250
    LTV :                 70.00000
    -----------------------------------------------------------------
0   0031827389     MORTGAGORS: POOSIKIAN            GEORGE

    REGION CODE    ADDRESS   : 10 GULL WAY
        01         CITY      :    KEYPORT
                   STATE/ZIP : NJ  07735
    MORTGAGE AMOUNT :    85,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     84,249.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       806.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   250
    LTV :                 78.70300
    -----------------------------------------------------------------
0   0031827488     MORTGAGORS: MEIER                MARK
                               MEIER                MICHELE
    REGION CODE    ADDRESS   : 3554 S. 122ND CT
        01         CITY      :    GREENFIELD
                   STATE/ZIP : WI  53228
    MORTGAGE AMOUNT :   264,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    262,347.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,391.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031827546     MORTGAGORS: KOLSRUD              DOUGLAS
                               KOLSRUD              CATHERINE
    REGION CODE    ADDRESS   : 3450 INDIAN RD SE
        01         CITY      :    CEDAR PLAINS
                   STATE/ZIP : IA  52403
    MORTGAGE AMOUNT :   390,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    387,450.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,424.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 77.22700
    -----------------------------------------------------------------
0   0031827579     MORTGAGORS: FARLANDER            JAMES
                               FARLANDER            GLENDA
    REGION CODE    ADDRESS   : 2946 NORTH SHORE DRIVE
        01         CITY      :    DELAVAN
                   STATE/ZIP : WI  53115
    MORTGAGE AMOUNT :   636,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    632,770.14  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,723.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 43.91700
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,440,900.00
                               P & I AMT:     12,962.94
                               UPB AMT:   1,431,343.87

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           90
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031827629     MORTGAGORS: LANGSNER             NEIL
                               LANGSNER             KATHRYN
    REGION CODE    ADDRESS   : 260 W PASADENA ROAD
        01         CITY      :    MILLERSVILLE
                   STATE/ZIP : MD  21108
    MORTGAGE AMOUNT :   360,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    355,657.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,362.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0031827660     MORTGAGORS: MCMULLIN             JACK
                               MCMULLIN             CAROL
    REGION CODE    ADDRESS   : 8 MACLYN ROAD
        01         CITY      :    EXCELSIOR
                   STATE/ZIP : MN  55331
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    321,036.88  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,012.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 46.42800
    -----------------------------------------------------------------
0   0031827702     MORTGAGORS: RAZEK                ALY

    REGION CODE    ADDRESS   : 1353 LEWINSVILLE MEWS COURT
        01         CITY      :    MCLEAN
                   STATE/ZIP : VA  22102
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    642,073.71  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     6,025.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 62.24500
    -----------------------------------------------------------------
0   0031827736     MORTGAGORS: DIXON                WILLIAM
                               DIXON                PAMELA
    REGION CODE    ADDRESS   : 14016 DOUGLAS LANE ROAD
        01         CITY      :    CENTERBURG
                   STATE/ZIP : OH  43011
    MORTGAGE AMOUNT :   140,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    139,170.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,317.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   250
    LTV :                 62.22200
    -----------------------------------------------------------------
0   0031827751     MORTGAGORS: POPKE                DAVID
                               POPKE                LITA
    REGION CODE    ADDRESS   : 37655 LAKE SHORE ROAD
        01         CITY      :    BEAVER ISLAND
                   STATE/ZIP : MI  48782
    MORTGAGE AMOUNT :    75,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     74,345.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       716.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   250
    LTV :                 57.69200
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,550,000.00
                               P & I AMT:     14,435.78
                               UPB AMT:   1,532,283.47

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           91
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031827777     MORTGAGORS: SPICUZZA             JAMES
                               SPICUZZA             AMY
    REGION CODE    ADDRESS   : 708 N 23RD STREET
        01         CITY      :    WILMINGTON
                   STATE/ZIP : NC  28401
    MORTGAGE AMOUNT :    63,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :     62,785.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       595.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0031827785     MORTGAGORS: MCQUILLEN            MICHEAL
                               MCQUILLEN            POLLY
    REGION CODE    ADDRESS   : 7925 HAWTHRONE ROAD
        01         CITY      :    INDIANAPOLIS
                   STATE/ZIP : IN  46256
    MORTGAGE AMOUNT :   106,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    105,023.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       975.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031827793     MORTGAGORS: HYSKA                MICHAEL
                               LEITCHUH             JOHN
    REGION CODE    ADDRESS   : 5691 QUINCY STREET
        01         CITY      :    MOUNDSVIEW
                   STATE/ZIP : MN  55112
    MORTGAGE AMOUNT :   104,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    103,141.06  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,031.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.62500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      8.62500  PRODUCT CODE      :   250
    LTV :                 78.19500
    -----------------------------------------------------------------
0   0031827827     MORTGAGORS: VAN DIEST            EARL

    REGION CODE    ADDRESS   : 14702 TALMO DR NW
        01         CITY      :    GIG HARBOR
                   STATE/ZIP : WA  98332
    MORTGAGE AMOUNT :   133,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    129,099.61  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,232.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 70.00000
    -----------------------------------------------------------------
0   0031827835     MORTGAGORS: RICE                 EARL
                               RICE                 MARTHA
    REGION CODE    ADDRESS   : 219 DUCK ROAD
        01         CITY      :    SOUTHERN SHORES
                   STATE/ZIP : NC  27949
    MORTGAGE AMOUNT :    63,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     62,444.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       597.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   250
    LTV :                 56.30000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     469,750.00
                               P & I AMT:      4,432.85
                               UPB AMT:     462,493.46

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           92
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031827843     MORTGAGORS: MACKEY               JUDITH

    REGION CODE    ADDRESS   : 8126 ARCHER LANE NORTH
        01         CITY      :    MAPLE GROVE
                   STATE/ZIP : MN  55311
    MORTGAGE AMOUNT :   146,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    138,595.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,368.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   250
    LTV :                 39.59400
    -----------------------------------------------------------------
0   0031827850     MORTGAGORS: EDELSTEIN            THOMAS

    REGION CODE    ADDRESS   : 542 FAIRVIEW AVENUE SOUTH
        01         CITY      :    ST. PAUL
                   STATE/ZIP : MN  55116
    MORTGAGE AMOUNT :    91,950.00  OPTION TO CONVERT :
    UNPAID BALANCE :     90,498.03  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       832.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   250
    LTV :                 79.95600
    -----------------------------------------------------------------
0   0031827876     MORTGAGORS: RYG                  GARY
                               RYG                  PAULETTE
    REGION CODE    ADDRESS   : 115 SOUTH RIVER ROAD
        01         CITY      :    ALGONQUIN
                   STATE/ZIP : IL  60102
    MORTGAGE AMOUNT :    60,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     59,296.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       582.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.25000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      8.25000  PRODUCT CODE      :   250
    LTV :                 40.81600
    -----------------------------------------------------------------
0   0031827934     MORTGAGORS: RUSHER               RICHARD
                               RUSHER               MARY
    REGION CODE    ADDRESS   : 1709 OAKLY RD
        01         CITY      :    CASTLE HAYNE
                   STATE/ZIP : NC  28429
    MORTGAGE AMOUNT :    73,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     71,809.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       645.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   250
    LTV :                 56.15300
    -----------------------------------------------------------------
0   0031827983     MORTGAGORS: SHEALS               WILLIAM

    REGION CODE    ADDRESS   : 3494 WOOD ACRES BLVD.
        01         CITY      :    DULUTH
                   STATE/ZIP : GA  30096
    MORTGAGE AMOUNT :   236,786.00  OPTION TO CONVERT :
    UNPAID BALANCE :    235,303.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,144.89  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.89200
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     608,236.00
                               P & I AMT:      5,574.39
                               UPB AMT:     595,503.83

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           93
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031828304     MORTGAGORS: SHEVLIN              CHRISTOPHER
                               SHEVLIN              BECKY
    REGION CODE    ADDRESS   : 335 NORTH PRIMROSE AVENUE
        01         CITY      :    MONROVIA
                   STATE/ZIP : CA  91016
    MORTGAGE AMOUNT :   325,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    325,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,831.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 75.23100
    -----------------------------------------------------------------
0   0031828817     MORTGAGORS: MILLER               KENNETH
                               TAYLOR               KATHLEEN
    REGION CODE    ADDRESS   : 939 SHATTUCK AVENUE,
        01         CITY      :    BERKELEY,
                   STATE/ZIP : CA  94707
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    318,945.79  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,787.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 68.81700
    -----------------------------------------------------------------
0   0031829765     MORTGAGORS: KOLAKOWSKI           THOMAS
                               GRUSKA-KOLAKOWSKI    CHRISTINE
    REGION CODE    ADDRESS   : 12827 ROLSTON DR
        01         CITY      :    PLYMOUTH
                   STATE/ZIP : MI  48170
    MORTGAGE AMOUNT :   425,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    421,082.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,909.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 65.38461
    -----------------------------------------------------------------
0   0031829823     MORTGAGORS: ABBOTT               WILLIAM
                               ABBOTT               KAREN
    REGION CODE    ADDRESS   : 6033 CARRIAGE HILL
        01         CITY      :    JACKSON
                   STATE/ZIP : MI  49201
    MORTGAGE AMOUNT :   378,950.00  OPTION TO CONVERT :
    UNPAID BALANCE :    373,784.14  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,459.29  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 77.65300
    -----------------------------------------------------------------
0   0031829831     MORTGAGORS: FULTON               WILLIAM
                               FULTON               HEUNGBOC
    REGION CODE    ADDRESS   : 1719 HERMITAGE
        01         CITY      :    ANN ARBOR
                   STATE/ZIP : MI  48104
    MORTGAGE AMOUNT :   464,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    461,126.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,235.68  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 79.86230
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,912,950.00
                               P & I AMT:     17,223.28
                               UPB AMT:   1,899,939.53

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           94
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031831084     MORTGAGORS: DENTON               SCOTT
                               DENTON               DEBORAH
    REGION CODE    ADDRESS   : 5141 WEST KNOLL DRIVE
        01         CITY      :    YORBA LINDA
                   STATE/ZIP : CA  92886
    MORTGAGE AMOUNT :   272,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    272,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,388.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031831134     MORTGAGORS: CHOY                 KENNETH
                               CHOY                 YAU-FUN
    REGION CODE    ADDRESS   : 6961 CALABAZAS CREEK CIRCLE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95129
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    290,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,586.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 36.25000
    -----------------------------------------------------------------
0   0031831746     MORTGAGORS: WERNER               PAUL
                               WERNER               PATRICIA
    REGION CODE    ADDRESS   : 4585 N HEWITTS POINT RD
        01         CITY      :    OCONOMOWOC
                   STATE/ZIP : WI  53066
    MORTGAGE AMOUNT :   303,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    302,033.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,702.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 28.85700
    -----------------------------------------------------------------
0   0031831779     MORTGAGORS: KOOPMAN              RALPH
                               KOOPMAN              KATHY
    REGION CODE    ADDRESS   : 2748 HIGHWAY 17
        01         CITY      :    PHELPS
                   STATE/ZIP : WI  54554
    MORTGAGE AMOUNT :   285,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    284,100.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,561.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 65.66800
    -----------------------------------------------------------------
0   0031831985     MORTGAGORS: HOANG                REX
                               NGUYEN               MAI
    REGION CODE    ADDRESS   : 3107 WHITE DAISY PLACE
        01         CITY      :    FAIRFAX
                   STATE/ZIP : VA  22031
    MORTGAGE AMOUNT :   296,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    293,182.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,660.53  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,446,000.00
                               P & I AMT:     12,899.04
                               UPB AMT:   1,441,316.49

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           95
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031832017     MORTGAGORS: BHATTI               HARKISHAN
                               BHATTI               HARKEWAL
    REGION CODE    ADDRESS   : 8202 W PARK AVENUE
        01         CITY      :    NILES
                   STATE/ZIP : IL  60714
    MORTGAGE AMOUNT :   358,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    355,096.76  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,297.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031832108     MORTGAGORS: LAI                  KWO-LONG
                               LAI                  LIU
    REGION CODE    ADDRESS   : 12819 DWIGHT STREET
        01         CITY      :    HERNDON
                   STATE/ZIP : VA  20171
    MORTGAGE AMOUNT :   311,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    309,010.52  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,773.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.97181
    -----------------------------------------------------------------
0   0031832132     MORTGAGORS: ARCHER               JON

    REGION CODE    ADDRESS   : 6820 OUTLAND DRIVE
        01         CITY      :    PLANO
                   STATE/ZIP : TX  75023
    MORTGAGE AMOUNT :    87,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :     86,846.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       776.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 73.08300
    -----------------------------------------------------------------
0   0031832165     MORTGAGORS: SINGH                SPOONY
                               SUNDHER              CHANCHIL
    REGION CODE    ADDRESS   : 21881 CASTLEWOOD DRIVE
        01         CITY      :    MALIBU
                   STATE/ZIP : CA  90265
    MORTGAGE AMOUNT :   520,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    516,744.73  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,710.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 47.27272
    -----------------------------------------------------------------
0   0031832199     MORTGAGORS: HYLTON               CATHLEEN
                               HYLTON               KEVIN
    REGION CODE    ADDRESS   : 1336 BROADMOOR DRIVE EAST
        01         CITY      :    SEATTLE
                   STATE/ZIP : WA  98112
    MORTGAGE AMOUNT :   570,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    564,631.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,163.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 38.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,847,100.00
                               P & I AMT:     16,720.31
                               UPB AMT:   1,832,330.61

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           96
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031832223     MORTGAGORS: MCGROARTY            PATRICK
                               MCGROARTY            EUGENIA
    REGION CODE    ADDRESS   : 9405 RAVINA COURT
        01         CITY      :    FAIRFAX STATION
                   STATE/ZIP : VA  22039
    MORTGAGE AMOUNT :   260,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    258,932.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,324.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 72.38800
    -----------------------------------------------------------------
0   0031832249     MORTGAGORS: SIMON                MICHAEL
                               HIROSE               LORIE
    REGION CODE    ADDRESS   : 16623 WEST ARCHER AVENUE
        01         CITY      :    GOLDEN
                   STATE/ZIP : CO  80401
    MORTGAGE AMOUNT :   266,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    262,952.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,353.86  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 67.51200
    -----------------------------------------------------------------
0   0031832256     MORTGAGORS: WU                   ROBERT
                               WU                   ALICE
    REGION CODE    ADDRESS   : 7905 TURNCREST DRIVE
        01         CITY      :    POTOMAC
                   STATE/ZIP : MD  20854
    MORTGAGE AMOUNT :   272,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    270,333.84  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,995.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 63.25500
    -----------------------------------------------------------------
0   0031832264     MORTGAGORS: MINICK               WILLIAM
                               TONN                 MELISSA
    REGION CODE    ADDRESS   : 3524 MILTON AVENUE
        01         CITY      :    UNIVERSITY PARK
                   STATE/ZIP : TX  75205
    MORTGAGE AMOUNT :   411,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    408,509.70  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,810.02  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 67.93388
    -----------------------------------------------------------------
0   0031832298     MORTGAGORS: CAMILLERI            BRUCE
                               JOHNSON              JENNIFER
    REGION CODE    ADDRESS   : 5827 NORTH SHORE DRIVE
        01         CITY      :    WHITEFISH BAY
                   STATE/ZIP : WI  53217
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    268,291.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,426.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 73.77000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,479,600.00
                               P & I AMT:     13,910.62
                               UPB AMT:   1,469,020.46

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           97
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031832306     MORTGAGORS: BAKER                GLENNA

    REGION CODE    ADDRESS   : 18306 PAMELA WAY
        01         CITY      :    SPRING
                   STATE/ZIP : TX  77379
    MORTGAGE AMOUNT :   280,650.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,835.23  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,483.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 78.39300
    -----------------------------------------------------------------
0   0031832330     MORTGAGORS: ERAL                 ROGER
                               ERAL                 MARGARET
    REGION CODE    ADDRESS   : 18692 ERIN BAY
        01         CITY      :    EDEN PRAIRIE
                   STATE/ZIP : MN  55347
    MORTGAGE AMOUNT :   314,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    312,976.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,756.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 57.09000
    -----------------------------------------------------------------
0   0031832348     MORTGAGORS: KASEMODEL            MARGARET
                               KASEMODEL            LYNN
    REGION CODE    ADDRESS   : 6609 YOUNG CIRCLE
        01         CITY      :    PANORA
                   STATE/ZIP : IA  50216
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,330.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,160.63  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 79.36500
    -----------------------------------------------------------------
0   0031832355     MORTGAGORS: WILSON               STEVEN
                               WILSON               DIANA
    REGION CODE    ADDRESS   : 3015 HIGHWAY 276 WEST
        01         CITY      :    QUINLAN
                   STATE/ZIP : TX  75474
    MORTGAGE AMOUNT :   132,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    131,173.65  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,195.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031832371     MORTGAGORS: WHALEN               KEVIN
                               WHALEN               WENDY
    REGION CODE    ADDRESS   : 3423 OAKLAND DRIVE
        01         CITY      :    SUGAR LAND
                   STATE/ZIP : TX  77479
    MORTGAGE AMOUNT :   623,950.00  OPTION TO CONVERT :
    UNPAID BALANCE :    619,958.56  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,564.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 75.63000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,600,600.00
                               P & I AMT:     14,161.47
                               UPB AMT:   1,591,274.64

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           98
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031832538     MORTGAGORS: JULKA                NARESH
                               JULKA                KAMLESH
    REGION CODE    ADDRESS   : 98 LIVERY COURT
        01         CITY      :    OAKBROOK
                   STATE/ZIP : IL  60523
    MORTGAGE AMOUNT :   450,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    447,152.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,044.73  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 36.00000
    -----------------------------------------------------------------
0   0031833163     MORTGAGORS: MACMILLAN            SCOTT
                               MACMILLAN            PATRICIA
    REGION CODE    ADDRESS   : 58 MEADOW RIDGE
        01         CITY      :    WOODLANDS
                   STATE/ZIP : TX  77381
    MORTGAGE AMOUNT :   256,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,005.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,269.79  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 90.00000
    -----------------------------------------------------------------
0   0031833171     MORTGAGORS: NA                   PAUL
                               NA                   HEUNGIN
    REGION CODE    ADDRESS   : 2281 33RD AVE
        01         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94116
    MORTGAGE AMOUNT :   260,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    258,336.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,318.83  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 53.60824
    -----------------------------------------------------------------
0   0031833189     MORTGAGORS: NIELSEN              ROBERT
                               NIELSEN              VIRGINIA
    REGION CODE    ADDRESS   : 939 WREN DRIVE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95125
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,434.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,264.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 70.42253
    -----------------------------------------------------------------
0   0031833213     MORTGAGORS: MYERS                MICHAEL
                               MYERS                DONNA
    REGION CODE    ADDRESS   : 6492 PFEIFFER RANCH ROAD
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95120
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    397,468.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,595.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 60.60600
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,616,500.00
                               P & I AMT:     14,493.25
                               UPB AMT:   1,605,397.71

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:           99
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031833304     MORTGAGORS: DI SABATINO          FRANK

    REGION CODE    ADDRESS   : 4256 LOBOS ROAD
        01         CITY      :    WOODLAND HILLS
                   STATE/ZIP : CA  91364
    MORTGAGE AMOUNT :   303,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    302,063.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,765.97  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   250
    LTV :                 78.70129
    -----------------------------------------------------------------
0   0031833528     MORTGAGORS: FURFARO              MICHAEL

    REGION CODE    ADDRESS   : 18820 MISTY LAKE DRIVE
        01         CITY      :    JUPITER
                   STATE/ZIP : FL  33458
    MORTGAGE AMOUNT :   168,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    167,312.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,576.35  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0031833536     MORTGAGORS: PELHAM               DONALD
                               PELHAM               SHAWYN
    REGION CODE    ADDRESS   : 5214 RIDGEWOOD REEF
        01         CITY      :    HOUSTON
                   STATE/ZIP : TX  77041
    MORTGAGE AMOUNT :   345,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    343,289.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,081.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 76.77700
    -----------------------------------------------------------------
0   0031833551     MORTGAGORS: SCHMIDT              WILLARD
                               SCHMIDT              VERONICA
    REGION CODE    ADDRESS   : 958 FAIRWAY PARK DRIVE
        01         CITY      :    INCLINE VILLAGE
                   STATE/ZIP : NV  89450
    MORTGAGE AMOUNT :   248,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    246,430.57  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,229.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031833569     MORTGAGORS: KHARRAT              MAHMOUD

    REGION CODE    ADDRESS   : 5709 WHITECLIFF
        01         CITY      :    PLANO
                   STATE/ZIP : TX  75093
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    645,796.87  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,751.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 65.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,715,250.00
                               P & I AMT:     15,404.70
                               UPB AMT:   1,704,892.56

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          100
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031833858     MORTGAGORS: WELKE                MARK
                               WELKE                LYNNE
    REGION CODE    ADDRESS   : 1119 MERIDITH AVENUE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95125
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    398,738.02  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,595.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 52.98000
    -----------------------------------------------------------------
0   0031835044     MORTGAGORS: BRADLEY              H.

    REGION CODE    ADDRESS   : 6508 EAST SMOKEY AVENUE
        01         CITY      :    ORANGE
                   STATE/ZIP : CA  92867
    MORTGAGE AMOUNT :   288,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    288,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,548.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 64.00000
    -----------------------------------------------------------------
0   0031835770     MORTGAGORS: BRONSTON             PAUL

    REGION CODE    ADDRESS   : 1 JIB STREET UNIT 202
        01         CITY      :    MARINA DEL REY
                   STATE/ZIP : CA  90292
    MORTGAGE AMOUNT :   504,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    502,392.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,494.95  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 74.66666
    -----------------------------------------------------------------
0   0031836075     MORTGAGORS: TANNO                DAVID
                               TANNO                MELISSA
    REGION CODE    ADDRESS   : 915 CAMBRIDGE ROAD
        01         CITY      :    CLEVELAND HEIGHTS
                   STATE/ZIP : OH  44121
    MORTGAGE AMOUNT :    86,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     85,215.90  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       797.24  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   250
    LTV :                 89.58300
    -----------------------------------------------------------------
0   0031836083     MORTGAGORS: GALANIF              KENNETH
                               GALANIF              LINDA
    REGION CODE    ADDRESS   : 341 HIGHLAND AVENUE
        01         CITY      :    SOUTH PORTLAND
                   STATE/ZIP : ME  04106
    MORTGAGE AMOUNT :   139,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    137,484.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,280.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,417,200.00
                               P & I AMT:     12,716.58
                               UPB AMT:   1,411,830.58

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          101
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031836109     MORTGAGORS: BECKEL               JEROME
                               BECKEL               MARY JO
    REGION CODE    ADDRESS   : 12603 HUNTERS CHASE
        01         CITY      :    SAN ANTONIO
                   STATE/ZIP : TX  78230
    MORTGAGE AMOUNT :   389,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    386,782.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,444.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 79.44800
    -----------------------------------------------------------------
0   0031836281     MORTGAGORS: AHRENHOLZ            DAVID
                               AHRENHOLZ            JEANNE
    REGION CODE    ADDRESS   : 9255 HENNEPIN COUNTY ROAD 6
        01         CITY      :    MAPLE PLAIN
                   STATE/ZIP : MN  55359
    MORTGAGE AMOUNT :   312,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    310,025.58  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,804.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 39.00000
    -----------------------------------------------------------------
0   0031838014     MORTGAGORS: BASTABLE             EDWIN
                               BASTABLE             DEBORAH
    REGION CODE    ADDRESS   : 1311 WESTHILLS LANE
        01         CITY      :    RESTON
                   STATE/ZIP : VA  20190
    MORTGAGE AMOUNT :   197,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    195,793.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,812.25  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 65.66600
    -----------------------------------------------------------------
0   0031838048     MORTGAGORS: HEDVAT               RAFI
                               HEDVAT               MANIJEH
    REGION CODE    ADDRESS   : 8216 NESTLE AVENUE
        01         CITY      :    RESEDA
                   STATE/ZIP : CA  91335
    MORTGAGE AMOUNT :    97,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     96,437.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       926.98  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   002
    LTV :                 66.43800
    -----------------------------------------------------------------
0   0031838063     MORTGAGORS: CHAMBLESS            JACKIE
                               CHAMBLESS            MARIAN
    REGION CODE    ADDRESS   : 501 EAST 3RD STREET
        01         CITY      :    CALUMET
                   STATE/ZIP : OK  73014
    MORTGAGE AMOUNT :    52,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     51,386.67  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       496.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      8.00000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      8.00000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,047,300.00
                               P & I AMT:      9,485.47
                               UPB AMT:   1,040,425.66

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          102
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031838071     MORTGAGORS: NEUWIRTH             MARVIN
                               NEUWIRTH             SARAH
    REGION CODE    ADDRESS   : 5006 CARLTON PLACE #18
        01         CITY      :    WILMINGTON
                   STATE/ZIP : NC  28403
    MORTGAGE AMOUNT :   121,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    120,689.54  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,129.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 79.98700
    -----------------------------------------------------------------
0   0031838105     MORTGAGORS: CAMILLETTI           DARRELL
                               CAMILLETTI           CAROL
    REGION CODE    ADDRESS   : 908 RIDGE ROAD
        01         CITY      :    CRAIG
                   STATE/ZIP : CO  81625
    MORTGAGE AMOUNT :   125,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    124,267.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,185.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   002
    LTV :                 53.19100
    -----------------------------------------------------------------
0   0031838121     MORTGAGORS: VECHERY              HENRY

    REGION CODE    ADDRESS   : 6208 CLEARWOOD ROAD
        01         CITY      :    BETHESDA
                   STATE/ZIP : MD  20817
    MORTGAGE AMOUNT :   286,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,859.44  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,635.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 58.46900
    -----------------------------------------------------------------
0   0031838139     MORTGAGORS: LY                   VONG
                               LUU                  CHAU
    REGION CODE    ADDRESS   : 733 SOUTH GALENA STREET
        01         CITY      :    DENVER
                   STATE/ZIP : CO  80231
    MORTGAGE AMOUNT :   110,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    109,326.18  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,011.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 48.88800
    -----------------------------------------------------------------
0   0031838154     MORTGAGORS: SMOGER               ILENE

    REGION CODE    ADDRESS   : 3649,3651,3653 & 3655 RICKSHAW DRIV
        01         CITY      :    DALLAS
                   STATE/ZIP : TX  75229
    MORTGAGE AMOUNT :   137,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    136,385.86  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,305.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.87500  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     780,900.00
                               P & I AMT:      7,267.23
                               UPB AMT:     774,528.13

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          103
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031838196     MORTGAGORS: KOBORSI              ABDALLAH
                               KOBORSI              LANA
    REGION CODE    ADDRESS   : 8920 MERION DRIVE
        01         CITY      :    ORLAND PARK
                   STATE/ZIP : IL  60462
    MORTGAGE AMOUNT :   151,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    149,932.49  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,389.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 66.22800
    -----------------------------------------------------------------
0   0031838220     MORTGAGORS: PRATT                DONALD
                               PRATT                CORI
    REGION CODE    ADDRESS   : 132 LAKE TERRACE DRIVE
        01         CITY      :    MABANK
                   STATE/ZIP : TX  75147
    MORTGAGE AMOUNT :   134,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    132,764.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,232.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 89.33300
    -----------------------------------------------------------------
0   0031838246     MORTGAGORS: BORLAUG              MARSHALL
                               BORLAUG              AMY
    REGION CODE    ADDRESS   : 400 LIGHTSEY ROAD
        01         CITY      :    AUSTIN
                   STATE/ZIP : TX  78704
    MORTGAGE AMOUNT :    57,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :     57,247.16  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       529.88  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031838329     MORTGAGORS: PETTY                RONALD
                               PETTY                ALISA
    REGION CODE    ADDRESS   : 2 CROWNHILL LANE
        01         CITY      :    CLARKSON VALLEY
                   STATE/ZIP : MO  63005
    MORTGAGE AMOUNT :   272,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    271,074.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,313.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.12500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031838410     MORTGAGORS: VONRIVENBURGH        GARY
                               VONRIVENBURGH        RACHEL
    REGION CODE    ADDRESS   : 7732 UTE HIGHWAY
        01         CITY      :    LONGMONT
                   STATE/ZIP : CO  80503
    MORTGAGE AMOUNT :   184,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    184,048.58  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,724.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 64.77100
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     799,200.00
                               P & I AMT:      7,189.76
                               UPB AMT:     795,067.83

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          104
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031838451     MORTGAGORS: CASTRO               LINDA
                               CASTRO               MIKE
    REGION CODE    ADDRESS   : 10834 DORLAND STREET
        01         CITY      :    WHITTIER
                   STATE/ZIP : CA  90606
    MORTGAGE AMOUNT :   138,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    137,181.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,298.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.75000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.75000  PRODUCT CODE      :   002
    LTV :                 78.85700
    -----------------------------------------------------------------
0   0031838543     MORTGAGORS: QIU                  MATHEW
                               WONG                 KANNY
    REGION CODE    ADDRESS   : 571 DARIEN WAY
        01         CITY      :    SAN FRANCISCO
                   STATE/ZIP : CA  94127
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    317,996.75  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,898.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 49.23100
    -----------------------------------------------------------------
0   0031838576     MORTGAGORS: PAYNE                STEVEN
                               PAYNE                MICHELE
    REGION CODE    ADDRESS   : 7384 AWSLEY LANE
        01         CITY      :    THE PLAINS
                   STATE/ZIP : VA  20198
    MORTGAGE AMOUNT :   284,850.00  OPTION TO CONVERT :
    UNPAID BALANCE :    278,466.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,560.32  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   05/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 94.98900
    -----------------------------------------------------------------
0   0031838600     MORTGAGORS: GROSS                STEVEN
                               GROSS                ROXANNE
    REGION CODE    ADDRESS   : 1309 80TH STREET UNIT A & B
        01         CITY      :    LUBBOCK
                   STATE/ZIP : TX  79423
    MORTGAGE AMOUNT :    89,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :     88,715.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       833.71  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 85.00000
    -----------------------------------------------------------------
0   0031838659     MORTGAGORS: LAU                  FELIX
                               LAU                  PAULA
    REGION CODE    ADDRESS   : 60 CRESTRIDGE COURT
        01         CITY      :    DANVILLE
                   STATE/ZIP : CA  94506
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,114.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,667.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 44.34250
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,122,100.00
                               P & I AMT:     10,259.43
                               UPB AMT:   1,111,474.58

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          105
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031838691     MORTGAGORS: GILLUM               MARLIS

    REGION CODE    ADDRESS   : 18316 HATTERAS STREET #36
        01         CITY      :    (TARZANA) LOS ANGELES
                   STATE/ZIP : CA  91356
    MORTGAGE AMOUNT :    68,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :     67,373.27  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       625.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031838816     MORTGAGORS: MILAZZO              FRANCES

    REGION CODE    ADDRESS   : 18773 WEST MEADOE GRASS DRIVE
        01         CITY      :    LAKE VILLA
                   STATE/ZIP : IL  60046
    MORTGAGE AMOUNT :   252,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    247,470.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,354.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 78.75000
    -----------------------------------------------------------------
0   0031838832     MORTGAGORS: NUSS                 WILLIAM
                               NUSS                 LORI
    REGION CODE    ADDRESS   : 2645 ROCHELLE PLACE
        01         CITY      :    SIMI VALLEY
                   STATE/ZIP : CA  93063
    MORTGAGE AMOUNT :   218,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    216,664.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,005.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 77.85714
    -----------------------------------------------------------------
0   0031838865     MORTGAGORS: DONOHO               KRISTINE

    REGION CODE    ADDRESS   : 4573 D ALAMO STREET
        01         CITY      :    SIMI VALLEY
                   STATE/ZIP : CA  93063
    MORTGAGE AMOUNT :    52,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :     52,185.35  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       490.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.62500  PRODUCT CODE      :   002
    LTV :                 70.00000
    -----------------------------------------------------------------
0   0031839012     MORTGAGORS: MASCHINO             PEGGY

    REGION CODE    ADDRESS   : 133 NE 61ST STREET
        01         CITY      :    SEATTLE
                   STATE/ZIP : WA  98115
    MORTGAGE AMOUNT :   292,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    292,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,523.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     882,500.00
                               P & I AMT:      7,999.02
                               UPB AMT:     875,693.89

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          106
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031839848     MORTGAGORS: LODATO               L. JOSEPH
                               ODEEN-LODATO         PAMELA
    REGION CODE    ADDRESS   : 955 CONCORD ROAD
        01         CITY      :    SUDBURY
                   STATE/ZIP : MA  01776
    MORTGAGE AMOUNT :   287,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,539.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 52.18181
    -----------------------------------------------------------------
0   0031840143     MORTGAGORS: WILSON               ALLAN
                               WILSON               AILEEN
    REGION CODE    ADDRESS   : 1108 CALLE ELAJNA
        01         CITY      :    THOUSAND OAKS AREA
                   STATE/ZIP : CA  91360
    MORTGAGE AMOUNT :   380,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    380,500.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,473.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 69.18100
    -----------------------------------------------------------------
0   0031840432     MORTGAGORS: HAYASHI              STEVEN
                               HAYASHI              MARIA
    REGION CODE    ADDRESS   : 7144 MARTWOOD WAY
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95120
    MORTGAGE AMOUNT :   249,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    249,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,203.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 60.00000
    -----------------------------------------------------------------
0   0031840788     MORTGAGORS: KELLY                WILLIAM
                               KELLY                KAREN
    REGION CODE    ADDRESS   : 4504 SUNNYSIDE ROAD
        01         CITY      :    EDINA
                   STATE/ZIP : MN  55424
    MORTGAGE AMOUNT :   390,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    388,728.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,424.18  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 53.79300
    -----------------------------------------------------------------
0   0031842636     MORTGAGORS: ICLISOY              ARTHUR
                               ICLISOY              JESSICA
    REGION CODE    ADDRESS   : 217 SOUTH LINDEN DRIVE
        01         CITY      :    BEVERLY HILLS
                   STATE/ZIP : CA  90212
    MORTGAGE AMOUNT :   474,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    472,488.24  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,227.39  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 69.70500
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,780,500.00
                               P & I AMT:     15,868.14
                               UPB AMT:   1,777,717.19

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          107
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031842693     MORTGAGORS: GILAD                ALEC
                               GILAD                DRORA
    REGION CODE    ADDRESS   : 200 NORTH SWALL DRIVE, NO.PH53
        01         CITY      :    BEVERLY HILLS
                   STATE/ZIP : CA  90211
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    400,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,539.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031842701     MORTGAGORS: MCMANUS              PHILIP
                               MCMANUS              AGNES
    REGION CODE    ADDRESS   : 261 AND 263 SAN JOAQUIN STREET
        01         CITY      :    LAGUNA BEACH
                   STATE/ZIP : CA  92651
    MORTGAGE AMOUNT :   325,300.00  OPTION TO CONVERT :
    UNPAID BALANCE :    322,169.63  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,901.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   250
    LTV :                 65.06000
    -----------------------------------------------------------------
0   0031843212     MORTGAGORS: BRAYMER              JOHN
                               BRAYMER              META
    REGION CODE    ADDRESS   : 202 E. OXFORD CIR.
        01         CITY      :    RICHMOND
                   STATE/ZIP : VA  23221
    MORTGAGE AMOUNT :   345,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    343,899.66  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,076.90  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.67667
    -----------------------------------------------------------------
0   0031846157     MORTGAGORS: PRUBAN               JOHN
                               PRUBAN               CHRISTINE
    REGION CODE    ADDRESS   : 412 SOUTH BRISTOL LANE
        01         CITY      :    ARLINGTON HEIGHTS
                   STATE/ZIP : IL  60005
    MORTGAGE AMOUNT :   390,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    387,531.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,505.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0031846330     MORTGAGORS: GINSBERG             ERIC
                               ROBERTS              ERICA
    REGION CODE    ADDRESS   : 2034 POPLAR AVENUE
        01         CITY      :    REDWOOD CITY
                   STATE/ZIP : CA  94061
    MORTGAGE AMOUNT :   345,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    345,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,981.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 59.48200
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,805,300.00
                               P & I AMT:     16,004.83
                               UPB AMT:   1,798,601.25

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          108
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031846751     MORTGAGORS: LAM                  DAVID
                               NGUYEN               PHUONG
    REGION CODE    ADDRESS   : 5334 LIWAI STREET
        01         CITY      :    HONOLULU
                   STATE/ZIP : HI  96821
    MORTGAGE AMOUNT :   254,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,143.40  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.00000  PRODUCT CODE      :   250
    LTV :                 76.96969
    -----------------------------------------------------------------
0   0031847619     MORTGAGORS: CONERLY              JAMES
                               CONERLY              ROBIN
    REGION CODE    ADDRESS   : 1221 SOUTH SIERRA BONITA AVENUE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90019
    MORTGAGE AMOUNT :   338,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    334,712.36  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,990.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 73.47800
    -----------------------------------------------------------------
0   0031847635     MORTGAGORS: HUPP                 SCOTT
                               HUPP                 CECILIA
    REGION CODE    ADDRESS   : 1439 STRATTFORD STREET,
        01         CITY      :    BREA,
                   STATE/ZIP : CA  92821
    MORTGAGE AMOUNT :   247,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    246,177.49  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,134.70  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 69.57746
    -----------------------------------------------------------------
0   0031847734     MORTGAGORS: NICOLAISEN           GARY
                               NICOLAISEN           LEIGH
    REGION CODE    ADDRESS   : 39 GARNER DRIVE,
        01         CITY      :    NOVATO,
                   STATE/ZIP : CA  94947
    MORTGAGE AMOUNT :   260,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    260,112.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,418.58  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 47.00900
    -----------------------------------------------------------------
0   0031847775     MORTGAGORS: MEHTA                JAGAT
                               MEHTA                CHANDRAKALA
    REGION CODE    ADDRESS   : 8561 LINKS ROAD
        01         CITY      :    BUENA PARK
                   STATE/ZIP : CA  90621
    MORTGAGE AMOUNT :   283,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    282,135.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,603.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 78.83008
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,382,900.00
                               P & I AMT:     12,291.05
                               UPB AMT:   1,377,137.79

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          109
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031848567     MORTGAGORS: MAYCLIN              BRUCE
                               MAYCLIN              AGOSTINA
    REGION CODE    ADDRESS   : 1043 EL CABALLO DRIVE
        01         CITY      :    ARCADIA
                   STATE/ZIP : CA  91006
    MORTGAGE AMOUNT :   401,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    401,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,520.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 74.95327
    -----------------------------------------------------------------
0   0031849623     MORTGAGORS: SCOTT                STEVEN
                               SCOTT                KIMBERLY
    REGION CODE    ADDRESS   : 124 SOUTH IRENA AVENUE B
        01         CITY      :    REDONDO BEACH
                   STATE/ZIP : CA  90277
    MORTGAGE AMOUNT :   293,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    292,584.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,658.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 62.44680
    -----------------------------------------------------------------
0   0031850605     MORTGAGORS: BECKWITH             STEVEN
                               MCCORMICK            SUSAN
    REGION CODE    ADDRESS   : 10 RUXTON HILL ROAD
        01         CITY      :    RUXTON
                   STATE/ZIP : MD  21204
    MORTGAGE AMOUNT :   348,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    343,663.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,176.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   07/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031850613     MORTGAGORS: CAZAUBON             PHILIPPE
                               CAZAUBON             TARA
    REGION CODE    ADDRESS   : 20579 BROADNAX PLACE
        01         CITY      :    ASHBURN
                   STATE/ZIP : VA  20147
    MORTGAGE AMOUNT :   280,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,447.19  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,595.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.50000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      7.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031851082     MORTGAGORS: BUTLER               MICHEAL
                               BUTLER               ANNE
    REGION CODE    ADDRESS   : 10828 FELLOWS CREEK
        01         CITY      :    PLYMOUTH
                   STATE/ZIP : MI  48170
    MORTGAGE AMOUNT :   348,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    345,700.89  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,031.45  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,670,500.00
                               P & I AMT:     14,983.24
                               UPB AMT:   1,660,395.51

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          110
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031852809     MORTGAGORS: TAKAHASHI            TERUO
                               TAKAHASHI            AYAKO
    REGION CODE    ADDRESS   : 1410 MARLBOROUGH ROAD
        01         CITY      :    HILLSBOROUGH
                   STATE/ZIP : CA  94010
    MORTGAGE AMOUNT :   500,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    498,405.30  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,459.27  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 56.62514
    -----------------------------------------------------------------
0   0031854771     MORTGAGORS: YU                   WILFRED
                               YU                   IVY
    REGION CODE    ADDRESS   : 212 TRAMINER COURT
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94539
    MORTGAGE AMOUNT :   324,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    323,487.29  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,939.43  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 38.63000
    -----------------------------------------------------------------
0   0031854953     MORTGAGORS: D'SOUZA              LANCY
                               D'SOUZA              ASHA
    REGION CODE    ADDRESS   : 1653 CALLE ROCHELLE
        01         CITY      :    THOUSAND OAKS
                   STATE/ZIP : CA  91360
    MORTGAGE AMOUNT :   288,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    287,071.46  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,548.54  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031855083     MORTGAGORS: LIN                  MAO-TSE
                               LIN                  SHU-CHING
    REGION CODE    ADDRESS   : 2635 EL DORADO
        01         CITY      :    TUSTIN
                   STATE/ZIP : CA  92782
    MORTGAGE AMOUNT :   310,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    309,032.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,808.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 60.78400
    -----------------------------------------------------------------
0   0031855117     MORTGAGORS: WONG                 LAURENCE
                               WONG                 MARGARET
    REGION CODE    ADDRESS   : 13149 WINSTANLEY WAY
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92130
    MORTGAGE AMOUNT :   317,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    316,343.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,743.14  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.37500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.37500  PRODUCT CODE      :   002
    LTV :                 57.05100
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,739,900.00
                               P & I AMT:     15,498.46
                               UPB AMT:   1,734,339.65

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          111
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031855125     MORTGAGORS: FARAHMAND            DARYOUSH
                               FARAHMAND            ELIZABETH
    REGION CODE    ADDRESS   : 1825 LOMA VISTA DRIVE
        01         CITY      :    BEVERLY HILLS
                   STATE/ZIP : CA  90210
    MORTGAGE AMOUNT :   545,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    543,280.55  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,898.62  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 62.28500
    -----------------------------------------------------------------
0   0031855141     MORTGAGORS: COLLINS              TEDDY
                               COLLINS              BETTY
    REGION CODE    ADDRESS   : 10 ALTIMIRA
        01         CITY      :    COTO DE CAZA
                   STATE/ZIP : CA  92679
    MORTGAGE AMOUNT :   264,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    263,148.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,336.17  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 61.39500
    -----------------------------------------------------------------
0   0031855166     MORTGAGORS: DOMINGUEZ            ABEL
                               DOMINGUEZ            DAYRA
    REGION CODE    ADDRESS   : 6011 VISTA DE LA MESA
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92037
    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     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 36.66600
    -----------------------------------------------------------------
0   0031855174     MORTGAGORS: CHEN                 BIINJ-JAW
                               CHEN                 SUHCHING
    REGION CODE    ADDRESS   : 13031 ITAPETINGA LANE
        01         CITY      :    CERRITOS
                   STATE/ZIP : CA  90703
    MORTGAGE AMOUNT :   335,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    333,943.09  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,011.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 71.27600
    -----------------------------------------------------------------
0   0031855190     MORTGAGORS: CLARK                WILLIAM
                               CLARK                AMY
    REGION CODE    ADDRESS   : 1456 SILVIUS AVENUE
        01         CITY      :    SAN PEDRO
                   STATE/ZIP : CA  90731
    MORTGAGE AMOUNT :   248,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,714.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,281.41  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,832,000.00
                               P & I AMT:     16,543.88
                               UPB AMT:   1,824,728.48

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          112
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031855208     MORTGAGORS: STERN                ANDREW
                               LEVY                 NORMA
    REGION CODE    ADDRESS   : 6561 DUME DRIVE
        01         CITY      :    MALIBU
                   STATE/ZIP : CA  90265
    MORTGAGE AMOUNT :   593,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    591,129.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,330.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 68.16000
    -----------------------------------------------------------------
0   0031855224     MORTGAGORS: SHEN                 YA-HU
                               SHEN                 HSIU-MEI
    REGION CODE    ADDRESS   : 44173 OWL PLACE
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94539
    MORTGAGE AMOUNT :   345,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    343,923.32  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,125.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 47.91600
    -----------------------------------------------------------------
0   0031855232     MORTGAGORS: LUI                  GREGORY
                               SHO                  MARIA
    REGION CODE    ADDRESS   : 1579 CLEO SPRINGS DRIVE
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95131
    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     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 58.33300
    -----------------------------------------------------------------
0   0031855240     MORTGAGORS: LAXPATI              JATIN
                               LAXPATI              SHAILA
    REGION CODE    ADDRESS   : 1900 PACIFIC COAST HWY UNIT 24,
        01         CITY      :    HUNTINGTON BEACH
                   STATE/ZIP : CA  92648
    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     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 60.00000
    -----------------------------------------------------------------
0   0031855257     MORTGAGORS: ABRISHAMI            RAY
                               ABRISHAMI            AURORA
    REGION CODE    ADDRESS   : 40 MAYNARD WAY
        01         CITY      :    LOS ALTOS
                   STATE/ZIP : CA  94022
    MORTGAGE AMOUNT :   576,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    574,142.92  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,097.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 46.08000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,059,000.00
                               P & I AMT:     18,492.98
                               UPB AMT:   2,052,496.30

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          113
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031855489     MORTGAGORS: LO                   TOMMY

    REGION CODE    ADDRESS   : 41 CRESTVIEW COURT
        01         CITY      :    DUARTE
                   STATE/ZIP : CA  91010
    MORTGAGE AMOUNT :   183,750.00  OPTION TO CONVERT :
    UNPAID BALANCE :    183,188.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,690.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.37500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.37500  PRODUCT CODE      :   250
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0031856404     MORTGAGORS: O'DONNELL            MICHAEL
                               O'DONNELL            CINDY
    REGION CODE    ADDRESS   : 5336 OAK TREE COURT
        01         CITY      :    BOULDER
                   STATE/ZIP : CO  80301
    MORTGAGE AMOUNT :   294,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    293,082.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,663.15  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 77.36800
    -----------------------------------------------------------------
0   0031856677     MORTGAGORS: MILLEN               STEVEN
                               MILLEN               CAROL
    REGION CODE    ADDRESS   : 800 NORTH LAKE ROAD,
        01         CITY      :    OCONOMOWOC,
                   STATE/ZIP : WI  53066
    MORTGAGE AMOUNT :   592,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    590,132.26  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,321.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 48.32600
    -----------------------------------------------------------------
0   0031856685     MORTGAGORS: RUSK                 JAMES
                               RUSK                 SHANNON
    REGION CODE    ADDRESS   : 4521 WOODLANE AVE SO
        01         CITY      :    EDINA
                   STATE/ZIP : MN  55425
    MORTGAGE AMOUNT :   406,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    404,676.80  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,564.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 60.14814
    -----------------------------------------------------------------
0   0031857352     MORTGAGORS: PECHER               GREGORY
                               PECHER               KAREN
    REGION CODE    ADDRESS   : 941 MONICA LANE
        01         CITY      :    CAMPBELL
                   STATE/ZIP : CA  95008
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,094.96  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,626.92  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 72.86400
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,765,750.00
                               P & I AMT:     15,866.16
                               UPB AMT:   1,760,175.45

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          114
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031857428     MORTGAGORS: HALL                 SCOTT
                               CHURCH               RHONDA
    REGION CODE    ADDRESS   : 7028 EAST ROUNDUP WAY
        01         CITY      :    ORANGE
                   STATE/ZIP : CA  92869
    MORTGAGE AMOUNT :   320,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    319,001.34  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,898.66  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 72.07200
    -----------------------------------------------------------------
0   0031860760     MORTGAGORS: CALABRESE            SAMUEL
                               CALABRESE            SHELLY
    REGION CODE    ADDRESS   : 1710 136TH PLACE SOUTHWEST
        01         CITY      :    VASHON
                   STATE/ZIP : WA  98070
    MORTGAGE AMOUNT :   128,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    128,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,097.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.25000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.25000  PRODUCT CODE      :   002
    LTV :                 77.57500
    -----------------------------------------------------------------
0   0031860851     MORTGAGORS: SCHACK               WILLIAM

    REGION CODE    ADDRESS   : 4991 HARTFORD PLACE
        01         CITY      :    LAKE OSWEGO
                   STATE/ZIP : OR  97035
    MORTGAGE AMOUNT :   287,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    285,030.48  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,566.76  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.94400
    -----------------------------------------------------------------
0   0031861099     MORTGAGORS: BLUME                WALLACE
                               BLUME                JUNE
    REGION CODE    ADDRESS   : 4666 LEIGHTON LAKE DRIVE
        01         CITY      :    WAYLAND
                   STATE/ZIP : MI  49348
    MORTGAGE AMOUNT :   483,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    396,363.77  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,344.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 62.37419
    -----------------------------------------------------------------
0   0031862709     MORTGAGORS: FURTADO              MICHAEL

    REGION CODE    ADDRESS   : 68 CHARLESTON LANE
        01         CITY      :    COTO DE CAZA (AREA)
                   STATE/ZIP : CA  92679
    MORTGAGE AMOUNT :   310,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    309,043.05  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,829.87  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 59.04762
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,529,200.00
                               P & I AMT:     13,737.74
                               UPB AMT:   1,437,438.64

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          115
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031862733     MORTGAGORS: YU                   RICAN
                               YU                   GRACE
    REGION CODE    ADDRESS   : 32698 FOXGLOVE WAY
        01         CITY      :    UNION CITY
                   STATE/ZIP : CA  94587
    MORTGAGE AMOUNT :   368,250.00  OPTION TO CONVERT :
    UNPAID BALANCE :    367,036.83  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,207.86  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 79.98201
    -----------------------------------------------------------------
0   0031862766     MORTGAGORS: YEH                  MING

    REGION CODE    ADDRESS   : 1535 WEMBLEY ROAD
        01         CITY      :    SAN MARINO
                   STATE/ZIP : CA  91108
    MORTGAGE AMOUNT :   460,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    460,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,070.59  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 53.80100
    -----------------------------------------------------------------
0   0031862915     MORTGAGORS: WILLEY               BURTON

    REGION CODE    ADDRESS   : 3 SYDNEY DRIVE
        01         CITY      :    ESSEX JUNCTION
                   STATE/ZIP : VT  05452
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    248,365.94  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,194.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 75.75757
    -----------------------------------------------------------------
0   0031865694     MORTGAGORS: TUCCIARONE           ROY
                               TUCCIARONE           BONNIE
    REGION CODE    ADDRESS   : 52 CAMELOT DRIVE
        01         CITY      :    FARMINGDALE
                   STATE/ZIP : NJ  07727
    MORTGAGE AMOUNT :   200,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    199,341.11  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,742.22  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 61.53846
    -----------------------------------------------------------------
0   0031865736     MORTGAGORS: CHAIKIN              PHILIP
                               CHAIKIN              MARY
    REGION CODE    ADDRESS   : 121 WILSHIRE DRIVE
        01         CITY      :    MONTGOMERY
                   STATE/ZIP : NJ  08502
    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     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 67.50000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,602,250.00
                               P & I AMT:     14,105.27
                               UPB AMT:   1,597,710.52

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          116
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031867328     MORTGAGORS: BAKHTIARI            HAMID
                               ETEMADI              PARICHEHR
    REGION CODE    ADDRESS   : 33601 QUAIL RUN ROAD
        01         CITY      :    FREMONT
                   STATE/ZIP : CA  94551
    MORTGAGE AMOUNT :   326,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    324,993.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,975.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 58.73873
    -----------------------------------------------------------------
0   0031867344     MORTGAGORS: TURNER               ROY
                               TURNER               DEBRA
    REGION CODE    ADDRESS   : 4813 MIRROR LAKE DRIVE
        01         CITY      :    POWDER SPRINGS
                   STATE/ZIP : GA  30127
    MORTGAGE AMOUNT :   270,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    269,528.20  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,392.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031867625     MORTGAGORS: CONNER               PATRICK
                               CONNER               LYN
    REGION CODE    ADDRESS   : 33 BRINDISI
        01         CITY      :    LAGUNA NIGUEL
                   STATE/ZIP : CA  92677
    MORTGAGE AMOUNT :   270,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    269,110.51  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,351.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 43.90244
    -----------------------------------------------------------------
0   0031867641     MORTGAGORS: SORENSEN             DAVID
                               SORENSEN             VERLA
    REGION CODE    ADDRESS   : 2726 E. WASATCH DR., #17
        01         CITY      :    SALT LAKE CITY
                   STATE/ZIP : UT  84108
    MORTGAGE AMOUNT :   400,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    398,724.25  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,567.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 38.83495
    -----------------------------------------------------------------
0   0031867674     MORTGAGORS: SOLTERO              RICHARD

    REGION CODE    ADDRESS   : 5700 PASO BONITO
        01         CITY      :    PRESCOTT
                   STATE/ZIP : AZ  86301
    MORTGAGE AMOUNT :   398,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    396,744.33  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,577.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 69.21700
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,664,400.00
                               P & I AMT:     14,865.49
                               UPB AMT:   1,659,100.93

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          117
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031867724     MORTGAGORS: MINARIK              JAMES
                               MINARIK              MEGAN
    REGION CODE    ADDRESS   : 7 SKYLARK WAY #1
        01         CITY      :    COTO-DE-CAZA
                   STATE/ZIP : CA  92679
    MORTGAGE AMOUNT :   470,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    465,428.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,159.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   08/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 74.01500
    -----------------------------------------------------------------
0   0031868698     MORTGAGORS: MCINTOSH             DUNCAN
                               MCINTOSH             TERESA
    REGION CODE    ADDRESS   : 1000 KINGS ROAD
        01         CITY      :    NEWPORT BEACH
                   STATE/ZIP : CA  92663
    MORTGAGE AMOUNT :   455,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    455,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,026.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 65.00000
    -----------------------------------------------------------------
0   0031868904     MORTGAGORS: BYLUND               GARY
                               BYLUND               JACALYN
    REGION CODE    ADDRESS   : 12501 NE 36TH PLACE
        01         CITY      :    BELLEVUE
                   STATE/ZIP : WA  98005
    MORTGAGE AMOUNT :   545,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    528,687.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,898.61  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   02/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 60.55555
    -----------------------------------------------------------------
0   0031869167     MORTGAGORS: PETERS               WERNER

    REGION CODE    ADDRESS   : 12301 138TH AVENUE EAST
        01         CITY      :    PUYALLUP
                   STATE/ZIP : WA  98374
    MORTGAGE AMOUNT :   304,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    296,168.65  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   0031870702     MORTGAGORS: VOLLENHALS           ROBERT
                               VOLLENHALS           FRANCES
    REGION CODE    ADDRESS   : 24682 MONTE ROYALE STREET
        01         CITY      :    LAGUNA HILLS
                   STATE/ZIP : CA  92653
    MORTGAGE AMOUNT :   284,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    283,104.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,552.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 76.75670
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,058,000.00
                               P & I AMT:     18,369.14
                               UPB AMT:   2,028,388.99

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          118
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031870736     MORTGAGORS: AGUILAR              ARMANDO

    REGION CODE    ADDRESS   : 819 CALLE LAGASCA
        01         CITY      :    CHULA VISTA
                   STATE/ZIP : CA  91910
    MORTGAGE AMOUNT :   267,550.00  OPTION TO CONVERT :
    UNPAID BALANCE :    266,668.58  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,330.65  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 78.69100
    -----------------------------------------------------------------
0   0031870918     MORTGAGORS: YATZIV               MICHAEL
                               YATZIV               RIVKA
    REGION CODE    ADDRESS   : 12474 WOODSIDE DR,
        01         CITY      :    SARATOGA,
                   STATE/ZIP : CA  95070
    MORTGAGE AMOUNT :   281,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :    281,010.62  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,533.80  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 46.98300
    -----------------------------------------------------------------
0   0031871924     MORTGAGORS: LOPRESTI             JOSEPH

    REGION CODE    ADDRESS   : 4915 EAST MERCER WAY
        01         CITY      :    MERCER ISLAND
                   STATE/ZIP : WA  98040
    MORTGAGE AMOUNT :   360,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    351,909.04  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,235.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   04/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 77.41900
    -----------------------------------------------------------------
0   0031871999     MORTGAGORS: HEINRICH             WILLIAM
                               HEINRICH             SUZANNE
    REGION CODE    ADDRESS   : 6149 COUNTRY CLUB PARKWAY
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95138
    MORTGAGE AMOUNT :   300,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    300,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,717.49  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 69.12400
    -----------------------------------------------------------------
0   0031872005     MORTGAGORS: WANG                 DAVID
                               WANG                 SUSAN
    REGION CODE    ADDRESS   : 2010 SOUTH 6TH AVENUE
        01         CITY      :    ARCADIA
                   STATE/ZIP : CA  91006
    MORTGAGE AMOUNT :   338,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    338,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,990.99  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 67.60000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,547,450.00
                               P & I AMT:     13,808.71
                               UPB AMT:   1,537,588.24

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          119
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0031872013     MORTGAGORS: DEFFENBACHER         MARK
                               DEFFENBACHER         JUDI
    REGION CODE    ADDRESS   : 1901 SOUTH MINNEWAWA AVENUE
        01         CITY      :    FRESNO
                   STATE/ZIP : CA  93727
    MORTGAGE AMOUNT :   315,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    315,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,765.68  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0031872187     MORTGAGORS: HERNANDEZ            R.
                               HERNANDEZ            PATRICIA
    REGION CODE    ADDRESS   : 16034 104TH AVENUE NORTHEAST
        01         CITY      :    BOTHELL
                   STATE/ZIP : WA  98011
    MORTGAGE AMOUNT :   290,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    285,863.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,611.10  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   06/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 77.46600
    -----------------------------------------------------------------
0   0031875719     MORTGAGORS: MANESS               STANLEY
                               MANESS               RUTH
    REGION CODE    ADDRESS   : 2311 MANTIS AVENUE
        01         CITY      :    LOS ANGELES (SAN PEDRO AR
                   STATE/ZIP : CA  90732
    MORTGAGE AMOUNT :   275,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    275,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,433.50  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 79.71014
    -----------------------------------------------------------------
0   0031875743     MORTGAGORS: HUNTER               JOHN
                               HUNTER               TONI
    REGION CODE    ADDRESS   : 999 NORTH PACIFIC STREET #D31
        01         CITY      :    OCEANSIDE
                   STATE/ZIP : CA  92054
    MORTGAGE AMOUNT :   295,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    294,227.49  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,571.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 80.00000
    -----------------------------------------------------------------
0   0031881147     MORTGAGORS: POWELL               MICHAEL
                               POWELL               JANE
    REGION CODE    ADDRESS   : 1024 OCHO RIOS DRIVE
        01         CITY      :    DANVILLE
                   STATE/ZIP : CA  94526
    MORTGAGE AMOUNT :   313,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    313,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,813.34  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 65.89473
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,488,700.00
                               P & I AMT:     13,195.13
                               UPB AMT:   1,483,091.13

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          120
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0070121207     MORTGAGORS: GODIN                SETH
                               GODIN                HELENE
    REGION CODE    ADDRESS   : 42 HOLLYWOOD DRIVE
        01         CITY      :    HASTINGS ON
                   STATE/ZIP : NY  10706
    MORTGAGE AMOUNT :   336,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    336,500.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,001.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 60.63063
    -----------------------------------------------------------------
0   0070128525     MORTGAGORS: BERRY                GEORGE
                               BERRY                MARY
    REGION CODE    ADDRESS   : 145 COLONIAL RIDGE DR
        01         CITY      :    HADDONFIELD
                   STATE/ZIP : NJ  08033
    MORTGAGE AMOUNT :   346,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    346,700.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,140.52  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 69.34000
    -----------------------------------------------------------------
0   0070133384     MORTGAGORS: AMON                 SOLOMON
                               AMON                 MATILDA
    REGION CODE    ADDRESS   : 2560 KEKAA DRIVE  F201
        01         CITY      :    LAHAINA
                   STATE/ZIP : HI  96761
    MORTGAGE AMOUNT :   170,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    167,920.41  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,539.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 56.66667
    -----------------------------------------------------------------
0   0070212543     MORTGAGORS: SOBOL                MICHAEL
                               SOBOL                ELIZABETH
    REGION CODE    ADDRESS   : 79 MASON DRIVE
        01         CITY      :    MANHASSET
                   STATE/ZIP : NY  11030
    MORTGAGE AMOUNT :   255,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    254,198.64  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,317.12  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   09/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 30.09412
    -----------------------------------------------------------------
0   0070264601     MORTGAGORS: STAMBLER             BRUCE
                               STAMBLER             NANCY
    REGION CODE    ADDRESS   : 17603 SUNBURST STREET
        01         CITY      :    NORTHRIDGE
                   STATE/ZIP : CA  91325
    MORTGAGE AMOUNT :   320,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :    319,449.93  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,902.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 88.52210
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,429,450.00
                               P & I AMT:     12,901.38
                               UPB AMT:   1,424,768.98

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          121
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0070292826     MORTGAGORS: MAHOWALD             THOMAS
                               MAHOWALD             MARY
    REGION CODE    ADDRESS   : 1441 LAMETTI LANE
        01         CITY      :    ARDEN HILLS
                   STATE/ZIP : MN  55112
    MORTGAGE AMOUNT :   243,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :    243,100.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,185.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 58.57831
    -----------------------------------------------------------------
0   0070307483     MORTGAGORS: SIMMONS WALK         JO ANN
                               WALKER               KENNETH
    REGION CODE    ADDRESS   : 10068 COPPER MOUNTAIN
        01         CITY      :    RANCHO CUCA
                   STATE/ZIP : CA  91737
    MORTGAGE AMOUNT :   250,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    250,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,247.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 65.78947
    -----------------------------------------------------------------
0   0070307574     MORTGAGORS: JOHANNSEN            LAURA
                               JOHANNSEN            RICHARD
    REGION CODE    ADDRESS   : 15811 JIM COURT
        01         CITY      :    JACKSONVILL
                   STATE/ZIP : FL  32218
    MORTGAGE AMOUNT :   133,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    133,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,214.11  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 95.00000
    -----------------------------------------------------------------
0   0070323035     MORTGAGORS: MURILLO              JESUS
                               MEZA                 ARCELIDA
    REGION CODE    ADDRESS   : 4997 EAST HEATON AVENUE
        01         CITY      :    FRESNO
                   STATE/ZIP : CA  93727
    MORTGAGE AMOUNT :    82,100.00  OPTION TO CONVERT :
    UNPAID BALANCE :     82,100.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       737.94  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 84.63918
    -----------------------------------------------------------------
0   0070324066     MORTGAGORS: FERNANDEZ            GERARDUS
                               FERNANDEZ            HONG
    REGION CODE    ADDRESS   : 4239 SAN RAMON DRIVE
        01         CITY      :    CORONA
                   STATE/ZIP : CA  91720
    MORTGAGE AMOUNT :   257,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    257,700.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,334.33  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 82.59615
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:     965,900.00
                               P & I AMT:      8,718.50
                               UPB AMT:     965,900.00

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          122
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0070325774     MORTGAGORS: KAYE                 ALAN
                               KAYE                 JULIANA
    REGION CODE    ADDRESS   : 65 VIA HERMOSA
        01         CITY      :    LARKSPUR
                   STATE/ZIP : CA  94939
    MORTGAGE AMOUNT :   290,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    289,094.97  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,626.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 39.45578
    -----------------------------------------------------------------
0   0070325931     MORTGAGORS: LO                   WAYNE
                               LO                   ANGELA
    REGION CODE    ADDRESS   : 1224 POME AVENUE
        01         CITY      :    SUNNYVALE
                   STATE/ZIP : CA  94087
    MORTGAGE AMOUNT :   301,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    301,500.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,731.08  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 67.00000
    -----------------------------------------------------------------
0   0070328802     MORTGAGORS: MCSURLEY             JOE

    REGION CODE    ADDRESS   : 9652 CONCORD ROAD
        01         CITY      :    BRENTWOOD
                   STATE/ZIP : TN  37027
    MORTGAGE AMOUNT :   245,400.00  OPTION TO CONVERT :
    UNPAID BALANCE :    245,400.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,222.91  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 60.59259
    -----------------------------------------------------------------
0   0070329461     MORTGAGORS: CLABBY JR            THOMAS

    REGION CODE    ADDRESS   : 12015 TULIP GROVE DRIVE
        01         CITY      :    BOWIE
                   STATE/ZIP : MD  20715
    MORTGAGE AMOUNT :   135,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    134,574.08  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     1,213.42  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0070341284     MORTGAGORS: CHRISTIAN            ROYCE
                               CHRISTIAN            JUDITH
    REGION CODE    ADDRESS   : 139 SANDPEBBLE DRIVE
        01         CITY      :    THE WOODLAN
                   STATE/ZIP : TX  77381
    MORTGAGE AMOUNT :    90,900.00  OPTION TO CONVERT :
    UNPAID BALANCE :     90,900.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       791.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 67.58364
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,062,800.00
                               P & I AMT:      9,586.16
                               UPB AMT:   1,061,469.05

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          123
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0070342969     MORTGAGORS: HECHT                BRUCE

    REGION CODE    ADDRESS   : 3412 SPRING CREEK ROAD
        01         CITY      :    ROCKFORD
                   STATE/ZIP : IL  61107
    MORTGAGE AMOUNT :   457,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    457,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,075.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 70.30769
    -----------------------------------------------------------------
0   0070343348     MORTGAGORS: DEAVENPORT           BENJAMIN
                               DEAVENPORT           ANN
    REGION CODE    ADDRESS   : 25 OLD SOMERSET ROAD
        01         CITY      :    WATCHUNG
                   STATE/ZIP : NJ  07060
    MORTGAGE AMOUNT :   299,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    298,046.38  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,666.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 66.44444
    -----------------------------------------------------------------
0   0070344478     MORTGAGORS: FOSTER               LYDIA
                               FOSTER               LOREN
    REGION CODE    ADDRESS   : 6442 EDGEMOOR
        01         CITY      :    SAN JOSE
                   STATE/ZIP : CA  95129
    MORTGAGE AMOUNT :   279,200.00  OPTION TO CONVERT :
    UNPAID BALANCE :    279,200.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,490.06  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 58.16667
    -----------------------------------------------------------------
0   0070344791     MORTGAGORS: GENDREAU             JOHN
                               GENDREAU             PAMELA
    REGION CODE    ADDRESS   : 27 RANGEVIEW DRIVE
        01         CITY      :    LAKEWOOD
                   STATE/ZIP : CO  80215
    MORTGAGE AMOUNT :   252,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    252,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,909.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/08
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 78.75000
    -----------------------------------------------------------------
0   0070346911     MORTGAGORS: RAY                  NANCY

    REGION CODE    ADDRESS   : 492 AUDUBON DR
        01         CITY      :    MARIETTA
                   STATE/ZIP : GA  30068
    MORTGAGE AMOUNT :    91,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :     91,800.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       818.72  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   001
    LTV :                 70.61538
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,379,000.00
                               P & I AMT:     12,960.91
                               UPB AMT:   1,378,046.38

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          124
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0070348172     MORTGAGORS: WOOD                 WARREN
                               WOOD                 ELIZABETH
    REGION CODE    ADDRESS   : 2389 CARDINAL DRIVE
        01         CITY      :    NEW RICHMON
                   STATE/ZIP : WI  54017
    MORTGAGE AMOUNT :   560,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    558,213.95  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,994.38  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 64.14589
    -----------------------------------------------------------------
0   0070350087     MORTGAGORS: DI DOMENICO          BENITO
                               DI DOMENICO          PATRICIA
    REGION CODE    ADDRESS   : 822 FAIRVIEW LANE
        01         CITY      :    FORT LEE
                   STATE/ZIP : NJ  07024
    MORTGAGE AMOUNT :   371,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    371,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,308.78  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 70.00000
    -----------------------------------------------------------------
0   0070354543     MORTGAGORS: FRANKLIN             DON
                               FRANKLIN             JOAN
    REGION CODE    ADDRESS   : 51 WATERFORD COURT
        01         CITY      :    NACOGDOCHES
                   STATE/ZIP : TX  75961
    MORTGAGE AMOUNT :   459,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    459,600.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,098.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 63.39310
    -----------------------------------------------------------------
0   0070355565     MORTGAGORS: NOTTLE               STEVEN
                               COFFEY               RICHARD
    REGION CODE    ADDRESS   : 1419 MONITOR ROAD
        01         CITY      :    SAN DIEGO
                   STATE/ZIP : CA  92110
    MORTGAGE AMOUNT :   337,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    337,500.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,010.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
0   0070356001     MORTGAGORS: ALLEMEIER            DANIEL
                               ALLEMEIER            CAROL
    REGION CODE    ADDRESS   : 22639 FEDERALIST ROAD
        01         CITY      :    CALABASAS
                   STATE/ZIP : CA  91302
    MORTGAGE AMOUNT :   343,800.00  OPTION TO CONVERT :
    UNPAID BALANCE :    343,800.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,066.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 72.37895
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   2,071,900.00
                               P & I AMT:     18,478.33
                               UPB AMT:   2,070,113.95

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          125
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0070356985     MORTGAGORS: REILLY               BERNARD
                               REILLY               ROSEMARY
    REGION CODE    ADDRESS   : 103 MONTANA DRIVE
        01         CITY      :    CHADDS FORD
                   STATE/ZIP : PA  19317
    MORTGAGE AMOUNT :   358,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    358,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,192.84  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 62.26087
    -----------------------------------------------------------------
0   0070359542     MORTGAGORS: CUNNINGHAM           ROBERT
                               CUNNINGHAM           SHELLEY
    REGION CODE    ADDRESS   : 3403 EAST TERE STREET
        01         CITY      :    PHOENIX
                   STATE/ZIP : AZ  85044
    MORTGAGE AMOUNT :   365,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    365,700.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,261.51  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 47.18710
    -----------------------------------------------------------------
0   0070359823     MORTGAGORS: BAILY                WILLIAM
                               BAILY                NANCY
    REGION CODE    ADDRESS   : 5210 MIDYETTE COURT
        01         CITY      :    MOREHEAD CI
                   STATE/ZIP : NC  28557
    MORTGAGE AMOUNT :    70,450.00  OPTION TO CONVERT :
    UNPAID BALANCE :     70,225.31  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       628.31  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   001
    LTV :                 38.08108
    -----------------------------------------------------------------
0   0070362421     MORTGAGORS: STANLEY              DANNY
                               STANLEY              ALLISON
    REGION CODE    ADDRESS   : 6 FRANKLIN WOOD LANE
        01         CITY      :    SAVANNAH
                   STATE/ZIP : GA  31411
    MORTGAGE AMOUNT :   225,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    224,282.39  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,006.67  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   10/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 64.28571
    -----------------------------------------------------------------
0   0070380084     MORTGAGORS: ANDREWS              FRANKLYN
                               ANDREWS              RUBY
    REGION CODE    ADDRESS   : 100 CLARK TUNNEL ROAD
        01         CITY      :    NEWCASTLE
                   STATE/ZIP : CA  95659
    MORTGAGE AMOUNT :   487,500.00  OPTION TO CONVERT :
    UNPAID BALANCE :    487,500.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,415.93  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 75.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,506,650.00
                               P & I AMT:     13,505.26
                               UPB AMT:   1,505,707.70

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          126
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0070384367     MORTGAGORS: PINCINCE             KENNETH
                               PINCINCE             JUDITH
    REGION CODE    ADDRESS   : 115 CASTLE HILL ROAD
        01         CITY      :    WINDHAM
                   STATE/ZIP : NH  03087
    MORTGAGE AMOUNT :   332,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    332,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,007.36  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 70.19027
    -----------------------------------------------------------------
0   0070406475     MORTGAGORS: BROWN                LEWIS
                               BROWN                SHIRLEY
    REGION CODE    ADDRESS   : 265 PLEASANT CIRCLE
        01         CITY      :    ODENVILLE
                   STATE/ZIP : AL  35120
    MORTGAGE AMOUNT :    32,650.00  OPTION TO CONVERT :
    UNPAID BALANCE :     32,650.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       379.09  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/08
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 52.66129
    -----------------------------------------------------------------
0   0070408505     MORTGAGORS: MOORE                GARY
                               MOORE                ANN
    REGION CODE    ADDRESS   : 2370 PRINCE WAY
        01         CITY      :    VISTA
                   STATE/ZIP : CA  92084
    MORTGAGE AMOUNT :   242,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    242,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,192.11  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.12500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.12500  PRODUCT CODE      :   002
    LTV :                 79.34426
    -----------------------------------------------------------------
0   0070411525     MORTGAGORS: FRAZIER              WILLIAM
                               FRAZIER              JOAN
    REGION CODE    ADDRESS   : 2607 TACITO TRAIL
        01         CITY      :    Jacksonville
                   STATE/ZIP : FL  32223
    MORTGAGE AMOUNT :   617,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    617,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,502.74  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 56.09000
    -----------------------------------------------------------------
0   0070421979     MORTGAGORS: HALPER               STEVEN
                               HALPER               JODI
    REGION CODE    ADDRESS   : 69 RUNYON PLACE
        01         CITY      :    SCARSDALE
                   STATE/ZIP : NY  10583
    MORTGAGE AMOUNT :   272,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    272,600.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,450.21  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 71.92612
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,496,250.00
                               P & I AMT:     13,531.51
                               UPB AMT:   1,496,250.00

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          127
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0070422175     MORTGAGORS: ELLIS                LARRY
                               ELLIS                DORIS
    REGION CODE    ADDRESS   : 10517 ROYAL BIRKDALE
        01         CITY      :    ALBUQUERQUE
                   STATE/ZIP : NM  87111
    MORTGAGE AMOUNT :   227,150.00  OPTION TO CONVERT :
    UNPAID BALANCE :    227,150.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,025.85  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 63.09722
    -----------------------------------------------------------------
0   0070422795     MORTGAGORS: HAGE                 ANTOINE

    REGION CODE    ADDRESS   : 4630 WOODLEY AVENUE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  91436
    MORTGAGE AMOUNT :   277,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    277,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,470.44  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 83.93939
    -----------------------------------------------------------------
0   0070423561     MORTGAGORS: FINMAN               JEFFREY
                               GAUTHIER             PAMELA
    REGION CODE    ADDRESS   : 12 APPLEWOOD COMMON
        01         CITY      :    EAST LYME
                   STATE/ZIP : CT  06333
    MORTGAGE AMOUNT :   251,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    251,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,238.55  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 79.68254
    -----------------------------------------------------------------
0   0070425269     MORTGAGORS: PILLAI               RAMAKRISHN
                               PILLAI               YVONNE
    REGION CODE    ADDRESS   : 19621 DRAKE DRIVE
        01         CITY      :    CUPERTINO
                   STATE/ZIP : CA  95014
    MORTGAGE AMOUNT :   275,700.00  OPTION TO CONVERT :
    UNPAID BALANCE :    275,700.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,478.07  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 47.94783
    -----------------------------------------------------------------
0   0070437520     MORTGAGORS: KIMURA               REIJI
                               KIMURA               TSUKIKO
    REGION CODE    ADDRESS   : 57 ORCHARD AVENUE
        01         CITY      :    METUCHEN
                   STATE/ZIP : NJ  08840
    MORTGAGE AMOUNT :    71,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :     71,600.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :       643.56  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 49.04110
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,102,450.00
                               P & I AMT:      9,856.47
                               UPB AMT:   1,102,450.00

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          128
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0070439336     MORTGAGORS: FISHER               RAYMOND
                               FISHER               MICHELE
    REGION CODE    ADDRESS   : 13080 MINDANAO
        01         CITY      :    Marina Del Rey
                   STATE/ZIP : CA  90292
    MORTGAGE AMOUNT :   332,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    332,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,960.96  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 63.24000
    -----------------------------------------------------------------
0   0070441217     MORTGAGORS: BERELSON             STUART
                               BERELSON             BETTY
    REGION CODE    ADDRESS   : 295 SHORE RD
        01         CITY      :    Greenwich
                   STATE/ZIP : CT  06830
    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     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 29.41000
    -----------------------------------------------------------------
0   0070448014     MORTGAGORS: REGAN                MICHAEL
                               REGAN                KATHLEEN
    REGION CODE    ADDRESS   : 50 THUNDERLAKE ROAD
        01         CITY      :    Wilton
                   STATE/ZIP : CT  06897
    MORTGAGE AMOUNT :   417,290.28  OPTION TO CONVERT :
    UNPAID BALANCE :    417,290.28  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,692.64  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.75000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.75000  PRODUCT CODE      :   002
    LTV :                 67.30000
    -----------------------------------------------------------------
0   0070449327     MORTGAGORS: SCHWARTZ             LARRY
                               SCHWARTZ             CHERYL
    REGION CODE    ADDRESS   : 1401 MARGATE DRIVE
        01         CITY      :    BUFFALO GRO
                   STATE/ZIP : IL  60089
    MORTGAGE AMOUNT :   255,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    255,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,292.01  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.00000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.00000  PRODUCT CODE      :   002
    LTV :                 66.23377
    -----------------------------------------------------------------
0   0070461462     MORTGAGORS: GILL                 PHILIP
                               GILL                 BARBARA
    REGION CODE    ADDRESS   : 1547 VISTA CLARIDAD
        01         CITY      :    La Jolla
                   STATE/ZIP : CA  92037
    MORTGAGE AMOUNT :   321,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    321,600.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,935.77  OUTSIDE CONV DATE :
    LIFETIME RATE   :      7.25000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      7.25000  PRODUCT CODE      :   002
    LTV :                 36.34000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    5
                               LOAN AMT:   1,625,890.28
                               P & I AMT:     14,556.94
                               UPB AMT:   1,625,890.28

<PAGE>

1    GE CAPITAL MORTGAGE SERVICES, INC.                     EXHIBIT C
    ISSUE DATE: 11/01/98
    P.O. BOX 5260              TMS AG0004982215  01 02 03
                                PAGE:          129
    CHERRY HILL, N.J. 08034

    (800) 257-7818

0   -----------------------------------------------------------------
0   0070472618     MORTGAGORS: SINGH                BALBIR
                               SINGH                RUPINDER
    REGION CODE    ADDRESS   : 3733 VIA DEL PRADO
        01         CITY      :    CALABASAS
                   STATE/ZIP : CA  91302
    MORTGAGE AMOUNT :   483,285.00  OPTION TO CONVERT :
    UNPAID BALANCE :    483,285.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     4,310.20  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 69.04071
    -----------------------------------------------------------------
0   0070482864     MORTGAGORS: OKUN                 ELIAS
                               OKUN                 RENA
    REGION CODE    ADDRESS   : 9313 MONTE MAR DRIVE
        01         CITY      :    LOS ANGELES
                   STATE/ZIP : CA  90035
    MORTGAGE AMOUNT :   310,600.00  OPTION TO CONVERT :
    UNPAID BALANCE :    310,600.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     2,727.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.62500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.62500  PRODUCT CODE      :   002
    LTV :                 56.47273
    -----------------------------------------------------------------
0   0070488770     MORTGAGORS: DUTRA                DOMINIC
                               DUTRA                LISA
    REGION CODE    ADDRESS   : 539 BARCELONA DRIVE
        01         CITY      :    Fremont
                   STATE/ZIP : CA  94536
    MORTGAGE AMOUNT :   375,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    375,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     3,266.65  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.50000  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.50000  PRODUCT CODE      :   002
    LTV :                 73.24000
    -----------------------------------------------------------------
0   0070502299     MORTGAGORS: TAKETA               RICHARD
                               TAKETA               PATRICIA
    REGION CODE    ADDRESS   : 225 POINSETTIA AVENUE
        01         CITY      :    Corona Del Mar
                   STATE/ZIP : CA  92625
    MORTGAGE AMOUNT :   650,000.00  OPTION TO CONVERT :
    UNPAID BALANCE :    650,000.00  ANNUAL RATE ADJUST:
    MONTHLY P&I     :     5,797.05  OUTSIDE CONV DATE :
    LIFETIME RATE   :      6.87500  MATURITY DATE     :   11/01/13
    CURRENT INT RATE:      6.87500  PRODUCT CODE      :   002
    LTV :                 50.00000
    -----------------------------------------------------------------
- -   **** PAGE TOTALS *****     NUM OF LOANS:    4
                               LOAN AMT:   1,818,885.00
                               P & I AMT:     16,100.95
                               UPB AMT:   1,818,885.00
0                   TOTAL      NUM OF LOANS:  644
                               LOAN AMT: 203,608,942.18
                               P & I AMT:  1,834,967.92
                               UPB AMT: 201,791,836.22


<PAGE>


                             EXHIBIT D

                  FORM OF SERVICER'S CERTIFICATE

                     ----------------,  ------
                         (month)       (year)

                GE CAPITAL MORTGAGE SERVICES, INC.
           REMIC Multi-Class Pass-Through Certificates,
                          Series 1998-22


     Pursuant to the Pooling and Servicing Agreement dated as of
November 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                                $________

           (4)  Aggregate Principal Prepayments in full 
                received in the applicable Prepayment 
                Period:
                (a)  Principal                            $________
                (b)  Interest                             $________
                (c)  Total                                $________


<PAGE>

           (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:          $________

           (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:           $________


                               D-2

<PAGE>

           (14)  Accrued Certificate Interest, Unpaid Class
                 Interest Shortfalls and Pay-out Rate:

                Class A1       $__________     $__________    ____%
                Class A2       $__________     $__________    ____%
                Class M        $__________     $__________    ____%
                Class B1       $__________     $__________    ____%
                Class B2       $__________     $__________    ____%
                Class B3       $__________     $__________    ____%
                Class B4       $__________     $__________    ____%
                Class B5       $__________     $__________    ____%
                Class R        $__________     $__________    ____%

           (15) Principal distributable:

                Class A1       $__________
                Class A2       $__________
                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):

                Class   R      $__________

           (17) Distributions Allocable to Unanticipated Recoveries:

                Class A1       __________
                Class A2       __________
                Class PO       __________
                Class M        __________
                Class B1       __________
                Class B2       __________
                Class B3       __________
                Class B4       __________
                Class B5       __________
                Class R        __________


                               D-3

<PAGE>

      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.   Group II Senior Percentage for such Distribution
               Date:_____________%

          6.   Group II Senior Prepayment Distribution Percentage
               for such Distribution Date: _____________%

          7.   Subordinate Certificate Writedown Amount for such
               Distribution Date: $_____________

          8.   Prepayment Distribution Triggers satisfied: Yes No

               Class B1  _____   _____
               Class B2  _____   _____
               Class B3  _____   _____
               Class B4  _____   _____
               Class B5  _____   _____

          9.   Base Servicing Fee: $___________

          10.  Supplemental Servicing Fee: $___________

     Capitalized terms used in this Certificate shall have the
same meanings as in the Agreement.


                               D-4
<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 November 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
Trustee or the Company to any obligation in addition to those
undertaken in the Agreement (provided, however, that the Trustee


                               E-3

<PAGE>

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 1998-22.

     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 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.


<PAGE>

      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 November 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)
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


                               F-2

<PAGE>

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, pursuant to the Pooling and Servicing Agreement.


                               F-3
<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__.


                               F-4
<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 1998-22

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 1998-22

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 November 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
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.]


                               I-2

<PAGE>

     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:


                               I-3
<PAGE>



                             EXHIBIT J
                FORM OF DISTRIBUTION DATE STATEMENT

                    -----------------, ------
                       (month)         (year)

                GE CAPITAL MORTGAGE SERVICES, INC.
           REMIC Multi-Class Pass-Through Certificates,
                          Series 1998-22

     Pursuant to the Pooling and Servicing Agreement dated as of
November 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 A1  $__________
                     Class A2  $__________
                     Class PO  $__________
                     Class M   $__________
                     Class B1  $__________
                     Class B2  $__________
                     Class B3  $__________
                     Class B4  $__________
                     Class B5  $__________
                     Class R   $__________

           (2) Aggregate principal prepayments included in
distribution:

                     Class A1  $__________
                     Class A2  $__________
                     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 A1  $__________     ____%
                     Class A2  $__________     ____%
                     Class M   $__________     ____%
                     Class B1  $__________     ____%
                     Class B2  $__________     ____%
                     Class B3  $__________     ____%
                     Class B4  $__________     ____%
                     Class B5  $__________     ____%
                     Class R   $__________     ____%

           (4) Amount of distribution allocable to Unanticipated
Recoveries:

                     Class A1  $__________     ____%
                     Class A2  $__________     ____%
                     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:

                                                  Single
                                                Certificate
                 Class                Balance    Balance
                 -----                -------    -------
                Class A1           $__________ $__________
                Class A2           $__________ $__________


                               J-2
<PAGE>

                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) Group II Senior Percentage for such Distribution
Date:                                                  __________%

          (15) Group II Senior Prepayment Distribution Percentage
for such Distribution Date:                            __________%

          (16) Junior Percentage for such Distribution Date:
                                                       __________%


                               J-3
<PAGE>

          (17) Junior Prepayment Percentage for such Distribution
Date:                                                  __________%

          Capitalized terms used in this Statement shall have the
same meanings as in the Agreement.




<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
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 


                               K-2

<PAGE>

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.

                           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


                               K-3
<PAGE>


     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
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


                               K-5

<PAGE>

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
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
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 


                               K-5

<PAGE>

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
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 


                               K-6

<PAGE>

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 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 


                               K-7

<PAGE>

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 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 


                               K-8

<PAGE>

Exemption) of the Trustee, provided that the contents of any such
notification shall be kept confidential by the parties to this
Agreement.

                           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
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 


                               K-9

<PAGE>

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 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.


                              K-10

<PAGE>

     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
           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:______________________


                              K-11

<PAGE>

      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.

     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.


                              K-12

<PAGE>

     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.]


                              K-13
<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:


                              K-14
<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.

      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



<PAGE>

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)


                               L-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]


                               L-3
<PAGE>


                          EXHIBIT M

                   SCHEDULE OF DESIGNATED LOANS

                          SERIES 1998-22



                              ORIGINAL              BORROWER
       LOAN NO.          PRINCIPAL BALANCE            NAME

       31744592              $98,400.00             Fleischer
       7741739              $345,000.00              Braymer


<PAGE>



                             EXHIBIT N

             SCHEDULE OF PLEDGED ASSET MORTGAGE LOANS



                               None



<PAGE>


                             EXHIBIT O

                    SENIOR PRINCIPAL PRIORITIES


      third, to the Classes of Senior Certificates, in reduction
of the Class Certificate Principal Balances thereof, to the
extent of remaining Available Funds, concurrently as follows:

           (a) to the Class A1, Class A2 and Class R
      Certificates, the Senior Optimal Principal Amount for such
      Distribution Date, in the following order of priority:

                (i) to the Class A2 Certificates (the "Group II
           Senior Certificates"), the Group II Senior Principal
           Distribution Amount (as defined herein) for such
           Distribution Date, until the Class Certificate
           Principal Balance thereof has been reduced to zero;
           and

                (ii) sequentially, to the Class R and Class A1
           Certificates (the "Group I Senior Certificates"), in
           that order, the Senior Optimal Principal Amount less
           the Group II Senior Principal Distribution Amount for
           such Distribution Date, until the Class Certificate
           Principal Balances thereof have each been reduced to
           zero;

           (b) to the Class PO Certificates, the Class PO
      Principal Distribution Amount for such Distribution Date,
      until the Class Certificate Principal Balance thereof has
      been reduced to zero;





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